2025 | 2024 | ||
Notes | £ | £ | |
| Continuing operations | |||
Revenue | 4 | ||
Cost of sales | 6 | ( | |
Gross loss | ( | ||
Other operating income | |||
Administrative expenses | 9 | ( | ( |
Share based payments | 29 | ( | ( |
Operating loss | ( | ( | |
Finance costs | 11 | ( | |
Finance income | 8 | ||
Loss before income tax | ( | ( | |
Income tax | 12 | ||
Loss for the year | ( | ( | |
| Total comprehensive loss attributable to: | |||
Owners of the parent | ( | ( | |
Non-controlling interests | 28 | ( | |
( | ( | ||
| Earnings per share expressed | |||
| in pence per share: | |||
Basic and diluted | 14 | ( | ( |
| Assets | Notes | £ | £ |
| Non-current assets | |||
Intangible assets | 16 | ||
Property, plant and equipment | 17 | ||
Trade and other receivables | 21 | ||
| Current assets | |||
Inventories | 20 | ||
Trade and other receivables | 21 | ||
Cash and cash equivalents | 22 | ||
Total assets | |||
| Equity | |||
| Shareholders' equity | |||
Called up share capital | 26 | ||
Reconstruction reserve | |||
Share based payment reserve | 27 | ||
Warrant issuance cost | 27 | ( | ( |
Retained earnings | ( | ( | |
Non-controlling interests | 28 | ( | |
Total equity | |||
| Liabilities | |||
| Non-current liabilities | |||
Provisions | 24 | ||
| Current liabilities | |||
Trade and other payables | 23 | ||
Total liabilities | |||
Total equity and liabilities |
Called up | Share based | |||
share | Retained | Reconstruction | payment | |
capital | earnings | reserve | reserve | |
£ | £ | £ | £ | |
Balance at 1 January 2024 | ( | |||
| Changes in equity | ||||
Issue of share capital | ||||
Transaction costs | ( | |||
Cancelled options | ( | |||
Exercised warrants | ( | |||
Share based payment | ||||
Total comprehensive income | ( | |||
Balance at 31 December 2024 | ( | |||
| Changes in equity | ||||
Issue of share capital | ||||
Transaction costs | ( | |||
Share based payments | ||||
Total comprehensive income | ( | |||
Balance at 31 December 2025 | ( | |||
| Warrant | ||||
issuance | Non-controlling | Total | ||
cost | Total | interests | equity | |
£ | £ | £ | £ | |
Balance at 1 January 2024 | ( | |||
| Changes in equity | ||||
Issue of share capital | ||||
Transaction costs | ( | ( | ||
Cancelled options | ||||
Exercised warrants | ||||
Share based payments | ||||
Total comprehensive income | ( | ( | ||
Balance at 31 December 2024 | ( | |||
| Changes in equity | ||||
Issue of share capital | ||||
Transaction costs | ( | ( | ||
Share based payments | ||||
Total comprehensive income | ( | ( | ( | |
Balance at 31 December 2025 | ( | ( |
2025 | 2024 | ||
| Cash flows from operating activities | Notes | £ | £ |
Cash generated from operations | 1 | ( | ( |
Finance costs paid | ( | ||
Net cash from operating activities | ( | ( | |
| Cash flows from investing activities | |||
Acquisition of T-Rex Resources (Trinidad) Ltd | ( | ||
Purchase of intangible fixed assets | ( | ( | |
Purchase of tangible fixed assets | ( | ( | |
Acquisition of Columbus Energy St Lucia | ( | ||
Net cash from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Share issue (net of costs) | |||
Finance income received | |||
Net cash from financing activities | |||
Decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at beginning | |||
of year | 2 | ||
Effect of foreign exchange rate changes | ( | ||
Cash and cash equivalents at end of year | 2 |
2025 | 2024 | |
£ | £ | |
Loss before income tax | ( | ( |
Depreciation charges | ||
Share based payment charge | ||
Foreign exchange | ( | ( |
New shares in lieu of Advisors fees | ||
Finance costs | ||
Finance income | ( | ( |
Bonus payable in shares | ( | |
( | ( | |
Decrease in inventories | ||
Decrease in trade and other receivables | ||
Increase/(decrease) in trade and other payables | ( | |
Cash generated from operations | ( | ( |
Europe | Caribbean | Africa | Corporate | ||
Year ended 31 December 2025 | £ | £ | £ | £ | |
Net petroleum revenue | - | 938,835 | - | - | |
Finance income | - | 5 | - | 52,343 | |
Other income | - | 1,533 | - | - | |
Cost of sales | (1,224,296) | ||||
Administrative and overhead expenses | (91,703) | (194,626) | (171,959) | (446,321) | |
Share options and warrant expense | - | - | - | (1,694,735) | |
Finance expense | - | (163,796) | - | - | |
Profit/(loss) for the year from continuing operation | (91,703) | (642,345) | (171,959) | (2,088,713) | |
Total reportable segment intangible assets | - | 6,784,937 | 19,397,727 | - | |
| Total reportable segment Tangible fixed | |||||
assets | - | 2,920,020 | - | - | |
Total reportable segment current assets | 5,996 | 3,203,693 | 1,229,844 | 1, | 151,036 |
Total reportable segment assets | 5,996 | 12,908,650 | 20,627,571 | 1,151,036 | |
Total reportable segment liabilities | 630 | 9,654,860 | 485,903 | 438,526 | |
Europe | Caribbean | Africa | Corporate | ||
Year ended 31 December 2024 | £ | £ | £ | £ | |
Finance income | - | - | - | 71,221 | |
Gross loss | - | - | - | - | |
Administrative and overhead expenses | (44,355) | (297,042) | (228,704) | (1,082,761) | |
Share options and warrant expense | (480,748) | - | - | - | |
Finance expense | - | - | - | - | |
Loss for the year from continuing operation | (525,103) | (297,042) | (228,704) | (1,011,540) | |
Total reportable segment intangible assets | - | 5,185,035 | 16,438,358 | - | |
Total reportable segment Tangible fixed as | - | 657 | - | 487 | |
Total reportable segment current assets | 7,984 | 158,356 | 1,271,947 | 3,783,788 | |
Total reportable segment assets | 7,984 | 5,344,048 | 17,710,305 | 3,784,275 | |
Total reportable segment liabilities | (11,164) | (2,925,424) | (886,951) | (687,837) | |
2025 | 2024 | ||
£ | £ | ||
Annual surface rental | 11,944 | - | |
Accretion expense – abandonment | 332,024 | - | |
Depreciation | 218,954 | - | |
Amortisation | 6,036 | ||
Financial obligations | 76,167 | - | |
Other operating costs | 445,784 | - | |
Research and development | 20,098 | - | |
Other royalties | 67,834 | - | |
Salaries | 9,279 | - | |
Scholarship and training | 36,176 | - | |
1,224,296 | - |
2025 | 2024 | |
Group | Group | |
£ | £ | |
Audit of the accounts of the Group | 82,695 | 110,897 |
Review of interim financial statements | 3,000 | 3,000 |
85,695 | 113,897 |
2025 | 2024 | |
£ | £ | |
Deposit account interest | 52,348 | 71,221 |
2025 | 2024 | |
£ | £ | |
Administration fees | 241,677 | 143,000 |
Audit fees | 85,695 | 113,897 |
Accountancy fees | 45,007 | 22,249 |
Annual return fee | 4,100 | 1,650 |
Insurance | 34,625 | 14,664 |
Legal and professional fees | 158,263 | 294,282 |
Listing costs | 158,276 | 187,052 |
Website costs | - | 5,277 |
Project costs | - | 16,222 |
Non-executive director fees | 139,810 | 91,732 |
Directors fees | 120,572 | 341,976 |
Technical Consultancy fees | 144,871 | 265,836 |
Travel expenses | 98,145 | 78,589 |
Computer/system costs/IT support | - | 7,890 |
Bank charges | 39,630 | 36,618 |
Depreciation | 697 | 694 |
Office Costs | 36,907 | 30,774 |
Personnel Costs | 36,821 | 20,890 |
Stamp duty | - | 3,987 |
Sundry expenses | 13,598 | 12,994 |
Foreign exchange | (271,711) | (37,411) |
Foreign tax payments | 1,439 | - |
Bonus & incentive payments* | (183,813) | - |
904,609 | 1,652,862 |
2025 | 2024 | |
Group | Group | |
£ | £ | |
Deferred Performance Bonuses | (183,813) | - |
Compensation Bonus | - | - |
(183,813) | - |
2025 | 2024 | |
Group | Group | |
£ | £ | |
Finance costs | 163,796 | - |
163,796 | - |
2025 | 2024 | |
Group | Group | |
£ | £ | |
Loss on ordinary activities before tax in Trinidad & Tobago | (2,735,087) | (2,062,389) |
Loss on ordinary activities at Jersey standard 0% tax | - | - |
Tax loss for the year | (2,735,087) | (2,062,389) |
2025 | 2024 | |
Group | Group | |
£ | £ | |
Executive and non-executive directors | (611,998) | (433,708) |
Share option scheme | (1,694,735) | (480,748) |
(2,306,733) | (914,456) |
| 2025 | |||
| Weighted | |||
| average | |||
number | Per-share | ||
Earnings | of | amount | |
| Basic EPS | £ | shares | pence |
Earnings attributable to ordinary shareholders | (2,994,720) | 670,761,190 | -0.447 |
Effect of dilutive securities | - | - | - |
| Diluted EPS | |||
Adjusted earnings | (2,994,720) | 670,761,190 | -0.447 |
| 2024 | |||
| Weighted | |||
| average | |||
number | Per-share | ||
Earnings | of | amount | |
| Basic EPS | £ | shares | pence |
Earnings attributable to ordinary shareholders | (2,062,389) | 574,649,617 | -0.359 |
Effect of dilutive securities | - | - | - |
| Diluted EPS | |||
Adjusted earnings | (2,062,389) | 574,649,617 | -0.359 |
Other | Total | |||
Guercif | Cory Moruga | Trinidad exploration | ||
| & evaluation | ||||
| assets | ||||
£ | £ | £ | £ | |
| Cost | ||||
At 1 January 2025 | 16,438,359 | 5,185,035 | - | 21,623,394 |
Additions | 2,957,759 | - | - | 2,957,759 |
Additions on business combination | - | 21,413 | 1,591,745 | 1,613,158 |
Foreign exchange difference on translation | - | (9,020) | 3,409 | (5,611) |
At 31 December 2025 | 19,396,118 | 5,197,428 | 1,595,154 | 26,188,700 |
| Depletion | ||||
At 1 January 2025 | - | - | - | - |
Charge in the year | - | - | (6,036) | (6,036) |
- | - | (6,036) | (6,036) | |
Carrying amount at 31 December 2025 | 19,396,118 | 5,197,428 | 1,589,118 | 26,182,664 |
Carrying amount at 31 December 2024 | 16,438,359 | 5,185,035 | - | 21,623,394 |
Other | Total | ||||
Guercif | Cory Moruga | Trinidad exploration | |||
| & evaluation | |||||
| assets | |||||
£ | £ | £ | £ | ||
| Cost | |||||
At 1 January 2024 | 13,029,095 | 4,476,714 | - | 17,505,809 | |
Additions | 3,335,930 | 708,321 | - | 4,044,251 | |
Foreign exchange difference on translation | 73,334 | - | - | 73,334 | |
At 31 December 2024 | 16,438,359 | 5,185,035 | - | 21,623,394 | |
| Amortisation | |||||
At 1 January 2024 | - | - | - | - | |
Charge in the year | - | - | - | - | |
- | - | - | - | ||
Carrying amount at 31 December 2024 | 16,438,359 | 5,185,035 | - | 21,623,394 | |
Carrying amount at 31 December 2023 | 13,029,095 | 4,476,714 | - | 17,505,809 |
Oil | Property, | Decom- | |||
& gas | plant and missioning | ||||
assets | equipment | costs | Total | ||
£ | £ | £ | £ | ||
| Cost | |||||
At 31 December 2024 | - | 11,838 | - | 11,838 | |
Additions on business combination | 1,896,240 | 703,646 | 537,018 | 3,136,904 | |
Foreign exchange difference on translation | 102 | 523 | 241 | 866 | |
1,896,342 | 716,007 | 537,259 | 3,149,608 | ||
| Depletion | |||||
At 31 December | - | (10,694) | - | (10,694) | |
Charge for the year | (98,082) | (81,498) | (39,314) | (218,894) | |
(98,082) | (92,192) | (39,314) | (229,588) | ||
| Carrying amount | |||||
At 31 December 2025 | 1,798,260 | 623,815 | 497,945 | 2,920,020 | |
| Carrying amount | |||||
At 31 December 2024 | - | 1,144 | - | 1,144 | |
Proportion held | |||
Country of | by Group | Nature of business | |
Direct | registration | ||
Predator Oil and Gas Ventures Limited | Jersey | 100% | Licence options |
Predator Gas Ventures Limited | Jersey | 100% | Exploration licence |
Mag Mell Energy Ireland Limited | Jersey | 100% | FSRU Project |
Holding company | |||
Predator Oil & Gas Trinidad Limited | Jersey | 100% |
T-Rex Resources (Trinidad) Limited | Trinidad and | 100% | Exploration and |
Tobago | Production Licence | ||
Steeldrum Ventures Group Limited | St. Lucia | 51% | Holding Company |
Columbus Energy (St Lucia) Limited | St. Lucia | 51% | Holding Company |
Steeldrum Oil Company Inc. | St. Lucia | 51% | Holding Company |
Steeldrum Goudron Trinidad Limited | Trinidad and | 51% | Exploration and |
Tobago | Production Licence | ||
Steeldrum Icacos Trinidad Limited | Trinidad and | 51% | Exploration and |
Tobago | Production Licence | ||
Steeldrum Inniss-Trinity Trinidad Limited | Trinidad and | 51% | Exploration and |
Tobago | Production Licence | ||
Steeldrum Cedros Trinidad Limited | Trinidad and | 51% | Exploration and |
Tobago | Production Licence | ||
Steeldrum Well Services Trinidad Limited | Trinidad and | 51% | Oil and Gas Services |
Tobago | |||
Steeldrum Management Services Trinidad | Trinidad and | 51% | Management Services |
Limited | Tobago | ||
Steeldrum Petroleum Group Limited | Trinidad and | 51% | Holding Company |
Tobago |
Caribbean Rex | |
Limited | |
As at 1 January 2025 | Consolidated* |
£ | |
| Non-current assets | |
Intangible asset | 756,695 |
Current assets | 292,838 |
Total assets | 1,049,533 |
Long Term liabilities | 546,338 |
Current liabilities | 500,010 |
1,046,348 | |
Net Assets | 3,185 |
Net Assets acquired as majority shareholder | 1,624 |
Consideration paid | 1 |
Goodwill paid and allocation to intangible asset | 1,623 |
Columbus | |||
Energy (St | |||
At 29 August 2025 | Lucia Limited) | ||
and | |||
subsidiaries | |||
£ | |||
Tangible assets | 2,685,311 | ||
Intangible assets | 269,630 | ||
Other non-current assets | 2,204,243 | ||
Total non-current assets | 5,159,184 | ||
Current assets | 1,578,578 | ||
Total assets | 6,737,762 | ||
Long term liabilities | 2,638,109 | ||
Current liabilities | 3,744,376 | ||
Total liabilities | 6,382,485 | ||
Net assets acquired | 355,277 | ||
Consideration paid | (USD | 750,000) | 552,608 |
Goodwill paid and allocation to intangible asset | 195,331 |
Group Consolidated | 31 December | Group Consolidated | 2025 |
2025 | |||
Balance sheet | £ | Income Statement | £ |
Non-current assets | 27,913,069 | Revenue | 2,579,076 |
Current assets | 3,183,567 | Gross loss | (114,367) |
Total assets | 31,096,636 | Expenses | (3,841,693) |
Operating Loss | (3,956,060) | ||
Non-Current Liabilities | 2,786,380 | Net Finance expense | 99,811 |
Current liabilities | 7,793,539 | Loss before income tax | (3,856,250) |
Total liabilities | 10,579,919 | Income tax | - |
Total Loss | (3,856,250) | ||
Share Capital | 38,707,584 | Attributable to: | |
Reserves | 3,078,338 | Owners of the parent | (3,173,839) |
Retained deficit | (20,586,794) | Non-Controlling Interest | (682,411) |
Equity | 21,199,128 | ||
Non-controlling interests | (682,411) | ||
Total equity | 20,516,717 |
2025 | 2024 | ||
£ | £ | ||
Crude Oil | 53,058 | - | |
Consumables | 71,318 | - | |
124,376 | - |
2025 | 2024 | |
Group | Group | |
£ | £ | |
| Non-Current | ||
Security deposit (1) | 1,115,039 | 1,195,377 |
Prepayments and other receivables | 1,291,963 | - |
2,407,002 | 1,195,377 | |
| Current | ||
Prepayments and other debtors | 1,540,317 | 213,327 |
3,947,319 | 1,408,704 |
2025 | 2024 | |
Group | Group | |
£ | £ | |
Barclays Bank Plc | 878,087 | 3,776,453 |
Scotia Bank | 18,237 | 21,650 |
Republic Bank | 292,484 | 6,360 |
Societe Generale | 70,273 | 8,908 |
32 Day Notice Deposit | 250,000 | - |
Bank of St. Lucia | 7,154 | - |
RBC Royal Bank | 2,407 | - |
Petty cash | 232 | - |
1,518,874 | 3,813,371 |
2025 | 2024 | |
Group | Group | |
£ | £ | |
| Current | ||
Trade payables and other payables | 4,592,604 | 1,267,116 |
Accruals | 3,200,935 | 3,070,163 |
Provisions | - | 174,097 |
7,793,539 | 4,511,376 |
2025 | |
Decommissioning provisions | Group |
£ | |
At 1 January 2025 | 174,097 |
Additions | 2,220,057 |
Unwinding of discount | 140,036 |
Revision to estimate | 250,148 |
Foreign exchange difference on translation | 2,042 |
At 31 December 2025 | 2,786,380 |
2025 | 2024 | |
£ | £ | |
| Cash and trade receivables (at amortised cost) | ||
Cash and cash equivalents | 1,518,874 | 3,813,371 |
Trade and other receivables | 3,947,317 | 1,408,704 |
| Other liabilities (at amortised cost) | ||
Trade and other payables | 7,793,539 | 1,367,832 |
2025 | 2025 | 2024 | 2024 | |
Maximum | Maximum | |||
Carrying value | exposure | Carrying value | exposure | |
£ | £ | £ | £ | |
Cash and cash equivalents | 1,518,874 | 5,515,473 | 3,813,371 | 6,618,244 |
Receivables | 3,947,317 | 3,947,317 | 1,408,704 | 1,408,704 |
2025 | 2025 | 2024 | 2024 | |
Maximum | Maximum | |||
Carrying value | exposure | Carrying value | exposure | |
£ | £ | £ | £ | |
Cash and cash equivalents | 1,100,769 | 5,018,543 | 3,768,172 | 6,553,763 |
Receivables | 50,267 | 50,267 | 15,616 | 15,616 |
2025 | 2024 | |
£ | £ | |
Sterling | 1,050,929 | 2,725,194 |
United States Dollar | 378,689 | 1,075,448 |
Euro | 1,495 | 284 |
Moroccan Dirham | 70,272 | 8,908 |
Trinidad & Tobago Dollar | 17,489 | 3,538 |
1,518,874 | 3,813,371 |
Sterling | US Dollar | Other | Total | |
| at 31 December 2025 | £ | £ | £ | £ |
Cash and cash equivalents | 1,050,929 | 378,689 | 89,256 | 1,518,874 |
Trade and other receivables | 58,114 | - | 2,774,165 | 2,832,279 |
Trade and other payables | 900,314 | 4,230,994 | 5,448,611 | 10,579,919 |
| at 31 December 2024 | ||||
Cash and cash equivalents | 2,725,194 | 1,075,448 | 12,730 | 3,813,372 |
Trade and other receivables | 67,293 | - | 146,033 | 213,326 |
Trade and other payables | 1,297,847 | 141,104 | 2,995,669 | 4,434,620 |
Number of | Nominal value | |
shares | ||
| Issued and fully paid | £ | £ |
Balance at 31 December 2024 & 01 January 2025 | 611,874,754 | 35,509,502 |
| 05 February 2025 | ||
Share issue (i) | 50,000,000 | 2,000,000 |
| 18 February 2025 | ||
Share issue (ii) | 4,441,641 | 198,082 |
| 21 July 2025 | ||
Share issue (iii) | 20,000,000 | 1,000,000 |
| 686,316,395 38,707,584 |
2025 | 2024 | ||
Group | Group | ||
Warrants issuance cost | No. of warrants | £ | £ |
Balance brought forward | 65,748,976 | (1,374,041) | (1,711,756) |
Issue of warrants | 10,000,000 | - | - |
Exercised warrants at fair value | - | - | 337,715 |
Cancelled and/or expired warrants | - | - | - |
Balance carried forward | 75,748,976 | (1,374,041) | (1,374,041) |
2025 | 2024 | ||
No. of share | Group | Group | |
Share based payments reserve | options | £ | £ |
Balance brought forward | 34,355,486 | 2,473,910 | 2,844,770 |
Issue of share options | 45,000,000 | 1,694,735 | 480,748 |
Share options exercised | - | - | - |
Cancelled options | - | - | (513,893) |
Warrants exercised | - | (337,715) | |
Balance carried forward | 79,355,486 | 4,168,645 | 2,473,910 |
2025 | 2024 | |
Warrant and share option expense | £ | £ |
| Warrant and share option expense: | ||
- in respect of remuneration contracts | 1,694,735 | 480,748 |
1,694,735 | 480,748 |
Party | Issue date | Expiry date | Number of | Exercise price |
Novum Securities Limited | 16/03/2023 | 16/03/2026 | 1,090,910 | 0.055 |
Novum Securities Limited | 28/06/2023 | 28/06/2026 | 1,080,000 | 0.105 |
Novum Securities Limited | 01/08/2023 | 01/08/2026 | 2,863,636 | 0.110 |
Fox-Davies Capital Limited | 01/08/2023 | 01/08/2028 | 5,454,545 | 0.110 |
Institutional Investor | 04/11/2024 | 04/11/2027 | 40,000,000 | 0.080 |
Novum Securities Limited | 04/11/2024 | 04/11/2029 | 2,400,000 | 0.050 |
Novum Securities Limited | 19/12/2024 | 19/12/2029 | 10,000,000 | 0.055 |
Eva Pacific Pty Ltd | 04/02/2025 | 04/02/2028 | 5,000,000 | 0.060 |
Cynosure Capital Pty Ltd | 04/02/2028 | 04/02/2028 | 5,000,000 | 0.060 |
2025 | 2024 | |
£ | £ | |
Short-term employee benefits | ||
Executive and non-executive directors | (611,998) | (433,708) |
Share option scheme | (1,694,735) | (480,748) |
(2,306,733) | (914,456) |
The average number of personnel (including directors) during the | ||
period was: | ||
Management – (Executive directors) | 1 | 2 |
Non-management – (Non-executive | 3 | 2 |
directors) | 4 | 4 |
No. of | |
Shares | |
options | |
Paul Griffiths | 18,500,000 |
Carl Kindinger | 7,500,000 |
Alistar Jury | 7,500,000 |
Stephen Boldy | 7,500,000 |
Total number of directors shares issued in year | 41,000,000 |