08:00 Mon 20 May 2019
Jersey Oil & Gas PLC - Final Results for the year ended 31 December 2018
("
Final Results for the year ended
Highlights
· Post discovery well analysis: 2018 was a year of post well analysis following the Verbier oil discovery made in
·
· Preparation for the Verbier Appraisal Well: The
· Board Change: On
· Strong Cash Position: Ended 2018 with
Post year end
· Verbier Appraisal Well Result: The 20/05b-14 appraisal well, which was safely drilled, ahead of schedule and within budget, unfortunately did not encounter Upper Jurassic reservoir sands as anticipated. The appraisal well results will be fully integrated with the final processed data from the 3D seismic survey, acquired in 2018, in order to evaluate the upside potential for further Verbier appraisal activity.
o Our contingent resource volumetric estimates are likely to be revised towards the lower end of the initial resource estimate of 25 million barrels of oil equivalent ("MMboe") from the 2017 Verbier oil discovery results, a volume which JOG views to be commercially viable.
o A large part of the mapped area of the Verbier discovery, located to the north west of the 20/05b-14 well location remains untested. Additional resource potential, which was not tested with this well or the discovery well, has also been identified in a deeper horizon beneath the Verbier discovery. These prospects, along with the Cortina prospect, will be re-evaluated with the new seismic data and then considered for future drilling.
Outlook
· Delivery of final 3D seismic survey dataset: Final processed dataset from the 3D seismic survey is expected to be delivered around the end of Q2 2019.
· Technical re-evaluation of P2170 licence area: JOG, together with Equinor and CIECO, will complete the already planned full re-evaluation of the licence area, combining the recent appraisal well results and data collected during operations with the fully processed 3D seismic data in order to better understand the reservoir distribution of the primary target. The evaluation will also include an assessment of additional prospectivity in deeper targets and the other previously identified exploration opportunities, including Cortina, before making decisions on any potential future appraisal/exploration programme.
· Licensing awards in the 31st Supplementary Offshore Licensing Round: We look forward to the results of the 31st Supplementary Offshore Licensing Round which we see as being highly beneficial to the Verbier discovery, with the potential to enhance its commercial viability.
· M&A: The UKCS continues to benefit from a vibrant M&A market. JOG continues to evaluate all relevant opportunities as it pursues its growth strategy seeking attractive returns.
"JOG continues to benefit from our initial Verbier oil discovery announced in 2017, notwithstanding the recent appraisal well results. We look forward to delivery of the new 3D seismic data and working with our co-venturers on assessing potential future appraisal and exploration drilling opportunities on the licence area. Additionally, we are excited by the potential for a new area hub catalysed by the 31st Supplementary Offshore Licensing Round and the positive impact we believe this will have for Verbier.
"The Company benefits from a strong funding position and we are optimistic that we can create value for shareholders through our core asset base, with multiple catalysts that exist for the Company through the remainder of 2019."
Enquiries:
|
|
C/o Camarco: Tel: 020 3757 4983 |
Strand |
|
Tel: 020 7409 3494 |
Arden Partners plc |
|
Tel: 020 7614 5900 |
|
|
Tel: 020 7236 1010 |
Camarco |
|
Tel: 020 3757 4983 |
Qualified Person's Statement:
The information contained in this announcement has been reviewed and approved by
Notes to Editors:
The Company plans to build an upstream E&P portfolio via both organic development and acquisitions coinciding with the cyclical recovery in the oil price and the opportune buying market in the
The information contained within this announcement is deemed by the Company to constitute inside information as stipulated under the Market Abuse Regulation (EU) No. 596/2014.
CHAIRMAN'S STATEMENT
Overview
During the year ended
The appraisal well was drilled in the first quarter of 2019 and, to our great disappointment, failed to intersect Upper Jurassic reservoir sands as anticipated.
Whilst this was a setback to our short-term ambitions, we continue to see core value to the Company from the estimated contingent resource volume for the Verbier oil discovery and material additional value potential across the P2170 licence and look forward to the results of further technical work currently being undertaken. We are also confident of our ability to capitalise on a number of further opportunities in the
Economic and Industry Environment
Brent Crude Oil started trading in 2018 at a price of
Across the whole of the
The OGA also continues to place great emphasis on its Maximising Economic Recovery ("MER") programme, and our strategic plans to develop the P2170 licence and surrounding areas, are fully aligned with this strategy.
In addition to our operational activities, we continue to assess multiple M&A growth opportunities, assisted by
Financial Results
Our pre-tax loss for the year amounted to
Cash at year end was
Corporate Governance
During 2018 we adopted the Quoted Companies Alliance Corporate Governance Code (the "QCA Code") which, in practical terms, meant that we codified many of the governance processes that we already undertook, and implemented a number of new processes in a more formal way, such as board effectiveness reviews. This process of adopting the principles of the QCA Code was completed smoothly and a full corporate governance report follows later in the 2018 Report and Accounts and further details can be found on our website.
People
We continue to add to our team as our requirements grow and, subsequent to the 2018 year-end, leased some office space in
In the latter part of 2018,
Outlook
JOG has a strong team, and on behalf of the Board, I would like to thank all of our employees who have continued to work in support of the Company's activities, both in the front line and in support roles.
We continue to view the P2170 licence area, including Verbier, as a valuable asset with significant prospectivity and will assess the information obtained from the first quarter appraisal well, in addition to the enhanced seismic data due to be delivered around the end of Q2 2019 to determine the potential for further appraisal and exploration wells.
Work also continues on other catalysts for growth, including the OGA's 31st Supplementary Offshore Licensing Round, which includes acreage in the Greater
The Company remains well-funded to continue its exploration and appraisal activities on its core P2170 licence and we remain fully focused on increasing shareholder value.
Non-Executive Chairman
CHIEF EXECUTIVE OFFICER'S REPORT
Overview
2018 was a year of post-well analysis following the Verbier oil discovery announced in
Post year-end, JOG announced the results of the Verbier appraisal well, which unfortunately did not encounter the anticipated Upper Jurassic reservoir sands. As a result, our contingent resource estimate is likely to be revised towards the lower, 25 MMboe end of its initial range. It is important to note that such a revision does not factor in elements of additional resource potential within the P2170 licence area which include the area to the north west of Verbier, a deeper objective beneath the Verbier discovery and the Cortina prospect to the east of Verbier.
In addition to the P2170 prospects, we believe that there is potential for the exploitation and development of existing discovered, but currently undeveloped reserves that would allow for an area development approach around Verbier. Further to this, in
Operations
In
Post the initial 2017 discovery, the co-venturers analysed the discovery well results, re-interpreting the existing seismic data and updating the prospectivity of P2170. JOG was pleased to announce, in
In
The Verbier appraisal well programme was part of a larger Equinor operated drilling campaign which began in
Figure 1, illustrated in the following hyperlink, shows JOG's latest prospect inventory map, outlining the aerial extent of the Verbier discovery and the additional prospectivity across the P2170 licence area. Whilst the drilling of this first Verbier appraisal well was disappointing, additional prospectivity remains on the P2170 licence, beyond the Verbier low case and JOG expects to update its on-licence resource estimates, once the new 3D seismic has been fully evaluated.
[1] This on-block resource estimate was assessed by the Operator as the minimum proven volumes as a result of the positive well results of the 20/05b-13Z discovery well, its extent in a southerly direction to the Verbier entry point and to the east where the 20/05a-10Y discovery well tested what is believed to be the eastern extent of Verbier.
Figure 1 - P2170 discovery and prospect inventory map
http://www.rns-pdf.londonstockexchange.com/rns/4835Z_1-2019-5-19.pdf
Other Licence Activity
As reported in prior years,
JOG's Acquisition Strategy
The landscape for potential acquisitions in the
Financial Review
JOG's 2018 year-end cash position was
The loss for the year, before and after tax, was
We also recognised the benefit of pre-funding the abovementioned PGS multiclient 3D survey with our co-venturers on the P2170 licence, which is an important step in our overall strategic planning as the P2170 licence area retains the potential for further exploration, appraisal and future development phases. Including other appraisal costs, our total spend on licence P2170 for year ended
Further to the P2170 work programme and budget being approved in
Looking Forward
Equinor, as the operator of the P2170 licence, remains committed to the project and has confirmed to the co-venturers that it will complete the already planned full re-evaluation of the licence area, combining the recent appraisal well results and data collected during operations with the fully processed new 3D broadband seismic data, in order to better understand the reservoir distribution of the primary target. The evaluation will also include an assessment of additional prospectivity in the deeper targets and the other previously identified exploration opportunities, including Cortina, before a decision is made by the co-venturers on potential future appraisal and exploration programmes. Additionally, it is anticipated that plans for an area hub development will be catalysed by licence awards in the OGA's 31st Supplementary Licencing Round and that this will enhance the commercial viability of our Verbier oil discovery.
I would like to welcome new members to the JOG team, including our new CFO, Vicary Gibbs and Senior Geoscientist, Dr
Management remain excited by the Company's investment case and continue to believe that there is significant potential to create value for shareholders during 2019, with key events being the integration of data from the wells drilled to date on Verbier into the new 3D dataset, together with a potential update on resource estimates, the 31st Supplementary Licencing Round and planning for future drilling activity.
Many of our shareholders have supported JOG through the highs and lows, as we have sought to grow this business from the ground floor up. We are committed to the long-term growth of this Company and would like to thank our shareholders for their continued support
Chief Executive Officer
20 May 2019
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
|
|
|
2018 |
|
2017 |
|
|
Note |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
3 |
|
- |
|
- |
|
|
|
|
|
|
|
Cost of sales |
|
|
|
(609,925) |
|
(13,498) |
|
|
|
|
|
|
|
GROSS LOSS |
|
|
|
(609,925) |
|
(13,498) |
|
|
|
|
|
|
|
Other income |
|
6 |
|
12,037 |
|
2,440,248 |
Administrative expenses |
|
|
|
(1,447,383) |
|
(1,705,068) |
|
|
|
|
|
|
|
OPERATING (LOSS)/PROFIT |
|
|
|
(2,045,271) |
|
721,682 |
|
|
|
|
|
|
|
Finance income |
|
7 |
|
48,971 |
|
5,010 |
|
|
|
|
|
|
|
(LOSS)/PROFIT BEFORE TAX |
|
8 |
|
(1,996,300) |
|
726,692 |
|
|
|
|
|
|
|
Tax |
|
9 |
|
- |
|
- |
|
|
|
|
|
|
|
(LOSS)/PROFIT FOR THE YEAR |
|
|
|
(1,996,300) |
|
726,692 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COMPREHENSIVE (LOSS)/PROFIT FOR THE YEAR |
|
|
|
(1,996,300) |
|
726,692 |
|
|
|
|
|
|
|
Total comprehensive (loss)/profit for the year attributable to: |
|
|
|
|
|
|
Owners of the parent |
|
|
|
(1,996,300) |
|
726,692 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/profit per share expressed in pence per share: |
|
|
|
|
|
|
Basic |
|
10 |
|
(9.15) |
|
6.49 |
Diluted |
|
10 |
|
(9.15) |
|
6.03 |
|
|
|
|
|
|
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
|
|
|
|
2018 |
|
2017 |
|
|
Note |
|
£ |
|
£ |
|
|
|
|
|
|
|
NON-CURRENT ASSETS |
|
|
|
|
|
|
Intangible assets - Exploration costs |
|
11 |
|
4,306,589 |
|
1,357,959 |
Property, plant and equipment |
|
12 |
|
30,264 |
|
- |
|
|
|
|
|
|
|
|
|
|
|
4,336,853 |
|
1,357,959 |
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
Trade and other receivables |
|
13 |
|
80,594 |
|
356,107 |
Cash and cash equivalents |
|
14 |
|
19,782,511 |
|
25,415,410 |
|
|
|
|
|
|
|
|
|
|
|
19,863,105 |
|
25,771,517 |
|
|
|
|
|
|
|
TOTAL ASSETS |
|
|
|
24,199,958 |
|
27,129,476 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
Called up share capital |
|
15 |
|
2,466,144 |
|
2,466,144 |
Share premium account |
|
|
|
93,851,526 |
|
93,851,526 |
Share options reserve |
|
19 |
|
1,491,019 |
|
1,231,055 |
Accumulated losses |
|
|
|
(73,662,879 |
) |
(71,666,579) |
Reorganisation reserve |
|
|
|
(382,543) |
|
(382,543) |
|
|
|
|
|
|
|
TOTAL EQUITY |
|
|
|
23,763,267 |
|
25,499,603 |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
Trade and other payables |
|
16 |
|
436,691 |
|
1,629,873 |
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
|
|
436,691 |
|
1,629,873 |
|
|
|
|
|
|
|
TOTAL EQUITY AND LIABILITIES |
|
|
|
24,199,958 |
|
27,129,476 |
|
|
|
|
|
|
|
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Called up |
|
Share |
|
Share |
|
|
|
|
|
|
|
|
share |
|
premium |
|
options |
|
Accumulated |
|
Reorganisation |
|
|
Total |
|
capital |
|
account |
|
reserve |
|
losses |
|
reserve |
|
|
equity |
|
£ |
|
£ |
|
£ |
|
£ |
|
£ |
|
|
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
At |
2,347,017 |
|
71,170,230 |
|
1,495,921 |
|
(72,763,959) |
|
(382,543) |
|
|
1,866,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit and total comprehensive profit for the year |
- |
|
- |
|
- |
|
726,692 |
|
- |
|
|
726,692 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue of share capital |
119,127 |
|
22,681,296 |
|
- |
|
- |
|
- |
|
|
22,800,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share based payments |
- |
|
- |
|
105,822 |
|
- |
|
- |
|
|
105,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised share options |
|
- |
|
- |
(370,688) |
|
370,688 |
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At |
2,466,144 |
|
93,851,526 |
|
1,231,055 |
|
(71,666,579) |
|
(382,543) |
|
|
25,499,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss and total comprehensive loss for the year |
- |
|
- |
|
- |
|
(1,996,300) |
|
- |
|
|
(1,996,300) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share based payments |
- |
|
- |
|
259,964 |
|
- |
|
- |
|
|
259,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At |
2,466,144 |
|
93,851,526 |
|
1,491,019 |
|
(73,662,879) |
|
(382,543) |
|
|
23,763,267 |
The following describes the nature and purpose of each reserve within owners' equity:
Reserve Description and purpose
Called up share capital Represents the nominal value of shares issued
Share premium account Amount subscribed for share capital in excess of nominal value
Share options reserve Represents the accumulated balance of share-based payment charges recognised in respect of share options granted by the Company less transfers to accumulated deficit in respect of options exercised or cancelled/lapsed
Accumulated losses Cumulative net gains and losses recognised in the Consolidated Statement of Comprehensive Income
Reorganisation reserve Amounts resulting from the restructuring of the Group at the time of the Initial Public Offering (IPO) in 2011
CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
|
|
2018 |
|
2017 |
|
|
Note |
|
£ |
|
£ |
Cash flows from operating activities |
|
|
|
|
|
|
Cash (used in)/generated from operations |
|
21 |
|
(2,698,361) |
|
2,036,892 |
Net interest received |
|
7 |
|
48,971 |
|
5,010 |
|
|
|
|
|
|
|
Net cash (used in)/generated from operating activities |
|
|
|
(2,649,390) |
|
2,041,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
Purchase of intangible assets |
|
11 |
|
(2,948,630) |
|
(1,309,225) |
Purchase of tangible assets |
|
12 |
|
(34,879) |
|
- |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
|
(2,983,509) |
|
(1,309,225) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
Net proceeds from share issue |
|
|
|
- |
|
22,800,423 |
|
|
|
|
|
|
|
Net cash generated from financing activities |
|
|
|
- |
|
22,800,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease)/Increase in cash and cash equivalents |
|
21 |
|
(5,632,899) |
|
23,533,100 |
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
21 |
|
25,415,410 |
|
1,882,310 |
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
|
21 |
|
19,782,511 |
|
25,415,410 |
|
|
|
|
|
|
|
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
1. GENERAL INFORMATION
Jersey Oil and Gas plc (the "Company") and its subsidiaries (together, the "Group") are involved in the upstream oil and gas business in the UK.
The Company is a public limited company incorporated and domiciled in the United Kingdom and quoted on AIM, a market operated by London Stock Exchange plc. The address of its registered office is 10 The Triangle, ng2 Business Park, Nottingham, NG2 1AE.
2. 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.
Basis of Accounting
These financial statements have been prepared under the historic cost convention, in accordance with International Financial Reporting Standards and IFRS IC interpretations as adopted by the European Union ("IFRSs") and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS.
Going Concern
The Company is required to have sufficient resources to cover the expected running costs of the business for a period of at least 12 months after the issue of these financial statements. Further to completion of the Verbier appraisal well programme, there are currently no firm work commitments on the P2170 licence, other than ongoing Operator overheads and licence fees. Other work that the Company is undertaking in respect of the P2170 licence and surrounding areas is modest relative to its current cash reserves. The Company's current cash reserves are therefore expected to more than exceed its estimated liabilities. Based on these circumstances, the Directors have considered it appropriate to adopt the going concern basis of accounting in preparing its consolidated financial statements.
Changes in Accounting Policies and Disclosures
(a) New and amended standards adopted by the Company:
At the start of the year the following standards were adopted
· IFRS 9 'Financial 'instruments' is effective for accounting periods beginning on or after 1 January 2018.
· IFRS 15 'Revenue from Contracts with Customers' is effective for accounting periods beginning on or after 1 January 2018.
Other than changes to the terminology used in accounting policies, these have not had a material impact on the financial statements of the Group.
(b) The following standards have been published and are mandatory for the Group's accounting periods beginning on or after 1 January 2019, but the Group has not adopted them early. The Group does not expect the adoption of these standards to have a material impact on the financial statements.
· IFRS 16 'Leases' is effective for accounting periods beginning on or after 1 January 2019.
Amendments have also been made to the following standards effective on or after 1 January 2018. The Group does not expect the amendments to have a material impact on the Group's financial statements.
· IFRS 2 'Share-based Payment'
· IFRS 9 'Financial Instruments'
· IAS 28 'Investment in Associates and Joint Ventures'
· IAS 40 'Investment Property'
All other amendments to accounting standards not yet effective and not included above are not material or applicable to the Group.
Significant Accounting Judgements and Estimates
The preparation of the financial statements requires management to make estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities at the date of the financial statements. If in future such estimates and assumptions, which are based on management's best judgement at the date of the financial statements, deviate from the actual circumstances, the original estimates and assumptions will be modified as appropriate in the period in which the circumstances change. The Group's accounting policies make use of accounting estimates and judgements in the following areas:
· the assessment of the existence of impairment triggers (note 11).
· the estimation of share-based payment costs (note 19).
Impairments
The Group tests its capitalised exploration licence costs for impairment when facts and circumstances suggest that the carrying amount exceeds the recoverable amount. The recoverable amounts of Cash Generating Units are determined based on value-in-use calculations. There were no impairment triggers in 2018 and no impairment charge has been recorded.
Share-Based Payments
The Group currently has a number of share schemes that give rise to share-based charges. The charge to operating profit for these schemes amounted to £259,964 (2017: £105,822). For the purposes of calculating the fair value of the share options, a Black-Scholes option pricing model has been used. Based on past experience, it has been assumed that options will be exercised, on average, at the mid-point between vesting and expiring. The share price volatility used in the calculation is based on the actual volatility of the Company's shares, since 1 January 2017. The risk-free rate of return is based on the implied yield available on zero coupon gilts with a term remaining equal to the expected lifetime of the options at the date of grant.
Basis of Consolidation
(a) Subsidiaries
Subsidiaries are all entities over which the Group has the power to govern their financial and operating policies generally accompanying a shareholding of more than one half of the voting rights. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Group controls another entity. The Group also assesses existence of control where it does not have more than 50 per cent. of the voting power but is able to govern the financial and operating policies by virtue of de-facto control. De-facto control may arise in circumstances where the size of the Group's voting rights relative to the size and dispersion of holdings of other shareholders give the Group the power to govern the financial and operating policies.
Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are de-consolidated from the date the Group ceases to have control.
The Group applies the acquisition method of accounting to account for business combinations. The consideration transferred for the acquisition of a subsidiary is the fair value of the assets transferred, the liabilities incurred and the equity interests issued by the Group. The consideration transferred includes the fair value of any asset or liability resulting from a contingent consideration arrangement. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair value at the acquisition date. The Group recognises any non-controlling interest in the acquiree on an acquisition-by-acquisition basis, either at fair value or at the non-controlling interest's proportionate share of the recognised amounts of the acquiree's identifiable net assets.
Acquisition related costs are expensed as incurred.
If the business combination is achieved in stages, the acquisition date fair value of the acquirer's previously held equity interest in the acquiree is re-measured to fair value at the acquisition date through profit or loss.
Any contingent consideration to be transferred by the Group is recognised at fair value at the acquisition date. Subsequent changes to the fair value of the contingent consideration that is deemed to be an asset or liability is recognised in accordance with IAS 39 either in profit or loss or as a change to other comprehensive income. Contingent consideration that is classified as equity is not re-measured, and its subsequent settlement is accounted for within equity.
Goodwill is initially measured as the excess of the aggregate of the consideration transferred and the fair value of non-controlling interest over the net identifiable assets acquired and liabilities assumed. If this consideration is lower than the fair value of the net assets of the subsidiary acquired, the difference is recognised in profit or loss.
Inter-company transactions, balances, income and expenses on transactions between Group companies are eliminated. Profits and losses resulting from inter-company transactions that are recognised in assets are also eliminated. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the Group.
(b) Changes in ownership interests in subsidiaries without change of control
Transactions with non-controlling interests that do not result in loss of control are accounted for as equity transactions - that is, as transactions with the owners in their capacity as owners. The difference between fair value of any consideration paid and the relevant share acquired of the carrying value of net assets of the subsidiary is recorded in equity. Gains or losses on disposals to non-controlling interests are also recorded in equity.
(c) Disposal of subsidiaries
When the Group ceases to have control any retained interest in the entity is re-measured to its fair value at the date when control is lost, with the change in carrying amount recognised in profit or loss. The fair value is the initial carrying amount for the purposes of subsequently accounting for the retained interest as an associate, joint venture or financial asset. In addition, any amounts previously recognised in other comprehensive income in respect of that entity are accounted for as if the Group had directly disposed of the related assets or liabilities. This may mean that amounts previously recognised in other comprehensive income are reclassified to profit or loss.
Acquisitions, Asset Purchases and Disposals
Acquisitions of oil and gas properties are accounted for under the purchase method where the business meets the definition of a business combination.
Transactions involving the purchase of an individual field interest, farm-ins, farm-outs, or acquisitions of exploration and evaluation licences for which a development decision has not yet been made that do not qualify as a business combination, are treated as asset purchases. Accordingly, no goodwill or deferred tax arises. Consideration from farm-ins/farm-outs is adequately credited from, or debited to, the asset. The purchase consideration is allocated to the assets and liabilities purchased on an appropriate basis. Proceeds on disposal are applied to the carrying amount of the specific intangible asset or development and production assets disposed of and any surplus is recorded as a gain on disposal in the Consolidated Statement of Comprehensive Income.
Exploration and Evaluation Costs
The Group accounts for oil and gas and exploration and evaluation costs using IFRS 6 "Exploration for and Evaluation of Mineral Resources". Such costs are initially capitalised as Intangible Assets and include payments to acquire the legal right to explore, together with the directly related costs of technical services and studies, seismic acquisition, exploratory drilling and testing.
Exploration costs are not amortised prior to the conclusion of appraisal activities.
Exploration costs included in Intangible Assets relating to exploration licences and prospects are carried forward until the existence (or otherwise) of commercial reserves has been determined subject to certain limitations including review for indications of impairment on an individual license basis. If commercial reserves are discovered, the carrying value, after any impairment loss of the relevant assets, is then reclassified as Property, plant and equipment under Production interests and fields under development. If, however, commercial reserves are not found, the capitalised costs are charged to the Consolidated Statement of Comprehensive Income. If there are indications of impairment prior to the conclusion of exploration activities, an impairment test is carried out.
Property, Plant and Equipment
Property, plant and equipment is stated at historic purchase cost less accumulated depreciation. Asset lives and residual amounts are reassessed each year. Cost includes the original purchase price of the asset and the costs attributable to bringing the asset to its working condition for its intended use.
Depreciation on these assets is calculated on a straight-line basis as follows:
Computer & office equipment |
- |
3 years |
|
Joint Ventures
The Group participates in joint venture agreements with strategic partners. The Group accounts for its share of assets, liabilities, income and expenditure of these joint venture agreements and discloses the details in the appropriate Statement of Financial Position and Statement of Comprehensive Income headings in the proportion that relates to the Group per the joint venture agreement.
Investments
Fixed asset investments in subsidiaries are stated at cost less accumulated impairment in the Company's Statement of Financial Position and reviewed for impairment if there are any indications that the carrying value may not be recoverable.
Financial Instruments
Financial assets and financial liabilities are recognised in the Group's Statement of Financial Position when the Group becomes party to the contractual provisions of the instrument. The Group does not have any derivative financial instruments.
Cash and cash equivalents include cash in hand and deposits held on call with banks with a maturity of three months or less.
Trade receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less any expected credit loss. The Company recognises an allowance for expected credit losses (ECLs) for all debt instruments not held at fair value through profit or loss. ECLs are based on the difference between the contractual cash flows due in accordance with the contract and all the cash flows that the Company expects to receive, discounted at an approximation of the original effective interest rate. The carrying amount of the asset is reduced through the use of an allowance account, and the amount of the loss will be recognised in the Consolidated Statement of Comprehensive Income within administrative expenses. Subsequent recoveries of amounts previously provided for are credited against administrative expenses in the Consolidated Statement of Comprehensive Income.
Trade payables are stated initially at fair value and subsequently measured at amortised cost.
Exceptional Items
Exceptional items are disclosed separately in the financial statements where it is necessary to do so to provide further understanding of the financial performance of the Group. They are material items of income or expense that have been shown separately due to the significance of their nature or amount.
Deferred Tax
Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred taxation liabilities are provided, using the liability method, on all taxable temporary differences at the reporting date. Such assets and liabilities are not recognised if the temporary difference arises from goodwill or from the initial recognition (other than in a business combination) of other assets and liabilities in a transaction that affects neither the taxable profit nor the accounting profit.
Deferred income tax assets are recognised to the extent that it is probable that future taxable profits will be available against which the temporary differences can be utilised. The carrying amount of deferred tax assets is reviewed at each reporting date.
Foreign Currencies
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the reporting date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of the transaction. Gains and losses arising on retranslation are recognised in the Consolidated Statement of Comprehensive Income for the year.
Employee Benefit Costs
Payments to defined contribution retirement benefit schemes are recognised as an expense when employees have rendered service entitling them to contributions.
Share-Based Payments
Equity settled share-based payments to employees and others providing similar services are measured at the fair value of the equity instruments at the grant date. The total amount to be expensed is determined by reference to the fair value of the options granted:
· including any market performance conditions (for example, an entity's share price);
· excluding the impact of any service and non-market performance vesting conditions (for example, profitability, sales growth targets and remaining an employee of the entity over a specified time period); and
· including the impact of any non-vesting conditions (for example, the requirement for employees to save).
The fair value determined at the grant date of the equity settled share-based payments is expensed on a straight line basis over the vesting period, based on the Group's estimate of equity instruments that will eventually vest, with a corresponding increase in equity. At the end of each reporting period, the Group revises its estimate of the number of equity instruments expected to vest. The impact of the revision of the original estimates, if any, is recognised in profit or loss such that the cumulative expense reflects the revised estimate, with a corresponding adjustment to the equity settled employee benefits reserve.
Equity settled share based payment transactions with parties other than employees are measured at the fair value of the goods or services received, except where that fair value cannot be estimated reliably, in which case they are measured at the fair value of the equity instruments granted, measured at the date the entity obtains the goods or the counterparty renders the service.
Exercise proceeds net of directly attributable costs are credited to share capital and share premium.
Share Capital
Ordinary shares are classified as equity.
Incremental costs directly attributable to the issue of new ordinary shares or options are shown in equity as a deduction, net of tax, from the proceeds.
Where any Group company purchases the Company's equity share capital (treasury shares), the consideration paid, including any directly attributable incremental costs (net of taxes) is deducted from equity attributable to the Company's equity holders until the shares are cancelled or reissued. Where such ordinary shares are subsequently reissued, any consideration received, net of any directly attributable incremental transaction costs and the related tax effects is included in equity attributable to the Company's equity holders.
Segmental Reporting
Operating segments are reported in a manner consistent with the internal reporting provided to the Board of Directors.
3. SEGMENTAL REPORTING
The Board consider that the Group operates in a single segment, that of oil and gas exploration, appraisal, development and production, in a single geographical location, the North Sea of the United Kingdom and do not consider it appropriate to disaggregate data further from that disclosed.
The Board is the Group's chief operating decision maker within the meaning of IFRS 8 "Operating Segments".
During 2018 and 2017 the Group had no turnover. During the 2018 year the Group did receive £12,037 (2017: £2,417,748) carried cost reimbursements from co-venturers which is shown in Other Income.
4. FINANCIAL RISK MANAGEMENT
The Group's activities expose it to financial risks and its overall risk management programme focuses on minimising potential adverse effects on the financial performance of the Group. The Company's activities are also exposed to risks through its investments in subsidiaries and is accordingly exposed to similar financial and capital risks as the Group.
Risk management is carried out by the Directors and they identify, evaluate and address financial risks in close co-operation 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 risks and investing excess liquidity.
Credit Risk
The Group's credit risk primarily relates to its trade receivables. Responsibility for managing credit risks lies with the Group's management.
A debtor evaluation is typically obtained from an appropriate credit rating agency. Where required, appropriate trade finance instruments such as letters of credit, bonds, guarantees and credit insurance will be used to manage credit risk.
The Group also has a number of joint venture arrangements where co-venturers have made commitments to fund certain expenditure. Management evaluate the credit risk associated with each contract at the time of signing and regularly monitor the credit worthiness of our partners.
Liquidity Risk
Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they become due. The Group manages its liquidity through continuous monitoring of cash flows from operating activities, review of actual capital expenditure programmes, and managing maturity profiles of financial assets and financial liabilities.
Capital Risk Management
The Group seeks to maintain an optimal capital structure. The Group considers its capital to comprise both equity and net debt.
The Group monitors its capital structure on the basis of its net debt to equity ratio. Net debt to equity ratio is calculated as net debt divided by total equity. Net debt is calculated as borrowing less cash and cash equivalents. Total equity comprises all components of equity.
The ratio of net debt to equity as at 31 December 2018 is Nil (2017: Nil).
Maturity analysis of financial assets and liabilities
Financial Assets
|
2018 |
|
2017 |
|
£ |
|
£ |
Up to 3 months |
80,595 |
|
356,107 |
3 to 6 months |
- |
|
- |
Over 6 months |
- |
|
- |
|
|
|
|
|
80,595 |
|
356,107 |
Financial Liabilities
|
2018 |
|
2017 |
|
£ |
|
£ |
Up to 3 months |
436,691 |
|
1,629,872 |
3 to 6 months |
- |
|
- |
Over 6 months |
- |
|
- |
|
|
|
|
|
436,691 |
|
1,629,872 |
5. |
EMPLOYEES AND DIRECTORS |
|
|
|
|
|
2018 |
|
2017 |
|
|
£ |
|
£ |
|
Wages and salaries |
956,915 |
|
795,389 |
|
Social security costs |
76,119 |
|
64,409 |
|
Share based payments (note 19) |
259,964 |
|
105,822 |
|
Other pensions costs |
66,984 |
|
42,407 |
|
|
|
|
|
|
|
1,359,982 |
|
1,008,027 |
Other pension costs include employee and Company contributions to money purchase pension schemes.
The average monthly number of employees during the year was as follows:
|
|
2018 |
|
2017 |
|
Directors |
5 |
|
5 |
|
Employees |
6 |
|
7 |
|
|
|
|
|
|
|
11 |
|
12 |
|
|
|
|
|
|
|
|
2018 |
|
2017 |
|
|
|
£ |
|
£ |
|
|
Directors' remuneration |
557,341 |
|
489,000 |
|
|
Directors' pension contributions to money purchase schemes |
24,702 |
|
20,000 |
|
|
Benefits |
2,992 |
|
5,231 |
|
|
|
|
|
|
|
|
|
585,035 |
|
514,231 |
|
|
|
|
|
|
|
|
The average number of Directors to whom retirement benefits were accruing was as follows: |
|
|
||
|
|
2018 |
|
2017 |
|
|
Money purchase schemes |
2 |
|
1 |
|
|
Information regarding the highest paid Director is as follows: |
2018 |
|
2017 |
|
|
£ |
|
£ |
|
Aggregate emoluments and benefits |
167,800 |
|
153,924 |
|
Pension contributions |
7,500 |
|
- |
|
|
|
|
|
|
|
175,300 |
|
153,924 |
|
|
|
|
|
|
The Directors did not exercise any share options during the year. |
|
|
|
Key management compensation
Key management includes Directors (Executive and Non-Executive) and the Company Secretary. The compensation paid or payable to key management for employee services is shown below;
|
|
2018 |
|
2017 |
|
|
£ |
|
£ |
|
Wages and short-term employee benefits |
584,341 |
|
519,544 |
|
Share based payments (note 19) |
118,423 |
|
52,978 |
|
Pension Contributions |
30,702 |
|
24,375 |
|
|
|
|
|
|
|
733,466 |
|
596,897 |
6. OTHER INCOME
|
2018 |
|
2017 |
|
£ |
|
£ |
Sale of datasets |
- |
|
22,500 |
Carried costs reimbursement |
12,037 |
|
2,417,748 |
|
|
|
|
|
12,037 |
|
2,440,248 |
Carried costs reimbursement: Reimbursement of well-related costs received as a result of the carried interest arrangement with CIECO V&C (UK) Limited in relation to licence P2170
Sale of datasets Income generated from the sale of data relating to a relinquished licence
7. |
NET FINANCE INCOME |
|
|
|
|
|
2018 |
|
2017 |
|
|
£ |
|
£ |
|
Finance income: |
|
|
|
|
Joint venture finance charge |
- |
|
- |
|
Interest received |
48,971 |
|
5,010 |
|
|
|
|
|
|
|
48,971 |
|
5,010 |
|
|
|
|
|
|
Finance costs: |
- |
|
- |
|
|
|
|
|
|
Net finance income |
48,971 |
|
5,010 |
.
8. |
(LOSS)/PROFIT BEFORE TAX |
|
|
|
|
The loss before tax is stated after charging/(crediting): |
|
|
|
|
|
2018 |
|
2017 |
|
|
£ |
|
£ |
|
Depreciation |
4,615 |
|
372 |
|
Auditors' remuneration - audit of parent company and consolidation |
35,000 |
|
28,500 |
|
Auditors' remuneration - audit of subsidiaries |
12,500 |
|
11,500 |
|
Auditors' remuneration - non-audit work |
8,700 |
|
50,000 |
|
Foreign exchange loss |
9,678 |
|
4,980 |
|
Directors' remuneration (note 5) |
585,035 |
|
514,231 |
|
Employee costs (note 5) |
514,983 |
|
387,974 |
|
Share based payments (notes 5 & 19) |
259,964 |
|
105,822 |
|
|
|
|
|
|
|
|
9. TAX
|
Reconciliation of tax charge |
|
|
|
|
|
2018 |
|
2017 |
|
|
£ |
|
£ |
|
(Loss)/Profit before tax |
(1,996,300) |
|
726,692 |
|
|
|
|
|
|
Tax at the domestic rate of 19% (2017: 19.25%) |
(379,297) |
|
139,888 |
|
Capital allowances in excess of depreciation |
(589,363) |
|
(276,257) |
|
Expenses not deductible for tax purposes and non-taxable income |
51,292 |
|
20,034 |
|
Deferred tax asset not recognised |
917,368 |
|
116,336 |
|
|
|
|
|
|
Total tax expense reported in the Consolidated Statement of Comprehensive Income |
- |
|
- |
No liability to UK corporation tax arose on ordinary activities for the year ended 31 December 2018 or for the year ended 31 December 2017.
The Group has not recognised a deferred tax asset due to the uncertainty over when the tax losses can be utilised. At the year end the usable tax losses within the Group were approximately £30 million.
10. (LOSS)/PROFIT PER SHARE
Basic (loss)/profit per share is calculated by dividing the losses attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the year.
Diluted (loss)/profit per share is calculated using the weighted average number of shares adjusted to assume the conversion of all dilutive potential ordinary shares. As a profit was recorded for the prior year, the issue of potential ordinary shares would have been anti-dilutive (see note 19 for share options in place at the end of the year).
|
|
Profit/(Loss |
|
|
|
|
Year ended 31 December 2018 |
|
|
|
|
|
|
Basic and Diluted EPS |
|
|
|
|
|
|
Basic & Diluted |
|
(1,996,300) |
|
21,829,227 |
|
(9.15) |
|
|
|
|
|
|
|
Year ended 31 December 2017 |
|
|
|
|
|
|
Basic and Diluted EPS |
|
|
|
|
|
|
Basic |
|
726,692 |
|
11,203,777 |
|
6.49 |
Diluted |
|
726,692 |
|
12,056,036 |
|
6.03 |
|
|
|
|
|
|
|
11. INTANGIBLE ASSETS
|
|
|
|
|
Exploration costs |
|
|
|
|
|
|
£ |
|
COST |
|
|
|
|
|
|
At 1 January 2017 |
|
|
|
|
16,446,425 |
|
Additions Disposals |
|
|
|
|
1,309,596 (16,222,821) |
|
|
|
|
|
|
|
|
At 31 December 2017 |
|
|
|
|
1,533,200 |
|
|
|
|
|
|
|
|
Additions |
|
|
|
|
2,948,630 |
|
|
|
|
|
|
|
|
At 31 December 2018 |
|
|
|
|
4,481,830 |
|
|
|
|
|
|
|
|
ACCUMULATED AMORTISATION, DEPLETION & DEPRECIATION |
|
|
|
|
||
At 1 January 2017 |
|
|
|
|
16,398,062 |
|
Charge for the year |
|
|
|
|
- |
|
Amortisation on disposal |
|
|
|
|
(16,222,821) |
|
|
|
|
|
|
|
|
At 31 December 2017 |
|
|
|
|
175,241 |
|
|
|
|
|
|
|
|
At 31 December 2018 |
|
|
|
|
175,241 |
|
|
|
|
|
|
|
|
NET BOOK VALUE |
|
|
|
|
|
|
At 31 December 2018 |
|
|
|
|
4,306,589 |
|
|
|
|
|
|
|
|
At 31 December 2017 |
|
|
|
|
1,357,959 |
|
|
|
|
|
|
|
|
At 31 December 2016 |
|
|
|
|
48,363 |
|
|
|
|
|
|
|
|
During 2017, the Group retained an 18% equity interest in licence P2170 (Verbier) and a commercial interest in P1989 (Partridge)
In line with the requirements of IFRS 6, we have considered whether there are any indicators of impairment on the remaining exploration asset (P2170 - Verbier). Based on our assessment, as at 31 December 2018 there are not deemed to be indicators that the licence is not commercial and the carrying value of £4,306,589 continues to be supported by on-going exploration work on the licence area with no further impairments considered necessary.
|
12. PROPERTY, PLANT AND EQUIPMENT
|
|
|
|
|
Computer and office equipment |
|
|
|
|
|
|
£ |
|
COST |
|
|
|
|
|
|
At 1 January 2017 |
|
|
|
|
286,022 |
|
Disposals |
|
|
|
|
(160,236) |
|
|
|
|
|
|
|
|
At 31 December 2017 |
|
|
|
|
125,786 |
|
|
|
|
|
|
|
|
Additions |
|
|
|
|
34,879 |
|
|
|
|
|
|
|
|
At 31 December 2018 |
|
|
|
|
160,665 |
|
|
|
|
|
|
|
|
ACCUMULATED AMORTISATION, DEPLETION & DEPRECIATION |
|
|
|
|
|
|
At 1 January 2017 |
|
|
|
|
285,650 |
|
Charge for the year Disposals |
|
|
|
|
372 (160,236) |
|
|
|
|
|
|
|
|
At 31 December 2017 |
|
|
|
|
125,786 |
|
|
|
|
|
|
|
|
Charge for the year |
|
|
|
|
4,615 |
|
|
|
|
|
|
|
|
At 31 December 2018 |
|
|
|
|
130,401 |
|
|
|
|
|
|
|
|
NET BOOK VALUE |
|
|
|
|
|
|
At 31 December 2018 |
|
|
|
|
30,264 |
|
|
|
|
|
|
|
|
At 31 December 2017 |
|
|
|
|
- |
|
|
|
|
|
|
|
|
At 1 January 2017 |
|
|
|
|
372 |
|
|
|
|
|
|
|
|
13. TRADE AND OTHER RECEIVABLES
|
|
2018 |
|
2017 |
|
Current: |
£ |
|
£ |
|
Trade receivables (net) |
- |
|
277,710 |
|
Other receivables |
67 |
|
67 |
|
Value added tax |
63,818 |
|
52,085 |
|
Prepayments and accrued revenue |
16,709 |
|
26,245 |
|
|
|
|
|
|
|
80,594 |
|
356,107 |
|
As at 31 December 2018 there were no trade receivables past due nor impaired. There are no credit quality concerns over the trade receivables balance outstanding at the year end.
|
14. CASH AND CASH EQUIVALENTS
|
|
2018 |
|
2017 |
|
|
£ |
|
£ |
|
Unrestricted cash in bank accounts |
19,782,511 |
|
25,415,410 |
|
The cash balances are placed with a creditworthy financial institution.
|
|
|
|
15. CALLED UP SHARE CAPITAL
Issued and fully paid:
|
Number: |
Class |
Nominal |
|
2018 |
|
2017 |
|
|
|
value |
|
£ |
|
£ |
|
21,829,227 (2017:21,829,227) |
Ordinary |
1p |
|
2,466,144 |
|
2,466,144 |
|
|
|
|
16. TRADE AND OTHER PAYABLES
|
|
2018 |
|
2017 |
|
Current: |
£ |
|
£ |
|
Trade payables |
142,565 |
|
1,279,870 |
|
Accrued expenses |
140,932 |
|
219,586 |
|
Other payables |
130,905 |
|
8,169 |
|
Taxation and Social Security |
22,289 |
|
122,248 |
|
|
|
|
|
|
|
436,691 |
|
1,629,873 |
17. NON-CANCELLABLE OPERATING LEASE COMMITMENTS
Total commitments under non-cancellable operating leases were as follows:
|
|
2018 |
|
2017 |
|
|
£ |
|
£ |
|
Not longer than one year |
5,333 |
|
- |
|
Longer than one year but not longer than five years |
- |
|
- |
|
Longer than five years |
- |
|
- |
|
|
|
|
|
|
|
5,333 |
|
- |
18. CONTINGENT LIABILITY
In accordance with a 2015 settlement agreement reached with the Athena Consortium, although Jersey Petroleum Limited remains a Licensee in the joint venture, any past or future liabilities in respect of its interest can only be satisfied from the Group's share of the revenue that the Athena Oil Field generates and up to 60 per cent. of net disposal proceeds or net petroleum profits from the Group's interest in the P2170 licence which is the only remaining asset still held that was in the Group at the time of the agreement with the Athena Consortium who hold security over this asset. Any future repayments, capped at the unpaid liability associated with the Athena Oil Field, cannot be calculated with any certainty, and any remaining liability still in existence once the Athena Oil Field has been decommissioned will be written off. A payment was made in 2016 to the Athena Consortium in line with this agreement following the farm-out of P2170 (Verbier) to Equinor and the subsequent receipt of monies relating to that farm-out.
19. SHARE BASED PAYMENTS
The Group operates a number of share option schemes. Options are exercisable at the prices set out in the table below. Options are forfeited if the employee leaves the Group through resignation or dismissal before the options vest.
Equity settled share-based payments are measured at fair value at the date of grant and expensed on a straight-line basis over the vesting period, based upon the Group's estimate of shares that will eventually vest.
The Group's share option schemes are for Directors, Officers and employees. The charge for the year was £259,964 (2017: £105,822) and details of outstanding options are set out in the table below.
Date of Grant |
Exercise price (pence) |
Vesting date |
Expiry date |
No. of shares for which options outstanding at 1 Jan 2018 |
Options issued |
Options Exercised |
Options lapsed/non vesting during the year |
No. of shares for which options outstanding at 31 Dec 2018 |
|
|
|
|
|
|
|
||
Mar 2011 |
100 |
Vested |
Mar 2021 |
3,164 |
- |
- |
- |
3,164 |
Mar 2011 |
4,300 |
Vested |
Mar 2021 |
5,809 |
- |
- |
- |
5,809 |
Mar 2011 |
4,300 |
Mar 2014 |
Mar 2021 |
4,355 |
- |
- |
- |
4,355 |
Mar 2011 |
4,300 |
Mar 2015 |
Mar 2021 |
5,809 |
- |
- |
- |
5,809 |
Jul 2011 |
4,300 |
Jul 2011 |
Jul 2021 |
523 |
- |
- |
- |
523 |
Jul 2011 |
4,300 |
Jul 2012 |
Jul 2021 |
523 |
- |
- |
- |
523 |
Jul 2011 |
4,300 |
Jul 2014 |
Jul 2021 |
523 |
- |
- |
- |
523 |
Dec 2011 |
2,712 |
Dec 2012 |
Dec 2021 |
1,650 |
- |
- |
- |
1,650 |
Dec 2011 |
2,712 |
Dec 2014 |
Dec 2021 |
1,650 |
- |
- |
- |
1,650 |
Dec 2011 |
2,712 |
Dec 2015 |
Dec 2021 |
- |
- |
- |
- |
- |
May 2013 |
1,500 |
May 2014 |
May 2023 |
9,500 |
- |
- |
- |
9,500 |
May 2013 |
1,500 |
May 2015 |
May 2023 |
9,500 |
- |
- |
- |
9,500 |
May 2013 |
1,500 |
May 2015 |
May 2023 |
- |
- |
- |
- |
- |
Nov 2016 |
110 |
Nov 2016 |
Nov 2021 |
246,667 |
- |
- |
- |
246,667 |
Nov 2016 |
110 |
Nov 2017 |
Nov 2021 |
246,667 |
- |
- |
- |
246,667 |
Nov 2016 |
110 |
Nov 2018 |
Nov 2021 |
246,667 |
- |
- |
- |
246,667 |
Apr 2017 |
310 |
Apr 2017 |
Apr 2022 |
20,000 |
- |
- |
- |
20,000 |
Apr 2017 |
310 |
Apr 2018 |
Apr 2022 |
20,000 |
- |
- |
- |
20,000 |
Apr 2017 |
310 |
Apr 2019 |
Apr 2022 |
20,000 |
- |
- |
- |
20,000 |
Jan 2018 |
200 |
Jan 2021 |
Jan 2025 |
|
420,000 |
- |
- |
420,000 |
Jan 2018 |
200 |
Jan 2021 |
Jan 2025 |
|
120,000 |
- |
120,000 |
- |
Jan 2018 |
200 |
Jan 2018 |
Jan 2023 |
|
76,666 |
- |
- |
76,666 |
Jan 2018 |
200 |
Jan 2019 |
Jan 2023 |
|
76,667 |
- |
- |
76,667 |
Jan 2018 |
200 |
Jan 2020 |
Jan 2023 |
|
76,667 |
- |
- |
76,667 |
Jun 2018 |
207 |
Jun 2019 |
Jun 2023 |
|
33,333 |
- |
33,333 |
- |
Jun 2018 |
207 |
Jun 2020 |
Jun 2023 |
|
33,333 |
- |
33,333 |
- |
Jun 2018 |
207 |
Jun 2021 |
Jun 2023 |
|
33,334 |
- |
33,334 |
- |
Nov 2018 |
172 |
Nov 2021 |
Nov 2025 |
|
150,000 |
- |
- |
150,000 |
|
|
|
|
|
|
|
Total |
1,643,007 |
The weighted average fair value of options granted during the year determined using the Black-Scholes valuation model was 41.7p per option. The significant inputs into the model were the mid-market share price on the day of grant or 1p exercise price as shown above and an annual risk-free interest rate of 2 per cent. The volatility measured at the standard deviation of continuously compounded share returns is based on a statistical analysis of daily share prices from the date of admission to AIM to the date of grant on an annualised basis.
20. RELATED UNDERTAKINGS AND ULTIMATE CONTROLLING PARTY
The Group and Company do not have an ultimate controlling party or parent Company.
|
|
|
|
|
|
|
||||
|
Subsidiary |
% owned |
County of Incorporation |
Principal Activity |
Registered Office |
|
||||
|
Jersey North Sea Holdings Ltd |
100% |
England & Wales |
Non-Trading |
1 |
|
||||
|
|
Jersey Petroleum Ltd |
100% |
England & Wales |
Oil Exploration |
1 |
|
|
||
|
Jersey E & P Ltd |
100% |
Scotland |
Non-Trading |
2 |
|
||||
|
|
Jersey Oil Ltd |
100% |
Scotland |
Non-Trading |
2 |
|
|
||
|
|
Jersey Exploration Ltd |
100% |
Scotland |
Non-Trading |
2 |
|
|
||
|
Jersey Oil & Gas E & P Ltd |
100% |
Jersey |
Management services |
3 |
|
||||
Registered Offices
1 10 The Triangle, ng2 Business Park, Nottingham, NG2 1AE
2 6 Rubislaw Terrace, Aberdeen, AB10 1XE
3 First Floor, 17 The Esplanade, St Helier, Jersey JE2 3QA
21. NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS
RECONCILIATION OF LOSS BEFORE TAX TO CASH (USED IN)/GENERATED FROM OPERATIONS
|
|
2018 |
|
2017 |
|
|
£ |
|
£ |
|
|
|
|
|
|
(Loss)/profit for the year before tax |
(1,996,300) |
|
726,692 |
|
Adjusted for: |
|
|
|
|
Amortisation, impairments, depletion and depreciation |
4,615 |
|
- |
|
Share based payments (net) |
259,964 |
|
105,822 |
|
Gain on disposal of assets |
- |
|
- |
|
Finance costs |
- |
|
- |
|
Finance income |
(48,971) |
|
(5,010) |
|
|
|
|
|
|
|
(1,780,692) |
|
827,504 |
|
(Increase)/Decrease in trade and other receivables |
275,513 |
|
(233,235) |
|
Increase/(Decrease) in trade and other payables |
(1,193,182) |
|
1,442,623 |
|
|
|
|
|
|
Cash Generated from/(used in) operations |
(2,698,361) |
|
2,036,892 |
|
|
|
|
|
CASH AND CASH EQUIVALENTS
The amounts disclosed on the consolidated Statement of Cash Flows in respect of Cash and cash equivalents are in respect of these statements of financial position amounts:
Year ended 2018
|
|
31 Dec 2018 |
|
1 Jan 2018 |
|
|
£ |
|
£ |
|
Cash and cash equivalents |
19,782,511 |
|
25,415,410 |
|
|
|
|
|
Year ended 2017
|
|
31 Dec 2017 |
|
1 Jan 2017 |
|
|
£ |
|
£ |
|
Cash and cash equivalents |
25,415,410 |
|
1,882,310 |
|
|
|
|
|
|
|
Analysis of net cash
|
||||
|
|
At 1 Jan 2018 |
|
Cash flow |
|
At 31 Dec 2018 |
|
|
|
|
|
|
|
|
|
£ |
|
£ |
|
£ |
Cash and cash equivalents |
|
25,415,410 |
|
(5,632,899) |
|
19,782,511 |
|
|
|
|
|
|
|
Net cash |
|
25,415,410 |
|
(5,632,899) |
|
19,782,511 |
|
|
|
|
|
|
|
22. POST BALANCE SHEET EVENT
Since the balance sheet date, the appraisal well on the Verbier prospect, within the P2170 licence, has been completed. Unfortunately, the well did not encounter Upper Jurassic reservoir sands as anticipated and as a result, our contingent resource volumetric estimates are likely to be revised towards the lower end of the initial resource estimate of 25 MMboe. For further details refer to the Chief Executive Officer's Report.
23 AVAILABILITY OF THE ANNUAL REPORT 2018
A copy of these results will be made available for inspection at the Company's registered office during normal business hours on any weekday. The Company's registered office is at 10 The Triangle, ng2 Business Park, Nottingham NG2 1AE. A copy can also be downloaded from the Company's website at www.jerseyoilandgas.com. Jersey Oil and Gas plc is registered in England and Wales with registration number 7503957.
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.
The Company is a publisher. You understand and agree that no content published on the Site constitutes a recommendation that any particular security, portfolio of...
FOR OUR FULL DISCLAIMER CLICK HERE