Year to | Year to | ||
| 29 December | 29 December | ||
| 2023 | 2022 | ||
£ | £ | ||
Administrative expenses | ( | ( | |
Share based option charge | ( | ||
Listing costs | ( | ||
Realised loss on disposal of investments | ( | ||
Loss in fair value of investment | ( | ( | |
Impairment charge on exploration and evaluation | |||
assets | 12 | ( | |
Operating loss | 5 | ( | ( |
Finance expense | 5 | ( | ( |
Loss before tax | ( | ( | |
Taxation | 8 | ||
Loss for the period | ( | ( | |
Other comprehensive loss: | |||
Foreign currency difference on translation of foreign operations | ( | ( | |
Total comprehensive loss for the year | ( | ( | |
Basic loss per share | 9 | ( | ( |
Diluted loss per share | 9 | ( | ( |
29 December | 29 December | ||
| 2023 | 2022 | ||
£ | £ | ||
Assets | |||
Non-current assets | |||
Property, plant and equipment | 10 | ||
Exploration and evaluation assets | 12 | ||
Current assets | |||
Current asset investment | 11 | ||
Trade and other receivables | 15 | ||
Cash and cash equivalents | |||
Total assets | |||
Liabilities | |||
Current liabilities | |||
Trade and other payables | 16 | ||
Deferred Share Consideration | 12 | ||
Total liabilities | |||
Net assets | |||
Equity | |||
Share capital | 17 | ||
Share premium | 17 | ||
Share based payment reserve | |||
Merger reserve | |||
Translation reserve | ( | ||
Retained earnings | ( | ( | |
Total equity |
Year to 29 | Year to 29 | ||
| December | December | ||
| 2023 | 2022 | ||
£ | £ | ||
Cash flows from operating activities | |||
Loss before tax | ( | ( | |
Adjustments to reconcile net losses to cash utilised : | |||
Depreciation of property, plant and equipment | 10 | ||
Impairment charge | 12 | ||
Share based payment charge | |||
Listing costs paid in previous year | 12 | ||
Loss on disposal of investment shares | |||
Loss in fair value of investment at reporting date | |||
Operating cash outflows before movements in working capital | ( | ( | |
Changes in: | |||
Trade and other receivables | ( | ||
Trade and other payables | ( | ||
Net cash outflow from operating activities | ( | ( | |
Investing activities | |||
Proceeds on disposal of investments | 11 | ||
Exploration & Evaluation assets | 12 | ( | ( |
Net cash outflow from investing activities: | ( | ( | |
Cash flows from financing activities | |||
Proceeds from issue of shares, net of issue costs | |||
Net cash inflow from financing activities | |||
Net (decrease)/increase in cash and cash equivalents | ( | ||
Effect of foreign exchange rate changes | ( | ( | |
Cash and cash equivalents at beginning of period | |||
Cash and cash equivalents at end of period |
Share | |||||||
| Share capital | Share | based | Merger | Translation | Retained | Total | |
premium | Payment | reserve | reserve | earnings | equity | ||
reserve | |||||||
£ | £ | £ | £ | £ | £ | £ | |
As at 29 December 2021 | ( | ( | |||||
Total comprehensive loss for the year | (1,0 47,357) | ( | |||||
Total comprehensive loss for the year | ( | ( | |||||
Net proceeds from shares issued | |||||||
Acquisition of subsidiaries | |||||||
Loan notes converted into shares | |||||||
Acquisition of Norwegian projects | |||||||
from EMX Scandinavia AB | |||||||
As at 29 December 2022 | ( | ||||||
Loss for the year | ( | ( | |||||
Other comprehensive income | |||||||
Translation reserve | ( | ( | |||||
Total comprehensive loss for the year | ( | ( | ( | ||||
Issue of shares to settle share deferred | |||||||
consideration (note 17) | |||||||
Share based payment charge (note 17) | |||||||
As at 29 December 2023 | ( | ( |