Half Yearly
Report
FIRST CLASS METALS
PLC
(the "Company" or
"FCM")
For the six months
ended 30 June
2024
First Class Metals PLC ("First Class
Metals" "FCM" or the "Company") the UK listed metals exploration
company seeking economic metal discoveries across its extensive
Canadian Schreiber-Hemlo, Sunbeam and Zigzag land holdings is
pleased to present its interim results for the six months ended 30
June 2024.
Interim Management Report
I. Operational
Highlights
In early May FCM announced that
field work had been initiated on its projects in Canada, with three
exploration teams deployed:
·
Review of the historical core from the Sunbeam
Property
·
Reconnaissance trip to the Quinlan claims for
access appraisal
·
Preparation for stripping at North
Hemlo
Additionally, Prospectair has been
retained to undertake a geophysical survey at the newly acquired
Kerrs Gold Property.
Marc Sale, CEO commented:
"I
am, as ever, enthusiastic with the speed at which FCM has started
the field season, all thanks to EGS' (Emerald Geological Services)
support. The review of the Sunbeam Property core, the geophysics
survey over Kerrs and the preparation for work at Dead Otter herald
an exciting field season for First Class"
II. Corporate and Financial
Highlights
Since the beginning of 2024, the
Company has undertaken several corporate actions aimed at
leveraging its exceptional team and extensive network. FCM is now
entering a phase of development that is expected to result in a
significant increase in activity across its portfolio of
assets.
·
On 22 February the Company successfully completed
a private placement through a subscription with an existing
high-net-worth shareholder, issuing 3,700,000 ordinary shares at a
price of 4.5 pence per share, thereby raising £166,500. This
placement was facilitated by an additional share loan from the
Company's Executive Chairman, James Knowles, consisting of
3,700,000 shares.
·
On 20 March 2024, the Company received approval
for a maximum CAD$200,000 OJEP Grant for work completed on the
Zigzag lithium and critical metals property, covering up to 50% of
exploration expenditures from 1 April 2023, to 15 February 2024.
This grant, which First Class has successfully secured in
consecutive years, reflects the Ontario Government's commitment to
supporting early exploration for junior companies, and FCM is proud
to be the only UK company to receive this non-dilutive funding for
the second year running.
·
On 3 April 2024, the Company received a Goods and
Services Tax (GST)/Harmonized Sales Tax (HST) credit amounting to
CAD$212,780.03 for the year ending 2023. This credit reflects the
Company's eligible expenditures and represents an important
financial benefit, enhancing cash flow and supporting ongoing
operations.
·
On 9 April 2024, discussions commenced with
Seventy Ninth Resources Limited ("SNR"), a division of the Seventy
Ninth Group Limited ("SNG"), regarding several of FCM's core and
non-core assets. This negotiation underscored FCM's business model
of acquiring, enhancing, and monetizing its assets. The Company
continues to explore potential synergies with SNR to expand their
portfolio of natural resources assets.
·
On 13 June 2024, the McKellar and Enable
properties were sold to SNG for a combined cash payment of
£270,000. Additionally, the Company entered into a £230,000
drawdown facility with SNG over a 12-month period, which will be
utilised for general working capital and to advance exploration
activities on remaining FCM properties. The loan, drawn in a single
tranche, is secured by a debenture over the assets of First Class
Metals PLC, carries a 15% coupon, and is structured on an
interest-only basis with repayment due on 25 May 2025. Seventy
Ninth Resources continues to conduct further due diligence on
additional FCM assets, as previously announced on 9 April
2024.
James Knowles, Chairman
commented:
"In the first half of the year,
First Class Metals achieved a significant milestone with the
successful asset sale to 79th Group, enhancing our financial
position and providing resources for future growth. Our recent
capital raises through share placements reflect our commitment to
advancing our core portfolio and maximising shareholder value. We
appreciate shareholders' support as we continue to strengthen our
position in the Canadian precious & critical metals exploration
sector and work towards achieving our strategic goals. Thank you
for being a part of our journey."
III. Post period
highlights
In the last three months comprising
July to September 2024, FCM has been active both operationally with
its exploration projects in Canada as well as on its corporate
side. The highlights for this period are:
·
On 8 July 2024, the Company completed the
repayment of a share loan from director James Knowles, issuing
9,695,332 new ordinary shares to settle the outstanding position
related to two tranches previously loaned to the
Company.
·
On 17 July 2024, the Company completed a private
placing of 3,035,714 ordinary shares at a price of 2.8 pence per
share, raising gross proceeds of £85,000, which represented a 5.6%
premium to the mid-market closing price on July 16, 2024. To
facilitate this placing, Executive Chairman James Knowles entered
into a share lending agreement to loan the required shares to the
Company, with the allotment of 5,912,059 new shares from him. No
fees or security were associated with this share loan.
·
On 2 August 2024, the Company completed the
repayment of shares loaned by Executive Chairman James Knowles,
issuing 5,912,059 new ordinary shares to settle the outstanding
position related to two tranches previously announced on 17 July
2024. On the same date the Company also completed a
private placing of 9,500,000 shares at a price of 2.7 pence per
share, raising gross proceeds of £256,500, with Axis Capital
Markets acting as the sole placing agent and subsequently appointed
as the Company's new broker.
IV.
Financial Review
Funding
At the period end, the Group was
funded through equity raises as well as sale of certain properties
as stated above. A sum of £435,000
was raised through private placement and sale of
properties.
Current
Assets
At 30 June 2024, the Group had trade
and other receivables of £75,428 (Dec 2023: £290,012, June 2023:
£157,632).
Liquidity, cash and cash
equivalents
At 30 June 2024, the Group held
£83,006 (Dec 2023: £140,802, 30 June 2023: £844,131) of cash and
cash equivalents, all of which are denominated in pound
sterling.
Going concern
The financial information has been
prepared on the basis that the Group will continue as a going
concern.
As a junior
exploration company, the Directors are aware that the Company must
seek funds from the market to meet its investment and exploration
plans and to maintain its listing status.
The Group's reliance on a successful
fund raising presents a material uncertainty that may cast doubt on
the Group's ability to continue to operate as planned and to pay
its liabilities as they fall due.
The Company successfully raised
£166,500 in the period ended 30 June 2024 through issuing
shares loaned by a director. Additionally Canadian Tax
Refunds of $212,780, the "OJEP" Grant receipt of $200,000 and
property sales of £270,000 have been received during the
period.
The Directors are aware of the
reliance on fund raising within the next 12 months and the material
uncertainty this presents but having reviewed the Group's working
capital forecasts they believe the Group is well placed to manage
its business risks successfully providing the fund raising is
successful.
Financial risk
review
Group
Principle risks & uncertainties
are detailed in the most recent Annual report (page 54) which can
be found on the company's website and remain unchanged. This Annual
Report can be found at: https://www.firstclassmetalsplc.com/.
This note presents information about
the group's exposure to financial risks and the group's management
of capital.
Capital risk management
The Group's objectives when managing
capital are: (a) To maintain a flexible capital structure which
optimizes the cost of capital at acceptable risk; (b) To meet
external capital requirements on debt and credit facilities; (c) To
ensure adequate capital to support long-term growth strategy; and
(d) To provide an adequate return to shareholders. The Group
continuously monitors and reviews the capital structure to ensure
the objectives are met. Management defines capital as the
combination of its indebtedness and equity balances and manages the
capital structure within the context of the business strategy,
general economic conditions, market conditions in the power
industry and the risk characteristics of assets. The Group's
objectives in managing capital and the definition of capital remain
unchanged throughout the period. External factors, such as the
economic environment, have not altered the Group's objectives in
managing capital.
Credit risk
The group's definition of credit
risk is Credit risk is the risk of financial loss to the Group if a
customer or counterparty to a financial instrument fails to meet
its contractual obligations. At present the Group does not have any
customers and its risk on cash and bank is mitigated by holding of
the funds in an "A" rated bank.
Liquidity risk
The group's definition of liquidity
risk is Liquidity risk is the risk that the Group will not be able
to meet its financial obligations as they become due. The Group
manages liquidity risk by maintaining adequate cash
balances.
Market risk
The group's definition of market
risk is Market risk is the risk that changes in market prices, such
as commodity prices, will affect the Group's earnings. The
objective of market risk management is to identify both the market
risk and the Group's option to mitigate this risk.
A majority of the Group's operating
costs will be incurred in US and Canadian dollars, whilst the Group
has raised capital in £ Sterling. The Group will incur exploration
costs in US and Canadian Dollars, but it has raised capital in £
Sterling. Fluctuations in exchange rates of the US Dollar and
Canadian Dollar against £ Sterling may materially affect the
Group's translated results of operations. In addition, given the
relatively small size of the Group, it may not be able to
effectively hedge against risks associated with currency exchange
rates at commercially realistic rates. Accordingly, any significant
adverse fluctuations in currency rates could have a material
adverse effect on the Group's business, financial condition and
prospects to a much greater extent than might be expected for a
larger enterprise.
Interest rate risk is the risk that
the fair value of the future cash flows of a financial instrument
will fluctuate because of changes in market rates of interest. As
the Group has no significant interest bearing assets or
liabilities, the group's operating cash flows are substantially
independent of changes in market interest rates. Therefore, the
Group is not exposed to significant interest rate risk.
UK
Listing Rules
On 29 July 2024, the Listing Rules
were replaced by the UK Listing Rules ("UKLR") under which the
existing Standard Listing category was replaced by the Equity
Shares (transition) category under Chapter 22 of the UKLR.
Consequently, with effect from that date the Company is admitted to
Equity Shares (transition) category of the Official List under
Chapter 22 of the UKLR and to trading on the London Stock
Exchange's Main Market for listed securities.
Statement of Directors' Responsibilities
The Directors are responsible for
preparing this report and the financial statements in accordance
with applicable United Kingdom law and regulations and UK adopted
International Financial Reporting Standards ("IFRS").
Company law requires the Directors
to prepare financial statements for each financial period which
present fairly the financial position of the Company and the
financial performance and cash flows of the Company for that
period. In preparing those financial statements, the Directors are
required to:
• select suitable accounting
policies and then apply them consistently;
• make judgements and estimates that
are reasonable and prudent;
• present information, including
accounting policies, in a manner that provides relevant, reliable,
comparable and understandable information;
• state whether applicable IFRS
standards have been followed, subject to any material departures
disclosed and explained in the financial statements;
• prepare the financial statements
on the going concern basis unless it is inappropriate to presume
that the Company will continue in business; and
• provide additional disclosures
when compliance with the specific requirements in IFRS standards is
insufficient to enable users to understand the impact of particular
transactions, other events and conditions on the entity's financial
position and financial performance.
The Directors are responsible for
keeping adequate accounting records that are sufficient to show and
explain the Company's transactions and disclose with reasonable
accuracy at any time the financial position of the Company and
enable them to ensure that the Company financial statements comply
with the Companies Act 2006 and Article 4 of the IAS Regulation.
They are also responsible for safeguarding the assets of the
Company and hence for taking reasonable steps for the prevention
and detection of fraud and other irregularities.
Under applicable law and
regulations, the Directors are also responsible for preparing a
Strategic Report, Directors' Report, Directors' Remuneration Report
and Corporate Governance Statement that comply with that law and
those regulations, and for ensuring that the Annual report includes
information required by the Listing Rules of the Financial Conduct
Authority.
The financial statements are
published on the Company's website https://www.firstclassmetalsplc.com/.
The work carried out by the Auditor does not involve consideration
of the maintenance and integrity of this website and accordingly,
the Auditor accepts no responsibility for any changes that have
occurred to the financial statements since they were initially
presented on the website. Visitors to the website need to be aware
that legislation in the United Kingdom covering the preparation and
dissemination of the financial statements may differ from
legislation in their jurisdiction.
The Directors confirm that to the
best of their knowledge the Company financial statements give a
true and fair view of the assets, liabilities, financial position
of the Company.
Half yearly
accounts
Consolidated Income Statement for the Period from 1 January
2024 to 30 June 2024
|
6 months
to 30
June 2024
£ Unaudited
|
6 months to
30
June 2023
£ Unaudited
|
12 months
to 31
December 2023
£ Audited
|
Revenue
|
|
-
|
-
|
Cost of sales
|
|
-
|
-
|
Gross loss
|
|
-
|
-
|
Administrative expenses
|
(573,159)
|
(693,460)
|
(1,461,347)
|
Other gains
|
32,503
|
-
|
-
|
Operating loss
|
(540,656)
|
(693,460)
|
(1,461,347)
|
Finance income
|
71
|
2,058
|
5,742
|
Finance costs
|
(16,100)
|
(53,298)
|
(123,324)
|
Net finance cost
|
(16,029)
|
(51,240)
|
(117,582)
|
Loss before tax
|
(556,685)
|
(744,700)
|
(1,578,929)
|
Loss for the period
|
(556,685)
|
(744,700)
|
(1,578,929)
|
Profit/(loss) attributable to:
|
|
|
|
Owners of the company
|
(556,685)
|
(744,700)
|
(1,578,929)
|
Loss for the period
|
|
(556,685)
|
(744,700)
|
(1,578,929)
|
Items that may be reclassified subsequently to profit or
loss
|
|
|
|
|
Foreign currency translation
(losses)/gains
|
|
(9,848)
|
(84)
|
14
|
Total comprehensive (loss)/income
for the period
|
|
(566,533)
|
(744,784)
|
(1,578,915)
|
Total comprehensive (loss)/income attributable
to:
|
|
|
|
|
Owners of the company
|
|
(566,533)
|
(744,784)
|
(1,578,915)
|
|
|
|
|
|
Loss per share:
|
|
(0.87)
|
(1.06)p
|
(2.13)p
|
|
|
|
|
|
Consolidated Statement of Financial Position as at 30 June
2024
|
Note
|
30
June 2024
£ Unaudited
|
30
June 2023
£ Unaudited
|
31
December 2023
£ Audited
|
Assets
|
Non-current assets
|
|
|
|
|
Property, plant and
equipment
|
5
|
636
|
1,169
|
903
|
Mineral property exploration and
evaluation
|
4
|
3,427,255
|
2,914,105
|
3,351,389
|
|
|
3,427,891
|
2,915,274
|
3,352,292
|
Current assets
|
|
|
|
|
Trade and other
receivables
|
7
|
75,427
|
157,632
|
290,012
|
Cash and cash equivalents
|
8
|
83,006
|
844,131
|
140,802
|
|
|
158,433
|
1,001,763
|
430,814
|
Total assets
|
|
3,586,324
|
3,917,037
|
3,783,106
|
Equity and liabilities
|
Equity
|
|
|
|
|
Share capital
|
9
|
(82,046)
|
(79,551)
|
(82,046)
|
Share premium
|
|
(4,719,622)
|
(4,470,806)
|
(4,719,622)
|
Equity reserve
|
|
(719,440)
|
(22,201)
|
(719,440)
|
Foreign currency translation
reserve
|
|
9,736
|
(14)
|
(112)
|
Retained earnings
|
|
2,981,329
|
1,614,079
|
2,424,644
|
Equity attributable to owners of the
company
|
|
(2,530,043)
|
(2,958,493)
|
(3,096,576)
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
11
|
(821,596)
|
(459,558)
|
(526,530)
|
Loans and borrowings
|
10
|
(234,685)
|
(498,986)
|
(160,000)
|
Total liabilities
|
|
(1,056,281)
|
(958,544)
|
(686,530)
|
Total equity and
liabilities
|
|
(3,586,324)
|
(3,917,037)
|
(3,783,106)
|
Consolidated Statement of Changes in Equity for the Period
from 1 January 2024 to 30 June 2024
Unaudited
|
Share
capital £
|
Share
premium £
|
Equity
reserve £
|
Foreign currency
translation £
|
Retained
earnings £
|
Total
equity £
|
At 1 January 2024
|
82,046
|
4,719,622
|
719,440
|
112
|
(2,424,644)
|
3,096,576
|
Loss for the period
|
-
|
-
|
-
|
-
|
(556,685)
|
(556,685)
|
Other comprehensive
income
|
-
|
-
|
-
|
(9,848)
|
-
|
(9,848)
|
Total comprehensive
income
|
-
|
-
|
-
|
(9,848)
|
(556,685)
|
(566,533)
|
At 30 June 2024
|
82,046
|
4,719,622
|
719,440
|
(9,736)
|
(2,981,329)
|
2,530,043
|
Unaudited
|
Share
capital £
|
Share
premium £
|
Equity
reserve £
|
Foreign currency
translation £
|
Retained
earnings £
|
Total
equity £
|
At 1 January 2023
|
69,049
|
3,395,168
|
10,258
|
98
|
(869,379)
|
2,605,194
|
Loss for the period
|
-
|
-
|
-
|
-
|
(744,700)
|
(744,700)
|
Other comprehensive
income
|
-
|
-
|
-
|
(84)
|
-
|
(84)
|
Total comprehensive
income
|
-
|
-
|
-
|
(84)
|
(744,700)
|
(744,784)
|
New share capital
subscribed
|
10,502
|
1,075,638
|
-
|
-
|
-
|
1,086,140
|
Other equity reserve
movements
|
-
|
-
|
11,943
|
-
|
-
|
11,943
|
At 30 June 2023
|
79,551
|
4,470,806
|
22,201
|
14
|
(1,614,079)
|
2,958,493
|
Audited
|
Share
capital £
|
Share
premium £
|
Equity
reserve £
|
Foreign currency
translation £
|
Retained
earnings £
|
Total
equity £
|
At 1 January 2023
|
69,049
|
3,395,168
|
10,258
|
98
|
(869,379)
|
2,605,194
|
Loss for the period
|
-
|
-
|
-
|
-
|
(1,578,929)
|
(1,578,929)
|
Other comprehensive
income
|
-
|
-
|
-
|
14
|
-
|
14
|
Total comprehensive
income
|
-
|
-
|
-
|
14
|
(1,578,929)
|
(1,578,915)
|
New share capital
subscribed
|
12,997
|
1,324,454
|
-
|
-
|
-
|
1,337,451
|
Shares to be issued
|
-
|
-
|
719,440
|
-
|
-
|
719,440
|
Other equity reserve
movements
|
-
|
-
|
13,406
|
-
|
-
|
13,406
|
Transfer
|
-
|
-
|
(23,664)
|
-
|
23,664
|
-
|
At 31 December 2023
|
82,046
|
4,719,622
|
719,440
|
112
|
(2,424,644)
|
3,096,576
|
Consolidated Statement of Cash Flows for the Period from 1
January 2024 to 30 June 2024
|
Note
|
6 months
to 30
June 2024
£ Unaudited
|
6 months
to 30
June 2023
£ Unaudited
|
12 months
to 31 December
2023 £ Audited
|
Cash flows from operating activities
|
Loss for the period
|
|
(576,268)
|
(744,700)
|
(1,578,929)
|
Adjustments to cash flows from
non-cash items
|
|
|
|
|
Depreciation and
amortisation
|
|
266
|
266
|
532
|
Profit on disposal of intangible
assets
|
|
(32,503)
|
-
|
-
|
Impairment losses
|
|
3,306
|
-
|
88,568
|
Foreign exchange
loss/(gain)
|
|
104,910
|
80,474
|
77,447
|
Finance income
|
|
(71)
|
(2,058)
|
(5,742)
|
Finance costs
|
|
16,099
|
53,298
|
123,324
|
|
|
(484,261)
|
(612,720)
|
(1,294,800)
|
Working capital
adjustments
|
|
|
|
|
Decrease/(increase) in trade and
other receivables
|
7
|
99,208
|
68,585
|
(107,521)
|
Increase in trade and other
payables
|
11
|
54,221
|
102,233
|
283,876
|
Increase in deferred
consideration
|
|
(54,609)
|
-
|
-
|
Net cash flow from operating
activities
|
|
(385,441)
|
(441,902)
|
(1,118,445)
|
Cash flows from investing activities
|
|
|
|
|
Interest received
|
|
71
|
2,058
|
5,742
|
Acquisitions of property plant and
equipment
|
|
-
|
(624)
|
(624)
|
Proceeds from sale on intangible
assets
|
|
274,291
|
-
|
-
|
Acquisition of mineral property
exploration and revaluation
|
4
|
(287,210)
|
(729,823)
|
(1,253,726)
|
Net cash flows from investing
activities
|
|
(12,848)
|
(728,389)
|
(1,248,608)
|
Cash flows from financing activities
|
|
|
|
|
Interest paid
|
|
-
|
-
|
(18)
|
Proceeds from issue of ordinary
shares, net of issue costs
|
|
-
|
1,098,083
|
1,337,451
|
Proceeds from other borrowing draw
downs
|
|
230,000
|
280,394
|
450,000
|
Repayment of other
borrowing
|
|
(160,000)
|
(15,353)
|
(517,143)
|
Financing of shares loaned by
directors
|
|
166,500
|
-
|
725,602
|
Finance cost of financial
instruments
|
|
-
|
-
|
(123,305)
|
Foreign exchange
loss/(gain)
|
|
-
|
-
|
(77,447)
|
Net cash flows from financing
activities
|
|
236,500
|
1,363,124
|
1,795,140
|
Net increase in cash and cash
equivalents
|
|
(161,789)
|
192,833
|
(571,913)
|
Cash and cash equivalents at 1
January
|
|
140,802
|
712,715
|
712,715
|
Effect of exchange rate fluctuations
on cash held
|
|
99,308
|
(61,417)
|
-
|
Cash and cash equivalents at 30
June
|
|
78,321
|
844,131
|
140,802
|
Notes to the Financial
Statements for the Period from 1 January 2024 to 30 June
2024
The Company is a public company
limited by share capital, incorporated and domiciled in England and
Wales.
The principal activity of the
Company was that of a holding company.
The principal activity of the Group
was that of the exploration of gold and other semi-precious metals
as well as battery metals critical to energy storage and power
generation solutions.
The Company's ordinary shares are
traded on the London Stock Exchange (LSE) under the ticker symbol
FCM.
The address of its registered office
is:
Suite 16 Freckleton Business
Centre
Freckleton Street
Blackburn
Lancashire BB2 2AL
United Kingdom
These unaudited interim results comprise the Company and its
subsidiary, First Class Metals Canada Inc. .
The Company's interim report and
accounts for the six months ended 30 June 2024 have been prepared
using the recognition and measurement principles of International
Accounting Standards in conformity with the requirements of the
Companies Act 2006.
These interim financial statements
for the six months ended 30 June 2024 should be read in conjunction
with the financial statements for the year ended 31 December 2023,
which have been prepared in accordance with International Financial
Reporting Standards ("IFRSs") as applied in accordance with the
provisions of the Companies Act 2006. The interim report and
accounts do not include all the information and disclosures
required in the annual financial statements.
The interim report and accounts have
been prepared in accordance with IAS34 (interim financial
statements) and on the basis of the accounting policies,
presentation and methods of computation as set out in the Company's
December 2023 Annual Report and Accounts, except for those that
relate to new standards and interpretations effective for the first
time for periods beginning on (or after) 1 January 2024 and will be
adopted in the 2024 annual financial statements.
The financial information is
presented in Pounds Sterling, rounded to the nearest pound and has
been prepared under the historical cost convention.
The interim report and accounts do
not comprise statutory accounts within the meaning of section 434
of the Companies Act 2006. These interim financial statements were
approved by the Board of Directors on 28 September 2024. The
results for the six months to 30 June 2024 and the comparative
results for the six months to 30 June 2023 are unaudited. The
figures for the year ended 31 December 2023 are extracted from the
audited statutory accounts of the Company for that
period.
Going Concern
The Directors have confirmed their
intention to support the Company whilst it is in the process of
raising funds to achieve its business plans. The Directors consider
that sufficient resources are available to support the Company's
operations for the foreseeable future and therefore believe that
the going concern basis of preparation is appropriate.
2 Loss per
share
|
|
6 months
ended
30 June
2024
|
6 months
ended
30 June
2023
|
12 months ended 31 December
2023
|
|
|
(unaudited)
|
(unaudited)
|
(audited)
|
|
|
|
|
|
Loss from operations
|
£
|
(556,685)
|
(744,700)
|
(1,578,915)
|
Weighted average number of
shares
|
|
63,838,554
|
70,410,322
|
74,217,536
|
Basic and fully diluted loss per
share
|
Pence
|
(0.87)
|
(1.06)
|
(2.13)
|
Basic loss per share is calculated
by dividing the loss attributable to equity holders of the Company
by the weighted average number of ordinary shares in issue during
the period.
There are potentially issuable
shares all of which relate to share warrants issued as part of
placings in 2022. However, due to the losses for the year the
impact of the potential additional shares is anti-dilutive and has
therefore not been recognised in the calculation of the fully
diluted loss per share.
The calculation of the basic and
diluted earnings per share (EPS) has been based on the loss
attributable to ordinary shareholders and weighted-average number
of ordinary shares outstanding.
4
|
Mineral property exploration and evaluation
|
|
Mineral property exploration
and evaluation
£
|
|
Cost or valuation
|
At 1 January 2023
|
2,256,720
|
Additions
|
1,253,726
|
Foreign exchange
movements
|
(70,489)
|
At 31 December 2023
|
3,439,957
|
At 1 January 2024
|
3,439,957
|
Additions
|
414,476
|
Disposals
|
(240,204)
|
Foreign exchange
movements
|
(183,691)
|
At 30 June 2024
|
3,430,538
|
Amortisation
|
Impairment
|
(3,283)
|
Carrying amount
|
At 30 June 2024
|
3,427,255
|
At 30 June 2023
|
2,914,105
|
At 31 December 2023
|
3,351,389
|
5
|
Property, plant and equipment
|
|
|
| |
Group
|
Furniture, fittings and
equipment £
|
|
|
|
At 1 January 2023
|
974
|
|
Additions
|
624
|
|
At 30 June 2023
|
1,598
|
|
Depreciation
|
|
At 1 January 2023
|
162
|
|
Charge for the period
|
533
|
|
At 31 December 2023
|
695
|
|
At 1 January 2024
|
695
|
|
Charge for the period
|
267
|
|
At 30 June 2024
|
962
|
|
Carrying amount
|
|
At 30 June 2024
|
636
|
|
At 31 December 2023
|
903
|
|
6
|
Investments
|
|
|
|
|
|
| |
Group subsidiaries
Details of the group subsidiaries as
at 30 June 2024 are as follows:
Name
of subsidiary
|
Principal activity
|
Registered office
|
Proportion of ownership interest and voting rights
held 2024
|
2023
|
First Class Metals Canada
Inc.*
|
Mining of other non-ferrous metal
ores
|
55 York Street Suite 401 Toronto ON M5J 1R7
Canada
|
100%
|
100%
|
* indicates direct investment of the
company.
7
|
Trade and other receivables
|
|
30
June 2024
£
|
30
June 2023
£
|
31
December 2023
£
|
Accrued income
|
34,684
|
-
|
118,991
|
Prepayments
|
2,292
|
60,479
|
32,452
|
Other receivables
|
38,451
|
97,153
|
138,569
|
|
75,427
|
157,632
|
290,012
|
|
|
|
|
|
8
|
Cash and cash equivalents
|
|
30
June 2024
£
|
30
June 2023
£
|
31
December 2023
£
|
|
Cash at bank
|
83,006
|
844,131
|
140,802
|
|
Bank overdrafts
|
(4,685)
|
-
|
-
|
|
|
78,321
|
844,131
|
140,802
|
|
9
|
Share capital
|
|
|
|
|
|
|
|
|
|
|
|
| |
Allotted, called up and fully paid shares
|
30
June 2024
|
31
December 2023
|
|
No.
|
£
|
No.
|
£
|
Ordinary shares of £0.001
each
|
82,046,029
|
82,046
|
82,046,029
|
82,046.03
|
|
|
|
|
|
|
Zigzag Option Agreement
In accordance with the Zigzag Option
Agreement, payments and issuances of FCM ordinary shares are
scheduled over a four-year period. The following table provides a
detailed summary of the contractual obligations for cash payments,
the issuance of ordinary shares, and the annual work commitments as
per the agreement:
Date
|
Cash (CAD$)
|
Ordinary FCM Shares
(CAD$)
|
Annual Work Commitment
(CAD$)
|
On
Signing
|
$50,000
|
$25,000
|
$0
|
June
01, 2023
|
$75,000
|
$30,000
|
$50,000
|
June
01, 2024
|
$100,000
|
$50,000
|
$100,000
|
June
01, 2025
|
$125,000
|
$60,000
|
$150,000
|
June
01, 2026
|
$150,000
|
$85,000
|
$250,000
|
Total
|
$500,000
|
$250,000
|
$550,000
|
Issuance of FCM Ordinary Shares
In line with IFRS requirements for financial reporting, it is noted
that as at 30 June 2024, CAD $50,000 worth of FCM ordinary shares,
originally scheduled for issuance on 1 June 2024, were pending.
These shares were subsequently issued in July 2024.
The financial position as of 30 June
2024 reflects this as a share issuance obligation. Since the shares
have now been issued, no further liability for these shares remains
outstanding as of the date of this report.
The schedule above continues to
outline the future obligations under the option scheme for the
subsequent periods.
Kerrs Gold Property - IFRS Disclosure
In accordance with the Kerrs Gold
Property Agreement, the following is a summary of the contractual
obligations:
Due
Date
|
Share Payments
|
Cash
Payments (CAD$)
|
Upon signing the Agreement
|
-
|
$6,000 ($10,000 less $4,000
exclusivity deposit)
|
Six months after the Effective
Date
|
-
|
$10,000
|
Within four months of signing the
Agreement upon publication of a prospectus
|
CAD $20,000 in share value
|
-
|
On the 1st anniversary of the
Effective Date
|
CAD $30,000 in share value
|
$30,000
|
On the 2nd anniversary of the
Effective Date
|
CAD $40,000 in share value
|
$40,000
|
On the 3rd anniversary of the
Effective Date
|
CAD $60,000 in share value
|
$60,000
|
Total
|
CAD
$150,000 in share value
|
$150,000
|
|
|
Issuance of Shares
As of 30 June 2024, no pending share issuance was reported under
this agreement. The contractual obligations for both share payments
and cash payments are scheduled as outlined above and will be
reflected in future reporting periods as they fall due.
Quinlan Property - IFRS Disclosure
In accordance with the Quinlan
Property Agreement, the following is a summary of the contractual
obligations:
Date
|
Cash (CAD$)
|
Ordinary FCM Shares
(CAD$)
|
Annual Work Commitment
(CAD$)
|
On signing
|
$10,000
|
$15,000*
|
$0
|
Within one-year
anniversary
|
$5,000
|
$10,000
|
$50,000
|
Within two-year
anniversary
|
$10,000
|
$5,000
|
$50,000
|
Within three-year
anniversary
|
$15,000
|
$10,000
|
$150,000
|
Within four-year
anniversary
|
$100,000
|
NIL
|
$150,000
|
Total
|
$140,000
|
$40,000
|
$400,000
|
*The issuance of CAD $15,000 in
ordinary FCM shares, originally due on signing, is still pending as
of 30 June 2024 and will be completed upon the next prospectus
publication.
Issuance of Shares
As of 30 June 2024, the CAD $15,000 worth of FCM ordinary shares
scheduled to be issued upon signing is pending. These shares are
expected to be issued at the next prospectus. All other obligations
remain on schedule and will be reflected in future reporting
periods.
Ongold Property - IFRS Disclosure
In accordance with the Ongold
Property Agreement, the following is a summary of the share
issuance obligation:
|
Ordinary FCM
Shares
|
Condition
|
Upon publication of an FCA-approved
prospectus
|
£100,000 in shares
|
Issuance of Shares
As of 30 June 2024, the issuance of £100,000 worth of FCM ordinary
shares to Ongold remains pending. This issuance is conditional upon
the publication of an FCA-approved prospectus and will be completed
upon meeting that condition.
Future updates will reflect the
status of this issuance in accordance with the terms of the
agreement.
|
10
|
Loans and borrowings
|
|
30
June 2024
£
|
30
June 2023
£
|
31
December 2023
£
|
Current loans and borrowings
|
Bank overdraft
|
4,685
|
-
|
-
|
Other borrowings
|
230,000
|
-
|
-
|
Convertible debt
|
-
|
498,986
|
160,000
|
|
234,685
|
498,986
|
160,000
|
The group's exposure to market and
liquidity risks, including maturity analysis, relating to loans and
borrowings is disclosed in note 15 "Financial risk
review".
In June 2024, the company completed
the drawdown facility of £230,000 from the 79th Grp
Limited and this is secured by way of debenture.
11
|
Trade and other payables
|
|
30
June 2024
£
|
30
June 2023
£
|
31
December 2023
£
|
|
Trade payables
|
128,613
|
183,257
|
114,959
|
|
Accrued expenses
|
483,170
|
269,562
|
385,277
|
|
Social security and other
taxes
|
23,796
|
4,875
|
15,735
|
|
Outstanding defined contribution
pension costs
|
-
|
1,864
|
-
|
|
Other payables
|
186,017
|
-
|
10,559
|
|
|
821,596
|
459,558
|
526,530
|
|
|
|
|
|
| |
12
|
Post balance sheet events
As of July 8, 2024, the Company
completed the repayment of a share loan from director James
Knowles, issuing 9,695,332 new ordinary shares to settle the
outstanding position related to two tranches previously loaned to
the Company.
As of July 17, 2024, the Company
completed a private placing of 3,035,714 ordinary shares at a price
of 2.8 pence per share, raising gross proceeds of £85,000, which
represented a 5.6% premium to the mid-market closing price on July
16, 2024. To facilitate this placing, Executive Chairman James
Knowles entered into a share lending agreement to loan the required
shares to the Company, with the allotment of 5,912,059 new shares
from him. No fees or security were associated with this share
loan.
On August 2, 2024, the Company
completed the repayment of shares loaned by Executive Chairman
James Knowles, issuing 5,912,059 new ordinary shares to settle the
outstanding position related to two tranches previously announced
on July 17, 2024.
The Company also completed a private
placing of 9,500,000 shares at a price of 2.7 pence per share,
raising gross proceeds of £256,500, with Axis Capital Markets
acting as the sole placing agent and subsequently appointed as the
Company's new broker.
|
13
|
Related party transactions
|
|
Parties are considered to be related
if one party has the ability (directly or indirectly) to control
the other party or exercise significant influence over the other
party in making financial and operating decisions. Parties are also
considered related if they are subject to common control or common
significant influence. Related parties may be individuals or
corporate entities.
During the period, the Group
incurred consultancy and travel expenses in relation to the
intangible assets from Specialist Exploration Services (Scotland)
Limited, a company controlled by a common director. The services
were for £83,234 (Dec 2023: £181,814) of which £Nil (Dec 2023:
£7,000) was outstanding at 30 June 2024.
During the year, the Group incurred
director's fees for A Williamson through Vrynwy Limited, a company
controlled by a common director. The services were for £17,188
(2023: £4,170) of which £2,750 (2023: £Nil) was outstanding at 30
June 2024.
During the year, the director, James
Knowles loaned additional 3,700,000 shares with total loaned being
9,695,332 and Ayub Bodi loaned 5,995,331 in the previous year, to
be returned on the publication of prospectus or when headroom
allows. This has been reflected in the equity reserve. The
directors received an 8.25% facility fee on the shares loaned. Ayub
Bodi was resigned as director on 2 February 2024.