| Standard | Impact on initial application | Effective date |
| IFRS 10 and IAS 28 | ||
| (Amendments) | ||
| Long term interests in associates and joint | ||
| ventures | ||
| Unknown | ||
| Amendments to IAS 1 | Classification of Liabilities as current or non- | |
| current | ||
| 1 January 2023 |
| Standard | Impact on initial application | Effective date |
| Amendments to IAS 1 | Disclosure of material rather than significant | |
| accounting policies. | ||
| I January 2023 | ||
| Amendments to IAS 8 | Clarification on how companies should | |
| distinguish between changed in accounting | ||
| policies and accounting estimates | ||
| 1 January 2023 | ||
| Amendments to IFRS 12 | Deferred Tax assets and Liabilities arising from | |
| a single transaction | ||
| 1 January 2023 |
| Year ending 31 December | ||
| 2022 | ||
| (Continuing operations) | ||
| Corporate and | ||
| Administrative (UK) | ||
| £ | ||
| (Discontinued operations) | ||
| Mineral exploration | ||
| (CYPRUS) | ||
| £ | ||
| Operating loss from total | ||
| operations before and after | ||
| taxation | (1,168,414) | |
| (4,358,115) | ||
| Segment total assets – (net of | ||
| investments in subsidiaries) | ||
| 726,963 | ||
| 515,796 | ||
| Segment liabilities | (181,261) | (1,218,058) |
| Year ending 31 December | ||
| 2021 | ||
| Corporate and | ||
| Administrative (UK) | ||
| £ | ||
| Mineral exploration | ||
| (CYPRUS) | ||
| £ | ||
| Operating loss from total | ||
| operations before and after | ||
| taxation | (590,341) | |
| (397,629) | ||
| Segment total assets – (net of | ||
| investments in subsidiaries) | ||
| 2,805,154 | ||
| 2,734,522 | ||
| Segment liabilities | (312,053) | (276,306) |
| Year ended 31 | ||
| December 2022 | ||
| £ | ||
| Year ended 31 | ||
| December 2021* | ||
| £ | ||
| Wages and salaries (see note 8) | 314,011 | 89,067 |
| Share-based payment | ||
| 137,274 | 69,388 | |
| Legal and professional fees | 217,239 | 151,507 |
| IPO costs | - | 132,182 |
| Travel | 42,791 | 24,612 |
| Office and sundry expenditure | 40,557 | 67,282 |
| Insurance | 34,413 | 22,874 |
| Regulatory fees | 46,277 | 83,515 |
| Bad debts | 302,886 | - |
| Depreciation | 32,586 | - |
| 1,168,034 | 640,427 |
| Year ended 31 | ||
| December 2022 | ||
| £ | ||
| Year ended 31 | ||
| December 2021 | ||
| £ | ||
| Fees payable to the Company’s auditor and its | ||
| associates in relation to the audit of the parent | ||
| company and consolidated financial statements | ||
| 48,000 | ||
| 35,000 | ||
| Fees payable to the Company’s auditor and its | ||
| associates in relation to the audit of the | ||
| Company’s subsidiaries | ||
| 9,500 | ||
| 7,897 | ||
| Fees payable to the Company’s auditor for other | ||
| services: | ||
| - Reporting Accountant services in respect to IPO | - | 30,000 |
| 57,500 | 72,897 |
| Year ended 31 | ||
| December 2022 | ||
| £ | ||
| Year ended 31 | ||
| December 2021 | ||
| £ | ||
| Interest payable | 380 | 35 |
| Unwinding of Financial Liability (see note 15) | - | 12,228 |
| 380 | 12,263 |
| 2022 | 2021 | |
| Operations | ||
| 2 | 2 | |
| Corporate and administration | ||
| 3 | 1 | |
| 5 | 3 |
| Year ended 31 | ||
| December 2022 | ||
| £ | ||
| Year ended 31 | ||
| December 2021* | ||
| £ | ||
| Wages and salaries | ||
| 276,498 | 62,001 | |
| Social security costs | ||
| 34,640 | 8,145 | |
| Pension costs | ||
| 2,873 | 921 | |
| Share-based payments | ||
| 137,274 | 51,158 | |
| 451,285 | 122,225 |
| GROUP | Year ended | |
| 31 December | ||
| 2022 | ||
| Year ended | ||
| 31 December | ||
| 2021 | ||
| £ | £ | |
| Loss before tax | (5,526,529) | (987,970) |
| Tax at the applicable rate of 17.2% (2021:17.3%) | (949,458) | (170,919) |
| Disallowed expenses (including impairment) at 19% | 555,825 | 169,149 |
| Losses for which no deferred tax is recognised | (393,633) | (1,770) |
| Total tax charge | - | - |
| Year ended | ||
| 31 December 2022 | ||
| Year ended | ||
| 31 December 2021* | ||
| Total loss for the year (£) | (1,168,414) | (652,690) |
| Weighted average number of Ordinary shares** | 60,178,208 | 48,366,261 |
| Total Loss per Ordinary share (£) | (0.019) | (0.013) |
| Continuing and discontinued operations: | ||
| Total loss for the year (£) | (5,526,529) | (987,970) |
| Weighted average number of Ordinary shares | 60,178,208 | 48,366,261 |
| Total Loss per Ordinary share (£) | (0.092) | (0.020) |
| Group | Exploration and |
| Evaluation assets | |
| Cost and Carrying Value | £ |
| At 1 January 2021 | 1,690,536 |
| Exploration and evaluation assets acquired at fair value (note 13): | |
| Licences acquired via acquisition of PRL | 754,292 |
| Licences acquired via acquisition of CGML | 335,062 |
| Additions | 444,625 |
| Disposals of assets | (517,966) |
| Impairment on licence disposal | (118,690) |
| Foreign exchange movements | (9,330) |
| At 31 December 2021 | 2,578,529 |
| Additions | 1,003,612 |
| Foreign exchange movements | (104,132) |
| Impairment in subsidiaries | (148,995) |
| Group impairment charge on discontinued operations | (2,918,303) |
| Assets classified as held for sale and other disposal | (410,711) |
| At 31 December 2022 | - |
| Group | Office leases | ||
| & Equipment | |||
| £ | |||
| Vehicles | |||
| £ | |||
| Total | |||
| Assets | |||
| £ | |||
| Cost | |||
| At 1 January 2022 | 9,087 | 16,860 | 25,947 |
| Additions | 106,601 | 46,921 | 153,522 |
| At 31 December 2022 | 115,688 | 63,781 | 179,469 |
| At 1 January 2022 | (1,802) | (3,345) | (5,147) |
| Depreciation charge for the year | (36,223) | (9,369) | (45,592) |
| At 31 December 2022 | (38,025) | (12,714) | (50,739) |
| Net book value | |||
| Assets classified as held for resale | (29,303) | (15,525) | (44,828) |
| At 31 December 2021 | 7,285 | 13,515 | 20,800 |
| At 31 December 2022 | 48,360 | 35,542 | 83,902 |
| Company | Office leases | ||
£ | |||
| Vehicles | |||
£ | |||
| Total Assets | |||
£ | |||
| Cost | |||
| At 1 January 2022 | |||
| - | - | - | |
| Additions | |||
| 76,570 | 39,918 | 116,488 | |
| At 31 December 2022 | |||
| 76,570 | 39,918 | 116,488 | |
| Accumulated depreciation | |||
| At 1 January 2022 | |||
| - | - | - | |
| Depreciation charge for the year | |||
| (28,210) | (4,376) | (32,586) | |
| At 31 December 2022 | |||
| (28,210) | (4,376) | (32,586) | |
| Net book value | |||
| At 31 December 2021 | |||
| - | - | - | |
| At 31 December 2022 | |||
| 48,360 | 35,542 | 83,902 |
| Company | £ |
| Cost and net book amount | |
| At 1 January 2021 | 1,174,693 |
| Additions | 1,034,230 |
| Disposals | (750,000) |
| At 31 December 2021 | 1,458,923 |
| Write down of investments | (1,034,595) |
| At 31 December 2022 | 424,328 |
| Name | Principal activity | Place of | |
| incorporation | |||
| and operation | |||
| % owned | |||
| subsidiary | |||
| New Cyprus Copper P.A. Ltd | |||
| (“NCC”) | Mineral exploration | Cyprus | 100% |
| Treasure Development Limited | |||
| (“TDL”) | Mineral exploration | Cyprus | 90% |
| GC Gold Mines (Cyprus) Ltd | |||
| (“CGML”)* | Mineral exploration | Cyprus | 100% |
| Group | Company | |||
| 2022 | 2021 | 2022 | 2021 | |
| Current: | £ | £ | £ | £ |
| Other receivables | 527,237 | 432,239 | 527,237 | 378,656 |
| Total current receivables | 527,237 | 432,239 | 527,237 | 378,656 |
| Non current: | ||||
| Loans to subsidiary companies | - | - | - | 1,057,750 |
| Total non-current receivables | - | - | - | 1,057,750 |
| 2022 | 2021 | |
| £ | £ | |
| Contingent liability brought forward | 186,916 | 174,688 |
| Provision unwound | (186,916) | 12,228 |
| - | 186,916 |
| Group | Company | |||
| 2022 | 2021 | 2022 | 2021 | |
| £ | £ | £ | £ | |
| Trade payables | 21,311 | 84,245 | 21,311 | 67,609 |
| Accruals | 60,800 | 57,324 | 60,800 | 45,000 |
| Taxes and social security | 13,715 | 12,530 | 13,715 | 12,530 |
| Trade and other payables | 95,826 | 154,099 | 95,826 | 125,139 |
| Group | Company | |||
| 2022 | 2021 | 2022 | 2021 | |
| £ | £ | £ | £ | |
| Lease liabilities | 23,717 | - | 23,717 | - |
| Long term loans | - | 504 | - | - |
| 23,717 | 504 | 23,717 | - |
| Group | ||
| 2022 | 2021 | |
| £ | £ | |
| Deferred tax liability brought forward | 246,840 | 125,801 |
| (Impairment)/acquisition of subsidiaries | (201,205) | 121,039 |
| 45,635 | 246,840 | |
| Less liabilities held for resale | (45,635) | - |
| Deferred tax liability carried forward | - | 246,840 |
| Number of | ||||
| Ordinary | ||||
| shares | ||||
| Share | ||||
| capital | ||||
| £ | ||||
| Share | ||||
| premium | ||||
| £ | ||||
| Total | ||||
| £ | ||||
| As at 31 December 2020 | 23,900,000 | 239,000 | 1,627,665 | 1,866,665 |
| Issued 19 March 2021 | 26,500,000 | 265,000 | 2,385,000 | 2,650,000 |
| Issued 11 June 2021 | 3,311,258 | 33,113 | 716,887 | 750,000 |
| Issued 5 October 2021 | 7,500,000 | 75,000 | 1,425,000 | 1,500,000 |
| 61,211,258 | 612,113 | 6,154,552 | 6,766,665 | |
| Less share issue costs | - | - | (314,550) | (314,550) |
| As at 31 December 2021 | 61,211,258 | 612,113 | 5,840,002 | 6,452,115 |
| As at 31 December 2022 | 61,211,258 | 612,113 | 5,840,002 | 6,452,115 |
| 2022 | |
| £ | |
| Operating losses | 1,439,812 |
| Impairment loss | 2,918,303 |
| Employment relating to discontinued operations | 75,834 |
| Cash outflows from discontinued operations | |
| Cash outflow from operating activities | (96,824) |
| Cash outflow from investing activities | (1,040,644) |
| Cash outflow from financing activities | - |
| Net cash outflow for the year | (1,137,468) |
| Assets and liabilities of disposal group held for sale | |
| Intangible assets | 410,711 |
| Property, plant and equipment | 44,828 |
| Trade and other receivables | 34,063 |
| Cash and cash equivalents | 26,194 |
| Assets held for sale | 515,796 |
| Trade and other payables | (45,834) |
| Deferred tax liabilities | (45,635) |
| (91,469) | |
| Liability in subsidiary | (1,126,589) |
| Liabilities directly associated with the assets held for sale | (1,218,058) |
| Fair value of assets held for resale | 424,328 |
| £ | |
| As at 31 December 2020 | (14,165) |
| Exchange differences on translating the net assets of foreign operations | (14,264) |
| Exchange movements associated with the NCI | 8,830 |
| As at 31 December 2021 | (19,599) |
| Exchange differences on translating the net assets of foreign operations | 232,772 |
| Exchange movements associated with the NCI | (850) |
| As at 31 December 2022 | 212,323 |
| Number of warrants | Exercise price (pence) | |
| As at 31 December 2020 | 5,400,000 | 5.0p |
| Issued in the year | 11,983,174 | 12.5p to 30.0p |
| As at 31 December 2021 | 17,383,174 | 5.0p to 30.0p |
| Issued in the year | 1,000,000 | 5.0p |
| Cancelled in the year | (10,100,000) | 5.0p to 25.0p |
| As at 31 December 2022 | 8,283,174 | 5.0p to 30.0p |
| Date of | ||||
| Issue | ||||
| Reason for issue | No. of | |||
| warrants | ||||
| Exercise price | ||||
| pence per share | ||||
| Life in | ||||
| years | ||||
| 25/01/2018 | Founder warrants – dated from Admission | 300,000 | 5.0p | 1.2 |
| 19/03/2021 | Broker warrants A– Share Issue | 3,360,000 | 12.5p | 0.2 |
| 16/06/2021 | Introduction warrants – Cost of Services | 441,174 | 17.0p | 0.5 |
| 05/10/2021 | Placing warrants – Share Issue | 3,750,000 | 30.0p | 1.8 |
| 05/10/2021 | Broker warrants B – Cost of Services | 432,000 | 20.0p | 1.8 |
| 8,283,174 |
| Bonus (2025) | Bonus (2023) | Performance | ||||
| Broker (A) | ||||||
| warrants | ||||||
| Introduction | ||||||
| warrants | ||||||
| Broker (B) | ||||||
| warrants | ||||||
| Share price | 14.3p | 10p | 24p | 10p | 24p | 19.3p |
| Share price | ||||||
| (repriced) | ||||||
| 12.5p | ||||||
| 12.8p | ||||||
| 14.3p | ||||||
| - | ||||||
| - | ||||||
| - | ||||||
| Exercise price | 7.5p | 12.5p | 25p | 12.5p | 17p | 20p |
| Exercise price | ||||||
| (repriced) | ||||||
| 5p | ||||||
| 5p | ||||||
| 12.5p | ||||||
| - | ||||||
| - | ||||||
| - | ||||||
| Expected life | 3 years | 1.5 years | 1.5 years | 1.5 years | 1.5 years | 2.5 years |
| Volatilit | ||||||
y | ||||||
| 40% | 38% | 38% | 38% | 38% | 48% | |
| Volatility | ||||||
| (repriced) | ||||||
| 40% | ||||||
| 48% | ||||||
| 48% | ||||||
| - | ||||||
| - | ||||||
| - | ||||||
| Risk-Free Interest | ||||||
| rate | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% |
| Expected dividends | - | - | - | - | - | - |
| Fair Values | - | £10,593 | £40,565 | £17,797 | £18,229 | £11,733 |
| Fair Values | ||||||
| (repriced) | ||||||
| £47,942 | ||||||
| £68,071 | ||||||
| £314 | ||||||
| - | ||||||
| - | ||||||
| - |
| Share Options | |
| Share price | |
| 5.5p | |
| Exercise price | |
| 7.5p | |
| Expected life | |
| 5 years | |
| Volatility | |
| 83% | |
| Risk-Free Interest rate | |
| 3.04 % | |
| Expected dividends | |
| - | |
| Fair Values | £104,734 |
| Group | Company | |||
| As at | ||||
| 31 December | ||||
| 2022 | ||||
| £ | ||||
| As at | ||||
| 31 December | ||||
| 2021 | ||||
| £ | ||||
| As at | ||||
| 31 December | ||||
| 2022 | ||||
| £ | ||||
| As at | ||||
| 31 December | ||||
| 2021 | ||||
| £ | ||||
| Financial assets measured at | ||||
| amortised cost: | ||||
| Trade and other receivables | 561,302 | 379,720 | 527,237 | 1,436,406 |
| Cash and cash equivalents | 142,017 | 2,508,108 | 115,824 | 2,426,498 |
| 703,319 | 2,887,828 | 643,061 | 3,826,904 | |
| Financial liabilities | ||||
| measured at amortised cost: | ||||
| Trade and other payables | 83,861 | 96,775 | 120,461 | 80,139 |
| Liability in subsidiary | 1,126,589 | - | - | - |
| 1,210,450 | 96,775 | 120,461 | 80,139 |
| Within 12 months | Between 1 and 2 years | Between 2 and 5 years | |
| Lease liabilities | £ | £ | £ |
| Vehicles | 10,503 | 10,503 | 45,519 |
| Office lease | 48,660 | - | - |
| 59,163 | 10,503 | 45,519 |