Amounts in USD thousand |
2024 |
2023 |
Revenue from contracts from customers |
||
Revenue from sales of petroleum products 1 |
139,945 |
120,893 |
Other Revenue |
||
Assignment of tax oil |
39,976 |
39,852 |
Assignment of royalties |
24,442 |
26,584 |
Marketing fees |
170 |
- |
Total Revenue |
204,533 |
187,329 |
Quantity of oil lifted (barrels) |
1,795,459 |
1,543,910 |
Average selling price (USD per barrel) |
77.94 |
78.30 |
Quantity of net oil produced after royalty, cost oil and tax oil (barrels) |
1,202,459 |
1,396,118 |
Amounts in USD thousand | 2024 | 2023 |
Operating expenses | 19,957 | 20,795 |
Movement in oil overlift position | 35,467 | - |
Royalty | 24,442 | 26,584 |
Depreciation and amortisation of oil and gas properties | 20,615 | 17,119 |
Provision for Diversi fi ed Investment | 1,627 | 1,772 |
Movement in oil inventory | 3,081 | 4,399 |
Total | 105,189 | 70,669 |
Amounts in USD thousand | Note | 2024 | 2023 |
Employee bene fi t expenses | 6a | 5,271 | 5,415 |
Travelling expenses | 475 | 594 | |
Legal and professional expenses | 5,757 | 4,067 | |
Corporate social responsibility | 103 | 294 | |
Restructuring expenses | 726 | - | |
Other expenses | 1,649 | 1,034 | |
Total | 13,981 | 11,404 |
Amounts in USD thousand | 2024 | 2023 |
Salaries | 3,891 | 4,334 |
Short-term non-monetary bene fi ts | 286 | 641 |
Employee bonuses | 744 | 104 |
De fi ned contribution pension cost | 119 | 65 |
Social-security contributions and similar taxes | 231 | 271 |
Total | 5,271 | 5,415 |
Amounts in USD thousand | 2024 | 2023 |
Paid or payable to BDO | ||
Audit review of fi nancial reports | ||
BDO AS | 256 | 358 |
BDO Network fi rms | 46 | 59 |
Total | 302 | 417 |
Other non-assurance services | ||
BDO related practices | 77 | 12 |
Total | 77 | 12 |
Paid or payable to other audit fi rms | ||
Audit or review of fi nancial reports | 62 | 67 |
Other non-assurance services | 35 | 121 |
Total | 97 | 188 |
Amounts in USD thousand | 2024 | 2023 |
Interest income | 1,865 | - |
Total | 1,865 | - |
Amounts in USD thousand | Note | 2024 | 2023 |
Unwinding of discount on decommissioning liability | 18 | 3,306 | 2,440 |
Other fi nance costs | 30 | 38 | |
Interest on loans | 17 | 353 | 813 |
Total | 3,689 | 3,291 |
Amounts in USD thousand | 2024 | 2023 |
Petroleum revenue tax expense | ||
Current income tax charge | 39,976 | 39,852 |
Total tax expense reported in the consolidated statement of comprehensive income | 39,976 | 39,852 |
Amounts in USD thousand | 2024 | 2023 |
Pro fi t attributable to ordinary shareholders from continuing operations | ||
Pro fi t attributable to the ordinary equity holders used in calculating | ||
basic / diluted pro fi t per share | 35,172 | 52,479 |
Pro fi t attributable to the ordinary equity holders used in calculating | ||
basic / diluted pro fi t per share | 35,172 | 52,479 |
Weighted average number of ordinary shares outstanding during the period used in the | ||
calculation of pro fi t / (loss) per share | 2024 | 2023 |
Basic | 142,356,855 | 142,356,855 |
Diluted | 142,356,855 | 142,356,855 |
Earnings per share | 2024 | 2023 |
USD Cents | USD Cents | |
Basic | 24.7 | 35.0 |
Diluted | 24.7 | 35.0 |
Amounts in USD thousand | 2024 | 2023 |
Crude oil inventory | - | 3,078 |
Materials and supplies | 13,265 | 14,761 |
Total | 13,265 | 17,839 |
Amounts in USD thousand | 2024 | 2023 |
Recoverability less than one year | ||
Trade receivables | 64,010 | 27,317 |
Other receivables | 5,405 | 3,759 |
Total | 69,415 | 31,076 |
Recoverability more than one year | ||
Other receivables: | ||
Due from related parties 1 | 11,681 | 11,057 |
Advance against decommissioning cost 2 | 30,515 | 30,050 |
Fair value of contingent consideration 3 | 2,600 | 2,600 |
Total | 44,796 | 43,707 |
Amounts in USD thousand | 2024 | 2023 |
Cash in bank | 79,668 | 46,217 |
Restricted cash | 24 | 32 |
Total | 79,692 | 46,249 |
Non-current | Current | ||
Amounts in USD thousand | borrowings | borrowings | Total |
As at 1 January 2024 | - | 5,500 | 5,500 |
Cash fl ows | - | (5,500) | (5,500) |
Non-cash fl ows | - | - | - |
As at 31 December 2024 | - | - | - |
As at 1 January 2023 | 5,500 | 5,500 | 11,000 |
Cash fl ows | - | (5,500) | (5,500) |
Non-cash fl ows | (5,500) | 5,500 | - |
As at 31 December 2023 | - | 5,500 | 5,500 |
Amounts in USD thousand | 2024 | 2023 |
Congo | 118,059 | 124,798 |
Gambia | 6,414 | 5,461 |
Guinea-Bissau | 2,600 | 2,600 |
Norway | 11,791 | 11,324 |
Other | - | 175 |
Total | 138,864 | 144,358 |
Amounts in USD thousand | 2024 | 2023 |
Cost | ||
At 1 January | 132,034 | 90,493 |
Additions | 13,061 | 42,467 |
Disposals in relation to loss of control of entities | - | (926) |
At 31 December | 145,095 | 132,034 |
Depreciation | ||
At 1 January | 39,243 | 22,552 |
Charge for the year | 19,962 | 16,691 |
Depreciation on disposals | - | - |
At 31 December | 59,205 | 39,243 |
Net carrying amount | ||
At 31 December | 85,890 | 92,791 |
Amounts in USD thousand | 2024 | 2023 |
Oil & gas CAPEX | 74,842 | 84,589 |
Decommissioning costs | 10,910 | 7,864 |
Other | 138 | 30 |
Total | 85,890 | 92,473 |
PPE assets are distributed geographically as follow: | ||
Amounts in USD thousand | 2024 | 2023 |
Congo | 85,780 | 92,473 |
Other | 110 | 10 |
Total | 85,890 | 92,483 |
Amounts in USD thousand | 2024 | 2023 |
Right-of-use assets | 120 | 308 |
Amounts in USD thousand | 2024 | 2023 |
Cost | ||
At 1 January | 13,025 | 37,831 |
Additions | 952 | 1,129 |
Disposals | (174) | (667) |
Disposals in relation to loss of control of entities | - | (25,268) |
At 31 December | 13,803 | 13,025 |
Accumulated amortisation and impairment | ||
At 1 January | 5,165 | 4,579 |
Amortisation | 460 | 586 |
At 31 December | 5,625 | 5,165 |
Net carrying value | ||
At 1 January | 7,860 | 33,252 |
At 31 December | 8,178 | 7,860 |
Amounts in USD thousand | 2024 | 2023 |
Cost | ||
At 1 January | - | 9,031 |
Additions in relation to business combinations | - | - |
Disposals in relation to loss of control of entities | - | (9,031) |
At 31 December | - | - |
1P/1C | 2P/2C | 3P/3C | |
reserves/ | reserves/ | reserves/ | |
resources | resources | resources | |
Asset | MMbbls | MMbbls | MMbbls |
PNGF Sud reserves | 11.3 | 16.0 | 20.3 |
PNGF Sud contingent | |||
resources | 2.5 | 5.8 | 14.5 |
Amounts in USD thousand | Note | 2024 | 2023 |
Amounts due less than one year: | |||
Trade payables | 5,525 | 12,233 | |
Other payables and accrued liabilities | 3,283 | 3,630 | |
Due to related parties | 22d | 8 | 26 |
Taxes and state payables | 529 | 4,162 | |
Total | 9,345 | 20,051 | |
Amounts due more than one year | |||
Other payables | 3 | 145 | |
Total | 3 | 145 |
Amounts in USD thousand | Note | 2024 | 2023 |
Amounts due less than one year: | |||
Overlift | 35,782 | - | |
Total | 35,782 | - |
Amounts in USD thousand | 2024 | 2023 |
At 1 January | 5,500 | 11,000 |
Principal repayment | (5,500) | (5,500) |
Interest on loan accrued | 353 | 813 |
Interest on loan paid | (353) | (813) |
At 31 December | - | 5,500 |
Ageing of loans payable | ||
Current | - | 5,500 |
Non-current | - | - |
Total | - | 5,500 |
Amounts in USD thousand | Note | 2024 | 2023 |
At 1 January | 23,749 | 20,912 | |
Arising during the year | 4,804 | 4,284 | |
Derecognised due to loss of control of entities | - | (3,887) | |
Unwinding of discount on decommissioning | 7 | 3,306 | 2,440 |
At 31 December | 31,859 | 23,749 | |
Other provisions | 3,364 | 3,323 | |
Total provisions | 35,223 | 27,072 |
Amounts in USD thousand | 2024 | 2023 |
Net deferred tax liability at 1 January | - | (9,031) |
Acquisitions and disposals | - | 9,031 |
Net deferred tax liability at 31 December | - | - |
Number of fully | Number of fully | |
paid ordinary | paid ordinary | |
shares | shares | |
2024 | 2023 | |
Balance at the beginning of the year | 142,356,855 | 1,423,568,543 |
Issue of shares | - | 7 |
Reverse share split 1 | - | (1,281,211,695) |
Balance at end of the year | 142,356,855 | 142,356,855 |
2024 | 2023 | |
Opening balance | 159 | 159 |
Balance at end of the period | 159 | 159 |
2024 | 2023 | |
Opening balance | 71,956 | 71,956 |
Balance at end of the period | 71,956 | 71,956 |
Jens Pace | Chief executive o ffi cer |
Claus Frimann-Dahl | Chief technical o ffi cer |
Chris Butler | Group fi nancial controller |
Base salary and fees | Total base salary and | |||
Individual | Title | Group Entity | /per annum | fees USD equivalent |
J Iskander | Chair | PetroNor E&P Services AS | NOK 800,000 | 71,600 |
J Norman-Hansen | Board member | PetroNor E&P Services AS | NOK 550,000 | 49,225 |
| A Georghiou | Board member | PetroNor E&P Services AS | NOK 550,000 | 64,825 |
| PetroNor E&P Limited | EUR 15,000 | |||
J Pace | Chief Executive O ffi cer | PetroNor E&P Services AS | GBP 410,000 | 517,625 |
C Frimann-Dahl | Chief Technical O ffi cer | PetroNor E&P Services AS | NOK 2,625,000 | 234,938 |
| C Butler | Group Financial Controller | PetroNor E&P Services Ltd | GBP 147,000 | 251,588 |
| Hemla E&P Congo SA | USD 66,000 |
Post- | |||||||
2024 | Salary | Other cash | Severance | employment | |||
Amounts in USD | Designation | and fees | Bonus | bene fi ts | Package | bene fi ts | Total |
J Iskander | Chair | 42,987 | 83,064 | - | - | - | 126,051 |
E Alhomouz 1 | Former Chair | 172,500 | 140,877 | - | - | - | 313,377 |
I Smines Tybring-Gjedde 2 | Board member | 38,973 | 84,526 | - | - | - | 123,499 |
G Kielland 2 | Board member | 38,973 | 84,526 | - | - | - | 123,499 |
A Samir Fawzi | Board member | 47,208 | 84,526 | - | - | - | 131,734 |
J Norman-Hansen | Board member | 47,208 | 84,526 | - | - | - | 131,734 |
J Pace | Chief Executive O ffi cer | 523,580 | 135,623 | - | - | - | 659,203 |
C Frimann-Dahl | Chief Technical O ffi cer | 247,621 | 39,324 | 2,666 | - | 15,569 | 305,180 |
M Barrett 3 | Exploration Manager | 209,289 | - | 1,886 | 223,964 | - | 435,139 |
C Butler | Group Financial Controller | 252,317 | 41,599 | 6,936 | - | 18,824 | 319,676 |
E Sultan 3 | Strategy and Contracts | ||||||
Manager | 105,000 | - | - | 21,000 | - | 126,000 | |
Total | 1,725,656 | 778,591 | 11,488 | 244,964 | 34,393 | 2,795,092 |
Post- | ||||||
2023 | Salary | Other cash | employment | |||
Amounts in USD | Designation | and fees | Bonus | bene fi ts | bene fi ts | Total |
E Alhomouz 1 | Chairman | 294,000 | - | - | - | 294,000 |
I Smines Tybring-Gjedde | Board member | 38,685 | - | - | - | 38,685 |
G Kielland | Board member | 38,685 | - | - | - | 38,685 |
A Samir Fawzi | Board member | 32,763 | - | - | - | 32,763 |
J Norman-Hansen | Board member | 32,763 | - | - | - | 32,763 |
J Pace | Interim CEO | 530,111 | - | - | - | 530,111 |
C Frimann-Dahl 2 | Chief Technical O ffi cer | 240,053 | 42,123 | 719 | 13,493 | 296,388 |
M Barrett 2 | Exploration Manager | 280,755 | 47,678 | 1,731 | - | 330,164 |
C Butler 2 | Group Financial Controller | 243,400 | 31,202 | 2,427 | 17,740 | 294,769 |
E Sultan | Strategy and Contracts Manager | 244,000 | - | - | - | 244,000 |
Total | 1,975,215 | 121,003 | 4,877 | 31,233 | 2,132,328 |
Balance | Shares | Granted as | Net change | Balance | |
1 January 2024 | purchased | remuneration | other | 31 December 2024 | |
J Norman-Hansen 1 | 215,060 | - | - | - | 215,060 |
J Pace | 146,553 | - | - | - | 146,553 |
M Barrett | 115,167 | - | - | (115,167) | - |
C Frimann-Dahl | 60,456 | - | - | - | 60,456 |
C Butler | 23,430 | - | - | - | 23,430 |
Total | 560,666 | - | - | (115,167) | 445,499 |
31 December 2024 | 31 December 2023 | ||
Shareholder | Place of incorporation | Ownership | Ownership |
Petromal LLC – Sole Proprietorship LLC | UAE | 33.82% | 33.82% |
Symero Ltd | Cyprus | 9.75% | 9.75% |
Ambolt Invest AS | Norway | 6.15% | 6.15% |
Sjøvollen AS | Norway | 4.20% | 8.62% |
Gulshagen III AS | Norway | 3.16% | 3.16% |
Gulshagen IV AS | Norway | 3.16% | 3.16% |
Amounts in USD thousand | 2024 | 2023 |
Petromal – Sole Proprietorship LLC | 214 | 305 |
Administrative expenses | 214 | 305 |
Amounts in USD thousand | 2024 | 2023 |
Balances due from related parties | ||
Receivable from Aje Production AS and its subsidiaries | 11,681 | 11,067 |
Balances due to related parties | ||
Other payable to Petromal – Sole Proprietorship LLC | (8) | (26) |
Total payables to related parties (Note 16) | (8) | (26) |
External | Gross | Net | ||||
credit | 12-month or | carrying | Loss | carrying | ||
Amounts in USD thousand | Notes | rating | lifetime ECL | amount | allowance | amount |
31 December 2024 | ||||||
Trade receivables (i) | 11 | N/a | Lifetime ECL | 64,010 | - | 64,010 |
Due from related parties | 11, 22d | N/a | Lifetime ECL | 11,681 | - | 11,681 |
Advance against decommissioning cost | 11 | N/a | Lifetime ECL | 30,515 | - | 30,515 |
Cash and cash equivalents | 12 | Aa3/B | 12-month ECL | 79,692 | - | 79,692 |
Other receivables | 11 | N/a | Lifetime ECL | 8,005 | - | 8,005 |
31 December 2023 | ||||||
Trade receivables (i) | 11 | N/a | Lifetime ECL | 27,317 | - | 27,317 |
Due from related parties | 11, 22d | N/a | Lifetime ECL | 11,057 | - | 11,057 |
Advance against decommissioning cost | 11 | N/a | Lifetime ECL | 30,050 | - | 30,050 |
Cash and cash equivalents | 12 | Aa3/B | 12-month ECL | 46,249 | - | 46,249 |
Other receivables | 11 | N/a | Lifetime ECL | 6,359 | - | 6,359 |
Between | Between | ||||||
Less than | 1 and 3 | 3 months | More than | ||||
Amounts in USD thousand | Note | On demand | 1 month | months | and 1 year | 1 year | Total |
31 December 2024 | |||||||
Trade accounts payable | 16 | - | 5,525 | - | - | - | 5,525 |
Amounts due to related parties | 22d | 8 | - | - | - | - | 8 |
Loan payable | 17 | - | - | - | - | - | - |
Other payable | 16 | 3,283 | - | - | - | 3 | 3,286 |
Total | 3,291 | 5,525 | - | - | 3 | 8,819 |
Between | Between | ||||||
Less than | 1 and 3 | 3 months | More than | ||||
Amounts in USD thousand | Note | On demand | 1 month | months | and 1 year | 1 year | Total |
31 December 2023 | |||||||
Trade accounts payable | 16 | - | 11,954 | - | - | - | 11,954 |
Amounts due to related parties | 22d | 26 | - | - | - | - | 26 |
Loan payable | 17 | - | - | 1,375 | 4,125 | - | 5,500 |
Other payable | 16 | - | - | - | - | - | - |
Total | 26 | 11,954 | 1,375 | 4,125 | - | 17,480 |
31 December 2024 | 31 December 2023 | |||
Amounts in USD thousand | +150bp | -150bp | +150bp | -150bp |
Loans payable | - | - | (83) | 83 |
31 December 2024 | 31 December 2023 | |||
Amounts in USD thousand | +20% | -20% | +20% | -20% |
USD vs NOK | ||||
Cash | (6) | 6 | (13) | 13 |
Receivables | (49) | 49 | (2,918) | 2,910 |
Payables | 103 | (103) | 185 | (184) |
Total | 48 | (48) | (2,746) | 2,739 |
USD vs GBP | ||||
Cash | (13) | 13 | (14) | 14 |
Receivables | (2) | 2 | (7) | 7 |
Payables | 26 | (26) | 2 | (2) |
Total | 11 | (11) | (19) | 19 |
Fair value through | ||||
pro fi t or loss | Amortised cost | |||
Amounts in USD thousand | 2024 | 2023 | 2024 | 2023 |
Cash and cash equivalents | - | - | 79,692 | 46,249 |
Trade and other receivables 2 | 2,600 | 2,600 | 81,096 | 42,133 |
Advance against decommissioning cost 1 | - | - | 30,515 | 30,050 |
Total | 2,600 | 2,600 | 191,303 | 118,432 |
Amortised cost | ||
Amounts in USD thousand | 2024 | 2023 |
Trade and other payables | 45,129 | 20,054 |
Loans and borrowings | - | 5,500 |
Total | 45,129 | 25,554 |
Proportion of e ff ective ownership | ||||
interest at 31 December | ||||
Country of | Principal place | |||
Name | incorporation | of business | 2024 | 2023 |
PetroNor E&P Pty Limited | Australia | Australia | 100% | 100% |
PetroNor E&P Ltd | Cyprus | Cyprus | 100% | 100% |
PetroNor E&P Services AS | Norway | Norway | 100% | 100% |
PetroNor E&P Services Ltd | United Kingdom | United Kingdom | 100% | 100% |
PetroNor E&P AB | Sweden | Guinea-Bissau | 100% | 100% |
PetroNor E&P Gambia Ltd | Cayman Islands | The Gambia | 100% | 100% |
Hemla Africa Holding AS | Norway | Norway | 100% | 100% |
Hemla E&P Congo SA | Congo | Congo | 84.15% | 84.15% |
African Petroleum Corporation Ltd | Cayman Islands | United Kingdom | 100% | 100% |
African Petroleum Senegal Ltd | Cayman Islands | Senegal | 90% | 90% |
| Hemla E&P Congo SA | ||
Amounts in USD thousand | 2024 | 2023 |
Current asset | 109,754 | 61,523 |
Current liabilities | 42,445 | 12,836 |
Current net assets | 67,309 | 48,687 |
Non-current assets | 118,059 | 124,798 |
Non-current liabilities | 35,223 | 27,084 |
Non-current net assets | 82,836 | 97,614 |
Net assets | 150,145 | 146,301 |
Accumulated NCI | 24,693 | 24,100 |
| Hemla E&P Congo SA | ||
Amounts in USD thousand | 2024 | 2023 |
Revenue | 204,532 | 187,330 |
Pro fi t for the period | 53,740 | 71,175 |
Other comprehensive income | - | - |
Total comprehensive income for the year | 53,740 | 71,175 |
Pro fi t allocated to NCI | 8,518 | 11,217 |
Dividends paid to NCI | 7,925 | 3,170 |
| Hemla E&P Congo SA | ||
Amounts in USD thousand | 2024 | 2023 |
Cash fl ows from operating activities | 29,186 | 36,313 |
Cash fl ows from investing activities | (8,649) | (8,724) |
Cash fl ows from fi nancing activities | (7,925) | (124) |
Net (decrease)/increase in cash and cash equivalents | 12,612 | 27,465 |
Proportion of e ff ective control | ||||
| at 31 December | ||||
Country of | Principal place | |||
Name | incorporation | of business | 2024 | 2023 |
Aje Production AS | Norway | Norway | 50% | 50% |