31 December | 31 December | ||
2025 | 2024 | ||
£ | £ | ||
Revenue | |||
Administrative expenses | ( | ( | |
Profit on disposal of intangible assets | |||
Operating loss | 5 | ( | ( |
Finance income | |||
Finance costs | ( | ( | |
Net finance cost | 6 | ( | ( |
Loss before tax | ( | ( | |
Taxation | 10 | ||
Loss for the year | ( | ( | |
Items that may be reclassified subsequently to profit or loss | |||
Foreign currency translation (losses)/gains | ( | ||
Total comprehensive loss for the year | ( | ( | |
Total comprehensive loss attributable to: | |||
Owners of the company | ( | ( | |
The above results were derived from continuing operations. | |||
Loss per share | |||
Basic and diluted loss per share (pence) | 11 | ( | ( |
31 December | 31 December | ||
2025 | 2024 | ||
£ | £ | ||
Assets | |||
Non-current assets | |||
Property, plant, and equipment | 13 | ||
Mineral property exploration and evaluation | 12 | ||
Current assets | |||
Trade and other receivables | 15 | ||
Cash and cash equivalents | 16 | ||
Total assets | |||
Equity and liabilities | |||
Equity | |||
Share capital | 17 | ||
Share premium | 18 | ||
Equity reserve | 18 | ||
Foreign currency translation reserve | 18 | ( | |
Retained earnings | 18 | ( | ( |
Equity attributable to owners of the company | |||
Current liabilities | |||
Trade and other payables | 20 | ||
Loans and borrowings | 19 | ||
Non-current liabilities | |||
Trade and other payables | 20 | ||
Total liabilities | |||
Total equity and liabilities |
Foreign currency | ||||||
Share capital | Share premium | Equity reserve | translation Retained earnings | Total equity | ||
£ | £ | £ | £ | £ | £ | |
On 1 January 2025 | ( | ( | ||||
Loss for the year | ( | ( | ||||
Other comprehensive income | ||||||
Total comprehensive income | ( | ( | ||||
New share capital subscribed | ||||||
Shares to be issued | ||||||
Other equity reserve movements | ( | ( | ||||
On 31 December 2025 | ( | |||||
Foreign currency | ||||||
Share capital | Share premium | Equity reserve | translation Retained earnings | Total equity | ||
£ | £ | £ | £ | £ | £ | |
On 1 January 2024 | ( | |||||
Loss for the year | ( | ( | ||||
Other comprehensive income | ( | ( | ||||
Total comprehensive income | ( | ( | ( | |||
New share capital subscribed | ||||||
Shares to be issued | ||||||
Other equity reserve movements | ( | ( | ||||
On 31 December 2024 | ( | ( | ||||
31 December | 31 December | ||
2025 | 2024 | ||
£ | £ | ||
Cash flows from operating activities | |||
Loss for the year | ( | ( | |
Adjustments to cash flows from non-cash items | |||
Depreciation and amortisation | 5 | ||
Impairment losses | 5 | ||
(Profit)/loss on disposal of mineral properties exploration and evaluation assets | 5 | ( | |
Foreign exchange loss/(gain) | 5 | ||
Finance income | 6 | ( | ( |
Finance costs | 6 | ||
( | ( | ||
Working capital adjustments | |||
Decrease/(increase) in trade and other receivables | 15 | ||
Increase in trade and other payables | 21 | ( | |
Net cash flow from operating activities | ( | ( | |
Cash flows from investing activities | |||
Interest received | 6 | ||
Acquisitions of property plant and equipment | ( | ( | |
Proceeds of disposal of mineral property exploration and evaluation assets | 12 | ||
Acquisition of mineral property exploration and evaluation assets 12 | ( | ( | |
Net cash flows from investing activities | ( | ( | |
Cash flows from financing activities | |||
Interest paid | 6 | ||
Proceeds from issue of ordinary shares, net of issue costs | |||
Proceeds from other borrowing draw downs | |||
Repayment of other borrowing | ( | ||
Financing of shares loaned by directors | ( | ||
Finance cost of financial instruments | ( | ( | |
Foreign exchange gains or losses | |||
Net cash flows from financing activities | |||
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents on 1 January | |||
Cash and cash equivalents on 31 December |
Asset class | Depreciation method and rate |
Property | Over the term of the lease |
Computer equipment | 3 years - straight line basis |
First Class Metals Plc Notes to the Financial Statements for the Year Ended 31 December 2025 (continued) | ||
31 December | 31 December | |
2025 | 2024 | |
£ | £ | |
Audit of these financial statements | 37,200 | 31,000 |
Property | Furniture, | Total | |
fittings and | |||
equipment | |||
£ | £ | £ | |
Cost or valuation | |||
At 1 January 2025 | 17,323 | 1,598 | 18,921 |
Additions | - | 390 | 390 |
At 31 December 2025 | 17,323 | 1,988 | 19,311 |
Depreciation | |||
At 1 January 2025 | 962 | 1,228 | 2,190 |
Additions | 5,775 | 630 | 6,405 |
At 31 December 2025 | 6,737 | 1,858 | 8,595 |
Carrying amount | |||
At 31 December 2025 | 10,586 | 130 | 10,716 |
At 31 December 2024 | 16,361 | 370 | 16,731 |
Proportion of | ||||
Ownership | ||||
interest and | ||||
voting rights | ||||
held | ||||
Name of subsidiary Principal activity | Registered office | 2025 | 2024 | |
First Class Metals | Mining of other non | 55 York Street | 100% | 100% |
Canada Inc. | ferrous metal ores | Suite 401 | Ordinary | ordinary shares |
Toronto | shares | |||
ON M5J 1R7 | ||||
Canada |
31 December | 31 December | |
2025 | 2024 | |
£ | £ | |
Investment in subsidiary | 581 | 581 |
Group | Company | |||
31 December | 31 December | 31 December | 31 December | |
2025 | 2024 | 2025 | 2024 | |
£ | £ | £ | £ | |
Receivables from Group | - | - | 4,571,379 | 3,866,914 |
company | ||||
Accrued income (see note 12) | - | 32,501 | - | - |
Prepayments | 41,188 | 11,981 | 41,188 | 10,215 |
Other receivables | 19,862 | 45,907 | 10,511 | 16,100 |
61,050 | 90,389 | 4,623,078 | 3,893,229 |
31 December | 31 December | |||
2025 | 2024 | |||
No. | £ | No. | £ | |
Ordinary shares of £0.001 each | 240,586,198 | 240,586.20 | 100,819,240 | 100,819.25 |
Number of new | Share | ||
Ordinary shares | Capital | ||
No | £ | ||
Allotted, issued and fully paid: | |||
As of 31 December 2023 | 82,046,029 | 82,046 | |
Cash issues | 4,128,572 | 4,129 | |
Share loan repayments | 5,995,332 | 5,995 | |
Kerrs Gold & Zigzag Option Payment | 1,514,201 | 1,514 | |
Issue of shares for services | 7,135,106 | 7,135 | |
As of 31 December 2024 | 100,819,240 | 100,819 | |
New shares issued in 2025 | 139,766,958 | 139,767 | |
Property Option Payments | 12,613,675 | 12,614 | |
79 th GRP Equity & Loan Repayment | 78,552,084 | 78,552 | |
Issue of shares for services | 452,488 | 453 | |
Share Loan Repayments | 15,495,332 | 15,495 | |
Indigo CLN Conversions | 6,653,379 | 6,653 | |
June 2026 | Fund Raise | 26,000,000 | 26,000 |
As of 31 December 2025 | 240,586,198 | 240,586 |
Group | Company | |||
31 December | 31 December | 31 December | 31 December | |
2025 | 2024 | 2025 | 2024 | |
£ | £ | £ | £ | |
Current loans and borrowings | ||||
Other borrowings | - | - | - | - |
Other loans | 402,507 | 700,000 | 402,507 | 700,000 |
402,507 | 700,000 | 402,507 | 700,000 |