| 01.01.2023 | 01.01.2022 | ||
| to | to | ||
| 31.12.2023 | 31.12.2022 | ||
| Notes | £ | £ | |
Administrative expenses | 4 | ( | ( |
Share based payments | 4 | ( | ( |
Total operating expenses | ( | ( | |
Operating loss | ( | ( | |
Finance Income | 3 | ||
Finance expense | 5 | ( | ( |
Loss for the year before taxation | ( | ( | |
Taxation | 6 | ||
Loss for the year after taxation | ( | ( | |
Total comprehensive loss for the year attributable to the owner of the parent | ( | ( | |
Earnings per share basic and diluted (pence) | 8 | ( | ( |
| 31.12.2023 | 31.12.2022 | ||
| Notes | £ | £ | |
| Non-current assets | |||
Tangible fixed assets | 11 | ||
Intangible assets | 10 | ||
| Current assets | |||
Trade and other receivables | 13 | ||
Cash and cash equivalents | 14 | ||
Total assets | |||
| Equity attributable to the owner of the parent | |||
Share capital | 17 | ||
Reconstruction reserve | |||
| Warrants | |||
issuance cost | 18 | ( | ( |
Share based payments reserve | 18 | ||
Retained deficit | ( | ( | |
Total equity | |||
| Current liabilities | |||
Trade and other payables | 15 | ||
Total liabilities | |||
Total liabilities and equity |
| Attributable to owner of the parent | ||||||
| Share based | ||||||
| Recons tructi on | Warrants | pa yments res erve | Retai ned defi ci t | |||
| Share Capital | reserve | issuance cost | ||||
Balance at 31 December 2021 | ( | ( | ||||
Issue of ordinary share capital | ||||||
Issue of warrants | ||||||
Fair value of share options | ||||||
Transaction costs | ( | ( | ||||
Exercised options | ( | |||||
Exercised warrants | ( | |||||
Cancelled/expired warrants | ( | |||||
Warrants issuance costs | ( | ( | ||||
Total contributions by and distributions to owners of the parent recognised directly in equi ty | ( | ( | ||||
Loss for the year | ( | ( | ||||
Total comprehensive income for the year | ( | ( | ||||
Balance at 31 December 2022 | ( | ( | ||||
Issue of ordinary share capital | ||||||
Issue of warrants | ||||||
Fair value of share options | ||||||
Transaction costs | ( | ( | ||||
Exercised options | ( | |||||
Exercised warrants | ( | |||||
Cancelled/expired warrants | ( | |||||
Warrants issuance costs | ( | ( | ||||
Total contributions by and distributions to owners of the parent recognised directly in equi ty | ( | ( | ||||
Loss for the year | ( | ( | ||||
Total comprehensive income for the year | ( | ( | ||||
Balance at 31 December 2023 | ( | ( |
| Cash flows from operating activities | |||
Loss for the period before taxation | ( | ( | |
Issue of share options | 19 | ||
Finance expense | 5 | ||
Finance income | ( | ( | |
Fair value of warrants | |||
Depreciation | |||
Foreign exchange | ( | ||
Bonus payable in shares | |||
Increase in receivables on acquisition of T-Rex Resources (Trinidad) Ltd | 12 | ||
Increase in payables on acquisition of T-Rex Resources (Trinidad) Ltd | 12 | ( | |
Waiver of loans on acquisition of T-Rex Resources (Trinidad) Ltd | 12 | ( | |
Decrease/(i ncrea s e) i n trade and other recei va bl es | ( | ||
(Decrease)/increase in trade and other payables | |||
Net cash used in operating activities | ( | ( | |
| Cash flow from investing activities | |||
Acqui s i ti on of T-Rex Res ources (Tri ni da d) Ltd | 12 | ( | |
Capitalised costs - Project Guercif - Morocco | 10 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from issuance of shares, net of issue costs | 17 | ||
Finance expense paid | ( | ( | |
Finance income received | |||
Net cash generated from financing activities | |||
Effect of exchange rates on cash | ( | ||
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year |