Final Results for the year ended 31 December 2017

RNS Number : 1914R
Bahamas Petroleum Company PLC
13 June 2018
 

13 June 2018

 

Bahamas Petroleum Company plc

("BPC" or the "Company")

 

Final Results for the year ended 31 December 2017

 

Bahamas Petroleum Company plc, the oil and gas exploration company with significant prospective resources in licences in The Commonwealth of The Bahamas is pleased to announce its final results for the year ended 31 December 2017.

 

2017 Highlights:

·   Significantly improved oil price has created a more buoyant commercial environment for exploration, increasing investor confidence in the sector

·    After discussion with the Government of the Bahamas, the Company was granted a licence extension in March 2017, extending the term of the Company's licences, and the time in which to perform the obligations and requirements thereof, for a further 12 months through to June 2019

·    New Government elected in The Bahamas in May 2017 with a clear mandate to address the fiscal deficit in the country. The Government has shown continued support for the development of an oil and gas industry in The Bahamas, including the approval in February 2018 of a new $5.5 billion oil and gas refinery on the island of Grand Bahamas

·   Successfully raised £2.8 million before expenses in June and July 2017, through the placement of 280 million new shares, bolstering the Company's negotiating position in farm-out discussions

·   External technical audit completed in December 2017 by Moyes & Co, indicated aggregate mean      volumetrics of 8.3 billion barrels of oil, with a further upside of up to 28 billion barrels STOIIP and a probability of success ("PoS") in the 25-35% range

·   Operating loss decreased 16% to $3.25 million (vs $3.88 million in 2016), with the entire Board now deferring 90% of their remuneration to be repaid only in the event of a successful farm-out or well-financing being completed

 

Post Year End Highlights:

·   Lodged an application for Environmental Authorisation with the Government of The Bahamas, an      important milestone for the Company and representing the first step in commencing offshore field activity

·    Signed a Confidentiality and Exclusivity Agreement with a major international oil company in May 2018, for an initial period of three months, and extendable by the counterparty for a maximum of a further three months. During the term of the Agreement, BPC and the major international oil company will work together exclusively to conclude a detailed technical evaluation and at the same time seek to develop a commercial framework for a potential transaction. BPC will receive a non-refundable cash payment of US$250,000 per month for the initial three-month period of exclusivity, with a further US$250,000 per month for each additional month of exclusivity thereafter

·   Appointed Macquarie Capital Markets Canada Ltd as an advisor to assist the Company with various corporate initiatives, providing a full suite of global corporate solutions with a leading presence in the international energy sector

·    Raised £1.1 million before expenses by way of a subscription at a price of 2.5p per Subscription Share,    representing a 250% increase on the price achieved in the raising a year earlier, allowing the Company to further bolster its cash position whilst minimising dilution

 

Simon Potter, Chief Executive Officer of Bahamas Petroleum Company, said:

 

"The higher oil price environment, the sheer scale of our prospectivity and the need for large oil companies to replace reserves after five years of under investment in this area has resulted in a marked upturn in the exploration sector, and added energy and urgency to our farm-out process, which has gained considerable momentum over the year.  As previously advised, we are currently in an exclusivity period with a major international oil company and I am happy to report that discussions are progressing constructively."

 

The Annual Report and Financial Statements for the Year Ended 31 December 2016 are now available on the Company's website www.bpcplc.com and will be posted to shareholders shortly.

 

The information communicated in this announcement contains inside information for the purposes of Article 7 of the Market Abuse Regulation (EU) No. 596/2014.

 

Ends

 

For further information, please contact:

 

Bahamas Petroleum Company plc

Simon Potter, Chief Executive Officer

Tel: +44 (0) 1624 647 883

Strand Hanson Limited - Nomad

Rory Murphy / James Spinney

Tel: +44 (0) 20 7409 3494

Shore Capital Stockbrokers Limited

Jerry Keen / Toby Gibbs / James Thomas

Tel: +44 (0) 207 408 4090

CAMARCO

Billy Clegg / Gordon Poole / James Crothers

Tel: +44 (0) 20 3757 4983

 

Notes to editors:

 

Bahamas Petroleum Company is an oil and gas exploration company with 100% owned offshore licences exclusively focused on The Commonwealth of The Bahamas. The Company has significant prospective resources, which have been de-risked through both extensive 2D and 3D seismic. The Company is intent on delivering safe and environmentally responsible exploration.

 

www.bpcplc.com

 

 

Chairman's Report

 

Dear Shareholder,

 

The last year saw a gradual recovery and stabilisation of the global oil price which has enabled a level of optimism to return to the exploration sector.  This trend has continued into 2018 with the price of oil having recently breached $80 per barrel for the first time in over 3 years.  Macro-economic developments and global political uncertainty continue to support this trend, giving industry participants increasing levels of confidence to assess investment opportunities such as ours.

 

Efforts to secure an industry partner continued during 2017 and, whilst we would have liked to have concluded a partnership transaction during this period, our announcement on 3 May 2018 that we have entered into a period of exclusivity with a major international oil company represents a significant step forward in this process.  Furthermore, the recently announced appointment of Macquarie Bank to assist with various corporate initiatives that the Company has available to it demonstrates a level of confidence in the Company's prospects by a globally renowned investment bank. This in turn supports our own confidence in being able to conclude a farm-out or similar partner transaction in 2018 which will enable our Company to move into the next phase.

 

As regards the 2017 period, there are three specific developments on which I would like to comment.

 

As noted, the overall industry landscape continued to improve through 2017 and into 2018. Oil prices rose steadily, from around $50 - $55 per barrel at the time of my last report to circa $80 per barrel at the time of writing. As a result of this recovery, both investment capital and the enthusiasm of industry majors have begun to return to the exploration sector. Through this period we have seen a marked increase in exploration deal-flow and fundraisings, and we are optimistic that this improved investment sentiment will support the Company's ongoing efforts towards securing a funding arrangement.

 

In May 2017, a general election in The Bahamas saw a change of Government. The new Government has made the development of a robust and successful local oil and gas industry a key plank of its vision and strategy for The Bahamas. This has included, for example, the new Government indicating its support for a $5.5 billion oil and gas refinery development on Grand Bahama, in February 2018. Over the past six months Company management has engaged proactively and productively with the new Government, and we look forward to working collaboratively as we continue to progress our project.

 

Finally, in 2017 we raised £2.8 million before expenses through the issue of 280 million new shares, or approximately 15% of the post-raising fully diluted share capital. The level of support we received from these investors, both existing and new shareholders, was very encouraging and has been further demonstrated by our more recent placing in May 2018 of £1.1 million through the issue of 44 million new shares, notably at a price two and a half times greater than that achieved in 2017, and therefore substantially less dilutive to the existing shareholders. These raisings have acted to strengthen the Company's funding position whilst we seek to conclude partner discussions and secure a funding arrangement. Your Board, and certain of the Company's management, staff and consultants took part in the 2017 raising by subscribing for 20 million of the new shares, and the board and executive continue to defer the vast majority of their fees and salary pending a successful farm-in or funding arrangement. I believe that by "putting our money where our mouth is" we are clearly demonstrating the confidence we all have in our project, and our ability to eventually succeed in securing a project partner.

 

On behalf of the entire team at the Company I would like to thank our fellow shareholders for their continued support and patience. I look forward to reporting on the next stage of progress in the near future.

 

Yours sincerely,

Bill Schrader

Chairman

12 June 2018

 

Chief Executive Officer's Report

 

Dear Shareholder,

 

Over the last 12 months the key focus of the Company has been on securing the investment needed to take its project in The Bahamas forward into the next stage, which would be the drilling of an initial exploration well.

 

The Company's primary strategy in this regard has been to pursue an industry partnership, or 'farm-out', which would see a partner (typically a major international oil company) take an agreed percentage interest in the licences, which are currently 100% owned by the Company, in return for paying all or a substantial part of the costs of an agreed drilling program (but at a minimum sufficient to see the first exploration well completed), and making a cash contribution towards the costs historically incurred by the Company.

 

As shareholders are well aware, progress in this regard over the last few years has been disappointing, despite our best efforts.  Initiatives over this period were impeded by a variety of "above ground" issues, in particular, the compound effect of two factors: (i) the extensive length of time taken for licence renewal and the implementation of updated petroleum regulations in The Bahamas - in aggregate, over 5 years, and (ii) the oil price collapse in the period 2015 - 2017, and the subsequent impact this had on industry participants globally, most notably massive reductions in exploration budgets and risk appetite.

 

More recently, however, these "above ground" issues have begun to abate. At a macro-level, the oil price rose and stabilised during 2017, as a result of which we are seeing a notable return of risk appetite globally to the industry, including to "frontier exploration" plays like that which the Company is pursuing. More specific to the Company, an updated suite of petroleum laws and regulations in The Bahamas is now fully in force, and the new Government elected in The Bahamas in May 2017 has made a clear commitment to the development of local industry involving oil and gas, most notably with the sanctioning of a large new refinery project on the island of Grand Bahama, and a new Liquified Natural Gas facility on New Providence.

 

The Company's Licences were renewed into a 2nd 3 year exploration period in 2015 and in March 2017 this period was extended by the Government for a further 12 months through to June 2019. The Company is presently in ongoing discussions with the Government in relation to the extent to which a further extension is warranted as a result of other events outside of the Company's control since 2015. In compliance with requirements introduced under the newly implemented environmental protection regulations, the Company filed an application for Environmental Authorisation in April 2018 representing the mandated first step under the regulations to commencing offshore field activity.

 

The Company announced on 3 May 2018 that it has entered into an exclusivity agreement with a potential industry partner for a period of 3 months (and extendable for up to a further 3 months at the counterparty's option), during which the potential partner will conclude a detailed technical evaluation of the Company's project and, in parallel, seek to develop a commercial framework with the Company for a potential transaction.  The counterparty, whose identity remains subject to the confidentiality arrangements in place between both parties, is a major international oil company and therefore represents a suitable candidate for partnership should these discussions result in an agreement.  The potential party has agreed to pay the Company for this period of exclusivity, at a rate of $250,000 per month, demonstrating that the investment opportunity is being taken seriously. Due to the exclusive nature of this arrangement, all discussions with other potential partners have been suspended while the exclusivity agreement remains active.

 

Subsequently, on 22 May 2018 the Company announced the appointment of Macquarie Capital as advisor, to assist the Company with various corporate initiatives. This appointment bolsters the Company's positioning, and affords access to the reach and expertise of a globally renowned organisation with deep sector expertise in oil and gas, and acts as further endorsement of the potential that the Company's project represents.

 

It is against this backdrop of improved operating conditions, globally and in-country, and the recent progress made in the Company's efforts to secure a partner and thereafter move forward to field operations, that the last year has been one of considerable activity for the Company.

 

Technical Operations

 

The Company has sought to do everything possible to drive the progress of partnership discussions throughout the last year. This has included continually seeking ways to further reduce the technical risk associated with the project, through targeted pieces of technical work.

 

For this reason, in mid-2017 the Company commissioned Moyes & Co ("Moyes"), a leading international petroleum industry consultancy, to undertake an independent evaluation of the project prospects and their expected volumes. This involved Moyes conducting an independent audit of the Company's own assessment of the total petroleum system and drill prospects within its four southern licences, utilising the full range of the Company's exhaustive database, including the interpreted 2D and 3D seismic data.

 

The results of this work validated the Company's own in-house assessment of the prospect volumes, with Moyes reporting an aggregate mean STOIIP (Stock Tank Oil Initially In Place) of 8.3 billion barrels and upside of 28 billion barrels. Additionally, the Company's assessment of the geological probability of success ("PoS") of these structures was also validated, with a reported range of 25% - 35% for the majority of reservoirs. Application of a recovery factor in the range of 20% - 40% to these volumetrics would result in an unrisked EUR (Estimated Ultimately Recoverable) in the range of 1.6 billion to 3.3 billion barrels (mean), and up to 11 billion barrels (upside). These figures are less than the Company's own internal resource estimates but are larger than those determined by Ryder Scott in 2011 for the same structures (as per the previously disclosed Ryder Scott Competent Person's Report which is available via the Company website) - the Ryder Scott CPR was completed without the benefit of the modern 3D seismic acquired and interpreted by the Company in 2011/2012.

 

Moyes also identified a number of strong amplitude conformances to structure and interval velocity reductions with dip closure on both the B and C fold structures. These geophysical effects are strongly suggestive of enhanced fracture porosity, a necessity for permeability and hence the ability to optimally produce any hydrocarbons in place. Further interpretation of these effects could also imply the presence of hydrocarbons in the fracture pore spaces. Geophysical characteristics of this type are a key technical indicator generally used by the oil and gas industry to assess a prospect's exploration potential but are typically more difficult to image in carbonates. Thus, the ability of the Company to offer this interpretation to a potential farm-out partner, independently supported by Moyes, represents a further significant reduction in the perceived risk of the project.

 

Licences & Government Relations

 

As previously noted, the Company's Licences were renewed into a 2nd 3 year exploration period in 2015, and as reported to you in March 2017 the Government of The Bahamas provided a 12 month extension to our licence term and well commencement deadline, in recognition of the delays imposed on the project by the time taken to implement the updated environmental regulations in country. We are presently in ongoing discussions with the Government in relation to the extent to which a further extension is warranted as a result of other events outside of the Company's control since 2015.

 

More recently, the Company filed its application for Environmental Authorisation in April 2018 as required by the Petroleum (Offshore Environmental Protection and Pollution Control) Regulations 2016 ("the Regulations"). Under these newly implemented regulations, an application for Environmental Authorisation represents the first step in commencing field activities and therefore the submission of the application by the Company represents an important milestone in the project and its development, with the next key milestone being the execution of an exploration well before the end of the current licence term. The Company is presently in ongoing discussion with the Government in relation to the process by which the application will be progressed in a timely manner.

 

Capital Raising

 

In June and July of 2017, the Company raised £2.8 million before expenses of additional working capital through the placement of 280 million new shares. The commitment of new and existing institutional shareholders to this raising was encouraging, as was the participation of the Board, management, staff and consultants, which together subscribed for 20 million of the new shares issued, demonstrating our collective confidence in the project.  More recently in May 2018 the Company raised a further £1.1 million through the placement of 44 million new shares at a price of 2.5 pence.  This represents a 250% increase on the price achieved in the raising a year earlier, and has allowed the Company to further bolster its cash position whilst minimising the dilutive effect of this raising on the existing shareholders. These fundraisings taken together have acted to secure the financial footing of the Company as we seek to progress discussions and ultimately secure a farm-out or other funding arrangement to finance the Company's first exploration well. 

 

Cash Management & Operating Results

 

The total operating loss for the year was $3.25 million. This represents a further 16% decrease in losses on the prior year, driven by the continuation of various cost cutting and cash management initiatives.

 

A large part of this reduction comes from the 10% decrease in Employee Benefit expenses. This reduction does not however reflect the fact that key management and employees (myself included) having agreed to defer approximately 90% of their total remuneration, to be repaid (in cash and/or shares) only in the event of a successful farm-out being completed. Under IFRS 2, these amounts must still be recognised in the Group loss for the year as "share based payments".  The total reported Employee Benefit cost of $1.99 million thus includes approximately $1.10 million of non-cash items relating to these salary and fee deferrals. Effective 1 January 2018, the rest of the Board has also elected to increase its fee deferral level to 90%, commensurate with my own salary deferral.

 

Through 2017 we also continued to maintain a strict focus on non-staff based costs, and have reduced the total Other Expenses in the year by 24% against 2016 levels. These savings were predominantly made up of a 32% reduction in travel and accommodation costs, and a 35% reduction in legal and professional fees through a rationalisation of the use of any advisors, other than technical, external to the organisation whilst also seeing a meaningful reduction in their levels of remuneration.

 

As we work toward concluding a farm-out or similar funding arrangement, strict financial management and preservation of cash remains a top priority for the Company. With the recent strengthening of our finances provided by the raisings in 2017 and 2018, and the receipt of $250,000 per month in consideration for entering a period of exclusivity as described above, the Board is satisfied that the Company has sufficient financial resources to complete its current farm-out or financing negotiations. A successful farm-out or funding agreement would in turn see the exploration programme funded (at least through to the first well) and potentially the addition of further cash resources through the recovery of proportionate back costs.

 

Outlook

 

The outlook for the oil and gas industry in 2018 is more positive than it has been in any of the past five years, given the sustained recovery in the oil price and the pick-up in global exploration activity. The strong fundamentals of our project remain unchanged - we have a world-class asset, with multi-billion barrel potential. It is thus incumbent on us at the Company to use the current window of opportunity, and during 2018, move forward to finalising an agreement sufficient to enable the commencement of the first exploration well on our licences.

 

I look forward to reporting back to you our positive progress against this objective.

 

 

 

Yours sincerely,

Simon Potter

Chief Executive Officer

 

Consolidated statement of comprehensive income for the year ended 31 December 2017

 

 

Note

 

2017

Group

$

 

2016

Group

$

 

 

Continuing operations

 

 

 

 

 

Employee benefit expense

7

(1,993,171)

(2,214,490)

 

Depreciation expense

12

(21,508)

(31,722)

 

Other expenses

8

(1,238,397)

(1,632,405)

 

 

 

 

 

 

Operating loss

 

(3,253,076)

(3,878,617)

 

 

 

 

 

 

Other income

 

36,253

48,122

 

Finance income

6

        3,507

         3,835

 

 

 

 

 

 

Loss before tax

 

(3,213,316)

(3,826,660)

 

 

 

 

 

 

Taxation

9

                -

                -

 

 

 

 

 

 

Loss for the year

 

(3,213,316)

(3,826,660)

 

 

 

 

 

 

Total comprehensive loss for the year

 

(3,213,316)

(3,826,660)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share for loss attributable to owners of the Company:

 

 

 

 

Basic and diluted loss per share (expressed in cents

per share)

10

(0.24)

(0.31)

 

 

 

 

Consolidated balance sheet as at 31 December 2017

 

Note

2017

Group

$

2016

Group

$

ASSETS

 

 

 

 

 

 

 

Non-current assets

 

 

 

Intangible exploration and evaluation assets

13

48,318,079

48,052,657

Property, plant and equipment

12

41,278

44,545

Restricted cash

11

                -

  36,972

 

 

 

 

Total non-current assets

 

48,359,357

48,134,174

 

 

 

 

Current assets

 

 

 

Restricted cash

11

527,063

500,000

Other receivables

15

729,292

675,624

Cash and cash equivalents

14

1,838,527

970,021

 

 

 

 

Total current assets

 

3,094,882

2,145,645

 

 

 

 

Total assets

 

51,454,239

50,279,819

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Current liabilities

 

 

 

Trade and other payables

16

1,098,512

618,460

 

 

 

 

Total liabilities

 

1,098,512

618,460

 

 

 

 

EQUITY

 

 

 

 

 

 

 

Share capital

17

44,481

37,253

Share premium reserve

17

81,398,084

78,185,102

Merger reserve

17

77,130,684

77,130,684

Reverse acquisition reserve

17

(53,846,526)

(53,846,526)     

Share based payment reserve

18

3,381,645

2,694,171

Retained earnings / (deficit)

 

(57,752,641)

(54,539,325)

 

 

 

Total equity

 

50,355,727

  49,661,359

 

 

 

 

Total equity and liabilities

 

51,454,239

  50,279,819

 

 

 

 

 

                                                                               

Edward Shallcross                                                                             Simon Potter

Director                                                                                                 Director

 

 

Consolidated statement of changes in equity for the year ended 31 December 2017

 

 

 

 

 

 

Note

 

 

Share capital

$

 

Share premium reserve

$

 

 

Merger reserve

$

 

Reverse acquisition reserve

$

Share based payment reserve

$

 

 

Retained earnings

$

 

 

Total

equity

$

Balance at 1 January 2016

 

 

37,253

 

78,185,102

 

77,130,684

 

(53,846,526)

 

2,123,760

 

(50,712,665)

 

52,917,608

 

 

 

 

 

 

 

 

 

Comprehensive

income

 

 

 

 

 

 

 

 

Total comprehensive loss for the year

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(3,826,660)

 

 

(3,826,660)

 

Total Comprehensive expense

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(3,826,660)

 

 

(3,826,660)

 

 

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

 

 

Share options - value of services

 

18

 

-

 

-

 

-

 

-

 

570,411

 

-

 

570,411

 

 

 

 

 

 

 

 

 

Total transactions with owners

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

570,411

 

 

-

 

 

570,411

 

 

 

 

 

 

 

 

 

Balance at 31 December 2016

 

 

37,253

 

78,185,102

 

77,130,684

 

(53,846,526)

 

2,694,171

 

(54,539,325)

 

49,661,359

 

 

 

 

 

 

 

 

 

Balance at 1 January 2017

 

 

37,253

 

78,185,102

 

77,130,684

 

(53,846,526)

 

2,694,171

 

(54,539,325)

 

49,661,359

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

Total comprehensive loss for the year

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(3,213,316)

 

 

(3,213,316)

 

 

 

 

 

 

 

 

 

Total Comprehensive expense

 

 

-

 

-

 

-

 

-

 

-

 

(3,213,316)

 

(3,213,316)

 

 

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issue of ordinary shares

 

 

7,228

 

3,212,982

 

-

 

-

 

-

 

-

 

3,220,210

Share options - value of services

 

18

 

-

 

-

 

 

 

687,474

 

-

 

687,474

 

 

 

 

 

 

 

 

 

Total transactions with owners

 

 

7,228

 

3,212,982

 

-

 

-

 

687,474

 

 

3,907,684

 

 

 

 

 

 

 

 

 

Balance at 31 December 2017

 

 

44,481

 

81,398,084

 

77,130,684

 

(53,846,526)

 

3,381,645

 

(57,752,641)

 

50,355,727

 

 

Consolidated statement of cash flows for the year ended 31 December 2017

 

 

Note

 

2017

Group

$

 

2016

Group

$

Cash flows from operating activities

 

 

 

Cash used in operations

19

(2,173,444)

(3,100,458)

 

 

 

 

Net cash used in operating activities

 

(2,173,444)

(3,100,458)

 

 

 

 

Cash flows from investing activities

 

 

 

Purchase of property, plant and equipment

12

(18,241)

(12,535)

Payments for exploration and evaluation assets

13

(241,197)

(963,401)

Decrease/(increase) in restricted cash

11

13,455

(16)

Other income received

 

36,253

48,122

Interest received

6

         3,507

       3,835

Net cash used in investing activities

 

(206,223)

 (923,995)

 

 

 

 

Cash flows from financing activities

 

 

 

Proceeds from issuance of ordinary shares

17

3,220,210

             -

 

 

 

 

Net cash flows from financing activities

 

3,220,210

             -

 

 

 

 

Net increase/(decrease) in cash and cash equivalents

 

840,543

(4,024,453)

 

 

 

 

Cash and cash equivalents at the beginning of the year

14

970,021

5,048,800

 

 

 

 

Effects of exchange rate changes on cash and cash equivalents

 

    27,963

(54,326)

 

 

 

 

Cash and cash equivalents at the end of the year

14

1,838,527

970,021

 

 

 

 

 

 

 

1          General information

 

Bahamas Petroleum Company plc ("the Company") and its subsidiaries (together "the Group") is the holder of several oil & gas exploration licences issued by the Government of the Commonwealth of The Bahamas ("the Government").

 

The Company is a limited liability company incorporated in the Isle of Man.  The address of its registered office is IOMA House, Hope Street, Douglas, Isle of Man.  The Company's review of operations is set out in the Directors' Report.  The principal activity of the Group and the Company consists of oil & gas exploration in The Commonwealth of The Bahamas.

 

The Company has four directly and eleven indirectly 100% owned subsidiaries as follows:

 

Name

Country of Incorporation

Holding

BPC (A) Limited

Isle of Man

100% Direct

BPC (B) Limited

Isle of Man

100% Direct

BPC (C) Limited

Isle of Man

100% Direct

BPC (D) Limited

Isle of Man

100% Direct

BPC Limited

Bahamas

100% Indirect

BPC (A) Limited

Bahamas

100% Indirect

BPC (B) Limited

Bahamas

100% Indirect

BPC (C) Limited

Bahamas

100% Indirect

BPC (D) Limited

Bahamas

100% Indirect

Bahamas Offshore Petroleum Ltd

Bahamas

100% Indirect

Island Offshore Petroleum Ltd

Bahamas

100% Indirect

Sargasso Petroleum Ltd

Bahamas

100% Indirect

Privateer Petroleum Ltd

Bahamas

100% Indirect

Columbus Oil & Gas Limited

Bahamas

100% Indirect

 

2          Summary of significant accounting policies

 

The principal accounting policies applied in the preparation of these consolidated financial statements are set out below.  These policies have been consistently applied to all the periods presented, unless otherwise stated.

 

2.1          Basis of preparation

 

The consolidated financial statements of Bahamas Petroleum Company plc (the "Financial Statements") reflect the results and financial position of the Group for the year ended 31 December 2017, have been prepared in accordance with International Financial Reporting Standards ("IFRS") and IFRIC (International Financial Reporting Interpretations Committee) interpretations as adopted by the European Union ("EU").  These financial statements have been prepared under the historical cost convention and the requirements of the Isle of Man Companies Acts 1931 to 2004.

 

The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates.  It also requires management to exercise its judgement in the process of applying the Group's accounting policies.  The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed in note 4.

 

Going concern

 

The Directors have, at the time of approving these financial statements, determined that the Group has adequate financial resources and therefore these financial statements have been prepared on a going concern basis, which assumes that the Group will be able to meet its liabilities as and when they fall due.  See note 4 for further information.

 

Adoption of new and revised Standards

 

a)            New standards, amendments and interpretations adopted

 

No new standards, amendments or interpretations, effective for the first time for the financial year beginning on or after 1 January 2017 have had a material impact on the Group or the Company.

 

b)            New standards, amendments and interpretations not yet adopted

 

A number of new standards and amendments to standards and interpretations are effective for annual periods beginning after 1 January 2017 and have not been applied in preparing these financial statements. None of these are expected to have a significant effect on the financial statements of the Group or the Company, except the following, set out below:

 

IFRS 9, 'Financial instruments', addresses the classification, measurement and recognition of financial assets and financial liabilities. It replaces the guidance in IAS 39 that relates to the classification and measurement of financial instruments. IFRS 9 retains but simplifies the mixed measurement model and establishes three primary measurement categories for financial assets: amortised cost, fair value through other comprehensive income and fair value through profit or loss. The basis of classification depends on the entity's business model and the contractual cash flow characteristics of the financial asset. There is now a new expected credit losses model that replaces the incurred loss impairment model used in IAS 39. For financial liabilities, there were no changes to classification and measurement, except for the recognition of changes in own credit risk in other comprehensive income, for liabilities designated at fair value through profit or loss. The standard is effective for accounting periods beginning on or after 1 January 2018. Early adoption is permitted. The Group has determined that the classification and measurement basis for its financial assets and liabilities will be largely unchanged by the adoption of IFRS 9.  No material impact on profit for future periods is expected.

 

IFRS 16, 'Leases' addresses the definition of a lease, recognition and measurement of leases and establishes principles for reporting useful information to users of financial statements about the leasing activities of both lessees and lessors. A key change arising from IFRS 16 is that most operating leases will be accounted for on balance sheet for lessees. The standard replaces IAS 17 'Leases', and related interpretations. The standard is effective for annual periods beginning on or after 1 January 2019 and earlier application is permitted, subject to the entity adopting IFRS 15 'Revenue from contracts with customers' at the same time. Based on existing operating leases under IAS 17, the directors estimate that, if IFRS 16 were implemented on 1 January 2018, additional land and buildings of $246,474 would be recognised, together with an additional lease liability of $246,474.  In future periods, the operating lease charge would be replaced by a depreciation charge that is not expected to be materially different.  The Directors are in the process of reviewing contracts to identify any additional lease arrangements that would need to be recognised under IFRS 16.

 

2.2       Basis of consolidation

 

The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company (its subsidiaries) made up to 31 December each year.  Control is achieved where the Company is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity.

The results of subsidiaries acquired or disposed of during the year are included in the consolidated statement of comprehensive income from the effective date of acquisition or up to the effective date of disposal, as appropriate.

Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used in line with those used by the Group.

 

All intra-group transactions, balances, income and expenses (including unrealised gains and losses on transactions between group companies) are eliminated on consolidation.

 

Changes in the Group's interest in a subsidiary that do not result in a loss of control are accounted for as equity transactions - that is, as transactions with owners in their capacity as owners.  Any difference between the amount by which the non-controlling interests are adjusted and the fair value of the consideration paid or received is recognised directly in equity and attributed to the Group.

 

The financial statements consolidate the results, cash flows and assets and liabilities of the Company and its wholly owned subsidiary undertakings.

 

2.3       Operating segments

 

All of the Group's business activities relate to oil & gas exploration activities in the Commonwealth of The Bahamas.  The business is managed as one business segment by the chief operating decision maker ("the CODM"), who has been identified as the Chief Executive Officer ("the CEO").  The CODM receives reports at a consolidated level and uses those reports to assess business performance.  It is not possible to assess performance properly using the financial information collected at the subsidiary level.

 

2.4       Foreign currency translation

 

(i)    Functional and presentation currency

 

Items included in the financial statements of each of the Group's entities are measured using the currency of the primary economic environment in which the entity operates ("the functional currency").  The consolidated financial statements and company financial statements are presented in United States Dollars, which is the functional currency of the Company and all of the Group's entities, and the Group's and Company's presentation currency.

 

(ii)   Transactions and balances

 

Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions.  Monetary assets and liabilities denoted in foreign currency are translated into the functional currency at exchange rates ruling at the year end.  Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at year end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the statement of comprehensive income.

 

2.5       Property, plant and equipment

 

Property, plant and equipment is stated at historical cost less depreciation.  Historical cost includes expenditure that is directly attributable to the acquisition of the items. 

 

Subsequent costs are included in the asset's carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably.  All other repairs and maintenance are charged to the statement of comprehensive income during the reporting period in which they are incurred.

 

Depreciation on assets is calculated using the straight‑line method to allocate their cost, net of their residual values, over their estimated useful economic lives, as follows:

 

 

 

Furniture, fittings and equipment

3 - 4 years

Motor vehicles

5 years

Leasehold improvements

Over the life of the lease

 

The assets' residual values and useful lives are reviewed, and adjusted if appropriate, at each balance sheet date.

 

An asset's carrying amount is written down immediately to its recoverable amount if the asset's carrying amount is greater than its estimated recoverable amount with any impairment charge being taken to the statement of comprehensive income.

 

Gains and losses on disposals are determined by comparing proceeds with carrying amount and are recognised in the statement of comprehensive income. 

 

2.6       Intangible assets - exploration and evaluation assets

 

           Exploration and evaluation expenditure incurred which relates to more than one area of interest is allocated across the various areas of interest to which it relates on a proportionate basis.  Exploration and evaluation expenditure incurred by or on behalf of the Group is accumulated separately for each area of interest.  The area of interest adopted by the Group is defined as a petroleum title.

 

           Expenditure in the area of interest comprises direct costs and an appropriate portion of related overhead expenditure but does not include general overheads or administrative expenditure not linked to a particular area of interest.

 

          As permitted under IFRS 6, exploration and evaluation expenditure for each area of interest, other than that acquired from the purchase of another entity, is carried forward as an asset at cost provided that one of the following conditions is met:

 

·      the costs are expected to be recouped through successful development and exploitation of the area of interest, or alternatively by its sale; or

·     exploration and/or evaluation activities in the area of interest have not, at the reporting date, reached a stage    which permits a reasonable assessment of the existence or otherwise of economically recoverable reserves, and active and significant operations in, or in relation to, the area of interest are continuing.

 

Exploration and evaluation expenditure which fails to meet at least one of the conditions outlined above is taken to the statement of comprehensive income.

 

Expenditure is not capitalised in respect of any area of interest unless the Group's right of tenure to that area of interest is current.

Intangible exploration and evaluation assets in relation to each area of interest are not amortised until the existence (or otherwise) of commercial reserves in the area of interest has been determined.

 

2.7       Impairment

 

           Exploration and evaluation assets are assessed for impairment when facts and circumstances suggest that the carrying            amount may exceed its recoverable amount.  In accordance with IFRS 6, the Group reviews and tests for impairment on an ongoing basis and specifically if the following occurs:

 

a)    the period for which the Group has a right to explore in the specific area has expired during the period or will expire in the near future, and is not expected to be renewed;

b)  substantive expenditure on further exploration for and evaluation of mineral resources in the specific area is neither budgeted nor planned;

c)   exploration for and evaluation of mineral resources in the specific area have not led to the discovery of commercially viable quantities of mineral resources and the Group has decided to discontinue such activities in the specific area; and

d)    sufficient data exists to indicate that although a development in the specific area is likely to proceed the carrying amount of the exploration and evaluation asset is unlikely to be recovered in full from successful development or by sale.

 

An impairment loss is recognised for the amount by which the asset's carrying value exceeds its recoverable amount.  The recoverable amount is the higher of an asset's fair value less costs to sell and value in use.  For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash inflows which are largely independent of the cash inflows from other assets or groups of assets (cash-generating units). 

 

2.8       Financial instruments

 

The Group classifies its financial assets in the following categories: at fair value through profit or loss, loans and receivables and available for sale.  The classification depends on the purpose for which the financial assets were

acquired.  The classification of financial assets is determined at initial recognition.

 

At 31 December 2017 and 2016 the Group did not have any financial assets held at fair value through profit or loss or classified as available for sale.  Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in any active market.  They are included in current assets, except for those with maturities greater than 12 months after the balance sheet date which are classified as non‑current assets.  Loans and receivables are stated initially at their fair value and subsequently at amortised cost using the effective interest rate method.  The Group's loans and receivables consist of 'cash and cash equivalents' at variable interest rates, 'restricted cash' and 'other receivables' excluding 'prepayments'.

The Group assesses at the end of each reporting period whether there is objective evidence that a financial asset or group of financial assets is impaired. A financial asset or a group of financial assets is impaired and impairment losses are incurred only if there is objective evidence of impairment as a result of one or more events that occurred after the initial recognition of the asset (a 'loss event') and that loss event or events has an impact on the estimated future cash flows of the financial asset or group of financial assets that can be reliably estimated.

The Group classifies its financial liabilities in the following categories: at fair value through profit or loss and other liabilities.  As at 31 December 2017 and 2016, the Group did not have any financial liabilities at fair value through profit or loss.  Other liabilities are recognised initially at fair value and are subsequently measured at amortised cost using the effective interest method.  Other liabilities consist of 'trade and other payables'. These amounts represent liabilities for goods and services provided to the Group prior to the end of the financial period which are unpaid.  The amounts are unsecured and are usually paid within 30 days of recognition.

 

2.9       Cash and cash equivalents

 

Cash and cash equivalents includes cash on hand and deposits held at call with financial institutions with original maturities of three months or less.  For the purposes of the cash flow statement, restricted cash is not included within cash and cash equivalents.

 

2.10     Share capital

 

Ordinary shares are classified as equity.  Incremental costs directly attributable to the issue of new shares or options are deducted, net of tax, from the proceeds.  Net proceeds are disclosed in the statement of changes in equity.

 

2.11     Employee benefits

 

(i)            Wages and salaries, annual leave and sick leave

 

Liabilities for wages and salaries, including non‑monetary benefits, expected to be settled within 12 months of the reporting date are recognised in other payables in respect of employees' services up to the reporting date and are measured at the amounts expected to be paid when the liabilities are settled.

 

(ii)           Share based payments

 

Where equity settled share based instruments are awarded to employees or Directors, the fair value of the instruments at the date of grant is charged to the statement of comprehensive income over the vesting period.  Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each balance sheet date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of instruments that eventually vest.  Market vesting conditions are factored into the fair value of the instruments granted.  As long as all other vesting conditions are satisfied, a charge is made irrespective of whether the market vesting conditions are satisfied.  The cumulative expense is not adjusted for failure to achieve a market vesting condition.

 

Where equity instruments are granted to persons other than employees or Directors, the statement of comprehensive income is charged with the fair value of goods and services received.

 

(iii)          Bonuses

 

The Group recognises a liability and an expense for bonusesBonuses are approved by the Board and a number of factors are taken into consideration when determining the amount of any bonus payable, including the recipient's existing salary, length of service and merit.  The Group recognises a provision where contractually obliged or where there is a past practice that has created a constructive obligation.

 

(iv)           Pension obligations

 

For defined contribution plans, the Group pays contributions to privately administered pension plans. The Group has no further payment obligations once the contributions have been paid. The contributions are recognised as an employee benefit expense when they are due.

 

 (v)           Termination benefits

 

Termination benefits are payable when employment is terminated by the Group before the normal retirement date, or whenever an employee accepts voluntary redundancy in exchange for these benefits. The Group recognises termination benefits when it is demonstrably committed to a termination and when the entity has a detailed formal plan to terminate the employment of current employees without the possibility of withdrawal. Benefits falling due more than 12 months after the end of the reporting period are discounted to their present value.

 

 

2.12     Interest Income

 

            Interest income is recognised on a time proportion basis using the effective interest method.

 

2.13     Leases

 

        Leases in which a significant portion of the risks and rewards of ownership are not transferred to the Group as lessee are classified as operating leases.  Payments made under operating leases (net of any incentives received from the lessor) are charged to the statement of comprehensive income on a straight‑line basis over the period of the lease.

 

 

3        Financial risk management in respect of financial instruments

 

3.1       Financial risk factors

 

The Group's activities expose it to a variety of financial risks: liquidity, market and credit risk.  The Group's overall risk management programme focuses on minimising potential adverse effects on the financial performance of the Group.

 

Risk management is carried out by the CEO under policies approved by the Board of Directors.  The CEO identifies, evaluates and addresses financial risks in close cooperation with the Group's management.  The Board provides written principles for overall risk management, as well as written policies covering specific areas, such as mitigating foreign exchange risk, interest rate risk, credit risk and investing excess liquidity.

(i)            Liquidity risk

 

The Group monitors its rolling cash flow forecasts and liquidity requirements to ensure it has sufficient cash to meet its operational needs.  Surplus cash is invested in interest bearing current accounts and money market deposits.

 

No profit to date

 

The Group has incurred losses since its inception and it is therefore not possible to evaluate its prospects based on past performance.  Since the Group intends to continue investing in the exploration licences it currently holds an interest in, the Directors anticipate making further losses.  There can be no certainty that the Group will achieve or sustain profitability or achieve or sustain positive cash flows from its activities.

 

Future funding requirements

 

The Group raises funding through the placing of ordinary shares and farm-outs of its licences.  There is no certainty that the Company will be able to raise funding on the equity markets or that the raising of sufficient funds through future farm-outs will be possible at all or achievable on acceptable terms.  This could substantially dilute the Group's interest in the licences, however, given the size of the Group's existing holding it would be expected, although there is no guarantee, that the Group will retain a significant equity interest in the licences.

Financial liabilities

The Group's financial liabilities comprise entirely its trade and other payables which all fall due within 1 year.  The Group's payment policy is to settle amounts in accordance with agreed terms which is typically 30 days.

 

(ii)           Market risk

 

Foreign exchange risk

 

The Group operates internationally and therefore is exposed to foreign exchange risk arising from currency exposures, primarily with regard to UK Sterling.  The exposure to foreign exchange risk is managed by ensuring that the majority of the Group's assets, liabilities and expenditures are held or incurred in US Dollars, the functional currency of all entities in the Group. At 31 December 2017, the Group held $785,907 of cash in UK Sterling (31 December 2016: $195,404) and had an insignificant amount of trade and other payables denominated in UK Sterling.

 

At 31 December 2017, if the US Dollar currency had weakened/strengthened by 10% against UK Sterling with all other variables held constant, post-tax losses for the year and total equity would have been reduced/increased by approximately $79,000 (31 December 2016: reduced/increased by $20,000), mainly as a result of foreign exchange gains/losses on translation of UK Sterling denominated bank balances.

 

The Group also has operations denominated in the Bahamian Dollar.  As the Bahamian Dollar is pegged to the US Dollar on a one for one basis these operations do not give rise to any currency exchange exposures.

 

Interest rate risk

 

The Group's exposure to interest rate risk relates to the Group's cash deposits which are linked to short term deposit rates and therefore affected by changes in bank base rates.  At 31 December 2017 and 2016 short term deposit rates were in the range of 0% to 1% and therefore the interest rate risk is not considered significant to the Group.  An increase in interest rate of 0.25% in the year would have had an insignificant effect of the Group's loss for the year.

 

(iii)          Credit risk

 

Credit risk is managed on a Group basis.  Credit risk arises from cash and cash equivalents and restricted cash.  For banks and financial institutions, only independently rated parties with a minimum rating of 'A' are accepted.  In order to mitigate credit risk arising from cash balances the Group holds cash reserves with more than one counterparty.

 

3.2       Capital risk management

 

Capital is defined by the Group as all equity reserves, including share capital and share premium.  The Group's objectives when managing capital are to safeguard the Group's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to support the Group's business operations and maximise shareholder value.  The Group is not subject to any externally imposed capital requirements.

 

4        Critical accounting estimates and assumptions

 

       The Group makes estimates and assumptions concerning the future.  The resulting accounting estimates will, by definition, seldom equal the related actual results.  The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.

 

             (a)           Going concern

 

These financial statements have been prepared on a going concern basis, which assumes that the Group will continue in operation for the foreseeable future.

 

The Directors are of the opinion that the Group has adequate financial resources to meet its working capital needs for at least the next 12 months based on cash flow forecasts and management's ability to effect further cost reductions in the event that such action is deemed necessary.

 

The Group's ability to meet its obligations beyond the next 12 months is dependent on the level of exploration and appraisal activities undertaken.  The next step in the Group's asset development programme requires the drilling of an exploration well on its prospects.  The ability of the Group to discharge this obligation is contingent on the successful completion of a farm-out arrangement or equity raise to finance this activity.

 

(b)           Carrying value of exploration expenditure

 

Expenditure of $48,318,079 relating to the cost of exploration licences, geological and geophysical consultancy and seismic data acquisition and interpretation has been capitalised as at 31 December 2017 (2016: $48,052,657). 

 

The Group's exploration activities are subject to a number of significant and potential risks including: 

·      licence obligations;

·      requirement for further funding;

·      geological and development risks; and

·      political risk.

 

The recoverability of these intangible assets is dependent on the discovery and successful development of economic reserves, including the ability to raise finance to develop future projects or alternatively, sale of the respective licence areas.  The carrying value of the Group's exploration and evaluation expenditure is reviewed at each balance sheet date and, if there is any indication that it is impaired, its recoverable amount is estimated.  Estimates of impairment are limited to an assessment by the Directors of any events or changes in circumstances that would indicate that the carrying value of the asset may not be fully recoverable.  Any impairment loss arising is charged to the statement of comprehensive income.

 

On 26 April 2018 the Company filed its application for Environmental Authorisation ("EA") as required by the Petroleum (Offshore Environmental Protection and Pollution Control) Regulations 2016 (the "Regulations").  Under these newly implemented regulations, an application for Environmental Authorisation represents the first step in commencing field activities and therefore the submission of the application by BPC represents an important milestone in the project and its development, with the next key milestone being the execution of an exploration well before the end of the current licence term. The Company is presently in ongoing discussion with the Government in relation to the process by which the application will be progressed in a timely manner.

 

In performing an assessment of the carrying value of the exploration and evaluation assets at the reporting date, the Directors concluded that it was not appropriate to book an impairment given the remaining term of the licences, geological probability of success of the structures and the continued plans to explore and develop the block. 

 

Renewal of the Miami licence remains under review as at the balance sheet date.

 

 

5        Segment information

         The Company is incorporated in the Isle of Man.  The total of non-current assets other than financial instruments located in the Isle of Man as at 31 December 2017 is $7,884 (31 December 2016: $7,110), and the total of such non-current assets located in The Bahamas is $48,351,474 (31 December 2016: $48,090,092).

 

6        Finance income

 

2017

Group

$

2016

Group

$

 

 

 

Finance income - interest income on short-term bank deposits

3,507

3,835

 

 

 

 

7        Employee benefit expense

 

 

2017

Group

$

2016

Group

$

 

 

 

Directors and employees salaries and fees

1,087,548

1,226,012

Social security costs

51,364

59,319

Pension costs - defined contribution

124,621

140,573

Share based payments (see note 18)

652,168

570,411

Other staff costs

77,470

218,175

 

 

 

 

1,993,171

2,214,490

 

 

 

 

Effective 1 October 2014, the Directors agreed to forgo 20% of their remuneration which becomes repayable in shares only once the Company's farm-out transaction or other arrangement for the financing of the first exploration well has been successfully completed.

 

Effective 1 April 2016, the Directors agreed to increase the above fee deferral to 50% of their remuneration which becomes repayable in shares only once the Company's farm-out transaction or other arrangement for the financing of the first exploration well has been successfully completed.  In the case of Mr Potter, CEO, this deferral is 90% of salary and is to be repaid in equal proportions of shares and cash on the conclusion of a farm-out transaction or other arrangement for the financing of the first exploration well.  

 

Effective 1 January 2018, the Directors agreed to increase the above fee deferral to 90% of their remuneration which becomes repayable only once the Company's farm-out transaction or other arrangement for the financing of the first exploration well has been successfully completed and is to be repaid in equal proportions of shares and cash.

 

See note 18 for further details.

 

8       Other expenses

 

 

2017

Group

$

 

2016

Group

$

 

 

 

 

 

Travel and accommodation

 

131,436

 

193,053

Operating lease payments

 

259,480

 

250,084

Legal and professional

 

549,446

 

844,094

Net foreign exchange (gain)/loss

 

  (24,039)

 

39,046

Other

 

259,522

 

250,139

 

 

 

 

 

Fees payable to the Company's auditor for the audit of the company and consolidated financial statements

 

60,273

 

 

45,582

 

 

Fees payable to the Company's auditor for other services:

 

 

 

 

- Tax advisory services

2,279

 

10,407

 

Total auditor remuneration

 

62,552

 

55,989

 

 

 

 

 

Total other expenses

 

1,238,397

 

1,632,405

           

 

 

9        Taxation

 

The Company is incorporated and resident in the Isle of Man and subject to Isle of Man income tax at a rate of zero per cent (2016: zero per cent).

 

All other group companies are within the tax free jurisdiction of the Commonwealth of The Bahamas. Under current Bahamian law, the Bahamian group companies are not required to pay taxes in The Bahamas on income or capital gains.

 

10     Basic and diluted loss per share

 

             (a)           Basic

 

         Basic loss per share is calculated by dividing the loss attributable to the equity holders of the Company by the weighted average number of ordinary shares in issue during the year.

 

 

2017

Group

2016

Group

 

 

 

Loss attributable to equity holders of the Company (US$)

(3,213,316)

(3,826,660)

Weighted average number of ordinary shares in issue (number)

1,365,492,795

1,230,479,096

Basic loss per share (US Cents per share)

(0.24)

(0.31)

 

 

 

 

(b)           Diluted

 

Diluted loss per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares.  The Company had one category of dilutive potential ordinary shares: share options.  For these share options, a calculation is performed to determine the number of shares that could have been acquired at fair value (determined as the average annual market share price of the Company's shares) based on the monetary value of the subscription rights attached to outstanding share options.  The number of shares calculated as above is compared with the number of shares that would have been issued assuming the exercise of the share options. Share options outstanding at the reporting date were as follows:

 

1

 

 

 

2017

Group

 

2016

Group

 

 

 

Total share options and warrants in issue (number) (see note 18)

84,450,000

68,850,000

 

 

 

The effect of the above share options at 31 December 2017 and 2016 is anti-dilutive; as a result they have been omitted from the calculation of diluted loss per share.

 

 

11      Restricted cash

 

 

2017

Group

$

2016

Group

$

 

 

 

Non-current assets

 

 

Bank deposits

            -

  36,972

 

 

 

Total non-current restricted cash

            -

  36,972

 

 

 

Current assets

 

 

Bank performance bond

500,000

500,000

Bank deposits

  27,063

           -

 

 

 

Total current restricted cash

527,063

  500,000

 

 

 

 

 

 

The Bank performance bond emplaced during 2015 is in favour of the Government.  The bond formed a condition of the 2015 licence renewal and will be released in 2018 given the Company has now satisfied the licence condition to undertake $750,000 of qualifying expenditure during the licence period.

 

Bank deposits consist of funds held as security for Company credit card facilities.  Amounts held at the year end have been classified as current as they may be recovered at any point following cancellation of the corporate credit card facilities.

 

12      Property, plant & equipment

 

Group

 

Leasehold Improvements

Furniture, fittings and equipment

 

 

Motor Vehicles

 

 

 

Total

 

$

$

$

$

At 1 January 2016

 

 

 

 

Cost

56,417

243,506

97,689

397,612

Accumulated depreciation

(51,681)

(231,171)

(51,028)

(333,880)

 

 

 

 

 

Net book amount

    4,736

    12,335

  46,661

    63,732

 

 

 

 

 

 

 

 

 

 

Year ended 31 December 2016

Opening net book amount

   

 

 

4,736

  

 

 

 12,335

 

 

 

  46,661

 

 

 

    63,732

Additions

-

12,535

-

12,535

Depreciation charge

(4,058)

(12,424)

(15,240)

(31,722)

 

 

 

 

 

Closing net book amount

     678

12,446

  31,421

44,545

 

At 31 December 2016

 

 

 

 

Cost

56,417

256,041

97,689

410,147

Accumulated depreciation

(55,739)

(243,595)

(66,268)

(365,602)

 

 

 

 

 

Net book amount

       678

    12,446

  31,421

    44,545

 

 

 

 

 

 

 

 

 

 

Year ended 31 December 2017

 

 

 

 

Opening net book amount

       678

    12,446

  31,421

    44,545

Additions

-

18,241

-

18,241

Depreciation charge

(678)

(6,981)

(13,849)

(21,508)

 

 

 

 

 

Closing net book amount

       -

23,706

17,572

41,278

 

 

 

 

 

At 31 December 2017

 

 

 

 

Cost

56,417

274,282

97,689

428,388

Accumulated depreciation

(56,417)

(250,576)

(80,117)

(387,110)

 

          -

23,706

17,572

41,278

Net book amount

 

 

 

 

 

 

 

 

 

            

 

            

 

 

13      Intangible exploration and evaluation assets

 

Group

 

 

 

 

Licence costs

Geological, Geophysical and Technical Analysis

 

 

 

Total

 

 

$

$

$

Year ended 31 December 2016

 

 

 

 

Opening cost / net book amount

 

2,851,250

45,008,006

47,859,256

Additions (note 20(iii))

 

               -

     193,401

     193,401

 

 

 

 

 

Closing cost / net book amount

 

2,851,250

45,201,407

48,052,657

 

 

 

 

 

 

 

 

 

 

Year ended 31 December 2017

 

 

 

 

Opening cost / net book amount

 

2,851,250

45,201,407

48,052,657

Additions (note 20(iii))

 

                -

     265,422

    265,422

 

 

 

 

 

Closing cost / net book amount

 

2,851,250

45,466,829

48,318,079

 

Ultimate recoupment of intangible exploration and evaluation assets capitalised is dependent on successful development and commercial exploitation, or alternatively, sale of the respective licence areas (note 4(b)).

These assets are reviewed for impairment annually or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.  At present, the Directors do not believe any such impairment indicators are present (note 4(b)).

 

14      Cash and cash equivalents

 

2017

Group

2016

Group

 

$

$

 

 

 

Cash at bank

1,838,527

970,021

 

 

 

             The 2017 balance includes interest bearing accounts at rates between 0% and 1% (2016: 0% to 1%).

 

            

Reconciliation of total cash balances

2017

Group

2016

Group

 

$

$

 

 

 

Cash at bank

1,838,527

970,021

Restricted cash (see note 11)

    527,063

536,972

 

Total cash

 

 2,365,590

 

1,506,993

 

 

 

 

 

 

 

15      Other receivables

 

 

2017

Group

2016

Group

 

$

$

 

 

 

Other receivables (note (a))

115,954

51,043

Prepayments (note (b))

613,338

624,581

 

 

 

 

729,292

675,624

 

(a)           Other receivables

 

As at 31 December 2017 and 2016, these amounts predominantly consist of VAT recoverable. 

 

(b)           Prepayments

 

As at 31 December 2017, prepayments include $500,000 (2016: $500,000) in application fees paid to The Government for five additional exploration licences.  During 2015, two of these licence applications were withdrawn, consequently receipt of $200,000 against these applications is expected to be credited against future licence rental payments (see note 20(iii)).  The three retained applications remain pending award, in the event that the Group's applications are unsuccessful, 50% of the remaining $300,000 in application fees is refundable to the Group.  No provision has been made in the consolidated financial statements to write down the carrying value of these prepayments.

 

16      Trade and other payables

 

 

2017

Group

2016

Group

2014

Group

 

$

$

$

 

 

 

 

Accruals

1,053,922

579,239

210,265

Trade payables

40,496

35,849

208,979

Other payables

    4,094

    3,372

  12,000  

 

 

 

 

 

1,098,512

618,460

431,244

         

The fair value of trade and other payables approximates to their carrying value as at 31 December 2017 and 2016.

 

 

17      Share capital, share premium reserve, merger reserve and reverse acquisition reserve

 

 

 

 

 

Number of shares

 

 

Issue price

 

 

Ordinary shares

 

Share premium reserve

 

 

Merger reserve

 

Reverse acquisition reserve

Group

 

issued

$

$

$

$

$

 

 

 

 

 

 

 

 

 

 

At 1 January 2016

 

 

 

1,230,479,096

 

 

-

 

     

37,253

 

 

  78,185,102

 

 

77,130,684

 

 

(53,846,526)

 

 

 

 

 

 

 

 

At 31 December 2016

 

1,230,479,096

-

37,253

78,185,102

77,130,684

(53,846,526)

Shares issued

 

280,000,000

0.013

7,228

As at 31 December 2017

 

 

1,510,479,096

 

 

44,481

 

81,398,084

 

77,130,684

 

(53,846,526)

 

 

 

 

 

 

 

 

                 

During the year the Company issued 110,000,000 new ordinary shares on 21 June 2017 for 1 pence each and 170,000,000 new ordinary shares on 19 July 2017 for 1 pence each, raising gross proceeds of $1,395,383 and $2,218,806 respectively.  The costs associated with the issuances in the year of $196,393 and $197,586 respectively have been deducted from the Share Premium account.

In 2008, BPC Jersey Limited acquired Falkland Gold and Minerals Limited ('FGML') via a reverse acquisition, giving rise to the reverse acquisition reserve.  BPC Jersey Limited was the acquirer of FGML although FGML became the legal parent of the Group on the acquisition date.  FGML subsequently changed its name to BPC Limited.

The merger reserve arose in 2010 as a result of the Group undergoing a Scheme of Arrangement which saw the shares in the then parent company BPC Limited replaced with shares in Bahamas Petroleum Company plc.

The total authorised number of ordinary shares at 31 December 2017 and 2016 was 5,000,000,000 shares with a par value of 0.002 pence per share.  All issued shares of 0.002 pence are fully paid.

 

 

18     Share based payments

 

A) Options and warrants

Share options have been granted to Directors, selected employees and consultants to the Company.   

The Group had no legal or constructive obligation to repurchase or settle any options in cash.  Movements in the number of share options and warrants outstanding during the year are as follows:

 

                                                                                    2017

                                                                                     Group

 

2016

Group

 

 

Average exercise price per share

 

No. Options & Warrants

 

Average exercise price per share

 

No. Options & Warrants

 

 

 

 

 

At beginning of year

2.22p

68,850,000

17.39p

58,500,000

Relinquished

-

-

16.23p

(45,000,000)

Expired

-

-

21.25p

(13,500,000)

Granted

1.00p

15,600,000

2.22p

68,850,000

At end of year

1.99p

84,450,000

2.22p

68,850,000

 

Exercisable at end of year

 

   1.00p

 

 

15,600,000

 

        -

 

 

                 -

 

The weighted average remaining contractual life of the options and warrants in issue at 31 December 2017 is 2.93 years (31 December 2016: 4.25 years) and the weighted average exercise price of these instruments is 1.99 pence per share (31 December 2016: 2.22 pence).

 

On 12 April 2016, all options previously granted on 12 April 2011 expired. On 4 April 2016, all other options previously granted over Company shares were cancelled by mutual election.

 

No adjustment was made to the share based payments reserve or charge for the year following the above forfeitures.

 

On 4 April 2016, 68,850,000 options were granted all of which carried the following terms:

 

·      The options have an exercise price of 2.22 pence.

·      Half of the options become exercisable only once the Company secures a partnership or other arrangement sufficient to finance the Company's first exploration well (Tranche 1).

·      Half of the options become exercisable only once the Company's first exploration well is commenced (Tranche 2).

·      The options expire after 5 years.

·      The options require the option holder to remain in office, with the provision of this service requirement to be waived at the discretion of the Company.

 

The fair value of the options granted in 2016 was estimated using the Black Scholes model.  The inputs and assumptions used in calculating the fair value of options granted in the year were as follows:

 

 

 

Options Granted on 4 April 2016

 

Tranche 1

Tranche 2

Number of options granted

34,425,000

34,425,000

Share price at date of grant

2.02p

2.02p

Exercise price

2.22p

2.22p

Expected volatility

20%

18%

Expected life

0.75 years

1.08 years

Risk free return

0.13%

0.13%

Dividend yield

Nil

Nil

Fair value per option

0.10 cents

0.11 cents

 

On 27 July 2017, the Company issued 15,600,000 warrants to Shore Capital Stockbrokers in consideration of services rendered during the fund raise in June 2017.  The terms of the warrants granted are as follows:

 

·      The warrants are exercisable from the date of grant.

·      The warrants expire on 14 July 2019.

·      The warrants have an exercise price of 1 pence per share.

 

All warrants granted to Shore Capital Stockbrokers during the year were exercised on 29 May 2018.

 

The fair value of the warrants granted in the year was estimated using the Black Scholes model.  The inputs and assumptions used in calculating the fair value of options granted in the year were as follows:

 

 

Warrants Granted on 27 July 2017

Number of warrants granted

15,600,000

Share price at date of grant

1.10p

Exercise price

1.0p

Expected volatility

22%

Expected life

2.0 years

Risk free return

0.31%

Dividend yield

Nil

Fair value per option

0.27 cents

 

B) Salary deferrals

 

On 17 December 2014, the Directors entered into an agreement for the deferral of 20% of their salary and fees on the following terms:

 

·      20% of all directors' fees and the CEO's salary were forgone until a farm-out or other arrangement sufficient to finance the first exploration well is completed.

·      The value of fees/salary forgone accrued at the end of each month as an entitlement to ordinary shares in the Company.

·      The number of ordinary shares accrued was calculated as the value of fees/salary forgone divided by the volume weighted average closing price of the Company shares over each month.

·      The "accrued shares" shall only be issued to the directors on completion of a farm-out or other arrangement sufficient to finance the first exploration well.

·      The agreement is effective for all parties from 1 October 2014.

 

 

On 1 April 2016, the Directors entered into a further agreement for the deferral of 50% of their fees and Mr Potter entered into an agreement for the deferral of 90% of his salary on the following terms:

 

·      50% of all directors' fees and 90% of the CEO's salary are to be forgone until a farm-out or other arrangement sufficient to finance the first exploration well is completed.

·      The value of Directors fees forgone shall accrue at the end of each month as an entitlement to ordinary shares in the Company.

·      50% of the value of the CEO's salary forgone shall accrue at the end of each month as an entitlement to ordinary shares in the Company.

·      50% of the value of the CEO's salary forgone shall be repayable in cash on settlement of the well financing criteria.

·      Receipt of the CEO's forgone salary is conditional on his continued employment by the Group up to the completion of a farm-out or other financing arrangement.

·      All of the CEO share entitlements accrued under the agreement entered into on 1 October 2014 were forgone.

·      The number of ordinary shares accruing shall be calculated as the value of fees/salary forgone divided by the volume weighted average closing price of the Company shares over each month.

·      The "accrued shares" shall only be issued to the directors on completion of a farm-out or other arrangement sufficient to finance the first exploration well.

·      The agreement is effective for all parties from 1 April 2016 and, in the case of Simon Potter, supersedes the agreement entered into on 17 December 2014.

 

Under IFRS 2, the above agreement (excluding the CEO's cash entitlement from 1 April 2016) constitutes the issuance of equity settled share based payment instruments with the following terms:

 

·      Each month of deferred fee entitlements is treated as a separate grant of options with the date of grant being the first day of the month.

·      The Fair value of the options at grant is estimated as the share price on the date of grant.

·      Options awarded each month vest at the end of that month.

 

The value of the instruments has been estimated and is being charged to the Statement of Total Comprehensive Income in monthly tranches as each month's award of options vest.

 

From 1 January 2018, the Directors agreed to increase their fee deferral, see note 21 for further details.

 

C) Expense arising from share-based payment transactions

 

Total expense arising from equity-settled share based payment transactions:

 

 

2017

Group

2016

Group

 

$

$

Options and warrants

24,509

67,931

Salary deferrals

638,740

502,480

 

Expense in relation to share based payment transactions

 

663,249

 

570,411

 

The above charges in relation to share based payments include $647,516 relating to Directors (2016: $546,879),  $4,652 related to staff and consultants (2016: $23,532) and $11,081 relating to warrants granted to the Company's brokers (2016: $nil).  In addition to the above total charge to profits, $24,225 (2016: $nil) in share based payments charges have been capitalised into intangibles during the year.

 

 

19      Cash used in operations

 

 

2017

Group

2016

Group

 

$

$

 

 

 

Loss after income tax

(3,213,316)

(3,826,660)

Adjustments for:

 

 

- Depreciation (note 12)

21,508

31,722

- Share based payment (note 18)

663,249

570,411

- Finance income (note 6)

(3,507)

(3,835)

- Other income received

(36,253)

(48,122)

- Foreign exchange (gain)/loss on operating activities (note 8)

(24,039)

39,046

Changes in working capital:

 

 

- Other receivables

(26,384)

85,945

- Trade and other payables

445,298

51,035

 

Cash used in operations

 

(2,173,444)

 

(3,100,458)

 

 

 

 

       

 

20      Contingencies and commitments

 

             (i)            Contingencies

            

As at 31 December 2017 and 2016, the Group had no contingent liabilities that require disclosure in these financial statements.

 

             (ii)           Expenditure commitments

 

In order for the Group to ensure successful renewal of its licences when they expire on 8 June 2019 there is an expectation for the Group to have executed an exploration well in the licenced area by this date.  Management is presently in ongoing discussions with the Government in relation to the extent to which a further extension of the licence term is warranted as a result of events outside of BPC's control since 2015.

 

As the Group does not have sufficient cash resources to discharge this commitment, an industry partnership or other financing arrangement will be required in order to meet this licence obligation.

 

(iii)          Annual rental commitments

 

The Group is required under the exploration licences to remit annual rentals in advance to the Government in respect of the licenced areas.   

 

The Group has made numerous payments of licence rentals since the expiry of the first licence period in April 2012.  During the period from this expiry to July 2016 the Group has been unable to undertake exploration activity over its renewed licences due to factors outside of its control.  As a consequence, the Group believes that all licence rental payments made to date are sufficient to meet these obligations through to the end of the current licence term.  Management is presently in ongoing discussions with the Government regarding reaching agreement on this matter.

 

Renewal of the Group's Miami licence remains under review pending negotiations with the Government regarding the terms of renewal. 

            

The Group leases various premises under non-cancellable operating lease agreements.  The leases have varying terms and renewal rights.

 

The future aggregate minimum lease payments under non-cancellable operating leases are as follows:

 

 

2017

Group

2016

Group

 

$

$

 

 

 

No later than 1 year

151,257

61,950

 

 

151,257

 

61,950

 

 

21        Related party transactions

         

             Key Management Personnel

 

             Details of key management personnel during the current and prior year are as follows:

 

            

William Schrader

Non-Executive Chairman

James Smith

Non-Executive Deputy Chairman

Simon Potter

Director and Chief Executive Officer

Adrian Collins

Non-Executive Director

Ross McDonald

Non-Executive Director

Edward Shallcross

Non-Executive Director

 

 

             Key Management Compensation

            

 

2017

Group

2016

Group

 

$

$

 

 

 

Short term employee benefits - paid

362,093

711,312

Short term employee benefits - accrued and contingent*

450,000

337,500

Share based payments (see note 18)

647,516

   546,879

 

 

 

 

1,459,609

 1,595,691

       

               

*Short term employee benefits - accrued and contingent consist of the 50% of Mr Potter's deferred fees which are repayable in cash, rather than shares, contingent on the successful completion of a farm-out transaction or other arrangement sufficient to finance the project's first exploration well.

 

Simon Potter's key remunerative terms as Chief Executive Officer of the Company are as follows:

 

·           Annual salary of $1,000,000 with minimum CPI indexation.

·           Entitlement to receive pension contributions from the Company equal to 10% of his contracted annual salary.

·           The term of the contract expired on 31 March 2018 and was renewed following the balance sheet date for a further 12 months on substantially the same terms.  Benefits arising from termination during the term range from nil to payment of salary over the full term, depending on the circumstances surrounding termination.

·           Effective 1 October 2014, Mr Potter agreed to defer 20% of his salary, equating to $200,000 annually, to be received in Company shares contingent on the successful conclusion of a farm-out or other arrangement sufficient to finance the Company's first exploration well.  All amounts accruing to Mr Potter under this arrangement from 1 October 2014 to 31 March 2016 were forgone during 2016 as part of the agreement entered into effective 1 April 2016, see below.

·           Effective 1 April 2016, Mr Potter agreed to defer 90% of his salary, equating to $900,000 annually, to be received 50% in Company shares and 50% in cash contingent on the successful conclusion of a farm-out or other arrangement sufficient to finance the Company's first exploration well.

 

 

 

Directors' remuneration

 

 

 

2017

Group

 

2016

Group

 

 

$

 

$

Simon Potter

 

 

 

 

Cash remuneration

 

 

 

 

   - Salary (80% of contractual entitlement to 31 March 2016)

 

-

 

200,000

   - Salary (10% of contractual entitlement 1 April 2016 to 31 December 2016)

 

-

 

75,000

   - Salary (10% of contractual entitlement from 1 January 2017)

 

100,000

 

-

   - Contractual Entitlements

 

             -

 

141,667

Total cash remuneration

 

100,000

 

416,667

Non-cash remuneration

 

 

 

 

   - Salary (45% deferred and contingent)

450,000

 

337,500

 

   - Share based payments

457,606

 

425,979

 

   - Accrued Pension liability

100,000

 

100,000

 

Total non-cash remuneration

Total

 

1,007,606            1,107,606

 

 

863,479

1,280,146

 

 

 

 

 

William Schrader

 

 

 

 

   - Cash remuneration

41,989

 

50,877

 

   - Share based payments

49,462

 

31,868

 

   - Total Remuneration

 

91,451

 

82,745

James Smith

 

 

 

 

   - Cash remuneration

27,460

 

33,271

 

   - Share based payments

32,281

 

20,533

 

   - Total Remuneration

 

59,741

 

53,804

Adrian Collins

 

 

 

 

   - Cash remuneration

32,836

 

37,761

 

   - Share based payments

37,943

 

23,983

 

   - Total Remuneration

 

70,779

 

61,744

Ross McDonald

 

 

 

 

   - Cash remuneration

27,460

 

33,271

 

   - Share based payments

32,281

 

20,533

 

   - Total Remuneration

 

59,741

 

53,804

Edward Shallcross

 

 

 

 

   - Cash remuneration

32,348

 

39,465

 

   - Share based payments

37,943

 

23,983

 

   - Total Remuneration

 

70,291

 

63,448

Total

 

1,459,609

 

1,595,691

           

 

 

Effective 1 October 2014, the Directors agreed to forgo 20% of their remuneration which becomes repayable in shares only once the Company's first exploration well has been successfully financed.  Effective 1 April 2016 the Directors agreed to increase this fee deferral to 50% for Board members and 90% for the CEO.  See note 18 for further details.  From 1 January 2018, the Directors agreed to increase their fee deferral terms to match those of the

 

CEO, being a 90% deferral with 50% of deferred fees recoverable in cash and 50% in shares, following the conclusion of a successful farm-out or other suitable financing arrangement.

 

Accumulated unpaid Contractual Entitlements totalling $141,667 relating to prior years were paid to Simon Potter in the prior year.  Simon Potter is not entitled to any further contractual benefits until a farm-out or other arrangement sufficient to finance the first exploration well is completed.

 

Cash payments totalling $158,333 were made in the prior year related to Simon Potter's pension benefits entitlement which had accrued in prior years.  The remaining entitled amounts of $175,000 (2016: $75,000) have accrued in the year and are included in accruals on the balance sheet as at 31 December 2017.

 

There were no share options granted to key management personnel in the current year.  Share options granted during the prior year were as follows:

 

 

Number of options granted

Exercise price per Ordinary Share

 

Date of Grant

 

William Schrader

 

2,000,000

 

2.22p

 

4 April 2016

Simon Potter

39,000,000

2.22p

4 April 2016

James Smith

1,000,000

2.22p

4 April 2016

Adrian Collins

1,000,000

2.22p

4 April 2016

Edward Shallcross

1,000,000

2.22p

4 April 2016

Ross McDonald

1,000,000

2.22p

4 April 2016

 

Details of share options granted are disclosed in note 18 to these financial statements.

 

Other related party transactions

 

During the year the Company operated banking facilities with RBC Royal Bank (Bahamas) Limited in Nassau, The Bahamas.  Ross McDonald, a director of the Company, is also a director of RBC Royal Bank (Bahamas) Limited.   As at 31 December 2017, $62,706 was held on deposit with RBC Royal Bank (Bahamas) Limited (31 December 2016: $78,184).

 

22      Events After the Balance Sheet Date

On 26 April 2018, the Company filed its application for an Environmental Authorisation certificate ("EA") as required by the Petroleum (Offshore Environmental Protection and Pollution Control) Regulations 2016 (the "Regulations").  Under these newly implemented regulations, an application for Environmental Authorisation represents the first step in commencing field activities and therefore the submission of the application by BPC represents an important milestone in the project and its development, with the next key milestone being the execution of an exploration well. The Company is presently in ongoing discussions with the Government in relation to the process by which the application will be progressed in a timely manner.

 

On 2 May 2018, the Company executed a Confidentiality and Exclusivity Agreement with a major international oil company to conclude a detailed technical evaluation of the Company's licences in The Bahamas, and at the same time seek to develop a commercial framework for a potential transaction.  Under the terms of the Agreement, the Company shall receive non-refundable consideration of $250,000 per month ($750,000 in aggregate) for an initial three month period of exclusivity, with an additional $250,000 per month receivable for any extended period of exclusivity, such extension being at the option of the counterparty, up to a maximum of a further three months.

 

On 22 May 2018, the Company appointed the Advisory and Capital Markets Division of Macquarie Capital Markets Canada Ltd. ("Macquarie Capital") as its advisorMacquarie Capital will be assisting the Company with its various corporate initiatives. Macquarie Capital, a wholly-owned subsidiary of Macquarie Group Limited, provides a full suite of global corporate solutions with a leading presence in the international energy sector.

 

On 22 May 2018, the Company raised an additional £1.1 million of cash reserves before expenses through the placing of 44 million new shares for £0.025 per share.

 

Company balance sheet as at 31 December 2017

 

 

 

 

Note

2017

Company

$

2016

Company

$

ASSETS

 

 

 

 

 

 

 

Non-current assets

 

 

 

Investment in subsidiaries

7

29,560,465

29,560,465

Other receivables

8

62,345,811

60,397,394

Property, plant and equipment

6

7,884

7,110

Restricted cash

5

                  -

     36,972

 

 

 

 

Total non-current assets

 

 91,914,160

90,001,941

 

 

 

 

Current assets

 

 

 

Restricted cash

5

527,063

500,000

Other receivables

8

165,406

119,599

Cash and cash equivalents

9

1,775,822

    891,207

 

 

 

 

Total current assets

 

2,468,291

 1,510,806

 

 

 

 

Total assets

 

94,382,451

91,512,747

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Current liabilities

 

 

 

Trade and other payables

10

1,093,385

542,709

 

 

 

 

Total liabilities

 

1,093,385

542,709

 

 

 

 

EQUITY

 

 

 

 

 

 

 

Share capital

11

44,481

37,253

Share premium reserve

11

81,398,084

78,185,102

Other reserve

11

29,535,159

29,535,159

Share based payments reserve

12

3,011,601

2,324,127

Retained earnings

 

(20,700,259)

(19,111,603)

 

 

 

 

Total equity

 

93,289,066

90,970,038

 

 

 

 

Total equity and liabilities

 

94,382,451

91,512,747

         

 

The Company financial statements on pages 42 to 49 were approved and authorised for issue by the Board of Directors on 12 June 2018 and signed on its behalf by:

 

 

 

 

______________                                                                              ______________

Edward Shallcross                                                                             Simon Potter

Director                                                                                                  Director

 

 

 

 

Company statement of changes in equity for the year ended 31 December 2017

 

 

 

 

 

 

 

 

Share capital

 

 

Share premium

 

 

Other Reserve

Share based payment reserve

 

 

Retained earnings

 

 

Total equity

 

Note

$

$

$

$

$

$

 

 

 

 

 

 

 

 

Balance at 1 January 2016

 

 

 

37,253

 

 

78,185,102

 

 

29,535,159

 

 

1,753,716

 

 

(17,291,675)

 

 

92,219,555

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

Total comprehensive loss for the year

 

4

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(1,819,928)

 

 

 

(1,819,928)

 

 

 

 

 

 

 

 

Total Comprehensive Income

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(1,819,928)

 

 

(1,819,928)

 

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

 

Share options - value of service

 

12

 

-

 

-

 

-

 

570,411

 

-

 

570,411

 

 

 

 

 

 

 

 

Total transactions with owners

 

 

-

 

-

 

-

 

570,411

 

-

 

570,411

 

Balance at 31 December 2016

 

 

37,253

 

78,185,102

 

29,535,159

 

2,324,127

 

(19,111,603)

 

90,970,038

 

 

 

 

 

 

 

 

Balance at 1 January 2017

 

 

37,253

 

78,185,102

 

29,535,159

 

2,324,127

 

(19,111,603)

 

90,970,038

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

Total comprehensive loss for the year

 

4

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(1,588,656)

 

 

 

(1,588,656)

 

 

 

 

 

 

 

 

Total Comprehensive Income

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(1,588,656)

 

 

(1,588,656)

 

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

 

Issue of Ordinary Shares

 

 

7,228

 

3,212,982

 

-

 

-

 

-

 

3,220,210

Share options - value of service

 

12

 

-

 

-

 

-

 

687,474

 

-

 

687,474

 

 

 

 

 

 

 

 

Total transactions with owners

 

 

 

7,228

 

 

3,212,982

 

 

-

 

 

687,474

 

 

-

 

 

3,907,684

 

 

 

 

 

 

 

 

Balance at 31 December 2017

 

 

44,481

 

81,398,084

 

29,535,159

 

3,011,601

 

(20,700,259)

 

93,289,066

 

 

 

Company statement of cash flows for the year ended 31 December 2017

 

 

 

 

Note

 

2017 Company

$

 

2016

Company

$

 

 

 

 

Cash flows from operating activities

 

 

 

Cash used in operations

13

(452,395)

(1,037,668)

 

 

 

 

Net cash used in operating activities

 

(452,395)

(1,037,668)

 

 

 

 

Cash flows from investing activities

 

 

 

Purchase of property, plant and equipment

 

(3,933)

(8,140)

Interest received

 

3,507

3,835

Decrease/(increase) in restricted cash

 

13,455

(16)

Advances to and payments on behalf of group companies

 

(1,924,192)

(2,455,443)

 

 

 

 

Net cash used in investing activities

 

(1,911,163)

(2,459,764)

 

 

 

 

Cash flows from financing activities

 

 

 

Proceeds from issuance of ordinary shares

 

3,220,210

                -

 

 

 

 

Net cash flows from financing activities

 

3,220,210

                -

 

 

 

 

Net increase/(decrease) in cash and cash equivalents

 

856,652

(3,497,432)

 

 

 

 

Cash and cash equivalents at the beginning of the year

 

891,207

4,442,965

 

 

 

 

Effects of exchange rate changes on cash and cash equivalents

 

     27,963

(54,326)

 

 

 

 

Cash and cash equivalents at the end of the year

 

1,775,822

891,207

           

 


This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
FR EAFKAFSEPEAF
UK 100