| Average | Year-end | |||
2024 | 2023 | 2024 | 2023 | |
US$1 equals | ||||
Pound sterling | 0.7907 | 0.7903 | 0.7981 | 0.7845 |
Euro | 0.9552 | 0.9172 | 0.9657 | 0.9052 |
Australian dollar | 1.5786 | 1.4957 | 1.6150 | 1.4655 |
Tanzanian shilling | 2,600 | 2,391 | 2,394 | 2,506 |
Plant and equipment | 3-5 years |
Fixtures and fittings | 3-5 years |
Tanzania | Tanzania | UK | Unallocated | ||
Producing oil | Exploration | Oilfield | Corporate | ||
and gas properties | activities | services | Aminex Group | Total | |
2024 | 2024 | 2024 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Revenue | - | - | 39 | - | 39 |
Cost of sales | - | (2) | (49) | - | (51) |
Depletion | - | - | - | - | - |
Gross (loss) / profit | - | (2) | (10) | - | (12) |
Depreciation | - | - | - | (2) | (2) |
Administrative expenses | (233) | - | (97) | (1,437) | (1,767) |
Impairment against property, plant and equipment assets | - | (1,481) | - | - | (1,481) |
Impairment against exploration and evaluation assets | - | (1,941) | - | - | (1,941) |
Operating (loss) / profit | (233) | (3,424) | (107) | (1,439) | (5,203) |
Finance costs | (47) | (105) | - | (1) | (153) |
Finance income | - | - | - | - | - |
Foreign exchange gain | - | - | - | 55 | 55 |
(Loss) / profit before tax | (280) | (3,529) | (107) | (1,385) | (5,301) |
Taxation | - | - | - | - | - |
(Loss) / profit before tax | (280) | (3,529) | (107) | (1,385) | (5,301) |
Segment assets | 1,309 | 39,051 | - | 1,179 | 41,539 |
Segment liabilities | (3,888) | (6,990) | - | (3,046) | (13,924) |
Capital expenditure additions | 1,481 | 2,895 | - | - | 4,376 |
Other material non-cash items | |||||
Share based payments (Note 5) | - | - | - | (261) | (261) |
Unwinding of discount on decommissioning provision | (47) | (105) | - | - | (152) |
(Note 19) |
Tanzania | Tanzania | UK | Unallocated | ||
Producing oil | Exploration | Oilfield | Corporate | ||
and gas properties | activities | services | Aminex Group | Total | |
2023 | 2023 | 2023 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Revenue | - | - | 112 | - | 112 |
Cost of sales | - | (12) | (70) | - | (82) |
Depletion | - | - | - | - | - |
Gross profit / (loss) | - | (12) | 42 | - | 30 |
Depreciation | - | - | - | (3) | (3) |
Administrative expenses | 688 | - | (97) | (1,283) | (692) |
Impairment against property, plant and equipment assets | - | (103) | - | - | (103) |
Impairment against exploration and evaluation assets | - | (346) | - | - | (346) |
Operating profit / (loss) | 688 | (461) | (55) | (1,286) | (1,114) |
Finance costs | (33) | (126) | - | - | (159) |
Finance income | - | - | - | - | - |
Foreign exchange gain | - | - | - | 154 | 154 |
Profit / (loss) before tax | 655 | (587) | (55) | (1,132) | (1,119) |
Taxation | - | - | - | - | - |
Profit / (loss) after tax | 655 | (587) | (55) | (1,132) | (1,119) |
Segment assets | 1,931 | 38,100 | - | 2,584 | 42,615 |
Segment liabilities | (2,794) | (3,456) | - | (3,756) | (10,006) |
Capital expenditure additions | 103 | 276 | - | - | 379 |
Other material non-cash items | |||||
Share based payments (Note 5) | - | - | - | (310) | (310) |
Unwinding of discount on decommissioning provision | (33) | (126) | - | - | (159) |
(Note 19) |
2024 | 2023 | |
US$’000 | US$’000 | |
Cost of sales | ||
Operating costs | 51 | 82 |
Total cost of sales | 51 | 82 |
Administrative expenses | ||
Employee benefits | 340 | 377 |
Share based payments | 261 | 310 |
Depreciation | 2 | 3 |
Tax provision accrual / (reversal) | 53 | (986) |
Other administrative costs | 1,113 | 991 |
Total administrative expenses | 1,769 | 695 |
2024 | 2023 | |
US$’000 | US$’000 | |
Salaries and wages | 321 | 365 |
Social security costs | 45 | 41 |
Other pension costs | 2 | 3 |
Redundancy | - | 5 |
Share based payment charge | 261 | 310 |
629 | 724 | |
Employment costs capitalised (Note 11) | (28) | (37) |
Employment costs charged against the Group operating loss | 601 | 687 |
2024 | 2023 | |
Europe | 3 | 3 |
Tanzania | 2 | 2 |
5 | 5 |
2024 | 2023 | |
US$’000 | US$’000 | |
Share based payment charge | 170 | 238 |
2024 | 2023 | |
US$’000 | US$’000 | |
Share based payment charge | 261 | 310 |
Number | Average | |
of options | exercise price | |
Outstanding at 1 January 2023 | 167,611,000 | Stg1.05p |
Granted | 48,000,000 | Stg1.00p |
Cancelled | - | - |
Expired | - | - |
Outstanding at 31 December 2023 | 215,611,000 | Stg1.04p |
Granted | 9,000,000 | Stg 1.11p |
Cancelled | (8,000,000) | Stg 0.76p |
Expired | (12,000,000) | Stg 0.86p |
Outstanding at 31 December 2024 | 204,611,000 | Stg1.06p |
Exercisable at 31 December 2023 | 145,361,000 | Stg1.00p |
Exercisable at 31 December 2024 | 127,861,000 | Stg1.04p |
Date of grant | 13 December 2024 |
Contractual life | 5 years |
Exercise price | Stg 1.106 pence |
Number of options granted | 9,000,000 |
Expected volatility | 84% |
Vesting conditions | Non-market |
Fair value per option | Stg 0.72 pence |
Expected dividend | - |
Risk-free rate | 5.1% |
2024 | 2023 | |
US$’000 | US$’000 | |
Depreciation of other property, plant and equipment | 2 | 3 |
Auditor’s remuneration – Group audit (i) | 155 | 185 |
Auditor’s remuneration – overseas (ii) | 36 | 58 |
2024 | 2023 | |
US$’000 | US$’000 | |
Foreign exchange gain | 55 | 154 |
55 | 154 |
2024 | 2023 | |
US$’000 | US$’000 | |
Interest expense | 1 | - |
Unwinding of discount on decommissioning provision (Note 19) | 152 | 159 |
Foreign exchange loss | - | - |
153 | 159 |
2024 | 2023 | |
US$’000 | US$’000 | |
Current tax expense: | ||
Current year | - | - |
Deferred tax expense: | ||
Origination and reversal of temporary differences | - | - |
Total income tax expense for the Group | - | - |
2024 | 2023 | |
US$’000 | US$’000 | |
Loss before tax | (5,301) | (1,119) |
Irish standard tax rate | 12.5% | 12.5% |
Taxes at the Irish standard rate | (662) | (140) |
Effect of different tax rates in foreign jurisdiction | (832) | (73) |
Expenses not deductible for tax purposes | 352 | (99) |
Losses carried forward | 1,142 | 312 |
- | - |
2024 | 2023 | |
US$’000 | US$’000 | |
Net operating losses | 28,286 | 28,510 |
Ireland | UK | Rest of World | Total | |
2024 | 2024 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
One year | - | - | - | - |
Two years | - | - | - | - |
Three years | - | - | - | - |
Four years | - | - | - | - |
Five years | - | - | - | - |
More than five years | 14,679 | 26,916 | 78,051 | 119,646 |
Total | 14,679 | 26,916 | 78,051 | 119,646 |
Ireland | UK | Rest of World | Total | |
2023 | 2023 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
One year | - | - | - | - |
Two years | - | - | - | - |
Three years | - | - | - | - |
Four years | - | - | - | - |
Five years | - | - | - | - |
More than five years | 14,302 | 28,373 | 72,993 | 115,668 |
Total | 14,302 | 28,373 | 72,993 | 115,668 |
2024 | 2023 | |
Loss for the financial year (US$’000) | (5,301) | (1,119) |
Weighted average number of Ordinary Shares (’000) | 4,215,473 | 4,211,167 |
Basic and diluted loss per Ordinary Share (US cents) | (0.13) | (0.03) |
Group | |
Tanzania | |
and Total | |
Cost | US$’000 |
At 1 January 2023 | 104,600 |
Additions | 239 |
Disposals | - |
Employment costs capitalised | 37 |
At 31 December 2023 | 104,876 |
Additions | 2,867 |
Disposals | - |
Employment costs capitalised | 28 |
At 31 December 2024 | 107,771 |
Provisions for impairment | |
At 1 January 2023 | 66,552 |
Increase in impairment provision | 346 |
At 31 December 2023 | 66,898 |
Increase in impairment provision | 1,941 |
At 31 December 2024 | 68,839 |
Net book value At 31 December 2024 | 38,932 |
At 31 December 2023 | 37,978 |
Group | Producing | ||
assets - | Other | ||
Tanzania | assets | Total | |
US$’000 | US$’000 | US$’000 | |
Cost | |||
At 1 January 2023 | 8,350 | 83 | 8,433 |
Additions in the year | 103 | - | 103 |
Disposed of during the year | - | - | - |
Exchange rate adjustment | - | 5 | 5 |
At 31 December 2023 | 8,453 | 88 | 8,541 |
Additions in the year | 1,481 | - | 1,481 |
Disposed of during the year | - | (15) | (15) |
Exchange rate adjustment | - | (2) | (2) |
At 31 December 2024 | 9,934 | 71 | 10,005 |
Depreciation | |||
At 1 January 2023 | 8,350 | 76 | 8,426 |
Charge for the year | - | 3 | 3 |
Disposed of during the year | - | - | - |
Impairment | 103 | - | 103 |
Exchange rate adjustment | - | 5 | 5 |
At 31 December 2023 | 8,453 | 84 | 8,537 |
Charge for the year | - | 2 | 2 |
Disposed of during the year | - | (15) | (15) |
Impairment | 1,481 | - | 1,481 |
Exchange rate adjustment | - | (1) | (1) |
At 31 December 2024 | 9,934 | 70 | 10,004 |
Net book value | |||
At 31 December 2024 | - | 1 | 1 |
At 31 December 2023 | - | 4 | 4 |
| Group interest | ||||
Significant joint operations | Country of operation | Principal activity | 2024 | 2023 |
Ruvuma PSA (1) | Tanzania | Exploration and evaluation | 25% | 25% |
Nyuni Area PSA (2) | Tanzania | Exploration and evaluation | 100% | 100% |
Kiliwani North Development Licence (3) | Tanzania | Development and production | 63.83% | 63.83% |
Company | US$’000 |
At 1 January 2023 | 7,126 |
Additions / (Disposals) | 72 |
At 31 December 2023 | 7,198 |
Additions / (Disposals) | 91 |
At 31 December 2024 | 7,289 |
Provisions for impairment | |
At 1 January 2023 | 1,086 |
Increase in provision | - |
At 31 December 2023 | 1,086 |
Increase in provision | 855 |
At 31 December 2024 | 1,941 |
Net book value | |
At 31 December 2024 | 5,348 |
At 31 December 2023 | 6,112 |
Principal | Proportion held | Proportion held | Country of | |
Activity | by Company | by Subsidiary | Incorporation | |
Oil and Gas Exploration, Development and Production | ||||
Aminex Petroleum Services Limited (1) | Service company | 100% | - | UK |
Amossco Holdings Limited (1) | Dormant | - | 100% | UK |
Amossco Limited (1) | Dormant | - | 100% | UK |
Amossco ODS Limited (1) | Dormant | - | 100% | UK |
Halyard Offshore Limited (1) | Dormant | - | 100% | UK |
Tanzoil N.L. (2) | Holding Company | 100% | - | Australia |
Ndovu Resources Limited (3) | Operating Company | - | 100% | Tanzania |
Osceola Hydrocarbons PLC (4) | Dormant | 100% | - | Ireland |
Osceola Oil and Gas Limited (5) | Dormant | - | 100% | UK |
Company | US$’000 |
Cost | |
At 1 January 2023 | 142,576 |
Advances to subsidiary undertakings | 1,014 |
Repayments from subsidiary undertakings | - |
At 1 January 2024 | 143,590 |
Advances to subsidiary undertakings | 1,124 |
Repayments from subsidiary undertakings | - |
At 31 December 2024 | 144,714 |
Provisions for impairment | |
At 1 January 2023 | 45,267 |
Increase in provision | 2,177 |
At 1 January 2024 | 47,444 |
Decrease in provision | (6,782) |
At 31 December 2024 | 40,662 |
Net book value | |
At 31 December 2024 | 104,052 |
At 31 December 2023 | 96,146 |
2024 | 2023 | |
US$’000 | US$’000 | |
Included in non-current assets | 103,410 | 95,614 |
Included in current assets | 642 | 532 |
At 31 December | 104,052 | 96,146 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Current | ||||
Trade receivables | 59 | 60 | - | - |
Amounts due from partners in joint operations | 1,111 | 1,139 | - | - |
VAT recoverable | 24 | 49 | - | - |
Other receivables | 223 | 224 | 6 | 6 |
Prepayments | 62 | 120 | 20 | 7 |
1,479 | 1,592 | 26 | 13 | |
Expected credit loss | - | - | - | - |
1,479 | 1,592 | 26 | 13 | |
| Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | 1,127 | 3,041 | 648 | 1,694 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Current | ||||
Trade payables | 120 | 200 | 3 | 3 |
Amounts due to partners in joint operations | 1,553 | 1,706 | - | - |
Withholding tax payable | 1,011 | 1,166 | - | - |
VAT payable and excise duty | 272 | 555 | - | - |
Capital gains tax payable | 327 | 327 | - | - |
Other payables | 1,450 | 1,399 | - | - |
Short-term borrowings | 376 | - | 376 | - |
Accruals | 3,083 | 2,832 | 48 | 35 |
8,192 | 8,185 | 427 | 38 | |
Group | US$’000 |
At 1 January 2023 | 1,884 |
Decrease in decommissioning provision | (222) |
Discount unwound in the year (Note 8) | 159 |
At 1 January 2024 | 1,821 |
Increase in decommissioning provision | 3,759 |
Discount unwound in the year (Note 8) | 152 |
At 31 December 2024 | 5,732 |
2024 | 2023 | |
US$’000 | US$’000 | |
Non-current | 5,732 | 1,821 |
Total decommissioning provision | 5,732 | 1,821 |
Loans and | Total | ||
receivables at | Liabilities at | carrying | |
amortised cost | amortised cost | amount | |
2024 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | |
Other financial assets and financial liabilities | |||
Current trade and other receivables | 1,393 | - | 1,393 |
Cash and cash equivalents | 1,127 | - | 1,127 |
Trade payables | - | (120) | (120) |
Amounts due to partners in joint operations | - | (1,553) | (1,553) |
Other payables and accruals | - | (4,909) | (4,909) |
Loans and | Total | ||
receivables at | Liabilities at | carrying | |
amortised cost | amortised cost | amount | |
2023 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | |
Other financial assets and financial liabilities | |||
Current trade and other receivables | 1,423 | - | 1,423 |
Cash and cash equivalents | 3,041 | - | 3,041 |
Trade payables | - | (200) | (200) |
Amounts due to partners in joint operations | - | (1,706) | (1,706) |
Other payables and accruals | - | (4,231) | (4,231) |
2024 | 2023 | |
US$’000 | US$’000 | |
Rest of World | 62 | 63 |
Tanzania | - | - |
Total | 62 | 63 |
Carrying | Contractual | 6 | 6-12 | 1-2 | 2-5 | More than | |
amount | cashflows | months | months | years | years | 5 years | |
2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Trade payables | 120 | 120 | 120 | - | - | - | - |
Amounts due to partners in joint operations | 1,553 | 1,553 | 1,553 | - | - | - | - |
Other payables | 1,826 | 1,826 | 1,826 | - | - | - | - |
Accruals | 3,082 | 3,082 | 3,082 | - | - | - | - |
6,581 | 6,581 | 6,581 | - | - | - | - |
Carrying | Contractual | 6 | 6-12 | 1-2 | 2-5 | More than | |
amount | cashflows | months | months | years | years | 5 years | |
2023 | 2023 | 2023 | 2023 | 2023 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Trade payables | 200 | 200 | 200 | - | - | - | - |
Amounts due to partners in joint operations | 1,706 | 1,706 | 1,706 | - | - | - | - |
Other payables | 1,398 | 1,398 | 1,398 | - | - | - | - |
Accruals | 2,832 | 2,832 | 2,832 | - | - | - | - |
6,136 | 6,136 | 6,136 | - | - | - | - |
Sterling | Euro | US dollars | Sterling | Euro | US dollars | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | 273 | - | 24 | 1,693 | 1 | 143 |
Trade payables | 38 | 3 | 2 | 26 | 3 | 2 |
311 | 3 | 26 | 1,719 | 4 | 145 |
15% increase | 15% decrease | 15% increase | 15% decrease | |
2024 | 2024 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | 45 | (45) | 276 | (276) |
Trade payables | (6) | 6 | (5) | 5 |
39 | (39) | 271 | (271) | |
Tax impact | - | - | - | - |
After tax | 39 | (39) | 271 | (271) |
Fixed rate | Floating rate | Total | Fixed rate | Floating rate | Total | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | - | 1,127 | 1,127 | - | 3,041 | 3,041 |
Loan facility | - | (376) | (376) | - | - | - |
- | 751 | 751 | - | 3,041 | 3,041 |
100 bps increase | 25 bps decrease | 100 bps increase | 25 bps decrease | |
profit | profit | profit | profit | |
2024 | 2024 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | 11 | (3) | 30 | (8) |
Funding facility | - | - | - | - |
Tax impact | - | - | - | - |
After tax | 11 | (3) | 30 | (8) |
Cash, Loans and | Liabilities at | Total carrying | Fair | |
receivables | amortised cost | amount | value | |
2024 | 2024 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Other financial assets and financial liabilities | ||||
Amounts due from subsidiary undertakings | 104,052 | - | 104,052 | - |
Cash and cash equivalents | 654 | - | 654 | - |
Trade and other payables | - | (379) | (379) | - |
Accruals | - | (48) | (48) | - |
Cash, Loans and | Liabilities at | Total carrying | Fair | |
receivables | amortised cost | amount | value | |
2023 | 2023 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Other financial assets and financial liabilities | ||||
Amounts due from subsidiary undertakings | 96,146 | - | 96,146 | - |
Cash and cash equivalents | 1,700 | - | 1,700 | - |
Trade and other payables | - | (3) | (3) | - |
Accruals | - | (35) | (35) | - |
2024 | 2024 | 2023 | 2023 | |
Sterling | Euro | Sterling | Euro | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Trade and other payables | 30 | 3 | 20 | 4 |
15% increase | 15% decrease | 15% increase | 15% decrease | |
2024 | 2024 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | 41 | (41) | 254 | (254) |
Trade payables | (5) | 5 | (4) | 4 |
36 | (36) | 250 | (250) | |
Tax impact | - | - | - | - |
After tax | 36 | (36) | 250 | (250) |
Fixed rate | Floating rate | Total | Fixed rate | Floating rate | Total | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | - | 654 | 654 | - | 1,700 | 1,700 |
Funding facility | - | (376) | (376) | - | - | - |
- | 278 | 278 | - | 1,700 | 1,700 |
100 bps | 25 bps | 100 bps | 25 bps | |
increase | decrease | increase | decrease | |
profit | profit | profit | profit | |
2024 | 2024 | 2023 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | 7 | (2) | 17 | (4) |
Tax impact | - | - | - | - |
After tax | 7 | (2) | 17 | (4) |
Authorised | Number | € | |
Ordinary Shares of €0.001 each: | 5,000,000,000 | 5,000,000 | |
Deferred shares of €0.059 each: | 1,000,000,000 | 59,000,000 | |
At 1 January and 31 December 2024 | 6,000,000,000 | 64,000,000 | |
Allotted, called up and fully paid | Number | € | US$ |
Ordinary Shares of €0.001 each: | 4,211,167,024 | 4,211,167 | 5,159,121 |
Deferred shares of €0.059 each: | 818,658,421 | 48,300,847 | 64,535,665 |
At 31 December 2023 | 5,029,825,445 | 52,512,014 | 69,694,786 |
Allotted, called up and fully paid | Number | € | US$ |
Ordinary Shares of €0.001 each: | 4,219,167,024 | 4,219,167 | 5,167,799 |
Deferred shares of €0.059 each: | 818,658,421 | 48,300,847 | 64,535,665 |
At 31 December 2024 | 5,037,825,445 | 52,520,014 | 69,703,464 |
Comprised of: | |||
Ordinary Shares of €0.001 | 4,219,167,024 | ||
Deferred shares of €0.059 | 818,658,421 | ||
5,037,825,445 |
Principal | Interest | Total | ||
US$’000 | US$’000 | US$’000 | ||
Area | ||||
Withholding tax | WHT on payments made to non-residents | 242 | 182 | 424 |
for services performed outside of Tanzania | ||||
VAT | Output VAT on imported services | 191 | 156 | 347 |
Withholding tax | WHT on deemed interest | 797 | 664 | 1,461 |
1,230 | 1,002 | 2,232 |
Principal | Interest | Total | ||
US$’000 | US$’000 | US$’000 | ||
Area | ||||
VAT | VAT on Ruvuma Farm-Out | 1,221 | 233 | 1,454 |
Pay As You Earn (PAYE) PAYE on Director’s Fees | 92 | 45 | 137 | |
1,313 | 278 | 1,591 | ||
Principal | Interest | Total | ||
US$’000 | US$’000 | US$’000 | ||
Area | ||||
Corporate tax | Under declaration of revenue for 2016 | 365 | 145 | 510 |
Corporate tax | Under declaration of revenue for 2017 | 1,438 | 394 | 1,832 |
Corporate tax | Under declaration of revenue for 2018 | 772 | 143 | 915 |
2,575 | 682 | 3,257 |
Principal | Interest | Total | ||
US$’000 | US$’000 | US$’000 | ||
Area | ||||
Withholding tax | WHT accrued but not paid | 1,062 | 181 | 1,243 |
Withholding tax | WHT on foreign services | 357 | 57 | 414 |
VAT | VAT accrued but not paid | 358 | - | 358 |
VAT | VAT accrued but not paid (Gas Sales Agreement) | 920 | - | 920 |
Excise Duty | ED accrued but not paid (Gas Sales Agreement) | 297 | - | 297 |
2,994 | 238 | 3,232 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
At 1 January | - | 450 | - | 450 |
Drawdowns | 375 | - | 375 | - |
Interest accruing in period | 1 | 19 | 1 | 19 |
Loan repayments | - | (450) | - | (450) |
Interest paid | - | (19) | - | (19) |
At 31 December | 376 | - | 376 | - |
2024 | 2023 | |
US$’000 | US$’000 | |
Balances at 31 December | ||
Amounts owed by subsidiary undertakings | 104,052 | 96,146 |
2024 | 2023 | |
US$’000 | US$’000 | |
Short-term benefits | 233 | 233 |
Pension contributions | - | - |
Share-based payments | 170 | 238 |
403 | 471 |