Notes | Year ended 31 | Year ended 31 December | ||
December 2025 | 2024 | |||
£ | £ | |||
CONTINUING OPERATIONS | ||||
Income: | ||||
Dividend receivable | ||||
Realised gain on sale of investments | ||||
Unrealised loss on investments | ||||
Total Income | ||||
Administrative expenses | ||||
Administrative expenses | 4 | ( | ( | |
Total Administrative Expense | ( | ( | ||
OPERATING (LOSS)FOR THE YEAR | ( | ( | ||
Finance Expense | 7 | ( | ||
Interest income | ||||
(LOSS) BEFORE TAX | ( | ( | ||
Taxation | 7 | |||
NET (LOSS) FOR THE YEAR | ( | ( | ||
Other comprehensive income: | ||||
Other comprehensive income | ||||
(Loss)/Profit for the financial year | ||||
Items that may be reclassified to profit | ||||
or loss: | ||||
Foreign currency reserve movement | ||||
Total comprehensive (loss) for the financial year | ( | ( | ||
Attributable to: | ||||
Owners of the Company | ( | ( | ||
Non-controlling interest | ||||
( | ( | |||
Basic & Diluted loss per share | 6 | ( | ( |
Notes | Year ended | Year ended | As at | |
31 December 2025 | 31 December 2024 | 1 January 2024 | ||
£ | £ | £ | ||
Restated | Restated | |||
(Note 2) | (Note 2) | |||
NON-CURRENT ASSETS | ||||
Exploration and evaluation | ||||
assets | 9 | |||
Total Non-Current Assets | ||||
CURRENT ASSETS | ||||
Trade and other receivables | 10 | |||
Cash and cash equivalents | ||||
Total Current Assets | ||||
TOTAL ASSETS | ||||
CURRENT LIABILITIES | ||||
Trade and other payables | 11 | ( | ( | ( |
Borrowings | 12 | ( | ( | |
Taxation | 7 | ( | ( | ( |
Total Current Liabilities | ( | ( | ( | |
NET CURRENT | ||||
(LIABILITIES) | ( | ( | ( | |
TOTAL LIABILITIES | ( | ( | ( | |
NET ASSETS | ||||
EQUITY | ||||
Share capital | 13 | |||
Warrant reserve | 14 | |||
Foreign exchange reserve | ( | ( | ( | |
Retained earnings | ( | ( | ( | |
Non controlling interest | ||||
TOTAL EQUITY |
Share | Retained | Foreign | Other | Attributable to | Non | Total Equity | |
capital | earnings | exchange | reserves | shareholders | Controlling | ||
reserve | interest | ||||||
£ | £ | £ | £ | £ | £ | £ | |
As at 1 January 2024 | ( | ( | |||||
Loss for the year | ( | ( | ( | ||||
Foreign exchange reserve | |||||||
Share based payment charge | ( | ||||||
Total comprehensive loss | ( | ( | ( | ( | |||
for the year | |||||||
Net proceeds from shares | |||||||
issued | |||||||
As at 31 December 2024 | ( | ( | |||||
As at 1 January 2025 | ( | ( | |||||
Loss for the year | ( | ( | ( | ||||
Foreign exchange reserve | |||||||
Total comprehensive loss | ( | ( | ( | ||||
for the year | |||||||
Net proceeds from shares | |||||||
issued | |||||||
As at 31 December 2025 | ( | ( |
Notes | Year ended | Year ended | |
31 December | 31 December | ||
2025 | 2024 | ||
£ | £ | ||
CASH FLOW FROM OPERATIONS | |||
Profit/(Loss) before taxation | ( | (650,974) | |
Adjustments for: | |||
Interest expense | |||
Operating (loss) before movements in working capital | ( | ( | |
(Increase in receivables) | ( | ( | |
Increase in payables | |||
NET CASH OUTFLOW FROM OPERATING ACTIVITIES | ( | ( | |
TAXATION PAID | |||
CASH FLOW FROM INVESTING ACTIVITIES | |||
Purchases of Exploration and evaluation assets | ( | ( | |
NET CASH INFLOW FROM INVESTING ACTIVITIES | ( | ( | |
CASH FLOW FROM FINANCING ACTIVITIES | |||
Proceeds from Issue of shares, net of issue costs | |||
Proceeds from Borrowings | |||
NET CASH INFLOW FROM FINANCING ACTIVITIES | |||
Net (decrease)/increase in cash and cash equivalents in the period | ( | ||
Effect of foreign exchange rate changes | ( | ||
Cash and cash equivalents at the beginning of the period | |||
Cash and cash equivalents at the end of the period |
Year ended 31 December 2023 | Year ended 31 December 2024 | |
Increase in share-based payment expense | £ (328,070) | £ Nil |
Increase in loss for the year | £ (328,070) | £ Nil |
31 December 2023 31 December 2024 | ||
Increase in share capital | £ 30,740 | £ 32,807 |
Reduction in warrant reserve | £ (30,740) | £ (32,807) |
Increase in retained loss at year end | £ (328,070) | £ (328,070) |
As at 31 December 2025 | Not rated /not | Total |
readily available | ||
Cash and cash equivalents | 22,753 | 22,753 |
Total assets subject to credit risk | 22,753 | 22,753 |
As at 31 December 2024 | Not rated /not | Total |
readily available | ||
Cash and cash equivalents | 12,690 | 12,690 |
Total assets subject to credit risk | 12,690 | 12,690 |
31 December 2025 | 31 December 2024 | |
Directors’ fees | 172,400 | 172,400 |
Audit fees | 57,260 | 60,500 |
Stock exchange related costs | 58,488 | 39,731 |
Legal, professional and consultancy fees | 77,186 | 82,703 |
Consultancy fees | 120,606 | 128,840 |
Management services | 10,800 | 10,800 |
Insurance | 24,294 | 16,417 |
Other administration expenses | 59,954 | 56,784 |
Travel | 278 | 626 |
Investor relations | 32,220 | 34,620 |
Foreign currency (losses)/gains | 56,908 | 47,553 |
Total Expense | 556,578 | 650,974 |
31 December 2025 | 31 December 2024 | |
£ | £ | |
Auditor’s remuneration | ||
Audit of the financial statements of the Company | 57,260 | 60,500 |
31 December | 31 December | |
2025 | 2024 | |
£ | £ | |
Colin Bird | 60,000 | 60,000 |
Raju Samtani | 50,000 | 50,000 |
Christian Cordier | 30,000 | 30,000 |
Kjeld Thygesen | 18,000 | 18,000 |
James Cunningham-Davis | 14,400 | 14,400 |
Total | 172,400 | 172,400 |
2025 | 2024 | |
Number | Number | |
Directors | 5 | 5 |
Employees * | - | - |
Consultants who are directors of subsidiary companies | 2 | 2 |
The average monthly number of employees | 7 | 7 |
31 December 2025 | 31 December 2024 | |
Loss after tax for the purposes of earnings per share | £(612,466) | £(650,973) |
attributable to equity shareholders | ||
Weighted average number of shares | 271,468,401 | 228,308,506 |
Weighted average number of shares and warrants | 323,645,385 | 282,346,695 |
Basic & Diluted loss per ordinary share | (0.23) p | (0.29) p |
Group | Company | Group | Company | |
Exploration and | Investment in | Exploration and | Investment in | |
evaluation assets | subsidiary | evaluation assets | subsidiary | |
31 December 2025 | 31 December | 31 December 2024 | 31 December 2024 | |
2025 | ||||
£ | £ | £ | £ | |
Balance at beginning of period | 5,424,520 | 2,796,500 | 5,221,534 | 2,796,500 |
Exploration expenditure | 184,421 | - | 202,986 | - |
- Carried forward | ||||
at end of year | 5,608,941 | 2,796,500 | 5,424,520 | 2,796,500 |
Country of | Proportion of equity | |||
incorporation and | Nature of | shares held by | ||
Name & registered office address | residence | business | Company | |
Resource Capital Partners Pty Ltd | Botswana | Base Metals | 100% | |
Plot 102, Unit 13 | Exploration | |||
Gaborone International Commerce Park, Gaborone, Botswana | ||||
African Pioneer Zambia Ltd | Zambia | Base Metals | 80% | |
Plot No397/0/1 Chipwenupwenu Road | Exploration | |||
Makeni, Lusaka | ||||
PO Box 34033, African Pioneer Chongwe Ltd | Zambia | Zambia | Base Metals | 80% |
Plot No397/0/1Chipwenupwenu Road | Exploration | |||
Makeni, Lusaka | ||||
PO Box 34033, Zamcu Exploration Pty Ltd | Zambia | Australia | Holding | 100% |
5 Eze Terrace, Hillarys | Company | |||
WA, 6025 | ||||
AUSTRALIA | ||||
Ongombo Mine (Pty) Ltd | Namibia | Base Metals | 85% | |
36 Simeon Kambo Shixungileni Street, Windhoek, Namibia | Exploration | via Zamcu | ||
Manmar investments One Three Six (Pty) Ltd | Namibia | Base Metals | 85% | |
36 Simeon Kambo Shixungileni Street, Windhoek, Namibia | Exploration | via Zamcu |
Group | Company | Group | Company | |
31 December | 31 December | 31 December | 31 December | |
2025 | 2025 | 2024 | 2024 | |
£ | £ | £ | £ | |
Loans to subsidiaries * | - | 1,912,593 | - | 1,815,132 |
Prepayments | 20,913 | 20,913 | 19,841 | 19,841 |
Other debtors | 743 | - | 743 | - |
Total | 21,656 | 1,933,506 | 20,584 | 1,834,973 |
Group | Company | Group | Company | |
31 December | 31 December | 31 December | 31 December | |
2025 | 2025 | 2024 | 2024 | |
£ | £ | £ | £ | |
Creditors | 545,654 | 545,654 | 362,459 | 362,459 |
Accrued expenses | 446,855 | 390,967 | 260,067 | 260,067 |
Loans from subsidiaries | - | 370,836 | - | 392,298 |
Other creditors | 245 | - | 245 | - |
Loan from directors | 41,205 | - | 41,205 | - |
Total | 1,033,959 | 1,307,457 | 663,976 | 1,014,824 |
31 December | 31 December | |
2025 | 2024 | |
£ | £ | |
Convertible Loan Facility | 50,000 | 50,000 |
50,000 | 50,000 |
Number | £ | ||
Authorised: | |||
1,000,000,000 ordinary shares of no par value | 1,000,000,000 | n/a |
2025 | 2024 | |||
Issued equity share capital | Number | £ | Number | £ |
Issued and fully paid Ordinary Shares | 278,420,596 | 6,744,311 | 228,991,101 | 6,306,145 |
Number of | Share | |
shares | capital | |
£ | ||
As at 1 January 2025 | 228,991,101 | 6,306,145 |
Shares issued during the period (Note 1) | 49,429,495 | 482,166 |
Share issue costs * | - | (44,000) |
As at 31 December 2025 | 278,420,596 | 6,744,311 |
Number | of | Exercise | Expiry | |
Warrants | price (p) | |||
At 1 January 2024 | ||||
Broker Warrants | 2,500,000 | 3.5 | 1 June 2024 | |
Consultant Warrants | 1,420,947 | 3.5 | 1 June 2024 | |
At 31 December 2024 | 3,920,947 | |||
Expired during period | ||||
Broker Warrants | (2,500,000) | 3.5 | 1 June 2024 | |
Consultant Warrants | (1,420,947) | 3.5 | 1 June 2024 | |
Issued in period | ||||
Broker Warrants | 2,100,000 | 1.0 | 14 February 2028 | |
Fundraising Warrants | 42,000,000 | 1.75 | 14 February 2028 | |
At 29 December 2025 In relation to the warrants which expired during 2024 a share-based credit for these warrants for the year to 31 December 2024 was put through amounting to £37,183, (2023: £13,282 charge), which has been taken to the share-based payment reserve and the resultant fair value of the warrants as at 31 December 2024 was determined to be £Nil (2023: £37,183). | 44,100,000 | |||
Share price at the date of issue | 1.025p |
Strike price On 13 February 2025 the Company issued 2,100,000 Broker Warrants exercisable at 1.0 pence for three years in relation to the fundraising announced on 10 February 2025 The fair value of the warrants was determined at the date of the grant as £7,661 using the Black Scholes model, using the following inputs but has not been provided for in these financial statements: | 1.000 p |
Volatility ** | 45.22% |
Expected life | 3 years |
Risk free rate ** The volatility rate is based on the average volatility of the share price in the year prior to issue of the warrants. On 13 February 2025 the Company issued 42,000,000 Fundraising Warrants exercisable at 1.75 pence for three years in relation to the fundraising announced on 10 February 2025 The fair value of the warrants was determined at the date of the grant as £75,233 using the Black Scholes model, using the inputs shown on the next page but has not been provided for in these financial statements: | 3.9865% |
14. WARRANTS SHARE OPTIONS AND SHARE BASED PAYMENT (continued) | |
Total number of options: | A total of 16,850,000 Summary of the Options awarded: | Options have been awarded. Company had not previously issued any Options. | |
Exercise prices & award | All the Options have an exercise price of 4.5 pence per Ordinary Share and vested on issue. | ||
date: directors of the Company, as detailed below and the balance of 10,250,000 Options to other eligible participants. The | |||
Purpose of options: | To incentivise and retain directors, officers, consultants and employees critical to enhancing | ||
the future market value of the Company and have been issued at a significant premium to the | |||
30 day volume weighted average share price (“VWAP”) when the Options were approved. | |||
30 day VWAP when | The 30 day VWAP to 23 January 2023, being the latest practicable date prior to the approval | ||
Options approved: | of the Options by the Company’s Remuneration Committee and Board, was 2.945 pence per | ||
share. | |||
Prevailing share price: | The Company’s mid-market closing share price on 23 January 2023, being the latest | ||
practicable date prior to the announcement of the Options, was 3.3 pence. | |||
Exercise prices versus | Premium to: | ||
abovementioned VWAP | Prevailing | 30 day | |
and prevailing share price: | closing | VWAP | |
share price | |||
Exercise price of 4.5 pence | 36% | 53% | |
Life of Options: | The options expire on 23 January 2033 being the date one day prior to the tenth anniversary | ||
of the award of the Options. | |||
Exercise period: | The Options can be exercised any time after vesting and prior to their scheduled expiry and | |
must be exercised within 6 months of an option holder leaving the Company or within 12 | ||
months of the death of an option holder. | ||
Options awarded to the Directors | Directors | No. of Options |
Executive Directors: | ||
Colin Bird Executive Chairman | 5,000,000 | |
Christian Cordier Commercial Director | 500,000 | |
Raju Samtani Finance Director | 600,000 | |
Non Executive Directors: | ||
Kjeld Thygesen Independent | 500,000 | |
James Cunningham-Davis | Nil | |
Total Directors model, using the following inputs: | 6,600,000 |
2025 | 2024 | |
£ | £ | |
Financial assets | ||
Cash and cash equivalents | 22,753 | 12,690 |
Trade and other receivables | 21,656 | 20,584 |
44,409 | 33,274 | |
Financial liabilities classified as held at amortised cost | ||
Trade and other payables | 545,654 | 362,459 |
545,654 | 362,459 |
Financial liabilities | Financial assets | |||
2025 | 2024 | 2025 | 2024 | |
£ | £ | £ | £ | |
US Dollars | 40,597 | 12,225 | 79 | 172 |
Namibia Dollars | 3,277 | 13,586 | - | - |
AUD | 16,307 | 9,944 | 18 | 108 |
South African Rand | 2,511 | 1,136 | 1 | 1 |
Botswana Pula | 158,744 | 103,076 | - | - |
Group | Between | Between | Between | |||
2025 | On | In | 1 and 6 | 6 and 12 | 1 and 3 | |
Total | demand | 1 month | months | months | years | |
£ | £ | £ | £ | £ | £ | |
Trade and other payables | 1,033,959 | - | 144,271 | 889,688 | - | - |
Convertible Loan | 50,000 | - | - | 50,000 | - | - |
Other creditors | 101,802 | - | - | 101,802 | - | - |
Group | ||||||
2024 | Between | Between | Between | |||
On | In | 1 and 6 | 6 and 12 | 1 and 3 | ||
Total | demand | 1 month | months | months | years | |
£ | £ | £ | £ | £ | £ | |
Trade and other payables | 663,976 | - | 120,299 | 543,677 | - | - |
Convertible Loan | 50,000 | - | - | 50,000 | - | - |
Other creditors | 102,856 | - | - | 102,856 | - | - |
2025 | 2024 | |
£ | £ | |
Zamcu Exploration Pty Ltd | 1,780,403 | 1,701,499 |
Resource Capital Partners Pty Ltd | (370,836) | (392,299) |
African Pioneer Zambia Ltd | 128,496 | 110,222 |