Amounts in USD thousand |
2025 |
2024 |
Revenue from contracts from customers |
||
Revenue from sales of petroleum products 1 |
33,116 |
139,945 |
Other Revenue |
||
Assignment of tax oil |
31,111 |
39,976 |
Assignment of royalties |
18,887 |
24,442 |
Marketing fees |
- |
170 |
Total Revenue |
83,114 |
204,533 |
Quantity of oil lifted (barrels) |
540,079 |
1,795,459 |
Average selling price (USD per barrel) |
61.32 |
77.94 |
Quantity of net oil produced after royalty, cost oil and tax oil (barrels) |
1,110,370 |
1,202,459 |
Amounts in USD thousand |
2025 |
2024 |
Operating expenses |
20,556 |
19,957 |
Movement in oil overlift position |
(35,467) |
35,467 |
Royalty |
18,887 |
24,442 |
Depreciation and amortisation of oil and gas properties |
21,983 |
20,615 |
Provision for Diversified Investment |
1,259 |
1,627 |
Movement in oil inventory |
(974) |
3,081 |
Total |
26,244 |
105,189 |
Amounts in USD thousand |
2025 |
2024 |
Geological and geophysical studies |
266 |
43 |
Impairment loss 1 |
6,675 |
- |
Total |
6,941 |
43 |
Amounts in USD thousand |
2025 |
2024 |
Employee benefit expenses |
4,067 |
5,271 |
Legal and professional expenses |
2,285 |
5,757 |
Travelling expenses |
427 |
475 |
Corporate social responsibility |
- |
103 |
Restructuring expenses |
313 |
726 |
Other expenses |
881 |
1,649 |
Total |
7,973 |
13,981 |
Amounts in USD thousand |
2025 |
2024 |
Paid or payable to BDO |
||
Audit review of financial reports |
||
BDO AS |
408 |
256 |
BDO Network firms |
95 |
46 |
Total |
503 |
302 |
Other non-assurance services |
||
BDO related practices |
17 |
77 |
Total |
17 |
77 |
Paid or payable to other audit firms |
||
Audit or review of financial reports |
20 |
62 |
Other non-assurance services |
77 |
35 |
Total |
97 |
97 |
Amounts in USD thousand |
2025 |
2024 |
Interest income |
1,915 |
1,865 |
Total |
1,915 |
1,865 |
Amounts in USD thousand |
Note |
2025 |
2024 |
Unwinding of discount on decommissioning provision |
19 |
352 |
3,306 |
Other finance costs |
9 |
30 |
|
Interest on loans |
18 |
- |
353 |
Total |
361 |
3,689 |
Amounts in USD thousand |
2025 |
2024 |
Tax expense |
||
Current income tax charge |
31,389 |
39,976 |
Total tax expense reported in the consolidated statement of comprehensive income |
31,389 |
39,976 |
Amounts in USD thousand | 2025 | 2024 |
Profit attributable to ordinary shareholders from continuing operations | ||
Profit attributable to the ordinary equity holders used in calculating | ||
basic/diluted profit per share | 8,013 | 35,172 |
Profit attributable to the ordinary equity holders used in calculating | ||
basic/diluted profit per share | 8,013 | 35,172 |
Weighted average number of ordinary shares outstanding during the period used in the | ||
calculation of profit/(loss) per share | 2025 | 2024 |
Basic | 142,356,855 | 142,356,855 |
Diluted | 142,356,855 | 142,356,855 |
Earnings per share | 2025 | 2024 |
USD Cents | USD Cents | |
Basic | 5.63 | 24.7 |
Diluted | 5.63 | 24.7 |
Amounts in USD thousand | 2025 | 2024 |
Crude oil inventory | 661 | - |
Materials and supplies | 14,433 | 13,265 |
Total | 15,094 | 13,265 |
Amounts in USD thousand |
2025 |
2024 |
Recoverability less than one year |
||
Trade receivables |
- |
64,010 |
Other receivables 1 |
7,905 |
5,405 |
Total |
7,905 |
69,415 |
Recoverability more than one year |
||
Other receivables: |
||
Due from related parties 2 |
13,543 |
11,681 |
Advance against decommissioning cost 3 |
31,700 |
30,515 |
Fair value of contingent consideration 4 |
1,880 |
2,600 |
Total |
47,123 |
44,796 |
Amounts in USD thousand |
2025 |
2024 |
Cash in bank |
58,874 |
79,668 |
Restricted cash |
24 |
24 |
58,898 |
79,692 |
Amounts in USD thousand |
2025 |
2024 |
Congo |
114,152 |
118,059 |
Gambia |
- |
6,414 |
Guinea-Bissau |
1,880 |
2,600 |
Norway and other |
||
countries |
13,570 |
11,791 |
129,602 |
138,864 |
Amounts in USD thousand |
2025 |
2024 |
Cost |
||
At 1 January |
145,095 |
132,033 |
Additions |
16,814 |
13,061 |
Disposals |
- |
- |
At 31 December |
161,909 |
145,095 |
Depreciation |
||
At 1 January |
59,205 |
39,243 |
Charge for the year |
21,582 |
19,962 |
Depreciation on disposals |
- |
- |
At 31 December |
80,787 |
59,205 |
Net carrying amount |
||
At 31 December |
81,122 |
85,890 |
Amounts in USD thousand |
2025 |
2024 |
Oil & gas CAPEX |
75,256 |
74,842 |
Decommissioning costs |
5,732 |
10,910 |
Other |
134 |
138 |
81,122 |
85,890 |
Amounts in USD thousand |
2025 |
2024 |
Congo |
81,100 |
85,780 |
Other |
22 |
110 |
81,122 |
85,890 |
Amounts in USD thousand |
2025 |
2024 |
Right-of-use assets |
118 |
120 |
Amounts in USD thousand |
2025 |
2024 |
Cost |
||
At 1 January |
13,803 |
13,025 |
Additions |
261 |
952 |
Disposals |
- |
(174) |
Impairment loss (refer to note 6) |
(6,675) |
- |
At 31 December |
7,389 |
13,803 |
Accumulated amortisation and impairment |
||
At 1 January |
5,625 |
5,165 |
Amortisation |
412 |
460 |
At 31 December |
6,037 |
5,625 |
Net carrying value |
||
At 1 January |
8,178 |
7,860 |
At 31 December |
1,352 |
8,178 |
1P/1C |
2P/2C |
3P/3C |
|
reserves/ |
reserves/ |
reserves/ |
|
resources |
resources |
resources |
|
Asset |
MMbbls |
MMbbls |
MMbbls |
PNGF Sud reserves |
10.5 |
14.6 |
18.3 |
PNGF Sud contingent |
|||
resources |
2.9 |
7.2 |
15.6 |
Amounts in USD thousand | 2025 | 2024 |
Amounts due less than one year: | ||
Trade payables | 6,879 | 5,525 |
Overlift payable 1 | - | 35,782 |
Other payables and accrued liabilities | 3,289 | 3,291 |
Taxes and state payables | 487 | 529 |
10,655 | 45,127 | |
Amounts due more than one year: | ||
Other payables | 55 | 3 |
55 | 3 |
Amounts in USD thousand | 2025 | 2024 |
At 1 January | - | 5,500 |
Principal repayment | - | (5,500) |
Interest on loan accrued | - | 353 |
Interest on loan paid | - | (353) |
At 31 December | - | - |
Amounts in USD thousand | Note | 2025 | 2024 |
At 1 January | 31,859 | 23,749 | |
Arising during the year | - | 4,804 | |
Adjustment to estimated retirement obligation | (2,625) | - | |
Unwinding of discount on decommissioning | 8 | 352 | 3,306 |
At 31 December | 29,586 | 31,859 | |
Other provisions | 2,982 | 3,364 | |
Total provisions | 32,568 | 35,223 |
Number of fully |
Number of fully |
|
paid ordinary |
paid ordinary |
|
shares |
shares |
|
2025 |
2024 |
|
Balance at the beginning of the year |
142,356,855 |
142,356,855 |
Balance at end of the year |
142,356,855 |
142,356,855 |
Amounts in USD thousands |
2025 |
2024 |
Opening balance |
159 |
159 |
Balance at end of the period |
159 |
159 |
Amounts in USD thousands |
2025 |
2024 |
Opening balance |
71,956 |
71,956 |
Return of capital to shareholders |
(55,809) |
- |
Balance at end of the period |
16,147 |
71,956 |
Jens Pace |
Chief Executive Officer |
Claus Frimann-Dahl |
Chief Technical Officer |
Chris Butler |
Group Financial Controller |
Post- |
|||||||
2025 |
Salary |
Other cash |
Severance |
employment |
|||
Amounts in USD |
Designation |
and fees |
Bonus |
benefits |
Package |
benefits |
Total |
J Iskander |
Chair |
67,357 |
- |
- |
- |
- |
67,357 |
J Norman-Hansen |
Board member |
53,343 |
- |
- |
- |
- |
53,343 |
A Georghiou |
Board member |
58,585 |
- |
- |
- |
- |
58,585 |
J Pace |
Chief Executive Officer |
518,723 |
137,283 |
- |
- |
- |
656,006 |
C Frimann-Dahl |
Chief Technical Officer |
257,646 |
161,960 |
3,163 |
- |
5,345 |
428,114 |
C Butler |
Group Financial Controller |
260,155 |
174,352 |
6,498 |
- |
19,416 |
460,421 |
A Fawzi 1 |
Board member |
12,763 |
- |
- |
- |
- |
12,763 |
TOTAL |
1,228,572 |
473,595 |
9,661 |
- |
24,761 |
1,736,589 |
Post- |
|||||||
2024 |
Salary |
Other cash |
Severance |
employment |
|||
Amounts in USD |
Designation |
and fees |
Bonus |
benefits |
Package |
benefits |
Total |
J Iskander |
Chair |
42,987 |
83,064 |
- |
- |
- |
126,051 |
E Alhomouz 1 |
Former chair |
172,500 |
140,877 |
313,377 |
|||
I Smines Tybring-Gjedde 2 |
Board member |
38,973 |
84,526 |
123,499 |
|||
G Kielland 2 |
Board member |
38,973 |
84,526 |
123,499 |
|||
A Fawzi |
Board member |
47,208 |
84,526 |
- |
- |
- |
131,734 |
J Norman-Hansen |
Board member |
47,208 |
84,526 |
- |
- |
- |
131,734 |
J Pace |
Chief Executive Officer |
523,580 |
135,623 |
- |
- |
- |
659,203 |
C Frimann-Dahl |
Chief Technical Officer |
257,646 |
39,324 |
2,666 |
- |
15,569 |
305,180 |
M Barrett |
Exploration Manager |
209,289 |
- |
1,886 |
223,964 |
- |
435,139 |
C Butler |
Group Financial Controller |
252,317 |
41,599 |
6,936 |
- |
18,824 |
319,676 |
E Sultan 3 |
Strategy and contracts |
||||||
Manager |
126,000 |
- |
- |
21,000 |
- |
126,000 |
|
TOTAL |
1,725,656 |
778,591 |
11,488 |
244,964 |
34,393 |
2,795,092 |
Balance |
Shares |
Granted as |
Net change |
Balance |
|
1 January 2025 |
purchased |
remuneration |
other |
31 December 2025 |
|
J Norman-Hansen 1 |
215,060 |
- |
- |
- |
215,060 |
J Pace |
146,553 |
- |
- |
- |
146,553 |
C Frimann-Dahl |
60,456 |
- |
- |
- |
60,456 |
C Butler |
23,430 |
- |
- |
- |
23,430 |
445,499 |
- |
- |
- |
445,499 |
31 December 2025 |
31 December 2024 |
||
Shareholder |
Place of incorporation |
Ownership |
Ownership |
Petromal LLC – Sole Proprietorship LLC |
UAE |
33.82% |
33.82% |
Symero Ltd |
Cyprus |
9.99% |
9.75% |
Ambolt Invest AS |
Norway |
6.15% |
6.15% |
Sjøvollen AS |
Norway |
4.20% |
8.62% |
Gulshagen III AS |
Norway |
3.16% |
3.16% |
Gulshagen IV AS |
Norway |
3.16% |
3.16% |
Amounts in USD thousand |
2025 |
2024 |
Balances due from related parties |
||
Receivable from Aje Production AS and its subsidiaries |
13,543 |
11,681 |
13,543 |
11,681 |
Between |
Between |
||||||
Less than |
1 and 3 |
3 months |
More than |
||||
Amounts in USD thousand |
Note |
On demand |
1 month |
months |
and 1 year |
1 year |
Total |
31 December 2025 |
|||||||
Trade accounts payable |
17 |
- |
6,884 |
- |
- |
- |
6,884 |
Amounts due to related parties |
22d |
- |
- |
- |
- |
- |
- |
Other payable |
17 |
3,289 |
- |
- |
- |
55 |
3,344 |
Total |
3,289 |
6,884 |
- |
- |
55 |
10,228 |
Between |
Between |
||||||
Less than |
1 and 3 |
3 months |
More than |
||||
Amounts in USD thousand |
Note |
On demand |
1 month |
months |
and 1 year |
1 year |
Total |
31 December 2024 |
|||||||
Trade accounts payable |
17 |
- |
5,525 |
- |
- |
- |
5,525 |
Amounts due to related parties |
22c |
8 |
- |
- |
- |
- |
8 |
Other payable |
17 |
3,283 |
- |
- |
- |
3 |
3,286 |
Total |
3,291 |
5,525 |
- |
- |
3 |
8,819 |
31 December 2025 |
31 December 2024 |
|||
Amounts in USD thousand |
+20% |
-20% |
+20% |
-20% |
USD vs NOK |
||||
Cash |
(27) |
27 |
(6) |
6 |
Receivables |
(22) |
22 |
(49) |
49 |
Payables |
95 |
(95) |
103 |
(103) |
46 |
(46) |
48 |
(48) |
|
USD vs GBP |
||||
Cash |
(13) |
13 |
(13) |
13 |
Receivables |
6 |
(6) |
(2) |
2 |
Payables |
27 |
(27) |
26 |
(26) |
20 |
(20) |
11 |
(11) |
|
Fair value through |
||||
profit or loss |
Amortised cost |
|||
Amounts in USD thousand |
2025 |
2024 |
2025 |
2024 |
Cash and cash equivalents |
- |
- |
58,898 |
79,692 |
Trade and other receivables 2 |
1,880 |
2,600 |
21,383 |
81,096 |
Advance against decommissioning cost 1 |
- |
- |
31,700 |
30,515 |
1,880 |
2,600 |
111,981 |
191,303 |
|
Amortised cost |
||
Amounts in USD thousand |
2025 |
2024 |
Trade and other payables |
10,646 |
45,129 |
10,646 |
45,129 |
|
Proportion of effective ownership |
||||
interest at 31 December |
||||
Country of |
Principal place |
|||
Name |
incorporation |
of business |
2025 |
2024 |
PetroNor E&P Pty Limited |
Australia |
Australia |
100% |
100% |
PetroNor E&P Ltd |
Cyprus |
Cyprus |
100% |
100% |
PetroNor E&P Services AS |
Norway |
Norway |
100% |
100% |
PetroNor E&P Services Ltd |
United Kingdom |
United Kingdom |
100% |
100% |
PetroNor E&P AB |
Sweden |
Guinea-Bissau |
100% |
100% |
PetroNor E&P Gambia Ltd |
Cayman Islands |
The Gambia |
100% |
100% |
Hemla Africa Holding AS |
Norway |
Norway |
100% |
100% |
Hemla E&P Congo SA |
Congo |
Congo |
84.15% |
84.15% |
African Petroleum Corporation Ltd |
Cayman Islands |
United Kingdom |
100% |
100% |
African Petroleum Senegal Ltd |
Cayman Islands |
Senegal |
100% |
100% |
| Hemla E&P Congo SA |
||
Amounts in USD thousand |
2025 |
2024 |
Current asset |
50,782 |
109,754 |
Current liabilities |
8,456 |
42,445 |
Current net assets |
42,326 |
67,309 |
Non-current assets |
114,152 |
118,059 |
Non-current liabilities |
32,623 |
35,223 |
Non-current net assets |
81,529 |
82,836 |
Net assets |
123,855 |
150,145 |
Accumulated NCI |
20,256 |
24,693 |
| Hemla E&P Congo SA |
||
Amounts in USD thousand |
2025 |
2024 |
Revenue |
83,114 |
204,532 |
Profit for the period |
23,710 |
53,740 |
Other comprehensive income |
- |
- |
Total comprehensive income for the year |
23,710 |
53,740 |
Profit allocated to NCI |
3,758 |
8,518 |
Dividends paid to NCI |
7,925 |
7,925 |
| Hemla E&P Congo SA |
||
Amounts in USD thousand |
2025 |
2024 |
Cash flows from operating activities |
30,227 |
29,186 |
Cash flows from investing activities |
(19,433) |
(8,649) |
Cash flows from financing activities |
(7,925) |
(7,925) |
Net (decrease)/increase in cash and cash equivalents |
2,869 |
12,612 |
Proportion of effective control |
||||
| at 31 December |
||||
Country of |
Principal place |
|||
Name |
incorporation |
of business |
2025 |
2024 |
Aje Production AS |
Norway |
Norway |
50% |
50% |