2025 | 2024 | ||
Notes | $’000 | $’000 | |
CONTINUING OPERATIONS | |||
Revenues | 6 | ||
Cost of sales | 7 | ( | ( |
Gross profit | |||
Administrative expenses | 8 | ( | ( |
Adjustments to end of concession obligations for E&E assets | 16 | ( | ( |
Reversal of impairment of other assets | 9 | ||
Impairment of other assets | 9 | ( | ( |
Other operating expenses, net | 10 | ( | ( |
Net foreign exchange gain/(loss) | ( | ||
Operating loss | ( | ( | |
Loss on Proger loan, net | 13 | ( | |
Finance income, net | 13 | ||
Loss before tax | ( | ( | |
Taxation | 14 | ( | |
Loss for the year | ( | ( | |
Attributable to: | |||
Owners of the Company | ( | ( | |
Non-controlling interest | ( | ||
( | ( | ||
Loss per Ordinary share | Cents | Cents | |
Basic and diluted | 15 | ( | ( |
2025 | 2024 | |
$’000 | $’000 | |
Loss for the year | ( | ( |
Other comprehensive loss | ||
Items that may be reclassified subsequently to profit or loss: | ||
Unrealised currency translation differences | ( | ( |
Other comprehensive loss | ( | ( |
Total comprehensive loss for the year | ( | ( |
Attributable to: | ||
Owners of the Company | ( | ( |
Non-controlling interest | ( | |
( | ( |
2025 | 2024 | ||
Notes | $’000 | $’000 | |
ASSETS | |||
Non-current assets | |||
Intangible exploration and evaluation assets | 16 | ||
Property, plant and equipment | 17 | ||
Prepayments for non-current assets | 17 | ||
Other financial assets | 21 | ||
Right-of-use assets | 24 | ||
Current assets | |||
Inventories | 19 | ||
Trade and other receivables | 20 | ||
Loan receivable at amortised cost | 29 | ||
Cash and cash equivalents | 21 | ||
Total assets | |||
LIABILITIES | |||
Non-current liabilities | |||
Interest-bearing loans and borrowings | 22 | ( | |
Long-term lease liability | 24 | ( | ( |
Provisions | 26 | ( | ( |
( | ( | ||
Current liabilities | |||
Short-term portion of long-term borrowings | 22 | ( | |
Trade and other payables | 25 | ( | ( |
Short-term lease liability | 24 | ( | ( |
Current provisions | 26 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
NET ASSETS | |||
EQUITY | |||
Share capital | 27 | ||
Share premium | |||
Retained earnings | |||
Cumulative translation reserves | ( | ( | |
Other reserves | 28 | ||
Equity attributable to owners of the Company | |||
Non-controlling interest | ( | ||
TOTAL EQUITY |
2025 | 2024 | ||
Note | $’000 | $’000 | |
Operating loss | ( | ( | |
Adjustments for: | |||
Depreciation and depletion of property, plant and equipment, and right-of-use | 17,24 | ||
assets | |||
Changes in provision of oil and gas assets | 16 | ||
Impairment of inventories | 9 | ||
Impairment of receivables | 9 | ||
Reversal of impairment of VAT recoverable | 9,20 | ( | ( |
Effect of foreign exchange rate changes | ( | ||
Operating cash (outflow)/inflow before movements in working capital | ( | ||
Decrease in inventories | ( | ||
Increase in receivables | ( | ( | |
Increase in payables | ( | ||
Cash (used)/generated by operations | ( | ||
Income tax paid | ( | ( | |
Net cash (outflow)/inflow from operating activities | ( | ||
Investing activities | |||
Purchases of property, plant and equipment | ( | ( | |
Purchase of intangible exploration and evaluation assets | ( | ||
Acquisition of other assets | ( | ||
Interest received | |||
Net cash used in investing activities | ( | ( | |
Financing activities | |||
Proceeds from bank loans | |||
Increase in other financial assets | 21 | ( | |
Loan interest paid | ( | ||
Repayment of issued loan | |||
Repayment of lease liability | ( | ( | |
Net cash from/(used in) financing activities | ( | ||
Net (decrease)/increase in cash | ( | ||
Effect of foreign exchange rate changes | ( | ||
Cash at beginning of year | |||
Cash at end of year |
Equity | |||||||||
attributable | |||||||||
Share | Cumulative | to owners of | Non- | ||||||
Share premium | Retained | translation | Other | controlling the | |||||
capital | account | earnings | reserves reserves | Company | interest | Total | |||
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | ||
As at 1 January 2024 | ( | ||||||||
Net loss for the year | ( | ( | ( | ||||||
Other comprehensive loss | ( | ( | ( | ||||||
Total comprehensive loss | ( | ( | ( | ( | |||||
for the year | |||||||||
As at | ( | ||||||||
Net loss for the year | ( | ( | ( | ( | |||||
Other comprehensive loss | ( | ( | ( | ||||||
Total comprehensive loss | ( | ( | ( | ( | ( | ||||
for the year | |||||||||
Issue of ordinary shares | |||||||||
As at | ( | ( | |||||||
IFRS accounting standards | Effective | periods | |
beginning on or after | |||
Amendments to IFRS 9, Financial Instruments and IFRS 7, Financial Instruments: Disclosures: | 1 January 2026 | ||
Classification and Measurement of Financial Instruments | |||
Amendments to IFRS 9 and IFRS 7: Power Purchase Agreements (PPAs), Contracts | 1 January 2026 | ||
Referencing Nature-dependent Electricity | |||
Annual Improvements to IFRS Accounting Standards (Volume 11) | 1 January 2026 | ||
Year ended 31 December 2025 | Year ended 31 December 2024 | |||||
GBP/USD | EURO/USD | USD/UAH | GBP/USD | EURO/USD | USD/UAH | |
Closing rate | 1.3457 | 1.1741 | 42.6289 | 1.25369 | 1.0388 | 42.3997 |
Average rate | 1.3189 | 1.1305 | 41.9364 | 1.2782 | 1.0821 | 40.4528 |
Exploration | Trading | Consolidated | |
and Production | |||
$’000 | $’000 | $’000 | |
Sales of hydrocarbons | 5,462 | 317 | 5,779 |
Other revenue | 13 | - | 13 |
Sales between segments | - | - | - |
Total revenue | 5,475 | 317 | 5,792 |
Cost of sales | (4,307) | (243) | (4,550) |
Administrative expenses | (497) | - | (497) |
Impairment of other assets | (33) | - | (33) |
Adjustments of end of concession | (66) | - | (66) |
obligations for E&E assets | |||
Other operating loss, net | (52) | - | (52) |
Reversal of impairment of other assets | 63 | - | 63 |
Finance income (1) | 312 | 312 | |
Segment results | 895 | 74 | 969 |
Corporate administrative expenses | (3,466) | ||
Finance income/costs, net | 258 | ||
Net foreign exchange profit | 1,099 | ||
Loss before tax | (1,140) |
Exploration | Trading | Consolidated | |
and Production | |||
$’000 | $’000 | $’000 | |
Sales of hydrocarbons | 9,119 | - | 9,119 |
Other revenue | 33 | - | 33 |
Sales between segments | - | - | - |
Total revenue | 9,152 | - | 9,152 |
Cost of sales | (5,047) | - | (5,047) |
Administrative expenses | (378) | - | (378) |
Impairment of other assets | (39) | - | (39) |
Adjustments of end of concession | (6) | - | (6) |
obligations for E&E assets | |||
Other operating income, net | (19) | - | (19) |
Reversal of impairment of other assets | 39 | - | 39 |
Finance income (1) | 507 | - | 507 |
Segment results | 4,209 | - | 4,209 |
Corporate administrative expenses | (3,144) | ||
Finance income/costs, net | (5,405) | ||
Net foreign exchange loss | (1,123) | ||
Loss before tax | (5,463) |
2025 | 2024 | |
$’000 | $’000 | |
Sale of oil (production) – point in time | 5,475 | 9,152 |
Sale of gas (trading) – point in time | 317 | - |
Total | 5,792 | 9,152 |
2025 | 2024 | |
$’000 | $’000 | |
Subsoil tax | 2,228 | 2,804 |
Depreciation | 633 | 718 |
Well rent | 583 | 870 |
Staff cost | 325 | 232 |
Natural Gas cost | 243 | (47) |
Machinery services | 117 | 110 |
Electricity | 112 | 100 |
Materials cost | 100 | 102 |
Security services | 73 | 69 |
Insurance | 18 | 22 |
Other expenses | 118 | 67 |
Total | 4,550 | 5,047 |
2025 | 2024 | |
$’000 | $’000 | |
Staff | 1,911 | 2,126 |
Professional fees | 1,162 | 746 |
Insurance | 190 | 170 |
Bank charges | 157 | 26 |
Depreciation | 135 | 124 |
IT and communication | 64 | 53 |
Office costs including utilities and maintenance | 56 | 57 |
Travelling | 44 | 37 |
Cars and travel | 43 | 28 |
Other | 203 | 155 |
Total | 3,965 | 3,522 |
2025 | 2024 | |
$’000 | $’000 | |
VAT recoverable | 63 | 39 |
Reversal of impairment of other assets | 63 | 39 |
2025 | 2024 | |
$’000 | $’000 | |
Inventories | (32) | (28) |
Other receivables | (1) | (11) |
Impairment of other assets | (33) | (39) |
2025 | 2024 | |
$’000 | $’000 | |
Other expenses | 50 | 19 |
Total | 50 | 19 |
2025 | 2024 | |
$’000 | $’000 | |
Audit fees | ||
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts | 268 | 255 |
Fees payable to the Company’s auditor for other services to the Group: | ||
- The audit of the Company’s subsidiaries | 16 | 8 |
Total audit fees | 284 | 263 |
2025 | 2024 | |
Number | Number | |
Executive Director | 1 | 1 |
Other employees | 76 | 75 |
Total | 76 |
$’000 | $’000 | |
Their aggregate remuneration comprised: | ||
Wages and salaries | 1,920 | 1,566 |
Provision for bonus | - | 260 |
Provision for bonus granted in shares | - | 260 |
Social security costs | 240 | 193 |
Pension costs | 76 | 79 |
Total | 2,236 | 2,358 |
2025 | 2024 | |
$’000 | $’000 | |
Interest income on cash deposits in United Kingdom | 353 | 292 |
Interest income on cash deposits in Ukraine | 312 | 507 |
Total interest income on financial assets | 665 | 799 |
Interest on lease | (19) | (22) |
Interest on bank loan | (55) | - |
Unwinding of discount on decommissioning provision (note 26) | (21) | (18) |
Total | 570 | 759 |
2025 | 2024 | |
$’000 | $’000 | |
Interest on loan (note 29) | 116 | 1,515 |
Total interest income on financial assets | 116 | 1,515 |
Impairment of loan | (116) | (7,172) |
Total | - | (5,657) |
2025 | 2024 | |
$’000 | $’000 | |
Current tax | - | 434 |
Deferred tax | - | 335 |
Total | - | 769 |
2025 | 2024 | |
$’000 | $’000 | |
Loss before tax | (1,140) | (5,463) |
Tax credit at Ukraine corporation tax rate of 18% (2024: 18%) | (205) | (1,031) |
Permanent differences | 572 | 1,353 |
Unrecognised tax losses generated in the year | 259 | 835 |
Reversal of deferred tax assets | - | (335) |
Effect of different tax rates | (626) | (101) |
- | 721 | |
Adjustments recognised in the current year in relation | ||
with the current tax of prior years | - | 48 |
Income tax expense recognised in profit or loss | - | 769 |
2025 | 2024 | |
Loss attributable to owners of the Company | $’000 | $’000 |
Loss for the purposes of basic loss per share being net loss attributable to owners of the Company | (1,140) | (6,232) |
Number | Number | |
Number of shares | ‘000 | ‘000 |
Weighted average number of Ordinary shares used in calculation of earnings per share: | ||
Basic | 250,342 | 244,128 |
Diluted | 250,342 | 244,128 |
Cent | Cent | |
Loss per Ordinary share | ||
Basic and diluted | (0.45) | (2.55) |
Ukraine | Italy | |
Cost | $’000 | $’000 |
At 1 January 2024 | 6,459 | - |
Additions | - | - |
Disposals | - | - |
Change in estimate of decommissioning assets (note 25) | 6 | - |
Exchange differences | (617) | - |
At 1 January 2025 | 5,848 | - |
Additions | - | 497 |
Disposals | - | - |
Change in estimate of decommissioning assets (note 25) | 55 | - |
Reclassification of fixed assets | 11 | - |
Exchange differences | (32) | - |
At 31 December 2025 | 5,882 | 497 |
Impairment | ||
At 1 January 2024 | 6,459 | - |
Change in estimate of decommissioning assets (note 25) | 6 | - |
Exchange differences | (617) | - |
At 1 January 2025 | 5,848 | - |
Additions | 11 | - |
Change in estimate of decommissioning assets (note 25) | 55 | - |
Exchange differences | (32) | - |
At 31 December 2025 | 5,882 | - |
Carrying amount | ||
At 31 December 2025 | - | 497 |
At 31 December 2024 | - | - |
Development | Constructi | |||
and | on in | |||
production assets | progress | Other | Total | |
Cost | $’000 | $’000 | $’000 | $’000 |
At 1 January 2024 | 8,327 | - | 1,020 | 9,347 |
Additions | 120 | 709 | 26 | 855 |
Change in estimate of decommissioning assets (note 25) | (6) | - | - | (6) |
Reclassification to inventory | - | - | (40) | (40) |
Disposal | (5) | - | (137) | (142) |
Exchange differences | (800) | (33) | (90) | (923) |
At 1 January 2025 | 7,636 | 676 | 779 | 9,091 |
Additions | 109 | 8,461 | 37 | 8,607 |
Change in estimate of decommissioning assets (note 25) | 6 | - | - | 6 |
Reclassification to inventory | (60) | - | (10) | (70) |
Reclassification of fixed assets | (39) | 28 | - | (11) |
Disposal | - | - | (5) | (5) |
Exchange differences | (41) | (144) | (7) | (192) |
At 31 December 2025 | 7,611 | 9,021 | 794 | 17,426 |
Accumulated depreciation and impairment | ||||
At 1 January 2024 | 2,732 | - | 847 | 3,579 |
Charge for the year | 702 | - | 30 | 732 |
Reversal of impairment | - | - | (37) | (37) |
Disposals | (7) | - | (139) | (146) |
Exchange differences | (293) | - | (73) | (366) |
At 1 January 2025 | 3,134 | - | 628 | 3,762 |
Charge for the year | 623 | - | 36 | 659 |
Disposals | (2) | - | (14) | (16) |
Exchange differences | (26) | - | (3) | (29) |
At 31 December 2025 | 3,729 | - | 647 | 4,376 |
Carrying amount | ||||
At 31 December 2025 | 3,882 | 9,021 | 147 | 13,050 |
At 31 December 2024 | 4,502 | 676 | 151 | 5,329 |
Oil price | (44 %) |
Oil production volumes | (40 %) |
Discount rate | 70 % |
Electricity price | (15%) |
Natural Gas price | 55% |
Intensity ratio | (39%) |
Discount rate | 84% |
Country of | Proportion | ||||||||
incorporation | of voting | ||||||||
Name | and operation interest % | Activity | Registered office | ||||||
Directly held | |||||||||
Cadogan Petroleum Holdings Ltd | UK | 100 | Holding company | c/o Arch Law, Floor 2, 8 Bishopsgate | |||||
London | EC2N | 4BQ | Registered | in | |||||
England and Wales no. 05718406 | |||||||||
Cadogan Energy Holdings Ltd | UK | 100 | Holding company | c/o Arch Law, Floor 2, 8 Bishopsgate | |||||
London | EC2N | 4BQ | Registered | in | |||||
England and Wales no. 05718406 | |||||||||
Indirectly held | |||||||||
Cadogan Petroleum Holdings BV | Netherlands | 100 | Holding company | Hoogoorddreef | 15, | 1101 | BA | ||
Amsterdam | |||||||||
Cadogan Bitlyanske BV | Netherlands | 100 | Holding company | Hoogoorddreef | 15, | 1101 | BA | ||
Amsterdam | |||||||||
Zagoryanska Petroleum BV | Netherlands | 100 | Holding company | Hoogoorddreef | 15, | 1101 | BA | ||
Amsterdam | |||||||||
LLC Cadogan Ukraine | Ukraine | 100 | Management and | 48/50a, | Zhylyanska | Street, | Kyiv, | ||
service company | Ukraine | ||||||||
LLC Astroinvest-Energy | Ukraine | 100 | Power generation | 5a, Pogrebnyak Street, ap. 2, Zinkiv, | |||||
Poltava region, Ukraine, 38100 | |||||||||
SE USENCO Ukraine | Ukraine | 100 | Production | 8, | Mitskevycha | sq. | Lviv, | ||
Ukraine,79000 | |||||||||
LLC USENCO Nadra | Ukraine | 100 | Production and | 9a, Karpenka-Karoho Street, Sambir, | |||||
electricity | Lviv region, Ukraine | ||||||||
generation | |||||||||
LLC Astro-Service | Ukraine | 100 | Service Company | 3 Petro Kozlaniuk Street, Kolomyia, | |||||
Ukraine | |||||||||
Exploenergy s.r.l. | Italy | 90 | Exploration | Via Adige 17, San Donato Milanese_ | |||||
Milano, CAP 20097, Italy | |||||||||
2025 | 2024 | |
$’000 | $’000 | |
Natural gas | - | 239 |
Crude oil | 97 | 126 |
Other inventories | 1,154 | 1,178 |
Impairment provision | (1,010) | (1,028) |
Carrying amount | 241 | 515 |
2025 | 2024 | |
$’000 | $’000 | |
At 1 January | 1,028 | 1,122 |
Accrual of provision | 44 | 61 |
Reversal of provision | (12) | (47) |
Exchange differences | (50) | (108) |
At 31 December | 1,010 | 1,028 |
2025 | 2024 | |
$’000 | $’000 | |
Trade receivables | 76 | 32 |
Impairment provision for bad debts | (39) | (38) |
VAT recoverable | 1,026 | 862 |
Impairment provision for VAT | (726) | (793) |
Prepayments | 91 | 256 |
CIT prepayment | 380 | - |
Other receivables | 51 | 35 |
859 | 354 |
2025 | 2024 | |||
VAT | Trade and Other | VAT | Trade and Other | |
recoverable | Receivables | recoverable | Receivables | |
$’000 | $’000 | $’000 | $’000 | |
At 1 January | 793 | 38 | 918 | 49 |
Accrual of provision | - | 1 | - | 11 |
Reversal of provision | (63) | - | (39) | - |
Exchange differences | (4) | - | (86) | (22) |
At 31 December | 726 | 39 | 793 | 38 |
2025 | |
$’000 | |
Non-current portion of loan principal | 4,617 |
Current portion of loan principal | 1,231 |
Accrued interest | - |
Total loan payable | 5,848 |
Temporary differences | |
$’000 | |
Asset at 1 January 2024 | 370 |
Deferred tax benefit | (335) |
Exchange differences | (35) |
Asset at 1 January 2025 | - |
Deferred tax disposal | - |
Exchange differences | - |
Asset at 31 December 2025 | - |
2025 | 2024 | |
$’000 | $’000 | |
UK | 20,414 | 18,685 |
Ukraine | 37,137 | 39,367 |
Netherlands | 11,183 | 1,957 |
68,734 | 60,009 |
Accumulated | Net book | ||
Cost | depreciation | value | |
$’000 | $’000 | $’000 | |
Right-of-use asset | 522 | - | |
Accumulated charge | - | (276) | |
At 1 January 2024 | 522 | (276) | 246 |
Disposal for the prior agreement | (292) | - | |
Charge for the prior agreement | - | (16) | |
Disposal of accumulated charge for the prior agreement | - | 292 | |
Charge for the year | - | (65) | |
At 1 January 2025 | 230 | (65) | 165 |
Charge for the year | - | (79) | |
At 31 December 2025 | 230 | (144) | 86 |
2025 | 2024 | |
$’000 | $’000 | |
2025 | - | 87 |
2026 | 108 | 92 |
2027 | 13 | 8 |
Less: unearned interest | (1) | (14) |
Lease liabilities | 120 | 173 |
2025 | 2024 | |
$’000 | $’000 | |
Analysed as: | ||
Current | 107 | 98 |
Non-current | 13 | 75 |
Lease liabilities | 120 | 173 |
2025 | 2024 | |
$’000 | $’000 | |
Accruals | 403 | 826 |
Trade payables | 93 | 89 |
Prepayments received | 183 | 49 |
Other payables | 646 | 688 |
1,325 | 1,652 |
$’000 | |
At 1 January 2024 | 245 |
Change in estimate: exploration and evaluation assets (note 16) | 6 |
Change in estimate: development and production assets | (6) |
Unwinding of discount on decommissioning provision (note 13) | 18 |
Exchange differences | (24) |
At 1 January 2025 | 239 |
Change in estimate: exploration and evaluation assets (note 16) | 55 |
Change in estimate: development and production assets | 6 |
Unwinding of discount on decommissioning provision (note 13) | 22 |
Exchange differences | (3) |
At 31 December 2025 | 319 |
$’000 | |
Non-current | 110 |
Current | 129 |
At 31 December 2024 | 239 |
Non-current | 152 |
Current | 167 |
At 31 December 2025 | 319 |
2025 | 2024 | |||
Number | Number | |||
(‘000) | $’000 | (‘000) | $’000 | |
Authorised | ||||
Ordinary shares of £0.03 each Issued | 1,000,000 | 57,713 | 1,000,000 | 57,713 |
Ordinary shares of £0.03 each | 251,128 | 14,093 | 244,128 | 13,832 |
Ordinary shares | |
of £0.03 | |
At 31 December 2023 | 244,128,487 |
Issued during year | - |
At 31 December 2024 | 244,128,487 |
Issued during year 2025 | 7,000,000 |
At 31 December 2025 | 251,128,487 |
Reorganisation | |
$’000 | |
At 1 January 2025 | 1,589 |
Charge for the year | - |
At 31 December 2025 | 1,589 |
2025 | 2024 | |
$’000 | $’000 | |
Financial assets (includes cash) | ||
Loan provided at amortised cost | - | 10,388 |
Cash | 13,620 | 14,381 |
Trade and other receivables – amortised cost | 88 | 29 |
13,708 | 24,798 | |
Financial liabilities – measured at amortised cost | ||
Trade payables | 93 | 89 |
Interest-bearing loans and borrowings | 4,617 | - |
Short-term portion of long-term borrowings | 1,231 | - |
Lease liabilities | 120 | 173 |
Accruals | 403 | 826 |
Other payables | 646 | 688 |
7,110 | 1,776 |
$’000 | |
As at 1 January 2024 | 17,074 |
Movement in accrued interest | 1,515 |
Movement in accrued provision | (7,172) |
Exchange differences | (1,029) |
As at 1 January 2025 | 10,388 |
Movement in accrued interest | 116 |
Movement in accrued provision | (116) |
Repayment | (10,487) |
Exchange differences | 99 |
As at 31 December 2025 | - |
Change in ESTR rate | ||
$’000 | +100 bps | -100 bps |
Impact on (loss) or profit | (10) | 10 |
As at 31 December | Change in | Change in | |||
2025 | GBP/USD | EUR/USD | |||
exchange rate | exchange rate | ||||
$’000 | 10% | -10% | 10% | -10% | |
Cash positions | 13,620 | 848 | (848) | - | - |
Interest-bearing loans and borrowings | (4,617) | - | - | (462) | 462 |
Short-term portion of long-term borrowings | (1,231) | (123) | 123 | ||
Net assets | 28,092 | 848 | (848) | (585) | 585 |
Within | 3 months More than 1 | Total | ||
3 months | to 1 year | year | ||
$’000 | $’000 | $’000 | $’000 | |
At 31 December 2024 | ||||
Trade and other payables | 1,603 | - | - | 1,603 |
Lease liability | 22 | 65 | 86 | 173 |
At 31 December 2025 | ||||
Trade and other payables | 1,142 | - | - | 1,142 |
Interest-bearing loans and borrowings | - | - | 5,064 | 5,064 |
Short-term portion of long-term borrowings | 384 | 1,127 | 1,511 | |
Lease liability | 27 | 80 | 13 | 120 |
Purchase of services | Amounts owing | |||
2025 | 2024 | 2025 | 2024 | |
$’000 | $’000 | $’000 | $’000 | |
Directors’ remuneration | 720 | 687 | - | 23 |
Social contribution on Directors’ remuneration | 108 | 75 | - | - |