Annual Report and Accounts
Empyrean Energy PLC
01 May 2007
Empyrean Energy PLC
('Empyrean' or the 'Company'; Ticker: (EME))
Final Results
-------------
For the period 1 April 2006 to 31 March 2007
--------------------------------------------
• Net cash position £4.9 million following successful placing with
institutional investors in January 2007
• Two further project acquisitions in the USA made during the period
• During the period Empyrean makes its first modest discovery and goes
into production from two wells
Chairman's Statement
It is with pleasure that I am able to report on a successful second year of
operations for Empyrean Energy Plc ('Empyrean' or 'the Company').
Since the last Annual General Meeting, we have continued to seek additional
projects that fit our strategy of investing in energy projects within
politically stable regions. We have also undertaken an additional capital
raising to assist the Company with the development of its existing portfolio of
projects and to provide the capacity to invest in additional opportunities as
they are identified.
It is important to note that since our AIM listing, less than two years ago,
Empyrean has participated in the drilling of six wells, with a further five
wells already scheduled for the remainder of calendar year 2007. All six wells
drilled to date have encountered hydrocarbons, with two at Project Margarita
currently in production and a third at Sugarloaf yet to be tested for
hydrocarbon shows in the shallower Cretaceous carbonates and chalks that gave a
good log response.
Last December the Company acquired an interest in Project Margarita, which
consists of a number of deep prospects and also a number of lower risk smaller
shallow prospects. Empyrean has already drilled three of the six planned wells
to test the shallow prospects before moving onto the three higher impact deep 30
to 200 bcf gas prospects.
Two of the first three shallow wells have become producers, with the Milagro
well connected to a gas sales line on 3 April 2007, and the Dos Dedos well been
connected to the sales line on 26 April 2007. A further three shallow wells will
now be drilled before a decision is made concerning moving on to the deeper
prospects. Although modest, this production marks a significant milestone for
Empyrean, which has been achieved within two years of listing on AIM.
At our Glantal Project in Germany, no commercial discovery was made from the
testing of our first well, however results proved the existence of a seal (one
of the greater pre-drill risks), the presence of fractures as a major component
of reservoir effectiveness and the presence of gas. Having confirmed the
geological characteristics of the formation, a seismic programme will be
implemented prior to a decision about the position for the next well.
At the Eagle Oil Pool Development Project in California, the Eagle North-1 well
encountered promising oil shows whilst drilling. An attempt to perforate and
test a promising zone in the horizontal part of the well proved far more
challenging and it has been concluded that the perforating guns did not fire. An
attempt to retrieve the guns and production valve failed. A post mortem on the
operations has concluded the best way forward, given the oil shows whilst
drilling, is to drill a new well with a wider diameter horizontal completion.
This is potentially a key production asset for Empyrean and we expect that plans
to drill the new well will commence in the near term.
The Sugarloaf well in Texas had two potential targets, and initial efforts
concentrated on testing the most prospective intervals below 19,000 feet where
drilling had encountered intermittent gas shows. These proved uncommercial, and
a testing programme for the shallower Cretaceous carbonates and chalks is
currently being finalised and it is anticipated that operations will recommence
in the near future.
In January 2007, the Company successfully raised additional capital, an
achievement that strongly confirmed the market's confidence in the Company's
strategy, and in the balance of risk and reward which has been achieved with its
wide portfolio of projects. The Board intends to continue actively looking for
additional attractive opportunities to complement this portfolio further.
Patrick Cross
Chairman
30 April 2007
Operations Report
The Company has substantially increased its operational activities over the last
twelve months. In addition to the ongoing Glantal Gas Project, the Eagle Oil
Pool Development Project and the Sugarloaf Hosston Project, Empyrean has also
acquired a working interest in the Margarita Project in the Gulf Coast, Texas
USA.
Glantal Gas Project
Electric logs indicate that at least 20 intervals showing porosity and
permeability have been intercepted during drilling and therefore had the
possibility of being gas-filled reservoirs. Of these, six intervals were
identified as the most likely to produce a positive result on testing. It was
decided that the testing programme would investigate all six intervals only if
the lowermost four intervals gave encouraging results.
Testing operations were carried out and completed during the month of July 2006
using the Koller workover rig. All tests were deemed to have been valid. The
results were as follows:
Interval Depth Details
Interval 1 1445-1455m A light blow at the surface and 212 litres of fluid
were recovered in the drill string.
Interval 2 1355-1379m Similar results with no detection of gas and only
recovery of formation water.
Interval 3 1228-1249m This was the zone that showed the best permeability and
over a 4 hour flow period produced only 348 litres of
connate water and no significant gas.
Interval 4 1205-1220m This interval yielded only a small quantity of
flammable gas to surface with no discernible formation
water. The permeability appeared to be poor.
Since these four intervals were considered to be the most likely to flow gas,
the results confirmed that no further testing of Glantal-1 was warranted and the
well was consequently plugged and abandoned.
Despite the test results, the prospectively of the project still remains high.
Glantal-1 results proved the existence of seal (one of the greater pre-drill
risks), the presence of fractures as a major component of reservoir
effectiveness and the presence of gas during drilling and in the drill stem test
number four.
The Glantal Prospect is located in the south western portion of the massive
Pfalzer Anticline. And within the 60km2, the prospect can be divided into two
distinct structural elements, the Poltzberg Anticline and the Ulmet-Welchweiler
Horst. Glantal-1 well was located on the relatively low western flank of the
Poltzberg and a structurally higher position for the next well would be an ideal
follow up to test the porous intervals already drilled.
However, prior to any further drilling, new seismic data will be required to
further define the nature of faulting and compartmentalisation of the various
structural elements. A small but adequate programme of 63 km has been designed
which may be extended to approximately 100km. As with drilling rigs, seismic
crews are difficult to acquire particularly when the programme is small, as in
the case of Glantal. Preparations for the seismic campaign are under way and
data acquisition will commence as soon as a contract is finalised.
Eagle Oil Pool Development Project
Due to technical breakdowns and unconsolidated nature of the reservoir, the
original programme of using a 2 3/8' slotted liner when testing the oil- filled
sandstone had to be revised. The programme involved the testing of 72 metres of
Lower Bellocchi Gatchell oil sand cased behind the 4 1/2' liner plus 105 metres
of open hole (barefoot completion) beyond the base of the 4 1/2' liner set at
4,386 metres, a total of 177 metres.
This procedure required using a tubing- conveyed perforation gun, as well as a
coiled tubing unit and a less expensive completion rig. The larger drilling rig
was released on 20th May 2006 and testing operations were not resumed until
sometime later.
Technical faults continued to plague the testing operation. Not only did the
casing guns malfunction, but fishing operations to retrieve both the production
valve, seal assembly and casing guns in the horizontal well proved to be
unsuccessful.
Finally on 17th October 2006 it was announced that all partners had considered
it no longer cost effective to continue the workover operation. It was agreed
that the money would be better spent on a future re-entry and side track from
the current cased Eagle North-1 well bore. The possibility of drilling another
well is still being considered. If re-entry and sidetrack is decided, the target
will remain the 177 metres of Lower Mary Bellocchi Gatchell oil sand in the
horizontal well bore over the interval 4,209 - 4,386 metres. It should be
recalled that that these sands have produced at rates of up to 223 barrels of
oil and 0.7 mcf from a 12 metre interval in the same sands of the Mary Bellocchi
vertical well located 366 metres to the southeast. Production from the proposed
horizontal interval should increase the oil production rate fourfold at least.
Planning has commenced for the future drilling operation, although the exact
timing of recommencement depends on the availability of rigs, personnel and
equipment.
Sugarloaf Hosston Project
This attractive farmin agreement with Texas Crude Energy Inc. was announced by
Empyrean on 6th April 2006 and mentioned briefly in the last Annual Report. The
Farmin Agreement by which Empyrean would be earning a 7.5% interest before
payout (reverting then to a 6% working interest) involved participating in the
drilling and testing of a 21,000 feet well. The primary objective was the
Cretaceous Hosston sandstone reservoir and the four way closure over an area of
at least 20,000 acres was estimated to have an upside potential of several
trillion cubic feet of gas. The mean reserves potential had been calculated at
800 bcf of gas.
Drilling commenced on 17th August 2006. First significant gas shows were
recorded at 11,895' in the secondary objective, the Cretaceous chalk and
limestone. These shows continued to 12,240' where they abruptly ended.
Preliminary log estimates show 92' gross column of gas with a reservoir porosity
of between 4 -10 %.
As planned, 9 5/8' casing was set at 14,480' and a 7 5/8' liner cemented at
17,000'.
Significant gas shows reappeared at 18,190' following the interception of the
primary objective, the Hosston sandstones at 17,950'. These gas shows continued
intermittently throughout the sequence until the total depth (T.D.) of 20,896'
was reached on the 28th November 2006. The logs run at TD show a net pay of
between 90 - 140' over an interval 1,700' (19,700' - 18,000') using a 6%
porosity cut-off. The most prospective sand was 17' thick showing a calculated
porosity of 9%.
Based on these log results and gas shows during drilling, the operator proposed
setting pipe at 19,000'. Perforations over 10 separate intervals between 19'630'
- 18'973' in the lower Hosston sands were successfully executed but no gas flow
resulted.
The well was cemented up to 18,900', and perforations were then made over 7
higher intervals between 18,199' - 18,689' where significant gas peaks had been
encountered during drilling. These fine-grained sandstone intervals were then
subjected to a fraccing procedure. On 12th March it was announced that the
fraccing had achieved only minor gas recovery at a rate too small to measure.
There are several reasons which can explain the absence of significant gas flow,
despite the shows during drilling. The most likely explanation is the lack of
sufficient permeability due to the fine-grained nature of the sandstones. The
deleterious effects of using heavy mud weight (15.6 lbs/gal) by necessity could
also have played a role in impeding gas flow.
The next operation will be to test the much shallower Cretaceous chalk and
limestone which provided good gas shows and encouraging electric log response. A
definitive testing programme is being finalised and it is anticipated that
operations will recommence in the near future.
Project Margarita, Gulf Coast Texas, USA
In the November of 2006, Empyrean entered into a farmin agreement where it would
earn a 44% Working Interest in six shallow prospects located in a prolific
gas-producing area of Southeast Texas, USA. Under the terms offered, Empyrean
would also have the opportunity to participate in any of the shallow prospects
drilled after the initial six well programme. There also exists the option to
participate, under the same farmin terms, in three 'Deep Prospects' (30 - 200
bcf of gas) planned to be drilled in the second-third quarter of 2007.
All of the shallow prospects are analogues of well documented Frio and Vicksburg
sands production in the project area and have been identified using proven
sophisticated geophysical techniques. Drilling of the first of the shallow wells
commenced on 20th December 2006 and to date all three wells, El Viejito, Milagro
and Dos Dedos, have encountered hydrocarbons.
1. El Viejito
El Viejito flowed gas at 210 mscfd during a 24 hour test period. High vertical
permeability caused eventual water influx from below the well-defined
gas-bearing interval and the gas flow was finally choked because of the water
accumulating in the production string. The well was suspended to be used for a
water disposal for other joint venture wells in the area.
2. Milagro
Milagro, the second well drilled at Margarita and had good shows while being
drilled and was connected to a gas sales line on the 3rd April, 2007. On 26th
April 2007 it was producing at 451,000 scfd with minor amounts of oil. It has
been producing at rates of up to 384,000 scfd with minor amounts of oil.
Side-wall cores and log interpretation would seem to indicate that the reservoir
is actually oil- bearing with a high gas-oil ratio. In a nearby well initial
flow was almost entirely gas before oil eventually flowed, which could be the
case at Milagro. Further production data is required before reserves can
accurately be determined. If the initial engineering calculation of
approximately 150,000 barrels of oil gross is correct, there is a strong
likelihood that two wells will be required to exploit the accumulation.
3. Dos Dedos
Dos Dedos the third well is also a gas producer. Connection to a gas sales line
was completed on 26th April 2007 and production commenced at 151,000 scfd and
will gradually be increased. Probable reserves for the producing sand are in the
vicinity of 0.35 bcf gross, but again production and pressure data are required
for a more accurate reserve determination.
The remainder of the six well programmes will commence mid-May 2007 and be
completed by the end of July 2007. The wells will be drilled to depths of
between 1,340 and 1980 metres. The total mean reserves have been calculated at a
little over 3.1 bcf.
Should Empyrean elect to participate in the 'Deep Wells programme' following the
'Shallow Wells', it will have the opportunity to share in the drilling of far
larger gas prospects which have the potential of holding between 30 to 200 bcf.
The reservoir targets will be the Cook Mountain and Wilcox formations and
drilling is expected to commence late September 2007.
FJ Brophy BSc (Hons)
Technical Director
30 April 2007
Income Statement for the year ended 31 March 2007
Notes 2007 2006
£'000 £'000
Administrative expenses (866) (760)
----------- -----------
Operating loss 2 (866) (760)
Interest received 3 75 71
----------- -----------
Loss on ordinary activities before taxation (791) (689)
Taxation on loss on ordinary activities 6 - -
----------- -----------
Loss for the financial year (791) (689)
----------- -----------
Loss per share expressed in pence per share
- Basic 7 (2.1)p (2.5)p
A separate Statement of Recognised Income and Expense is not required.
Balance Sheet as at 31 March 2007
Notes 2007 2006
£'000 £'000
Assets
Non-current assets
Intangible assets 8 6,443 3,860
Plant and equipment 9 4 7
----------- -----------
6,447 3,867
Current assets
Other receivables 10 237 239
Cash and cash equivalents 4,889 3,210
----------- -----------
5,126 3,449
----------- -----------
Liabilities
Current liabilities
Other payables 11 (27) (123)
----------- -----------
(27) (123)
----------- -----------
Net current assets 5,099 3,326
----------- -----------
Net assets 11,546 7,193
----------- -----------
Shareholders' equity
Share capital 13 99 70
Share premium 12,486 7,665
Other reserves 441 147
Retained loss (1,480) (689)
----------- -----------
Total equity 11,546 7,193
----------- -----------
Cash Flow Statement for the year ended 31 March 2007
Notes 2007 2006
£'000 £'000
Net cash outflow from operating activities 12 (644) (769)
----------- -----------
Return on Investments
Interest received 75 71
----------- -----------
Net cash inflow from returns on investments 75 71
----------- -----------
Capital expenditure
Purchase of tangible fixed assets (3) (12)
Purchase of intangible fixed assets (2,583) (3,854)
Proceeds from the sale of intangible fixed 3 -
assets ----------- -----------
Net cash inflow for capital expenditure (2,583) (3,866)
----------- -----------
Financing
Issue of ordinary share capital 5,095 8,146
Expenses relating to share issues (264) (372)
----------- -----------
Net cash inflow from financing 4,831 7,774
----------- -----------
Increase in net cash 1,679 3,210
Cash and cash equivalents at the start of the 3,210 -
year ----------- -----------
Cash and cash equivalents at end of the year 4,889 3,210
=========== ===========
Statement of Changes in Equity for the year ended 31 March 2007
Share Share Other Retained Total
capital premium reserve loss equity
account reserve
£'000 £'000 £'000 £'000 £'000
As at 1 April 2005
Share capital issued 70 8,076 - - 8,146
Cost of share issue - (411) - - (411)
Share based payments - - 147 - 147
Loss for the year - - - (689) (689)
As at 31 March 2006 70 7,665 147 (689) 7,193
Share capital issued 29 5,066 - - 5,095
Cost of share issue - (245) - - (245)
Share based payments - - 294 - 294
Loss for the year - - - (791) (791)
As at 31 March 2007 99 12,486 441 (1,480) 11,546
Statement of Accounting Policies for the year ended 31 March 2007
The financial statements of Empyrean Energy plc for the year ended 31 March 2007
were authorised for issue by the board on 30 April 2007 and the balance sheets
signed on the board's behalf by Mr Patrick Cross and Mr Frank Brophy.
The Company's financial statements have been prepared in accordance with
International Financial Reporting Standards ('IFRS'). The principal accounting
policies are summarised below. They have all been applied consistently
throughout the year.
Basis of accounting
These financial statements have been prepared under the historical cost
convention in accordance with International Financial Reporting Standards and
IFRIC interpretations and with those parts of the Companies Act, 1985 applicable
to companies reporting under IFRS.
The financial report is presented in Sterling and all values are shown in pounds
(£).
Turnover
The Company had no turnover during the year.
Finance Revenue
Finance Revenue is recognised as interest accrues.
Cash and cash equivalents
Cash and short-term deposits in the balance sheet comprise cash at bank and in
hand and short-term deposits with an original maturity of three months or less.
For the purposes of the Cash Flow Statement, cash and cash equivalents consist
of cash and cash equivalents as defined above, net of outstanding bank
overdrafts.
Deferred tax
Current tax assets and liabilities for the current and prior periods are
measured at the amount expected to be recovered from or paid to the taxation
authorities. The tax rates and tax laws used to compute the amount are those
that are enacted or substantially enacted by the balance sheet date.
No deferred tax asset has been recognised because there is insufficient evidence
of the timing of suitable future profits against which they can be recovered.
Foreign currencies
Transactions denominated in foreign currencies are translated into sterling at
contracted rates or, where no contract exists, at average monthly rates.
Monetary assets and liabilities denominated in foreign currencies which are held
at the year-end are translated into sterling at year-end exchange rates.
Exchange differences on monetary items are taken to the Income Statement.
Trade and other receivables
Trade receivables, which generally have 30 day terms, are recognised and carried
at original invoice amount less any allowance for any uncollectible amounts.
Trade and other payables
Trade payables and other payables are carried at amortised cost and represent
liabilities for goods and services provided to the company prior to the end of
the financial year that are unpaid and arise when the company becomes obliged to
make future payments in respect of the purchase of these goods and services.
Exploration and development expenditure
Exploration, evaluation and development expenditure incurred is accumulated in
respect of each identifiable area of interest. These costs are only carried
forward to the extent that they are expected to be recouped through the
successful development of the area or where activities in the area have not yet
reached a stage which permits reasonable assessment of the existence of
economically recoverable reserves.
Accumulated costs in relation to an abandoned area are written off in full
against the profit in the year in which the decision to abandon the area is
made.
A regular review is undertaken of each area of interest to determine the
appropriateness of continuing to carry forward costs in relation to that area of
interest.
Restoration, rehabilitation and environmental costs necessitated by exploration
and evaluation activities are expensed as incurred and treated as exploration
and evaluation expenditure.
Judgements and estimates
The Group makes judgements and assumptions concerning the future that impact the
application of policies and reported amounts. The resulting accounting estimates
calculated using these judgements and assumptions will, by definition, seldom
equal the related actual results but are based on historical experience and
expectations of future events. The judgements and key sources of estimation
uncertainty that have a significant effect on the amounts recognised in the
financial statements are discussed below.
Impairment of assets
Financial and non-financial assets are subject to impairment reviews based on
whether current or future events and circumstances suggest that their
recoverable amount may be less than their carrying value. Recoverable amount is
based on a calculation of expected future cash flows which includes management
assumptions and estimates of future performance.
Share-based payments
Certain Directors of the Company receive remuneration in the form of
equity-settled share-based payment transactions, whereby services are rendered
in exchange for rights over shares ('equity-settled transactions').
The cost of equity-settled transactions with employees is measured by reference
to the fair value at the date at which they are granted. The fair value is
determined using the Black-Scholes pricing model, further details of which are
given in note 5 to the Financial Statements.
The cost of equity-settled transactions with parties other than employees is
measured at the fair value of the services received at the date of receipt, with
a corresponding increase in equity.
Going concern
The financial statements have been prepared on a going concern basis.
Notes to the Financial Statements for the year ended 31 March 2007
1. Turnover and Segmental Analysis
The Company had no turnover during the year.
All the administration costs were incurred by the Company in the United Kingdom.
Capitalised exploration, evaluation and development expenditure can be analysed
by the following geographical segments:
2007 2006
£'000 £'000
Continental Europe 2,644 2,027
North America 3,799 1,833
----------- -----------
6,443 3,860
=========== ===========
2. Operating Loss
The operating loss is stated after charging:
2007 2006
£'000 £'000
Auditors' remuneration - audit services 8 5
- other services 3 3
Depreciation (note 9) 5 3
Directors' emoluments (note 5) 116 88
Directors' share based payments (note 5) 261 127
=========== ===========
Auditors' remuneration for non-audit services provided during the year amounting
to £2,500 relates to the provision of review and taxation services.
3. Interest Receivable
2007 2006
£'000 £'000
Bank interest received 75 71
=========== ===========
4. Staff Costs (including Directors)
The Company had no employees during the year, other than Directors
2007 2006
£'000 £'000
Equity-settled share-based payments 294 127
=========== ===========
The Company's equity-settled share based payments comprise incentive options
granted to the Company's Directors. The amount and details of share options
subject to equity-settled share based payments are set out in note 13.
The fair value of these options has been fully expensed during the year, based
on a Black-Scholes model, assuming a risk free rate of 4.7% and expected
volatility of 60%. The value per option ranges from 8 pence to 9 pence. There
are no performance measures attached to the options.
5. Directors' Emoluments
Executive Salary Options Issued
2007 2006 2007 2006
£'000 £'000 £'000 £'000
Non-Executive Directors:
Patrick Cross (1) 33 24 - 41
Malcolm James 24 16 - -
Executive Directors:
Frank Brophy (2) 36 24 130 86
Thomas Kelly (3) 36 24 131 -
Christopher Lambert (4) 16 40 - -
(Resigned 4 October 2006)
---------- ---------- ---------- ----------
Total 145 128 261 127
========== ========== ========== ==========
Capitalised to Intangible Assets 26 40 - -
---------- ---------- ---------- ----------
Expensed to Income Statement 119 88 261 127
---------- ---------- ---------- ----------
1) Services provided includes £5,000 paid to HFH Associates Ltd
2) Services provided by F J Brophy Pty Ltd
3) Services provided by Apnea Holdings Pty Ltd
4) Services provided by Walkerton Plc
No pension benefits are provided for any Director.
The Executive Directors are remunerated for consultancy services provided to the
Company in relation to its exploration operations as disclosed above. These
payments are capitalised to licences and deferred exploration costs (note 8).
Malcolm James is a director of Claridge House Services Limited, for which there
is a contract for the provision of administrative and office services to the
Company.
Directors' Share Options
On 31 October 2006, Frank Brophy and Thomas Kelly were allocated options over
1,000,000 shares each at an exercise price of 50 pence per share with an expiry
date of 31 October 2009.
6. Taxation
2007 2006
£'000 £'000
Current year taxation
UK corporation tax at 30% on profits for the year - -
----------- -----------
Factors affecting the tax charge for the year
Loss on ordinary activities before tax (791) (689)
----------- -----------
Loss on ordinary activities at the UK standard rate of (237) (207)
30%
Effect of tax benefit of loss carried forward 237 207
----------- -----------
Current year taxation - -
=========== ===========
No deferred tax asset has been recognised because there is insufficient evidence
of the timing of suitable future profits against which they can be recovered.
Tax losses of approximately £1,480,000 are available to be claimed going
forward.
7. Loss Per Share
The basic loss per share is derived by dividing the loss for the year
attributable to ordinary shareholders by the weighted average number of shares
in issue.
2007 2006
Loss for the year £(791,542) £(689,000)
Weighted average number of Ordinary shares of £0.002
in issue 37,833,661 27,310,455
Loss per share - basic (2.1) pence (2.5) pence
Weighted average number of Ordinary shares of £0.002
in issue inclusive of outstanding options 39,006,994 27,917,129
As the inclusion of the potential ordinary shares would result in a decrease in
the loss per share they are considered to be antidilutive and, as such, a
diluted loss per share is not included.
8. Intangible Assets
Licences and deferred exploration
2007 2006
£'000 £'000
Cost
Balance brought forward 3,860 -
Additions 2,583 3,860
----------- -----------
At 31 March 6,443 3,860
=========== ===========
Amortisation - -
----------- -----------
Net Book Value
At 31 March 6,443 3,860
=========== ===========
At 31 March 2007 the Directors undertook an impairment review of the licences
and deferred exploration costs, as a result of which, no provisions were deemed
to be required.
Exploration Expenditure by Project Area
2007 2006
£'000 £'000
Glantal, Germany 2,644 2,027
Eagle Oil, USA 2,723 1,833
Sugarloaf Hosston, USA 528 -
Margarita, USA 548 -
----------- -----------
Total Licences and deferred exploration 6,443 3,860
=========== ===========
9. Plant and Equipment
Office Equipment
2007 2006
£'000 £'000
Cost
Balance brought forward 12 -
Additions 3 10
Disposal (3) -
----------- -----------
At 31 March 12 10
----------- -----------
Depreciation
Balance brought forward 3 -
Charge for the year 5 3
----------- -----------
At 31 March 2007 8 3
----------- -----------
Net Book Value
At 31 March 4 7
=========== ===========
10. Other Receivables
2007 2006
£'000 £'000
VAT receivables 237 239
=========== ===========
11. Other Payables
2007 2006
£'000 £'000
Accounts Payable 10 -
Accruals 17 123
----------- -----------
Total Payables 27 123
=========== ===========
12. Reconciliation of Operating Loss to Operating Cash Flows
2007 2006
£'000 £'000
Operating loss (866) (760)
Increase / (decrease) in debtors 2 (243)
Increase / (decrease) in accrued liabilities (88) 104
Other non-cash charges 294 127
Depreciation 5 3
Increase in accounts payable 9 -
----------- -----------
Net cash outflow from operating activities (644) (769)
=========== ===========
13. Called Up Share Capital
The authorised share capital of the Company and the called up and fully paid
amounts at 31 March 2007 were as follows:-
2007 2006
Authorised
1,000,000,000 ordinary shares of 0.2p each 2,000,000 2,000,000
Issued and fully paid
49,596,767 (2006: 35,038,671) ordinary shares of 0.2p
each 99,194 70,077
On 26 April 2006 a further 267,619 shares were allotted for cash on exercise of
warrants over ordinary shares of 0.2p at a price of 35p per share.
On 24 November 2006 a further 4,762 shares were allotted for cash on exercise of
warrants over ordinary shares of 0.2p at a price of 35p per share.
On 26 January 2007 a placement for a further 14,285,715 ordinary shares of 0.2p
were allotted for cash at a price of 35p per share.
Share Options and Warrants
The following equity instruments have been issued by the Company and have not
been exercised at 31 March 2007:
Number of ordinary shares Exercise price Expires
IPO Warrants 1,173,333 35 pence 27 July 2007
Incentive options 1,250,000 35 pence 31 December 2008
Incentive options 250,000 40 pence 31 December 2008
Incentive options 2,250,000 50 pence 31 October 2009
14. Commitments
As at 31 March 2007, the Company had no material capital commitments.
15. Related Party Transactions
Other than those disclosed in note 5 there were no other related party
transactions during the year.
16. Post Balance Date Events
Production has commenced from the shallow well programme at the Margarita
project at both the Milagro and Dos Dedos wells. Milagro the second well drilled
had good shows and was connected to a gas sales line on the 3 April 2007. On 26
April 2007 it was producing at 451,000 scfd with minor amounts of oil. Further
production data is required before reserves can accurately be determined.
Dos Dedos the third well drilled in the shallow well programme at Margarita. Dos
Dedos is also a gas producer and connection to a gas sales line was completed on
26 April 2007, with production commencing at 151,000 scfd. Production and
pressure data is required before the reserves can accurately be determination.
On 24 April 2007, the Company announced that the Joint Venture had extended the
land acquisition programme for the Sugarloaf Project area, increasing the area
over which the Joint Venture has rights to approximately 19,500 acres to date.
For further information
Laurence Read/ Ed Portman
Conduit PR
Tel: +44 (0) 207 429 6605/ +44 (0) 7979955923
Empyrean Energy plc
Tel: +44(0) 207 182 1746
Rod Venables/ Cecil Jordaan
HB Corporate
Tel: +44(0) 207 510 8600
This information is provided by RNS
The company news service from the London Stock Exchange