Unaudited Results for year ended 31 December 2024
FY2024 loss of £1.79m improved from £2.94m; cash at £881k; seeking near-term financing.
- Consolidated loss £1,789,000 (prior £2,937,909)
- Cash £881,349 (prior £905,555)
- Exploration assets £15,521,317 (prior £14,797,833)
- Basic and diluted loss per share 5.13 pence (prior 13.20 pence)
- Administration expenses £1,565,601 (prior £2,778,142)
Select text to share a quote on X · sign in to keep highlights & notes in your BEM notes
Beowulf (AIM: BEM; Spotlight: BEO), the mineral exploration and development company, announces its unaudited preliminary financial results for the year ended 31 December 2024 (the "Period") and provides an update on its current financial position.
Activities in the Period
Sweden
- Significant progress was made by Jokkmokk Iron Mines AB ("Jokkmokk Iron") at the Kallak Iron Ore Project ("Kallak") during the Period, in preparation for the completion of the Pre-Feasibility Study ("PFS") and Environmental Permit application.
- Dmytro Siergieiev was appointed in May as Project Director to lead the development of Kallak.
- In June, a positive verdict was received from the Supreme Administrative Court upholding the original award of the Kallak Exploitation Concession.
- Metallurgical test-work confirmed the ability to produce an exceptionally high-grade, low impurity iron ore concentrate grading over 70% iron content ("Fe") and containing less than 2.0% silica and <0.23% alumina. The product is anticipated to be highly sought-after as a feedstock to support the decarbonisation of the steel industry. This test-work has also enabled the development of the processing flowsheet which critically only involves physical separation.
- Additional technical workstreams including site infrastructure, logistics and transportation, and water and waste management were also progressed during the Period with a number being substantially complete.
- The Consultation Process for Kallak, a critical part of the Environmental Permitting process, was initiated in September with the publication of a Consultation Document which set out the main parameters and potential impacts of the project.
Finland
- During the Period, the strategy for the development of the Graphite Anode Materials Plant ("GAMP") was updated to fast-track the development of the full process thereby capturing more of the anode material production value-chain and ensuring improved supply chain security. The PFS for the full GAMP process was initiated.
- During the Period the majority of the test-work for the GAMP PFS was completed and demonstrated the ability to produce battery grade material. The completion of the PFS remains scheduled for the first quarter of 2025.
- Further optimisation studies completed during the Period demonstrated the potential to reduce both energy and reagent consumption and recycle reagents thereby reducing cost and environmental impact.
- Grafintec Oy ("Grafintec"), the wholly-owned subsidiary of Beowulf, completed the BATCircle2.0 project in October with €530,000 grant funding received from Business Finland and announced the initiation of the BATCircle3.0 programme with a further grant commitment of €232,000 received. The BATCircle grant funding schemes are designed to support the Finland-based Circular Ecosystem of Battery Metals through granting of up to 50 per cent of research and development programmes by Business Finland.
Kosovo
- During April, Beowulf consolidated 100% interest in Vardar Minerals Limited ("Vardar") through an all-share transaction. Consolidating full ownership of the subsidiary provided operational control and enabled the Company to significantly reduce the Vardar overhead.
- At the same time as the consolidation, Ismet Krasniqi was appointed to the Board of Vardar. Ismet has been involved since the formation of Vardar and has been instrumental in obtaining licences and managing its development.
- Exploration activity in Kosovo focused on infill soil and grab sampling on the Shala East licence during the Period.
- Discussions with a number of potential strategic groups were initiated and advanced during the Period with the objective of finding a partner capable of financing an accelerated exploration programme whilst the Company retains exposure to any future discovery.
Corporate
- On 3 April 2024, the Company completed a capital raise, raising a total of SEK 56.3 million (approximately £4.4 million) by way of a rights issue of Swedish Depository Receipts in Sweden and a PrimaryBid retail offer and a placing to certain UK investors including members of the Board and executive management. Proceeds of the capital raise were used to repay bridge loan financing and to fund the continued development of the Company's projects, in particular, Kallak in Sweden and the GAMP in Finland.
- In order to complete the capital raise, a General Meeting was held to provide the Board of Directors with the requisite authorisation and flexibility to increase the Company's share capital. In addition, given the Company's share price was near the nominal value of the Ordinary Shares, the existing Ordinary Shares of 1p each were subdivided into a new Ordinary Share of 0.1p and a deferred A share of 0.9p.
- Following the capital raise, the Company, at its Annual General Meeting ("AGM") on 14 June 2024, passed a resolution to complete a consolidation of shares in the Company on the basis of 1 New Share of £0.05 (5 pence) for every 50 Existing Shares of £0.001 (0.1 of a penny) each. The consolidation of the Existing Shares provides greater flexibility for the Company when issuing new equity and should help to minimise dilution to Shareholders.
- On 2 December 2024 the Company announced the appointment of PKF Littlejohn LLP ("PKF") as the Company's auditor, succeeding BDO LLP ("BDO").
Financial
- The consolidated loss for 2024 of £1,789,000 was lower than 2023 of £2,937,909. This decrease was due to the following : professional fees of £505,035 (2023: £696,247); foreign currency loss of £98,083 (2023: £150,224); salary costs of £240,788 (2023: £483,221); impairment of £72,563 (2023: £350,158), finance costs of £59,147 (2023: £197,724), legal fees of £13,570 (2023: £85,928), audit and accountancy £87,188 (2023: £122,174) and downstream processing costs of £67,976 (2023: £116,012).
- The administration expenses of the company of £1,565,601 in 2024 are lower than £2,778,142 in 2023. This decrease is primarily due to a decrease in the following: the expected credit loss on the intercompany loans of £467,651: (2023: £1,001,537), share-based payment expenses of £202,611 (2023: £321,534), salary costs of £166,227 (2023: £481,903), finance charge of £59,147 (2023: £195,304), P.R. services of £49,899 (2023: £97,515) and legal fees of £5,999 (2023: £83,226).
- Consolidated basic and diluted loss per share for the quarter ended 31 December 2024 was 1.04 pence (Q4 2023: loss of 2.31 pence).
- £881,349 in cash was held at 31 December 2024 (31 December 2023: £905,555).
- Exploration assets increased to £15,521,317 at 31 December 2024 compared to £14,797,833 at 31 December 2023.
- The cumulative foreign exchange translation losses held in equity increased in the year ended 31 December 2024 to £2,395,934 (31 December 2023: loss of £1,457,872). Much of the Company's exploration costs are in Swedish Krona which has weakened against the pound since 31 December 2023.
- At 31 December 2024, there were 31,586,820 Swedish Depository Receipts in issue representing 81.32 per cent of the issued share capital of the Company. The remaining issued share capital of the Company is held in the UK as AIM securities.
Current financial position
As the Company has noted in its December portfolio update, the market for junior resource equities and the funding of development projects remains challenging. The Company will need to secure additional financing and working capital in the very near term if it is to continue to advance its projects and indeed cover costs on a care and maintenance basis. Accordingly, the Company is currently working with its advisers in Sweden and the UK to procure additional near term financing and which would include management participation. While discussions are at an advanced stage, there can be no certainty that such financing can be obtained or on the terms of any financing.
Post Period Activities
There have been no material events or transactions between the 31 December 2024 and the approval of these financial statements.
Ed Bowie, Chief Executive Officer of Beowulf, commented:
"Excellent progress has been made across the portfolio during 2024.
"At Kallak, we completed the metallurgical test-work to confirm that we can produce a market-leading concentrate with very low impurities, and have made significant progress with other key technical workstreams including processing, infrastructure and water and waste management. Progress has also been made from a permitting perspective with the verdict from the Supreme Administrative Court upholding the Government's award of the Exploitation Concession and the initiation of the Consultation Process with local stakeholders and government agencies.
"In Finland, test-work was substantially completed in preparation for the release of the GAMP PFS in Q1 2025. Results from this test-work continue to confirm that the process can deliver battery grade material and has also demonstrated other benefits including reduced energy and reagent consumption.
"We continue to refine our exploration targets in Kosovo and engage in dialogue with potential partners to support the further development of our highly prospective licence package.
"The progress made during 2024 has significantly de-risked our core assets and has further highlighted their potential. The Beowulf team continue to work tirelessly to advance the assets and demonstrate their underlying value and I would like to thank them for their ongoing effort. I would also like to thank our shareholders and stakeholders for their continued support."
BEOWULF MINING PLC
CONDENSED CONSOLIDATED INCOME STATEMENT
FOR THE TWELVE MONTHS TO 31 DECEMBER 2024 AND THE THREE MONTHS TO 31 DECEMBER 2024
| Notes | (Unaudited) 3 months ended 31 December 2024 £ | (Unaudited) 3 months ended 31 December 2023 £ | (Unaudited) 12 months ended 31 December 2024 £ | (Audited) 12 months ended 31 December 2023 £ | |
|---|---|---|---|---|---|
| Continuing operations | |||||
| Administrative expenses | (332,180) | (222,974) | (1,658,765) | (2,501,263) | |
| Impairment of exploration assets | (72,563) | (341,926) | (72,563) | (350,158) | |
| Operating loss | (404,743) | (564,900) | (1,731,328) | (2,851,421) | |
| Finance costs | 3 | (517) | (1,823) | (61,324) | (197,724) |
| Finance income | 3 | 508 | 1,813 | 3,404 | 7,923 |
| Grant income | 3,561 | 12,795 | 3,561 | 96,750 | |
| Fair value losses on investments | (3,313) | - | (3,313) | - | |
| Recovery of impairment on listed asset | - | 6,563 | - | 6,563 | |
| Loss before and after taxation | (404,504) | (545,552) | (1,789,000) | (2,937,909) | |
| Loss attributable to: | |||||
| Owners of the parent | (404,509) | (528,676) | (1,771,317) | (2,863,959) | |
| Non-controlling interests | 5 | (16,876) | (17,683) | (73,950) | |
| (404,504) | (545,552) | (1,789,000) | (2,937,909) | ||
Loss per share attributable to the owners of the parent:
| Notes | (Unaudited) 3 months ended 31 December 2024 £ | (Unaudited) 3 months ended 31 December 2023 £ | (Unaudited) 12 months ended 31 December 2024 £ | (Audited) 12 months ended 31 December 2023 £ | |
|---|---|---|---|---|---|
| Basic and diluted (pence) | 4 | (1.04) | (2.31) | (5.13) | (13.20) |
BEOWULF MINING PLC
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE LOSS
FOR THE TWELVE MONTHS TO 31 DECEMBER 2024 AND THE THREE MONTHS TO 31 DECEMBER 2024
| (Unaudited) 3 months ended 31 December 2024 £ | (Unaudited) 3 months ended 31 December 2023 £ | (Unaudited) 12 months ended 31 December 2024 £ | (Audited) 12 months ended 31 December 2023 £ | |
|---|---|---|---|---|
| Loss for the period / year | (404,502) | (545,552) | (1,788,998) | (2,937,909) |
Other comprehensive income
Items that may be reclassified subsequently to profit or loss:
| (Unaudited) 3 months ended 31 December 2024 £ | (Unaudited) 3 months ended 31 December 2023 £ | (Unaudited) 12 months ended 31 December 2024 £ | (Audited) 12 months ended 31 December 2023 £ | |
|---|---|---|---|---|
| Exchange (loss) / gain arising on translation of foreign operations | (219,335) | 338,376 | (958,164) | (196,950) |
| Total comprehensive loss | (623,837) | (207,176) | (2,747,162) | (3,134,859) |
| Total comprehensive loss attributable to: | ||||
| Owners of the parent | (623,784) | (190,554) | (2,709,378) | (3,032,416) |
| Non-controlling interests | (53) | (16,622) | (37,784) | (102,443) |
| (623,837) | (207,176) | (2,747,162) | (3,134,859) | |
BEOWULF MINING PLC
CONDENSED COMPANY STATEMENT OF COMPREHENSIVE LOSS
FOR THE TWELVE MONTHS TO 31 DECEMBER 2024 AND THE THREE MONTHS TO 31 DECEMBER 2024
| Notes | (Unaudited) 3 months ended 31 December 2024 £ | (Unaudited) 3 months ended 31 December 2023 £ | (Unaudited) 12 months ended 31 December 2024 £ | (Audited) 12 months ended 31 December 2023 £ | |
|---|---|---|---|---|---|
| Continuing operations | |||||
| Administrative expenses | (280,000) | (570,383) | (1,565,601) | (2,778,142) | |
| Operating loss | (280,000) | (570,383) | (1,565,601) | (2,778,142) | |
| Finance costs | 3 | - | - | (59,147) | (195,304) |
| Finance income | 3 | 465 | 1,806 | 3,207 | 7,655 |
| Fair value losses on investments | (3,313) | - | (3,313) | - | |
| Recovery of impairment on listed asset | - | 6,563 | - | 6,563 | |
| Loss before and after taxation and total comprehensive loss | (282,848) | (562,014) | (1,624,854) | (2,959,228) | |
Loss per share attributable to the owners of the parent:
| Notes | (Unaudited) 3 months ended 31 December 2024 £ | (Unaudited) 3 months ended 31 December 2023 £ | (Unaudited) 12 months ended 31 December 2024 £ | (Audited) 12 months ended 31 December 2023 £ | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Basic and diluted (pence) | 4 | (0.73) | (2.43) | (4.70) | (13.64) | |||||
| BEOWULF MINING PLC | ||||||||||
| CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION | ||||||||||
| AS AT 31 DECEMBER 2024 | ||||||||||
| (Unaudited) As at 31 December 2024 £ | (Audited) As at 31 December 2023 £ | |||||||||
| ASSETS | Notes | |||||||||
| Non-current assets | ||||||||||
| Intangible assets | 7 | 16,023,022 | 14,873,326 | |||||||
| Property, plant and equipment | 56,685 | 87,755 | ||||||||
| Investments | 3,250 | 6,563 | ||||||||
| Loans and other financial assets | 5,138 | 5,209 | ||||||||
| Right of use asset | 48,333 | 63,158 | ||||||||
| 16,136,428 | 15,036,011 | |||||||||
| Current assets | ||||||||||
| Trade and other receivables | 192,512 | 152,004 | ||||||||
| Cash and cash equivalents | 881,349 | 905,555 | ||||||||
| 1,073,861 | 1,057,559 | |||||||||
| TOTAL ASSETS | 17,210,289 | 16,093,570 | ||||||||
| EQUITY | ||||||||||
| Shareholders' equity | ||||||||||
| Share capital | 5 | 12,356,927 | 11,571,875 | |||||||
| Share premium | 29,878,404 | 27,141,444 | ||||||||
| Merger reserve | 425,497 | 137,700 | ||||||||
| Capital contribution reserve | 46,451 | 46,451 | ||||||||
| Share-based payment reserve | 1,124,131 | 903,766 | ||||||||
| Translation reserve | (2,395,934) | (1,457,872) | ||||||||
| Accumulated losses | (24,764,044) | (23,235,514) | ||||||||
| Total equity | 16,671,432 | 15,107,850 | ||||||||
| Non-controlling interests | - | 514,430 | ||||||||
| TOTAL EQUITY | 16,671,432 | 15,622,280 | ||||||||
| LIABILITIES | ||||||||||
| Current liabilities | ||||||||||
| Trade and other payables | 508,124 | 433,662 | ||||||||
| Lease liability | 20,717 | 22,575 | ||||||||
| 528,841 | 456,237 | |||||||||
| Non-Current liabilities | ||||||||||
| Lease Liability | 10,016 | 15,053 | ||||||||
| TOTAL LIABILITIES | 538,857 | 471,290 | ||||||||
| TOTAL EQUITY AND LIABILITIES | 17,210,289 | 16,093,570 | ||||||||
| BEOWULF MINING PLC | ||||||||||
| CONDENSED COMPANY STATEMENT OF FINANCIAL POSITION | ||||||||||
| AS AT 31 DECEMBER 2024 | ||||||||||
| Notes | (Unaudited) As at 31 December 2024 £ | (Audited) As at 31 December 2023 £ | ||||||||
| ASSETS | ||||||||||
| Non-current assets | ||||||||||
| Investments | 4,428,706 | 3,967,878 | ||||||||
| Loans and other financial assets | 14,995,747 | 12,839,865 | ||||||||
| Property, plant and equipment | 723 | 964 | ||||||||
| 19,425,176 | 16,808,707 | |||||||||
| Current assets | ||||||||||
| Trade and other receivables | 20,150 | 49,155 | ||||||||
| Cash and cash equivalents | 714,339 | 794,909 | ||||||||
| 734,489 | 844,064 | |||||||||
| TOTAL ASSETS | 20,159,665 | 17,652,771 | ||||||||
| EQUITY | ||||||||||
| Shareholders' equity | ||||||||||
| Share capital | 5 | 12,356,927 | 11,571,875 | |||||||
| Share premium | 29,878,404 | 27,141,444 | ||||||||
| Merger reserve | 425,497 | 137,700 | ||||||||
| Capital contribution reserve | 46,451 | 46,451 | ||||||||
| Share-based payment reserve | 1,124,131 | 903,766 | ||||||||
| Accumulated losses | (23,795,274) | (22,276,683) | ||||||||
| TOTAL EQUITY | 20,036,136 | 17,524,553 | ||||||||
| LIABILITIES | ||||||||||
| Current liabilities | ||||||||||
| Trade and other payables | 123,529 | 128,218 | ||||||||
| 123,529 | 128,218 | |||||||||
| TOTAL LIABILITIES | 123,529 | 128,218 | ||||||||
| TOTAL EQUITY AND LIABILITIES | 20,159,665 | 17,652,771 | ||||||||
| BEOWULF MINING PLC | ||||||||||
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY | ||||||||||
| FOR THE TWELVE MONTHS TO 31 DECEMBER 2024 | ||||||||||
| Share capital | Share premium | Merger relief reserve | Capital contribution reserve | Share-based payment reserve | Translation reserve | Accumulated losses | Total | Non- controlling interest | Total equity | |
| £ | £ | £ | £ | £ | £ | £ | £ | £ | £ | |
| At 1 January 2023 | 8,317,106 | 24,689,311 | 137,700 | 46,451 | 516,098 | (1,289,415) | (20,323,414) | 12,093,837 | 568,732 | 12,662,569 |
| Loss for the year | - | - | - | - | - | - | (2,863,959) | (2,863,959) | (73,950) | (2,937,909) |
| Foreign exchange translation | - | - | - | - | - | (168,457) | - | (168,457) | (28,493) | (196,950) |
| Total comprehensive loss | - | - | - | - | - | (168,457) | (2,863,959) | (3,032,416) | (102,443) | (3,134,859) |
| Transactions with owners | ||||||||||
| Issue of share capital | 3,254,769 | 3,654,829 | - | - | - | - | - | 6,909,598 | - | 6,909,598 |
| Cost of issue | - | (1,202,696) | - | - | - | - | - | (1,202,696) | - | (1,202,696) |
| Equity-settled share-based payment transactions | - | - | - | - | 387,668 | - | - | 387,668 | - | 387,668 |
| Step up interest in subsidiary | - | - | - | - | - | - | (48,141) | (48,141) | 48,141 | - |
| At 31 December 2023 (Audited) | 11,571,875 | 27,141,444 | 137,700 | 46,451 | 903,766 | (1,457,872) | (23,235,514) | 15,107,850 | 514,430 | 15,622,280 |
| Loss for the year | - | - | - | - | - | - | (1,771,315) | (1,771,315) | (17,683) | (1,788,998) |
| Foreign exchange translation | - | - | - | - | - | (938,062) | - | (938,062) | (20,101) | (958,163) |
| Total comprehensive loss | - | - | - | - | - | (938,062) | (1,771,315) | (2,709,377) | (37,784) | (2,747,161) |
| Transactions with owners | ||||||||||
| Issue of share capital | 732,725 | 3,657,859 | - | - | - | - | - | 4,390,584 | - | 4,390,584 |
| Cost of Issue | - | (920,899) | - | - | - | - | - | (920,899) | - | (920,899) |
| Issue of share capital for acquisition of NCI | 52,327 | - | 287,797 | - | - | - | - | 340,124 | - | 340,124 |
| Equity-settled share-based payment transactions | - | - | - | - | 326,628 | - | - | 326,628 | - | 326,628 |
| Step acquisition of subsidiary | - | - | - | - | - | 136,522 | 136,522 | (476,646) | (340,124) | |
| Transfer on lapse of options | - | - | - | - | (106,263) | - | 106,263 | - | - | - |
| At 31 December 2024 (Unaudited) | 12,356,927 | 29,878,404 | 425,497 | 46,451 | 1,124,131 | (2,395,934) | (24,764,044) | 16,671,432 | - | 16,671,432 |
| BEOWULF MINING PLC | ||||||||||
| CONDENSED COMPANY STATEMENT OF CHANGES IN EQUITY | ||||||||||
| FOR THE TWELVE MONTHS TO 31 DECEMBER 2024 | ||||||||||
| Share capital | Share premium | Merger relief reserve | Capital contribution reserve | Share-based payment reserve | Accumulated losses | Total | ||||
| £ | £ | £ | £ | £ | £ | £ | ||||
| At 1 January 2023 | 8,317,106 | 24,689,311 | 137,700 | 46,451 | 516,098 | (19,317,455) | 14,389,211 | |||
| Loss for the year | - | - | - | - | - | (2,959,228) | (2,959,228) | |||
| Total comprehensive loss | - | - | - | - | - | (2,959,228) | (2,959,228) | |||
| Transactions with owners | ||||||||||
| Issue of share capital | 3,254,769 | 3,654,829 | - | - | - | - | 6,909,598 | |||
| Cost of issue | - | (1,202,696) | - | - | - | - | (1,202,696) | |||
| Equity-settled share-based payment transactions | - | - | - | - | 387,668 | - | 387,668 | |||
| At 31 December 2023 (Audited) | 11,571,875 | 27,141,444 | 137,700 | 46,451 | 903,766 | (22,276,683) | 17,524,553 | |||
| Loss for the year | - | - | - | - | - | (1,624,854) | (1,624,854) | |||
| Total comprehensive loss | - | - | - | - | - | (1,624,854) | (1,624,854) | |||
| Transactions with owners | ||||||||||
| Issue of share capital | 732,725 | 3,657,859 | - | - | - | - | 4,390,584 | |||
| Cost of issue | - | (920,899) | - | - | - | - | (920,899) | |||
| Issue of share capital for acquisition of NCI | 52,327 | - | 287,797 | - | - | 340,124 | ||||
| Equity-settled share-based payment transactions | - | - | - | - | 326,628 | - | 326,628 | |||
| Transfer on lapse of options | - | - | - | - | (106,263) | 106,263 | - | |||
| At 31 December 2024 (Unaudited) | 12,356,927 | 29,878,404 | 425,497 | 46,451 | 1,124,131 | (23,795,274) | 20,036,136 | |||
| BEOWULF MINING PLC | ||||||||||
| CONDENSED CONSOLIDATED CASH FLOW STATEMENT | ||||||||||
| AS AT 31 DECEMBER 2024 | ||||||||||
| (Unaudited) 31 December 2024 | (Audited) 31 December 2023 | |||||||||
| £ | £ | |||||||||
| Cash flows from operating activities | ||||||||||
| Loss before income tax | (1,789,000) | (2,937,909) | ||||||||
| Depreciation charges | 26,127 | 43,276 | ||||||||
| Amortisation | 37,205 | 29,478 | ||||||||
| Loss on disposal of property, plant and equipment | 778 | 643 | ||||||||
| Gain on disposal of right of use assets | - | (58) | ||||||||
| Equity-settled share-based transactions | 326,628 | 387,668 | ||||||||
| Impairment of exploration costs | 72,563 | 350,158 | ||||||||
| Finance income | (3,403) | (7,923) | ||||||||
| Finance cost | 61,324 | 197,724 | ||||||||
| Grant income | - | (96,750) | ||||||||
| Fair value losses | 3,313 | - | ||||||||
| Unrealised FX losses | 112,388 | 86,637 | ||||||||
| Recovery of impairment | - | (6,563) | ||||||||
| (1,152,077) | (1,953,619) | |||||||||
| (Increase)/decrease in trade and other receivables | (39,177) | 61,395 | ||||||||
| Increase/(decrease) in trade and other payables | 8,545 | (277,400) | ||||||||
| Net cash used in operating activities | (1,182,709) | (2,169,624) | ||||||||
| Cash flows from investing activities | ||||||||||
| Purchase of intangible assets | (2,265,113) | (2,308,473) | ||||||||
| Purchase of property, plant and equipment | - | (7,052) | ||||||||
| Loans to subsidiaries | - | (33,121) | ||||||||
| Interest received | 3,404 | 7,923 | ||||||||
| Grant receipt | 152,941 | 96,750 | ||||||||
| Net cash used in investing activities | (2,108,768) | (2,243,973) | ||||||||
| Cash flows from financing activities | ||||||||||
| Proceeds from issue of shares | 4,390,584 | 4,373,056 | ||||||||
| Payment of share issue costs | (920,900) | (704,587) | ||||||||
| Lease principal | (31,064) | (21,228) | ||||||||
| Lease interest paid | (2,177) | (2,420) | ||||||||
| Proceeds from borrowings, net of issue costs | 723,881 | - | ||||||||
| Repayment of loan principal | (699,172) | - | ||||||||
| Interest paid | (59,147) | - | ||||||||
| Net cash generated from financing activities | 3,402,005 | 3,644,821 | ||||||||
| Increase/(decrease) in cash and cash equivalents | 110,528 | (768,776) | ||||||||
| Cash and cash equivalents at beginning of year | 905,555 | 1,776,556 | ||||||||
| Effect of foreign exchange rate changes | (134,734) | (102,225) | ||||||||
| Cash and cash equivalents at end of year | 881,349 | 905,555 | ||||||||
| BEOWULF MINING PLC | ||||||||||
| CONDENSED COMPANY CASH FLOW STATEMENT | ||||||||||
| AS AT 31 DECEMBER 2024 | ||||||||||
| (Unaudited) 31 December 2024 | (Audited) 31 December 2023 | |||||||||
| £ | £ | |||||||||
| Cash flows from operating activities | ||||||||||
| Loss before income tax | (1,624,854) | (2,959,228) | ||||||||
| Expected credit losses | 467,651 | 1,001,537 | ||||||||
| Equity-settled share-based payments | 202,611 | 321,534 | ||||||||
| Depreciation | 241 | 233 | ||||||||
| Loss on disposal of property, plant and equipment | - | 643 | ||||||||
| Finance income | (3,207) | (7,655) | ||||||||
| Finance cost | 59,147 | 195,304 | ||||||||
| Fair value losses | 3,313 | - | ||||||||
| Unrealised FX losses | 112,388 | 86,637 | ||||||||
| Recovery of impairment on listed investment | - | (6,563) | ||||||||
| (782,710) | (1,367,558) | |||||||||
| Decrease in trade and other receivables | 29,007 | 4,129 | ||||||||
| Decrease in trade and other payables | (4,688) | (88,052) | ||||||||
| Net cash used in operating activities | (758,392) | (1,451,481) | ||||||||
| Cash flows from investing activities | ||||||||||
| Loans to subsidiaries | (2,623,533) | (2,757,113) | ||||||||
| Interest received | 3,207 | 7,655 | ||||||||
| Financing of subsidiary | - | (250,000) | ||||||||
| Purchase of property, plant and equipment | - | (1,006) | ||||||||
| Net cash used in investing activities | (2,620,326) | (3,000,464) | ||||||||
| Cash flows from financing activities | ||||||||||
| Proceeds from issue of shares | 4,390,584 | 4,373,056 | ||||||||
| Payment of share issue costs | (920,900) | (704,587) | ||||||||
| Proceeds from borrowings | 723,881 | - | ||||||||
| Repayment of loan principal | (699,172) | - | ||||||||
| Interest paid | (59,147) | - | ||||||||
| Net cash generated from financing activities | 3,435,246 | 3,668,469 | ||||||||
| Increase/(decrease) in cash and cash equivalents | 56,528 | (783,476) | ||||||||
| Cash and cash equivalents at beginning of year | 794,909 | 1,667,840 | ||||||||
| Effect of foreign exchange rate changes | (137,099) | (89,455) | ||||||||
| Cash and cash equivalents at end of year | 714,339 | 794,909 | ||||||||
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE TWELVE MONTHS TO 31 DECEMBER 2024
- Nature of operations
- Basis of preparation
The condensed consolidated financial information has been prepared on the basis of the recognition and measurement requirements of UK-adopted International Accounting Standards (UK-IAS). The accounting policies, methods of computation and presentation used in the preparation of the interim financial information are the same as those used in the Group's audited financial statements for the year ended 31 December 2023 except as detailed below.
The financial information in this statement does not constitute full statutory accounts within the meaning of Section 434 of the UK Companies Act 2006. The financial information for the period ended 31 December 2024 is unaudited and has not been reviewed by the auditors. The financial information for the twelve months ended 31 December 2023 is an extract from the audited financial statements of the Group and Company. The auditor's report on the statutory financial statements for the year ended 31 December 2023 was unqualified but did include a material uncertainty relating to going concern.
Going concern
The Directors are confident they are taking all necessary steps to ensure that the required finance will be available, and they have successfully raised equity finance in the past. They have therefore concluded that it is appropriate to prepare the financial statements on a going concern basis. However, while they are confident of being able to raise the new funds as they are required, there are currently no agreements in place, and there can be no certainty that they will be successful in raising the required funds within the appropriate timeframe.
Acquisition of non-controlling interests
The remaining 38.9% of Vardar Minerals Limited was acquired in April 2024 and the remaining 34.25% of Wayland Copper Limited was acquired in November 2024.
Finance cost
| (Unaudited) | (Unaudited) | (Unaudited) | (Audited) | |
|---|---|---|---|---|
| 3 months | 3 months | 12 months | 12 months | |
| ended | ended | ended | ended | |
| Group | 31 December 2024 | 31 December 2023 | 31 December 2024 | 31 December 2023 |
| Other interest receivable | 508 | 1,813 | 3,304 | 7,923 |
| Total finance income | 508 | 1,813 | 3,304 | 7,923 |
| (Unaudited) | (Unaudited) | (Unaudited) | (Audited) | |
| 3 months | 3 months | 12 months | 12 months | |
| ended | ended | ended | ended | |
| Parent | 31 December 2024 | 31 December 2023 | 31 December 2024 | 31 December 2023 |
| Other interest receivable | 465 | 1,806 | 3,207 | 7,655 |
| Total finance income | 465 | 1,806 | 3,207 | 7,655 |
| (Unaudited) | (Unaudited) | (Unaudited) | (Audited) | |
| 3 months | 3 months | 12 months | 12 months | |
| ended | ended | ended | ended | |
| Group | 31 December 2024 | 31 December 2023 | 31 December 2024 | 31 December 2023 |
| Bridging loan amortised interest | - | - | 59,147 | 195,304 |
| Lease liability interest | 517 | 1,823 | 2,177 | 2,420 |
| Total finance expense | 517 | 1,823 | 61,324 | 197,724 |
| (Unaudited) | (Unaudited) | (Unaudited) | (Audited) | |
| 3 months | 3 months | 12 months | 12 months | |
| ended | ended | ended | Ended | |
| Parent | 31 December 2024 | 31 December 2023 | 31 December 2024 | 31 December 2023 |
| Bridging loan amortised interest | - | - | 59,147 | 195,304 |
| Total finance expense | - | - | 59,147 | 195,304 |
| 4. Loss per share | ||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Audited) | |
| 3 months | 3 months | 12 months | 12 months | |
| ended | ended | ended | ended | |
| Group | 31 December 2024 | 31 December 2023 | 31 December 2024 | 31 December 2023 |
| Loss for the Period/year attributable to shareholders of the Company (£'s) | (404,509) | (528,676) | (1,771,317) | (2,863,959) |
| Weighted average number of ordinary shares | 38,844,790 | 1,157,187,463 | 34,550,117 | 21,699,167 |
| Loss per share (p) | (1.04) | (2.31) | (5.13) | (13.20) |
| Parent | ||||
| Loss for the Period/year attributable to shareholders of the Company (£'s) | (282,848) | (562,014) | (1,624,854) | (2,959,228) |
| Weighted average number of ordinary shares | 38,844,790 | 1,157,187,463 | 34,550,117 | 21,699,167 |
| Loss per share (p) | (0.73) | (2.43) | (4.70) | (13.64) |
The weighted average number presented for the period ending 31 December 2023 above and the year ending 31 December 2023 in the statement of comprehensive income have been adjusted for the effect of a 50 to 1 share consolidation.
Share capital
| (Unaudited) 31 December 2024 | (Audited) 31 December 2023 | |
|---|---|---|
| £ | £ | |
| Allotted, issued and fully paid | ||
| Ordinary shares of 1p each | - | 11,571,875 |
| Ordinary shares of 5p each | 1,942,240 | - |
| Deferred A shares of 0.9p each | 10,414,687 | - |
| 12,356,927 | 11,571,875 | |
| The number of shares in issue was as follows: | ||
| Number | ||
| of shares | ||
| Balance at 1 January 2023 | 831,710,636 | |
| Issued during the year | 325,476,827 | |
| Balance at 31 December 2023 | 1,157,187,463 | |
| Effect of share consolidation | (1,134,043,714) | |
| Balance at 1 January 2024 (after share consolidation) | 23,143,749 | |
| Issued during the year | 15,701,041 | |
| Balance at 31 December 2024 | 38,844,790 | |
| Number | ||
| of deferred A shares | ||
| Balance at 1 January 2023 | - | |
| Issued during the year | - | |
| Balance at 31 December 2023 | - | |
| Issued during the year | 1,157,187,463 | |
| Balance at 31 December 2024 | 1,157,187,463 | |
On 5 March 2024, each of the existing ordinary shares of 1p each in capital of the Company was sub-divided and re-classified into 0.1p New Ordinary Share and 0.9p Deferred A Share. The deferred A shares do not entitle the holders thereof to receive notice of or attend and vote at any general meeting of the Company or to receive dividends or other distributions or to participate in any return on capital on a winding up unless the assets of the Company are in excess of £100,000,000. The Company retains the right to purchase the deferred shares from any shareholder for a consideration of one pound in aggregate for all that shareholder's deferred shares.
On 3 April 2024, the Company announced the completion of the Rights Issue to issue 12,500,000 ordinary shares of £0.30. The PrimaryBid offer raised £3.8 million before expenses. In addition to this, 583,333 ordinary shares were issued for underwriting commitments. As part of the PrimaryBid offer, 1,571,172 ordinary shares were issued to existing retail investors raising £0.20 million.
On 9 April 2024, the Company issued 1,046,535 ordinary shares to the Vardar minority holders for the consolidation of 100 per cent ownership of Vardar.
On 14 June 2024, the Company consolidated its ordinary share capital resulting in every 50 existing ordinary shares of £0.001 each being consolidated into 1 new ordinary share of £0.05 each. At the period end, the Company had 38,844,790 Ordinary Shares in issue (Q4 2023: 23,143,749). All numbers presented within this note have been stated post share consolidation.
Share based payments
During the year ended 31 December 2024, 2,560,000 options were granted (year ended 31 December 2023: 465,000). One third of the options vest after one year, with the remaining two thirds vesting in equal portions after two and three years. The options outstanding as at 31 December 2024 have an exercise price in the range of 37.50 pence to 262.50 pence (31 December 2023: 50.0 pence to 367.5 pence) a weighted average remaining contractual life of 8 years, 248 days (31 December 2023: 5 years, 294 days).
The share-based payments expense for the options for the year ended 31 December 2024 was £326,628 (year ended 31 December 2023: £387,668).
| 2024 | 2024 | 2024 | 2023 | 2022 | 2022 | |
|---|---|---|---|---|---|---|
| Fair value at grant date | 0.48p | 0.51p | 0.30p | 0.52p | 3.59p | 3.59p |
| Share price | 0.70p | 0.73p | 0.70p | 1.68p | 4.00p | 4.00p |
| Exercise price | 0.75p | 0.75p | 0.75p | 2.06p | 1.00p | 1.00p |
| Expected volatility | 77.5% | 79.9% | 77.5% | 55.2% | 100.0% | 100.0% |
| Expected option life | 6 years | 6 years | 2 years | 2.5 years | 6 years | 6 years |
| Contractual option life | 10 years | 10 years | 10 years | 5 years | 10 years | 10 years |
| Risk free interest rate | 4.080% | 4.100% | 4.480% | 4.800% | 4.520% | 4.520% |
| Reconciliation of options in issue | Number | Weighted average exercise price(£'s) | ||||
| Outstanding at 1 January 2023 | 650,000 | 2.75 | ||||
| Granted during the period | 245,000 | 1.05 | ||||
| Outstanding at 31 December 2023 | 895,000 | 2.30 | ||||
| Exercisable at 31 December 2023 | 745,000 | 2.10 | ||||
| Reconciliation of options in issue | Number | Weighted average exercise price(£'s) | ||||
| Outstanding at 1 January 2024 | 895,000 | 2.30 | ||||
| Granted during the period | 2,560,000 | 0.38 | ||||
| Lapsed during the period | (285,000) | 3.31 | ||||
| Outstanding at 31 December 2024 | 3,170,000 | 0.65 | ||||
| Exercisable at 31 December 2024 | 688,333 | 1.51 |
No warrants were granted during the year (2023: Nil).
The reconciliation of options in issue presented for the year ending 31 December 2023 has retrospectively adjusted for the effect of a 50 to 1 share consolidation
Intangible assets: Group
| Exploration assets | Other intangible assets | Total | |
|---|---|---|---|
| Net book value | £ | £ | £ |
| As at 31 December 2023 (Audited) | 14,797,833 | 75,493 | 14,873,326 |
| As at 31 December 2024 (Unaudited) | 15,521,317 | 501,705 | 16,023,022 |
| Exploration costs | (Unaudited) As at 31 December 2024 | (Audited) As at 31 December 2023 | |
| £ | £ | ||
| Cost | |||
| At 1 January | 14,797,833 | 13,002,465 | |
| Additions for the year | 1,751,954 | 2,330,902 | |
| Foreign exchange movements | (955,907) | (185,376) | |
| Impairment | (72,563) | (350,158) | |
| Total | 15,521,317 | 14,797,833 | |
The net book value of exploration costs is comprised of expenditure on the following projects:
| (Unaudited) As at 31 December 2024 | (Audited) As at 31 December 2023 | ||
|---|---|---|---|
| £ | £ | ||
| Project | Country | ||
| Kallak | Sweden | 10,271,536 | 9,481,130 |
| Pitkäjärvi | Finland | 1,627,258 | 1,667,854 |
| Karhunmäki | Finland | - | 55,935 |
| Rääpysjärvi | Finland | 188,016 | 174,060 |
| Luopioinen | Finland | 7,157 | 4,812 |
| Emas | Finland | 48,898 | 41,693 |
| Pirttikoski | Finland | 7,347 | - |
| Mitrovica | Kosovo | 2,425,900 | 2,527,239 |
| Viti | Kosovo | 663,106 | 680,331 |
| Shala | Kosovo | 282,099 | 164,779 |
| 15,521,317 | 14,797,833 |
Total Group exploration costs of £15,521,317 are currently carried at cost in the financial statements. Impairment of £72,563 has been recognised during the Period for the projects relating to Karhunmäki due to the licence being relinquished on 12 December 2024 (2023: £350,158 in project Ågåsjiegge and Åtvidaberg).
Kallak is included in the condensed financial statements as at 31 December 2024 as an intangible exploration licence with a carrying value of £10,271,536. Given the Exploitation Concession was awarded, Management have considered that there is no current risk associated with Kallak and thus have not impaired the project.
| Other intangible assets | (Unaudited) As at 31 December 2024 | (Audited) As at 31 December 2023 |
|---|---|---|
| £ | £ | |
| Cost | ||
| At 1 January | 75,493 | - |
| Additions in the year | 439,917 | 75,779 |
| Foreign exchange movements | (13,705) | (286) |
| Total | 501,705 | 75,493 |
Post balance sheet events
The directors confirm that there have been no material events or transactions that have occurred between the balance sheet date and the date of approval of these financial statements, which would require adjustment or disclosure.
- Availability of announcement
Cleaned text: letterheads, contacts and legal notices removed. View the original announcement ↗ · Company filings. Not investment advice.