| Average |
Year-end |
|||
2025 |
2024 |
2025 |
2024 |
|
US$1 equals |
||||
Pound sterling |
0.7472 |
0.7907 |
0.7434 |
0.7981 |
Euro |
0.8540 |
0.9552 |
0.8515 |
0.9657 |
Australian dollar |
1.5060 |
1.5786 |
1.4996 |
1.6150 |
Tanzanian shilling |
2,540 |
2,600 |
2,447 |
2,394 |
Plant and equipment |
3-5 years |
Fixtures and fittings |
3-5 years |
Tanzania |
Tanzania |
UK |
Unallocated |
||
Producing oil |
Exploration |
Oilfield |
Corporate |
||
and gas properties |
activities |
services |
Aminex Group |
Total |
|
2025 |
2025 |
2025 |
2025 |
2025 |
|
US$’000 |
US$’000 |
US$’000 |
US$’000 |
US$’000 |
|
Revenue |
- |
- |
49 |
- |
49 |
Cost of sales |
(3) |
(6) |
(50) |
- |
(59) |
Depletion |
- |
- |
- |
- |
- |
Gross (loss) / profit |
(3) |
(6) |
(1) |
- |
(10) |
Depreciation |
- |
- |
- |
(2) |
(2) |
Administrative expenses |
(313) |
- |
(97) |
(1,438) |
(1,848) |
Impairment against property, plant and equipment assets |
- |
(565) |
- |
- |
(565) |
Impairment against exploration and evaluation assets |
- |
(460) |
- |
- |
(460) |
Operating (loss) / profit |
(316) |
(1,031) |
(98) |
(1,440) |
(2,885) |
Finance costs |
(129) |
(259) |
- |
(101) |
(489) |
Fair value loss on share warrants |
- |
- |
- |
(1,556) |
(1,556) |
Foreign exchange gain |
- |
- |
- |
(53) |
(53) |
(Loss) / profit before tax |
(445) |
(1,290) |
(98) |
(3,150) |
(4,983) |
Taxation |
- |
- |
- |
- |
- |
(Loss) / profit before tax |
(445) |
(1,290) |
(98) |
(3,150) |
(4,983) |
Segment assets |
1,077 |
39,181 |
- |
3,670 |
43,928 |
Segment liabilities |
(4,535) |
(8,574) |
- |
(2,737) |
(15,846) |
Capital expenditure additions |
565 |
590 |
- |
4 |
1,159 |
Other material non-cash items |
|||||
Share based payments (Note 5) |
- |
- |
- |
(41) |
(41) |
Unwinding of discount on decommissioning provision |
(129) |
(259) |
- |
- |
(388) |
(Note 19) |
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$’000 |
|
Revenue |
- |
- |
39 |
- |
39 |
Cost of sales |
- |
(2) |
(49) |
- |
(51) |
Depletion |
- |
- |
- |
- |
- |
Gross (loss) / profit |
- |
(2) |
(10) |
- |
(12) |
Depreciation |
- |
- |
- |
(2) |
(2) |
Administrative expenses |
(233) |
- |
(97) |
(1,437) |
(1,767) |
Impairment against property, plant and equipment assets |
- |
(1,481) |
- |
- |
(1,481) |
Impairment against exploration and evaluation assets |
- |
(1,941) |
- |
- |
(1,941) |
Operating (loss) / profit |
(233) |
(3,424) |
(107) |
(1,439) |
(5,203) |
Finance costs |
(47) |
(105) |
- |
(1) |
(153) |
Finance income |
- |
- |
- |
- |
- |
Foreign exchange gain |
- |
- |
- |
55 |
55 |
(Loss) / profit before tax |
(280) |
(3,529) |
(107) |
(1,385) |
(5,301) |
Taxation |
- |
- |
- |
- |
- |
(Loss) / profit after tax |
(280) |
(3,529) |
(107) |
(1,385) |
(5,301) |
Segment assets |
1,309 |
39,051 |
- |
1,179 |
41,539 |
Segment liabilities |
(3,888) |
(6,990) |
- |
(3,046) |
(13,924) |
Capital expenditure additions |
1,481 |
2,895 |
- |
- |
4,376 |
Other material non-cash items |
|||||
Share based payments (Note 5) |
- |
- |
- |
(261) |
(261) |
Unwinding of discount on decommissioning provision |
(47) |
(105) |
- |
- |
(152) |
(Note 19) |
2025 |
2024 |
|
US$’000 |
US$’000 |
|
Cost of sales |
||
Operating costs |
59 |
51 |
Total cost of sales |
59 |
51 |
Administrative expenses |
||
Employee benefits |
399 |
340 |
Share based payments |
41 |
261 |
Depreciation |
2 |
2 |
Tax provision accrual |
87 |
53 |
Other administrative costs |
1,321 |
1,113 |
Total administrative expenses |
1,850 |
1,769 |
2025 |
2024 |
|
US$’000 |
US$’000 |
|
Salaries and wages |
365 |
321 |
Social security costs |
50 |
45 |
Other pension costs |
3 |
2 |
Share based payment charge |
41 |
261 |
459 |
629 |
|
Employment costs capitalised (Note 11) |
(19) |
(28) |
Employment costs charged against the Group operating loss |
440 |
601 |
2025 |
2024 |
|
Europe |
3 |
3 |
Tanzania |
2 |
2 |
5 |
5 |
2025 |
2024 |
|
US$’000 |
US$’000 |
|
Share based payment charge |
- |
170 |
Date of Grant |
Vesting |
Expiry |
February 2019 |
Immediately upon grant |
10 years after date of grant |
November 2019, January 2020 |
In tranches subject to the achievement of certain |
7 years after date of grant |
market and non-market performance conditions |
||
February 2020 |
Immediately upon grant |
Expired February 2025 |
Date of Grant |
Vesting |
Expiry |
January 2022 |
50% on date of grant, 25% 6 months after grant, |
5 years after date of grant |
25% 12 months after grant |
||
December 2022 |
25% on each of 6, 12, 18 and 24 months after grant |
5 years after date of grant |
June, August 2023 |
When average closing share price is no lower than |
5 years after date of grant |
Stg.2.00p for 5 consecutive trading days |
||
December 2024 |
50% on 1 January 2025, 50% on 1 January 2026 |
5 years after date of grant |
2025 |
2024 |
|
US$’000 |
US$’000 |
|
Share based payment charge |
41 |
261 |
Number |
Average |
|
of options |
exercise price |
|
Outstanding at 1 January 2024 |
215,611,000 |
Stg 1.04p |
Granted |
9,000,000 |
Stg 1.11p |
Cancelled |
(8,000,000) |
Stg 0.76p |
Expired |
(12,000,000) |
Stg 0.86p |
Outstanding at 31 December 2024 |
204,611,000 |
Stg 1.04p |
Granted |
- |
- |
Cancelled |
- |
- |
Expired |
(1,200,000) |
Stg 1.02p |
Outstanding at 31 December 2025 |
203,411,000 |
Stg 1.06p |
Exercisable at 31 December 2024 |
127,861,000 |
Stg 1.04p |
Exercisable at 31 December 2025 |
179,161,000 |
Stg 1.03p |
2025 |
2024 |
|
US$’000 |
US$’000 |
|
Depreciation of other property, plant and equipment |
2 |
2 |
Auditor’s remuneration – Group audit (i) |
171 |
155 |
Auditor’s remuneration – overseas (ii) |
38 |
36 |
2025 |
2024 |
|
US$’000 |
US$’000 |
|
Foreign exchange gain |
- |
55 |
- |
55 |
2025 |
2024 |
|
US$’000 |
US$’000 |
|
Interest expense |
101 |
1 |
Unwinding of discount on decommissioning provision (Note 19) |
388 |
152 |
Foreign exchange loss |
53 |
- |
542 |
153 |
2025 |
2024 |
|
US$’000 |
US$’000 |
|
Current tax expense: |
||
Current year |
- |
- |
Deferred tax expense: |
||
Origination and reversal of temporary differences |
- |
- |
Total income tax expense for the Group |
- |
- |
2025 |
2024 |
|
US$’000 |
US$’000 |
|
Loss before tax |
(4,983) |
(5,301) |
Irish standard tax rate |
12.5% |
12.5% |
Taxes at the Irish standard rate |
(623) |
(662) |
Effect of different tax rates in foreign jurisdiction |
(170) |
(832) |
Expenses not deductible for tax purposes |
857 |
352 |
Losses carried forward |
(64) |
1,142 |
- |
- |
2025 |
2024 |
|
US$’000 |
US$’000 |
|
Net operating losses |
29,826 |
28,286 |
Ireland |
UK |
Rest of World |
Total |
|
2025 |
2025 |
2025 |
2025 |
|
US$’000 |
US$’000 |
US$’000 |
US$’000 |
|
One year |
- |
- |
- |
- |
Two years |
- |
- |
- |
- |
Three years |
- |
- |
- |
- |
Four years |
- |
- |
- |
- |
Five years |
- |
- |
- |
- |
More than five years |
16,781 |
26,447 |
79,170 |
122,398 |
Total |
16,781 |
26,447 |
79,170 |
122,398 |
Ireland |
UK |
Rest of World |
Total |
|
2024 |
2024 |
2024 |
2024 |
|
US$’000 |
US$’000 |
US$’000 |
US$’000 |
|
One year |
- |
- |
- |
- |
Two years |
- |
- |
- |
- |
Three years |
- |
- |
- |
- |
Four years |
- |
- |
- |
- |
Five years |
- |
- |
- |
- |
More than five years |
14,679 |
26,916 |
78,051 |
119,646 |
Total |
14,679 |
26,916 |
78,051 |
119,646 |
2025 |
2024 |
|
Loss for the financial year (US$’000) |
(4,983) |
(5,301) |
Weighted average number of Ordinary Shares (’000) |
4,269,034 |
4,215,473 |
Basic and diluted loss per Ordinary Share (US cents) |
(0.12) |
(0.13) |
| Group |
Tanzania |
and Total |
|
Cost |
US$’000 |
At 1 January 2024 |
104,876 |
Additions |
2,867 |
Disposals |
- |
Employment costs capitalised |
28 |
At 31 December 2024 |
107,771 |
Additions |
571 |
Disposals |
- |
Employment costs capitalised |
19 |
At 31 December 2025 |
108,361 |
Provisions for impairment |
|
At 1 January 2024 |
66,898 |
Increase in impairment provision |
1,941 |
At 31 December 2024 |
68,839 |
Increase in impairment provision |
460 |
At 31 December 2025 |
69,299 |
Net book value |
|
At 31 December 2025 |
39,062 |
At 31 December 2024 |
38,932 |
Group |
Producing |
||
assets - |
Other |
||
Tanzania |
assets |
Total |
|
US$’000 |
US$’000 |
US$’000 |
|
Cost |
|||
At 1 January 2024 |
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 |
Additions in the year |
565 |
4 |
569 |
Disposed of during the year |
- |
- |
- |
Exchange rate adjustment |
- |
5 |
5 |
At 31 December 2025 |
10,499 |
80 |
10,579 |
Depreciation |
|||
At 1 January 2024 |
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 |
Charge for the year |
- |
2 |
2 |
Disposed of during the year |
- |
- |
- |
Impairment |
565 |
- |
565 |
Exchange rate adjustment |
- |
5 |
5 |
At 31 December 2025 |
10,499 |
77 |
10,576 |
Net book value |
|||
At 31 December 2025 |
- |
3 |
3 |
At 31 December 2024 |
- |
1 |
1 |
| Group interest |
||||
Significant joint operations |
Country of operation |
Principal activity |
2025 |
2024 |
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$’000 |
At 1 January 2024 |
7,198 |
Additions |
91 |
At 31 December 2024 |
7,289 |
Additions |
41 |
At 31 December 2025 |
7,330 |
Provisions for impairment |
|
At 1 January 2024 |
1,086 |
Increase in provision |
855 |
At 31 December 2024 |
1,941 |
Increase in provision |
41 |
At 31 December 2025 |
1,982 |
Net book value |
|
At 31 December 2025 |
5,348 |
At 31 December 2024 |
5,348 |
Principal |
Proportion held |
Proportion held |
Country of |
|
Activity |
by Company |
by Subsidiary |
Incorporation |
|
Oil and Gas Exploration, Development and Production |
||||
Aminex Petroleum Services Limited (1) |
Service company |
100% |
- |
UK |
Amossco Holdings Limited (1) |
Dormant |
- |
100% |
UK |
Amossco Limited (1) |
Dormant |
- |
100% |
UK |
Amossco ODS Limited (1) |
Dormant |
- |
100% |
UK |
Halyard Offshore Limited (1) |
Dormant |
- |
100% |
UK |
Tanzoil N.L. (2) |
Holding Company |
100% |
- |
Australia |
Ndovu Resources Limited (3) |
Operating Company |
- |
100% |
Tanzania |
Osceola Hydrocarbons PLC (4) |
Dormant |
100% |
- |
Ireland |
Osceola Oil and Gas Limited (5) |
Dormant |
- |
100% |
UK |
Company | US$’000 |
Cost | |
At 1 January 2024 | 143,590 |
Advances to subsidiary undertakings | 1,124 |
Repayments from subsidiary undertakings | - |
At 1 January 2025 | 144,714 |
Advances to subsidiary undertakings | 1,898 |
Repayments from subsidiary undertakings | - |
At 31 December 2025 | 146,612 |
Provisions for impairment | |
At 1 January 2024 | 47,444 |
Decrease in provision | (6,782) |
At 1 January 2025 | 40,662 |
Increase in provision | 1,045 |
At 31 December 2025 | 41,707 |
Net book value | |
At 31 December 2025 | 104,905 |
At 31 December 2024 | 104,052 |
2025 | 2024 | |
US$’000 | US$’000 | |
Included in non-current assets | 104,135 | 103,410 |
Included in current assets | 770 | 642 |
At 31 December | 104,905 | 104,052 |
| Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
US$’000 |
US$’000 |
US$’000 |
US$’000 |
|
Current |
||||
Trade receivables |
63 |
59 |
- |
- |
Amounts due from partners in joint operations |
1,028 |
1,111 |
- |
- |
VAT recoverable |
61 |
24 |
- |
- |
Other receivables |
230 |
223 |
6 |
6 |
Prepayments |
67 |
62 |
20 |
20 |
1,449 |
1,479 |
26 |
26 |
|
Expected credit loss |
- |
- |
- |
- |
1,449 |
1,479 |
26 |
26 |
|
| Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
US$’000 |
US$’000 |
US$’000 |
US$’000 |
|
Cash and cash equivalents |
3,414 |
1,127 |
3,057 |
648 |
| Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
US$’000 |
US$’000 |
US$’000 |
US$’000 |
|
Current |
||||
Trade payables |
192 |
120 |
3 |
3 |
Amounts due to partners in joint operations |
1,306 |
1,553 |
- |
- |
Withholding tax payable |
778 |
1,011 |
- |
- |
VAT payable and excise duty |
189 |
272 |
- |
- |
Capital gains tax payable |
327 |
327 |
- |
- |
Other payables |
1,546 |
1,450 |
- |
- |
Short-term borrowings |
- |
376 |
- |
376 |
Accruals |
3,378 |
3,083 |
58 |
48 |
7,716 |
8,192 |
61 |
427 |
|
Group | US$’000 |
At 1 January 2024 | 1,821 |
Increase in decommissioning provision | 3,759 |
Discount unwound in the year (Note 8) | 152 |
At 1 January 2025 | 5,732 |
Increase in decommissioning provision | 454 |
Discount unwound in the year (Note 8) | 388 |
At 31 December 2025 | 6,574 |
2025 | 2024 | |
US$’000 | US$’000 | |
Non-current | 6,574 | 5,732 |
Total decommissioning provision | 6,574 | 5,732 |
6 October 2025 | 31 December 2025 | |
Liability amount | US$ 1.93 million | US$ 1.56 million |
Fair value per warrant | 0.772 US cents | 0.624 US cents |
Number of warrants | 249,334,020 | 249,334,020 |
Contractual life | 2 years | 1.75 years |
Exercise price | Stg. 2.50p | Stg. 2.50p |
Expected volatility | 72% | 71% |
Vesting conditions | immediate | immediate |
Expected dividend yield | nil | nil |
Risk-free rate | 4.2% | 4.2% |
Loans and | Derivative | Total | ||
receivables at | Liabilities at | financial liability | carrying | |
mortised cost | amortised cost | at fair value | amount | |
2025 | 2025 | 2025 | 2025 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Other financial assets and financial liabilities | ||||
Current trade and other receivables | 1,320 | - | - | 1,320 |
Cash and cash equivalents | 3,414 | - | - | 3,414 |
Trade payables | - | (192) | - | (192) |
Amounts due to partners in joint operations | - | (1,306) | - | (1,306) |
Other payables and accruals | - | (4,924) | - | (4,924) |
Share warrants | - | - | (1,556) | (1,556) |
Loans and | Derivative | Total | ||
receivables at | Liabilities at | financial liability | carrying | |
amortised cost | amortised cost | at fair value | amount | |
2024 | 2024 | 2024 | 2024 | |
US$’000 | US$’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) |
Share warrants | - | - | - | - |
2025 | 2024 | |
US$’000 | US$’000 | |
Rest of World | 66 | 62 |
Tanzania | - | - |
Total | 66 | 62 |
Carrying | Contractual | 6 | 6-12 | 1-2 | 2-5 | More than | |
amount | cashflows | months | months | years | years | 5 years | |
2025 | 2025 | 2025 | 2025 | 2025 | 2025 | 2025 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Trade payables | 192 | 192 | 192 | - | - | - | - |
Amounts due to partners in joint operations | 1,306 | 1,306 | 1,306 | - | - | - | - |
Other payables | 1,546 | 1,546 | 1,546 | - | - | - | - |
Accruals | 3,378 | 3,378 | 3,378 | - | - | - | - |
Derivative financial liability | 1,556 | 1,556 | 1,556 | - | - | - | - |
7,978 | 7,978 | 7,978 | - | - | - | - |
Carrying | Contractual | 6 | 6-12 | 1-2 | 2-5 | More than | |
amount | cashflows | months | months | years | years | 5 years | |
2024 | 2024 | 2024 | 2024 | 2024 | 2024 | 2024 | |
US$’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 | - | - | - | - |
Derivative financial liability | - | - | - | - | - | - | - |
6,581 | 6,581 | 6,581 | - | - | - | - |
Sterling | Euro | US dollars | Sterling | Euro | US dollars | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | 3,055 | 1 | 89 | 273 | - | 24 |
Trade payables | 46 | 4 | 2 | 38 | 3 | 2 |
Derivative financial liability | 1,556 | - | - | - | - | - |
4,657 | 5 | 91 | 311 | 3 | 26 |
15% increase | 15% decrease | 15% increase | 15% decrease | |
2025 | 2025 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | 472 | (472) | 45 | (45) |
Trade payables | (8) | 8 | (6) | 6 |
Derivative financial liability | 233 | (233) | - | - |
697 | (697) | 39 | (39) | |
Tax impact | - | - | - | - |
After tax | 697 | (697) | 39 | (39) |
Fixed rate | Floating rate | Total | Fixed rate | Floating rate | Total | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | - | 3,414 | 3,414 | - | 1,127 | 1,127 |
Loan facility | - | - | - | - | (376) | (376) |
- | 3,414 | 3,414 | - | 751 | 751 |
100 bps increase | 25 bps decrease | 100 bps increase | 25 bps decrease | |
profit | profit | profit | profit | |
2025 | 2025 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | 34 | (9) | 11 | (3) |
Funding facility | - | - | - | - |
Tax impact | - | - | - | - |
After tax | 34 | (9) | 11 | (3) |
Cash, Loans and | Liabilities at | Derivative financial | Total carrying | |
receivables | amortised cost | liability at fair value | amount | |
2025 | 2025 | 2025 | 2025 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Other financial assets and financial liabilities | ||||
Amounts due from subsidiary undertakings | 104,776 | - | - | 104,776 |
Cash and cash equivalents | 3,063 | - | - | 3,063 |
Trade and other payables | - | (4) | - | (4) |
Accruals | - | (58) | - | (58) |
Derivative financial liability | - | - | (1,556) | (1,556) |
Cash, Loans and | Liabilities at | Derivative financial | Total carrying | |
receivables | amortised cost | liability at fair value | amount | |
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) |
Derivative financial liability | - | - | - | - |
2025 | 2025 | 2024 | 2024 | |
Sterling | Euro | Sterling | Euro | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Trade and other payables | 34 | 4 | 30 | 3 |
Derivative financial liability | 1,556 | - | - | - |
1,590 | 4 | 30 | 3 |
15% increase | 15% decrease | 15% increase | 15% decrease | |
2025 | 2025 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | 458 | (458) | 41 | (41) |
Trade payables | (6) | 6 | (5) | 5 |
Derivative financial liability | 233 | (233) | - | - |
685 | (685) | 36 | (36) | |
Tax impact | - | - | - | - |
After tax | 685 | (685) | 36 | (36) |
Fixed rate | Floating rate | Total | Fixed rate | Floating rate | Total | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | - | 3,063 | 3,063 | - | 654 | 654 |
Funding facility | - | - | - | - | (376) | (376) |
- | 3,063 | 3,063 | - | 278 | 278 |
100 bps | 25 bps | 100 bps | 25 bps | |
increase | decrease | increase | decrease | |
profit | profit | profit | profit | |
2025 | 2025 | 2024 | 2024 | |
US$’000 | US$’000 | US$’000 | US$’000 | |
Cash and cash equivalents | 31 | (8) | 7 | (2) |
Tax impact | - | - | - | - |
After tax | 31 | (8) | 7 | (2) |
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 2025 | 6,000,000,000 | 64,000,000 |
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 |
Allotted, called up and fully paid | Number | € | US$ |
Ordinary Shares of €0.001 each: | 4,468,501,044 | 4,468,501 | 5,460,514 |
Deferred shares of €0.059 each: | 818,658,421 | 48,300,847 | 64,535,665 |
At 31 December 2025 | 5,287,159,465 | 52,769,348 | 69,996,179 |
Comprised of: | |
Ordinary Shares of €0.001 | 4,468,501,044 |
Deferred shares of €0.059 | 818,658,421 |
5,287,159,465 |
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 |
|||
2025 |
2024 |
2025 |
2024 |
|
US$’000 |
US$’000 |
US$’000 |
US$’000 |
|
At 1 January |
376 |
- |
376 |
- |
Drawdowns |
1,125 |
375 |
1,125 |
375 |
Interest accruing in period |
101 |
1 |
101 |
1 |
Conversion to equity |
(1,602) |
- |
(I,602) |
- |
Interest paid |
- |
- |
- |
- |
At 31 December |
- |
376 |
- |
376 |
2025 |
2024 |
|
| Balances at 31 December |
US$’000 |
US$’000 |
Amounts owed by subsidiary undertakings |
104,905 |
104,052 |
2025 |
2024 |
|
US$’000 |
US$’000 |
|
Short-term benefits |
328 |
233 |
Pension contributions |
- |
- |
Share-based payments |
- |
170 |
328 |
403 |