Picture of First Tin logo

1SN First Tin News Story

0.000.00%
gb flag iconLast trade - 00:00
Basic MaterialsSpeculativeMicro CapNeutral

REG - First Tin PLC - Preliminary Unaudited Results

For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20241028:nRSb9240Ja&default-theme=true

RNS Number : 9240J  First Tin PLC  28 October 2024

 

 

28 October 2024

First Tin PLC

("First Tin" or "the Company")

Preliminary Unaudited Results

First Tin PLC, a tin development company with advanced, low capex projects in
Australia and Germany, today publishes its unaudited preliminary results for
the 18 months ended 30 June 2024.

This follows the change to the Company's accounting reference date and
financial year end from 31 December to 30 June, announced earlier this year.

Highlights

·      In Australia, Taronga's excellent potential to be developed into a
low capex, low risk, and high margin tin mine, with attractive economics,
confirmed through the Definitive Feasibility Study

·      Taronga's Mineral Resource Estimate ("MRE") increased by over 240%
to 138,300 tonnes of contained tin

·      The Taronga deposit has been confirmed to be highly scalable, with
multiple opportunities to create significant value upside identified through:

o  Conversion of inferred resources to enable deeper, wider pits

o  Potential parallel zones immediately NW of the current pits

o  Extensions to the NE and SW of the current pits (mineralisation not closed
off)

o  Between the two pits where recent drilling has returned previously unknown
mineralisation

o  Potential parallel zones to the SE of the current pits

o  Improvements to the expected processing recoveries

·      The Company has also been successful in confirming the thesis that
the Taronga deposit is part of a larger tin district which could hold
potential for a hub and spoke approach

·      In Germany, delivered a 35% increase in the Tellerhäuser MRE to
138,600t tin from the 2019 estimate of 102,900t tin and infrastructure
requirements successfully progressed

·      Loss before tax of £3.9 million (31 December 2022: £3.2m)

·      Post-period end, Metals X Limited became a 23% shareholder of First
Tin, which is a strong endorsement from Australia's largest tin producer

 

First Tin CEO, Bill Scotting commented:

"We are delighted with the significant value we have added to our portfolio
during the period, which has been further validated by Australia's largest tin
producer, acquiring a +20% stake in First Tin immediately post-period end. Our
portfolio holds tremendous potential, especially at Taronga in Australia,
which we believe is on track to become the world's next major tin mine. With
several opportunities identified to scale the project, we are confident that
we can significantly enhance the strong economic case we've already
demonstrated.

"Tin has been designated a critical mineral in numerous jurisdictions, but
with primary tin supply stagnating and major producers facing challenges,
including diminishing reserves and operational disruptions, a supply deficit
looms. This means that our assets, which are located in developed countries
with strong oversight of environmental standards, are of even more strategic
importance. With this in mind, we remain highly optimistic about the tin
market and believe our portfolio is well-positioned for continued success."

Enquiries:

 

 First Tin                                                                      Via SEC Newgate below
 Bill Scotting - Chief Executive Officer
 Arlington Group Asset Management Limited (Financial Advisor and Joint Broker)
 Simon Catt                                                                     020 7389 5016

 SEC Newgate (Financial Communications)
 Elisabeth Cowell / Molly Gretton                                               07900 248 213

 

Notes to Editors

First Tin PLC is an ethical, reliable, and sustainable tin production company
led by a team of renowned tin specialists. The Company is focused on becoming
a tin supplier in conflict-free, low political risk jurisdictions through the
rapid development of high value, low capex tin assets in Germany and
Australia, which have been de-risked significantly, with extensive work
undertaken to date.

Tin is a critical metal, vital in any plan to decarbonise and electrify the
world, yet Europe has very little supply. Rising demand, together with
shortages, is expected to lead tin to experience sustained deficit markets for
the foreseeable future.

First Tin's goal is to use best-in-class environmental standards to bring two
tin mines into production in three years, providing provenance of supply to
support the current global clean energy and technological revolutions.

 

 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE PERIOD ENDED 30 JUNE 2024

 

                                                               Period           Year
                                                               ended            ended
                                                               30 Jun           31 Dec
                                                         Note  2024             2022
                                                               (Unaudited)      (Audited)
                                                               £                £

 Administrative expenses                                       (3,163,266)      (3,240,389)

 Operating loss                                                (3,163,266)      (3,240,389)

 Finance income                                                130,236          -
 Finance costs                                                 (25)             (2,557)

 Loss before tax                                               (3,033,055)      (3,242,946)

 Income tax expense                                            -                -

 Loss for the period                                           (3,033,055)      (3,242,946)

 Other comprehensive (loss)/income

 Exchange differences on translation of foreign
 operations                                                    (865,875)        118,937

 Other comprehensive (loss)/income for the
 period                                                        (865,875)        118,937

 Total comprehensive loss for the period                       (3,898,930)      (3,124,009)

 Total comprehensive loss attributable to
 the equity holders of the company                             (3,898,930)      (3,124,009)

 Basic loss - pence per share                            7     (1.14)           (1.40)

 Diluted loss - pence per share                          7     (1.14)           (1.40)

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

AS AT 30 JUNE 2024

 

                                              30 Jun           31 Dec
                                        Note  2024             2022
                                              (Unaudited)      (Audited)
                                              £                £
 Non-current assets

 Intangible assets                      9     34,968,675       27,367,552
 Property, plant and equipment          10    2,433,830        1,589,748

                                              37,402,505       28,957,300

 Current assets

 Trade and other receivables            11    290,000          808,711
 Cash and cash equivalents                    1,345,629        13,823,173

                                              1,635,629        14,631,884

 Current liabilities

 Trade and other payables               12    (1,153,178)      (1,805,298)

 Net current assets                           482,451          12,826,586

 Total assets less current liabilities        37,884,956       41,783,886

 Net assets                                   37,884,956       41,783,866

 Capital and reserves

 Called up share capital                14    265,535          265,535
 Share premium account                  14    18,391,046       18,391,046
 Merger relief reserve                        17,940,000       17,940,000
 Warrant reserve                              269,138          269,138
 Retained earnings                            1,854,539        4,887,594
 Translation reserve                          (835,302)        30,573

 Shareholders' funds                          37,884,956       41,783,886

 

 

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE PERIOD ENDED 30 JUNE 2024

 

                                                                 Merger
                                    Share        Share           relief          Warrant      Retained         Translation      Total
                                    capital      premium         reserve         reserve      earnings         reserve          equity
                                    £            £               £               £            £                £                £

 At 1 January 2023 (Unaudited)      265,535      18,391,046      17,940,000      269,138      4,887,594        30,573           41,783,886

 Loss for the period                -            -               -               -            (3,033,055)      -                (3,033,055)
 Other comprehensive loss for
 the period                         -            -               -               -            -                (865,875)        (865,875)

 Total comprehensive loss           -            -               -               -            (3,033,055)      (865,875)        (3,898,930)
 for the period

 At 30 June 2024 (Unaudited)        265,535      18,391,046      17,940,000      269,138      1,854,539        (835,302)        37,884,956

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 31 DECEMBER 2022

 

                                                                Merger
                                 Share        Share             relief          Warrant      Retained          Translation      Total
                                 capital      premium           reserve         reserve      earnings          reserve          equity
                                 £            £                 £               £            £                 £                £

 At 1 January 2022               138,868      17,931,296        -               95,372       (10,507,856)      (88,364)         7,569,316

 Loss for the year               -            -                 -               -            (3,242,946)       -                (3,242,946)
 Other comprehensive income
 for the year                    -            -                 -               -            -                 118,937          118,937

 Total comprehensive loss
 for the year                    -            -                 -               -            (3,242,946)       118,937          (3,124,009)

 Transactions with owners:
 Capital reduction               -            (17,931,296)      -               -            17,931,296        -                -
 Issuance of shares (net of
 issuance costs)                 66,667       18,564,812        -               -            -                 -                18,631,479
 Shares issued to acquire
 Taronga                         60,000       -                 17,940,000      -            -                 -                18,000,000
 Share-based payments            -            (173,766)         -               173,766      707,100           -                707,100

 Total transactions with
 owners                          126,667      459,750           17,940,000      173,766      18,638,396        -                37,338,579

 At 31 December 2022             265,535      18,391,046        17,940,000      269,138      4,887,594         30,573           41,783,886

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE PERIOD ENDED 30 JUNE 2024

 

                                                                                                 Period            Year
                                                                                                 ended             ended
                                                                                                 30 Jun            31 Dec
                                                                                                 2024              2022
                                                                                                 (Unaudited)       (Audited)
                                                                                                 £                                   £
 Cash flows from operating activities
 Operating loss                                                                                  (3,163,266)       (3,240,389)

 Adjustments to reconcile loss before tax to net   cash flows:
 Depreciation of tangible assets                                                                 74,211            20,597
 Loss on disposal of tangible assets                                                             18,009            -
 Share-based payment expense                                                                     -                 707,100
 Decrease/(increase) in trade and other receivables                                              518,711           (357,635)
 (Decrease)/increase in trade and other payables                                                 (652,120)         1,503,846

 Cash used in operations                                                                         (3,204,455)       (1,366,481)
 Interest paid                                                                                   (25)              (2,557)

 Net cash flows used in operating activities                                                     (3,204,480)       (1,369,038)

 Cash flows from investing activities
 Purchase of intangible fixed assets                                                             (8,536,853)       (5,288,557)
 Receipt of government grants                                                                    256,965           -
 Purchase of property, plant and equipment                                                       (1,035,613)       (600,907)
 Cash acquired on acquisition of Taronga                                                         -                 102
 Interest received                                                                               130,236           -

 Net cash flows used in investing activities                                                     (9,185,265)       (5,889,362)

 Cash flows from financing activities
 Proceeds from issue of shares                                                                   -                 19,000,000
 Share issuance costs                                                                            -                 (368,521)

 Net cash flows generated
   from financing activities                                                                     -                 18,631,479

 Net (decrease)/increase in cash                                                                 (12,389,745)      11,373,079

 Cash and cash equivalents at beginning of period                                                13,823,173        2,503,714
 Exchange loss on cash and cash equivalents                                                      (87,799)          (53,620)

 Cash at the end of period                                                                       1,345,629         13,823,173

 

 

 

 

 

 1.  General Information

 

   The Company is a public company limited by shares, incorporated in England and
   Wales under the Companies Act 2006. The Company's registered address is First
   Floor, 47/48 Piccadilly, London, England, W1J 0DT.

   The consolidated financial information comprises of financial information of
   the Company and its subsidiary (the "Group"). The principal activities of the
   Company and the Group and the nature of their operations are disclosed
   elsewhere in these financial information.

   Statutory information

   The financial information included in this unaudited preliminary announcement
   does not constitute statutory financial statements. The statutory financial
   statements for the year ended 31 December 2022 have been delivered to
   Companies House and received an unqualified auditors' report with a material
   uncertainty in respect of going concern. The statutory financial statements
   for the 18 month period ended 30 June 2024 will be finalised on the basis of
   the financial information presented by the directors in this unaudited
   preliminary announcement and will be delivered to Companies House following
   the Company's Annual General Meeting. The audit report for the 18 month period
   ended 30 June 2024 has yet to be signed.

   The announcement of the preliminary unaudited results was approved on behalf
   of the board of directors on 28 October 2024.

 

 2.  Presentation of financial information

 

   The financial information is presented in pounds sterling, as this is the
   currency of the UK listed parent company.

 

 3.  Material accounting policy information

 

   3.1  Basis of preparation

 

     These financial information has been prepared on the going concern basis in
     accordance with UK adopted International Accounting Standards (UK IAS) and the
     requirements of the Companies Act 2006. The financial information has been
     prepared on a historical cost basis.

 

   3.2  Going concern

 

     The Group currently has no income and meets its working capital requirements
     through raising development finance. In common with many businesses engaged in
     exploration and evaluation activities prior to production and sale of minerals
     the Group will require additional funds and/or funding facilities in order to
     fully develop its business plan. Ultimately the viability of the Group is
     dependent on future liquidity in the exploration and evaluation period and
     this, in turn, depends on the availability of external funding.

     At 30 June 2024, the Group had cash balances of £1.3 million. On 10 July 2024
     the Company raised £2.1 million (before expenses) by way of a placing of 53
     million new ordinary shares at a price of 4 pence per share.

     The Directors have prepared financial projections and plans for a period of at
     least 12 months from the date of approval of these consolidated financial
     information. It is anticipated that additional capital will need to be raised
     within the next 12 months in order to continue to fund the Group's activities
     at their planned levels and any such capital raise via the issuance of new
     ordinary shares in First Tin plc, will be subject to shareholder approval.
     This represents a material uncertainty that may cast significant doubt on the
     Group's ability to continue as a going concern. If the Group was unable to
     raise additional capital, the cash balance pursuant to the placing announced
     on 10 July 2024 would be insufficient to fund the Group's activities at their
     current level for a period of at least 12 months from the date of approval of
     these consolidated financial information. However, the Directors have a
     reasonable expectation that this uncertainty can be managed to a successful
     outcome, and based on that assessment, the Group will have adequate resources
     to continue in operational existence for the foreseeable future. Accordingly,
     these consolidated financial information has been prepared on the going
     concern basis.

     The consolidated financial information does not reflect any adjustments that
     would be required to be made if they were to be prepared on a basis other than
     the going concern basis.

 

   3.3  Basis of consolidation

 

     The consolidated financial information incorporates the financial information
     of the Company and entities controlled by the Company (its subsidiaries).
     Control is achieved where the Company has power over the investee, is exposed
     or has rights to variable returns from its involvement with the investee and
     has the ability to use its power to affect its returns.

     Changes in the Group's interests in subsidiaries that do not result in a loss
     of control are accounted for as equity transactions.

     The results of subsidiaries acquired or disposed of are included in the
     consolidated Statement of Comprehensive Income from the effective date of
     acquisition or up to the effective date of disposal, as appropriate.

     Where necessary, adjustments are made to the financial information of
     subsidiaries to bring the accounting policies used into line with those used
     by the Group.

     All intra-group transactions, balances and unrealised gains on transactions
     between group companies are eliminated on consolidation.

 

 

 4.  Critical accounting estimates and judgements

 

     The preparation of the Group's financial information under IFRS requires the
     Directors to make estimates and assumptions that affect the reported amounts
     of assets and liabilities and the disclosure of contingent assets and
     liabilities.  Estimates and judgements are continually evaluated and are
     based on historical experience and other factors including expectations of
     future events that are believed to be reasonable under the circumstances.
      Actual results may differ from these estimates.

     Details of the Group's significant accounting judgements used in the
     preparation of these consolidated financial information include:

     Recoverability of intangible exploration and evaluation assets

     Where a project is sufficiently advanced, the recoverability of intangible
     exploration and evaluation assets is assessed by comparing the carrying value
     to internal and operator estimates of the net present value of projects.
     Intangible exploration assets are inherently judgemental to value. The amounts
     for intangible exploration and evaluation assets represent active exploration
     projects. These amounts will be written-off to the profit and loss as
     exploration costs unless commercial reserves are established, or the
     determination process is completed and there are no indications of impairment.

 5.  Segmental analysis

 

   In the opinion of the Board of Directors the Group has one operating segment,
   being the exploitation of mineral rights.

   The Group also analyses and measures its performance into geographic regions,
   specifically Germany and Australia.

   Non-current assets by region are summarised below:

 

                              Period          Year
                              ended           ended
                              30 June         31 Dec
                              2024            2022
                              £               £
   Germany                    8,847,849       6,824,224
   Australia                  28,554,656      22,133,076

                              37,402,505      28,957,300

 

 

 6.  Staff costs and Director's renumeration

 

                                                              Period           Year
                                                              ended            ended
                                                              30 Jun           31 Dec
                                                              2024             2022
                                                              £                £

   At 1 January 2021

   Additions

   Currency translation

   At 31 December 2021

   Wages and salaries                                         2,060,861        1,124,086
   Social security costs                                      202,185          104,671
   Pension costs                                              76,999           36,683

                                                              2,340,045        1,265,440

   Amount capitalised as intangible asset                     (1,597,588)      (791,342)

   Total staff cost recognised in the profit
     and loss                                                 742,457          474,098

 

   The average number of staff employed by the Group, including Directors, is
   detailed below:

 

                                                     Period      Year
                                                     ended       ended
                                                     30 Jun      31 Dec
                                                     2024        2022
                                                     No.         No.

   At 1 January 2021

   Additions

   Currency translation

   At 31 December 2021

   Management and administration                     11          11
   Geology and environment                           7           12

   Average number of staff employed
     by the Group                                    18          23

 

 

 

 

 7.  Loss per Ordinary share

 

                                                             Period         Year
                                                             ended          ended
                                                             30 Jun         31 Dec
                                                             2024           2022

   Loss for the period attributable to the ordinary
   equity holders of the Company (£)                         (3,033,055)    (3,242,946)

   Basic loss per Ordinary share
   Weighted average number of Ordinary shares
     in issue                                                265,534,972    231,872,871

   Basic loss per Ordinary share (pence)                     (1.14)         (1.40)

   Diluted loss per Ordinary share
   Weighted average number of Ordinary shares
     in issue                                                265,534,972    232,112,833

   Diluted loss per Ordinary share (pence)                   (1.14)         (1.40)

 

   For diluted loss per share, the weighted average number of ordinary shares in
   issue is adjusted to assume conversion of all potential dilutive warrants,
   options and convertible loans over ordinary shares.  Potential ordinary
   shares resulting from the exercise of warrants, options and the conversion of
   convertible loans have an anti-dilutive effect due to the Group being in a
   loss position.  As a result, diluted loss per share is disclosed as the same
   value as basic loss per share.

 

 8.  Share-based payments

 

     Share options and warrants

 

                          The Group adopted the First Tin Option Plan ("FT Option Plan"), effective from
                          8 April 2022. In addition to the FT Option Plan the Group as certain
                          outstanding warrants and options issued under previous schemes.

                          The options issued under previous schemes expired during the period ended 30
                          June 2024.

                          The options issued under the FT Option Plan vested on admission to the London
                          Stock Exchange and are exercisable for periods between 2 and 3 years from
                          issue.

                                                No. of                  No. of                 No. of                  No. of
                                                options                 options                warrants                warrants
                                                2024                    2022                   2024                    2022
    Outstanding at beginning of period          10,060,000              1,560,000              5,668,000               3,168,000
    Granted during the period                   -                       8,500,000              -                       2,500,000
    Expired during the period                   (1,560,000)             -                      (5,668,000)             -

    Outstanding at the end of the period        8,500,000               10,060,000             -                       5,668,000

    Exercisable at the end of the period        8,500,000               10,060,000             -                       5,668,000

    Weighted average exercise price (pence)     33                      30                     -                       26

 

     Share options outstanding at the end of the period have the following expiry
     dates and exercise prices:

 

                                                                   Exercise      No. of         No. of
                                                                   price         Options        Options
   Grant date                    Expiry date                       pence         2024           2022
   4 March 2019                  4 March 2023                      13            -              1,560,000
   6 April 2022                  5 April 2025                      33            8,500,000      8,500,000

                                                                                 8,500,000      10,060,000

   Weighted average remaining contractual life of options
   outstanding at the end of the period                                          0.76           1.94

 

     Warrants outstanding at the end of the period have the following expiry dates
     and exercise prices:

 

                                                                   Exercise      No. of       No. of
                                                                   price         Options      Options
   Grant date                    Expiry date                       pence         2024         2022
   27 April 2021                 9 April 2024                      20            -            2,668,000
   29 June 2021                  9 April 2024                      20            -            500,000
   29 March 2022                 6 April 2024                      33            -            2,500,000

                                                                                 -            5,668,000

   Weighted average remaining contractual life of options
   outstanding at the end of the period                                          -            1.27

 

 

 

 

 

     Fair value of options granted

 

                    The assessed fair value at the grant date of options granted during the year
                    ended 31 December 2022 was £0.08 per option. No options were granted during
                    the period ended 30 June 2024. The fair value at grant date is determined
                    using the Black-Scholes model, which takes into account the following inputs:

                                                                                Period                Year
                                                                                ended                 ended
                                                                                30 Jun                31 Dec
                                                                                2024                  2022
    Grant date                                                                  -                     8 April 2022
    Exercise price                                                              -                     33 pence
    Market value at grant date                                                  -                     30 pence
    Expected term                                                               -                     3 years
    Volatility                                                                  -                     44%
    Risk free rate                                                              -                     1.5%

 

   The volatility is calculated based upon the volatilities of peer group
   companies since there is insufficient historic data available for the Group.

 

   Fair value of warrants granted

   During the year ended 31 December 2022 the Group issued 2,500,000 warrants at
   an exercise price of 33 pence, exercisable over a period of two years from the
   date of grant.  The fair value was calculated at £173,766. The fair value
   was determined using the Black-Scholes model, with the following inputs:
   market value at grant date of 30 pence, expected term of 2 years, volatility
   of 46% and risk free rate of 1.4%. No warrants were issued during the period
   ended 30 June 2024.

 

     Expenses arising from share-based payment transactions

 

   Total expenses arising from share-based payment transactions recognised during
   the period were as follows:

 

                                                                                                   Period      Year
                                                                                                   ended       ended
                                                                                                   30 Jun      31 Dec
                                                                                                   2024        2022
                                                                                                   £           £
   Recognised in profit or loss:
   Options issued to Directors under the FT Option Plan                                            -           582,317
   Options issued to staff and consultants under the FT Option Plan                                -           124,783

                                                                                                   -           707,100
   Recognised against share premium:
   Warrants issued in respect of broker services                                                   -           173,766
   Shares issued in settlement of broker commission                                                -           1,000,000

                                                                                                   -           1,173,766

                                                                                                   -           1,880,766

 

 

 

 9.  Intangible assets

 

                                                   Exploration

                                                   and

                                                   evaluation
                                                   assets
                                                   £
   Cost

   At 1 January 2021

   Additions

   Currency translation

   At 31 December 2021

   At 1 January 2022                               3,380,913
   Additions                                       5,288,557
   Acquisition of Taronga                          18,558,503
   Currency translation                            139,579

   At 31 December 2022                             27,367,552

   Additions                                       8,536,853
   Government grants                               (256,965)
   Currency translation                            (678,765)

   At 30 June 2024                                 34,968,675

 

   The intangible assets relate to the Tellerhäuser and Taronga tin projects
   located in southern Saxony in the east of Germany and Australia, respectively.

   The Directors assess for impairment when facts and circumstances suggest that
   the carrying amount of an Exploration and evaluation ("E&E") asset may
   exceed its recoverable amount. In making this assessment, the Directors have
   regard to the facts and circumstances noted in IFRS 6 paragraph 20. In
   performing their assessment of each of these factors, at 30 June 2024, the
   Directors have:

   a)   reviewed the time period that the Group has the right to explore the
   area and noted no instances of expiration, or licences that are expected to
   expire in the near future and not be renewed;

   b)   determined that further E&E expenditure is either budgeted or
   planned for all licences;

   c)   not decided to discontinue exploration activity due to there being a
   lack of quantifiable mineral resource; and

   d)   not identified any instances where sufficient data exists to indicate
   that there are licences where the E&E spend is unlikely to be recovered
   from successful development or sale.

   On the basis of the above assessment, the Directors are not aware of any facts
   or circumstances that would suggest the carrying amount of the E&E asset
   may exceed its recoverable amount.

 

 

 

 

 

 10.  Property, plant and equipment

 

                               Land &                                                                              Motor                                                                                    Fixtures &
                               Buildings                                                                           Vehicles                                                                                 Fittings                                                                                 Total
                               £                                                                                   £                                                                                        £                                                                                        £
   Cost
   At 1 January 2022           -                                                                                   38,803                                                                                   37,797                                                                                   76,600
   Additions                   415,220                                                                             110,583                                                                                  75,104                                                                                   600,907
   Acquisition of Taronga      965,939                                                                             -                                                                                        34,202                                                                                   1,000,141
   Currency translation        (21,179)                                                                            1,658                                                                                    3,119                                                                                    (16,402)

   At 31 December 2022         1,359,980                                                                           151,044                                                                                  150,222                                                                                  1,661,246

   Additions                   847,609                                                                             18,801                                                                                   169,203                                                                                  1,035,613
   Disposals                   -                                                                                   (30,755)                                                                                 (7,967)                                                                                  (38,722)
   Currency translation        (92,238)                                                                            (7,844)                                                                                  (2,860)                                                                                  (102,942)

   At 30 June 2024             2,115,351                                                                           131,246                                                                                  308,598                                                                                  2,555,195

   Depreciation
   At 1 January 2022           -                                                                                   17,567                                                                                   30,182                                                                                   47,749
   Charge for period           -                                                                                   9,334                                                                                    11,263                                                                                   20,597
   Currency translation        -                                                                                   1,160                                                                                    1,992                                                                                    3,152

   At 31 December 2022         -      28,061      43,437      71,498     -      28,061      43,437      71,498     28,061      28,061      43,437      71,498     -      28,061      43,437      71,498     43,437      28,061      43,437      71,498     -      28,061      43,437      71,498     71,498      28,061      43,437      71,498

   Charge for period           -                                                                                   18,813                                                                                   55,398                                                                                   74,211
   Disposal                    -                                                                                   (15,277)                                                                                 (5,436)                                                                                  (20,713)
   Currency translation        -                                                                                   (991)                                                                                    (2,640)                                                                                  (3,631)

   At 30 June 2024             -                                                                                   30,606                                                                                   90,759                                                                                   121,365

   Net book value

   At 30 June 2024             2,115,351                                                                           100,640                                                                                  217,839                                                                                  2,433,830

   At 31 December 2022         1,359,180    28,061    43,437    71,498   -    28,061    43,437    71,498           122,983    28,061    43,437    71,498          -    28,061    43,437    71,498           106,785    28,061    43,437    71,498          -    28,061    43,437    71,498           1,589,748    28,061    43,437    71,498

 -      28,061      43,437      71,498

 28,061      28,061      43,437      71,498

 -      28,061      43,437      71,498

 43,437      28,061      43,437      71,498

 -      28,061      43,437      71,498

 71,498      28,061      43,437      71,498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge for period

 

-

 

18,813

 

55,398

 

74,211

Disposal

 

-

 

(15,277)

 

(5,436)

 

(20,713)

Currency translation

 

-

 

(991)

 

(2,640)

 

(3,631)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 30 June 2024

 

-

 

30,606

 

90,759

 

121,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net book value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 30 June 2024

 

2,115,351

 

100,640

 

217,839

 

2,433,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 31 December 2022

 1,359,180    28,061    43,437    71,498

 -    28,061    43,437    71,498

 122,983    28,061    43,437    71,498

 -    28,061    43,437    71,498

 106,785    28,061    43,437    71,498

 -    28,061    43,437    71,498

 1,589,748    28,061    43,437    71,498

 

 

 

 

 

 

 

 

 

 

 

 11.  Trade and other receivables

 

                                      30 Jun     31 Dec
                                      2024       2022
                                      £          £
   Prepayments and other receivables  259,210    386,287
   Recoverable value added taxes      30,790     422,424

                                      290,000    808,711

 

 12.  Trade and other payables

 

                   30 Jun       31 Dec
                   2024         2022
                   £            £
   Trade payables  691,493      761,512
   Accruals        404,016      949,004
   Other payables  57,669       94,782

                   1,153,178    1,805,298

 

 

 13.  Related party transactions

 

   Directors' remuneration and fees

   The table below sets out the Directors' remuneration and fees:

                                           Performance      Share
                                   related          based
                   Basic fees      bonus            payments      Total
                   £               £                £             £
    2024
    Mr W. A. Scotting         75,000          -                -             75,000
    Mr C. Cannon Brookes      52,500          -                -             52,500
    Mr R. G. J. Ainger        36,964          -                -             36,964
    Mr T Buenger              282,809         -                -             282,809
    Mr S I Cornelius          30,000          -                -             30,000
    Mr I Hofmaier             67,500          -                -             67,500
    Ms C Apthorpe             60,000          -                -             60,000
    Mr N Mather               40,385          -                -             40,385

                   645,159         -                -             645,159

 

                                          Performance      Share
                                   related          based
                   Basic fees      bonus            payments      Total
                   £               £                £             £
    2022
    Mr T Buenger             268,519         109,748          374,347       752,614
    Mr S I Cornelius         32,769          -                -             32,769
    Mr I Hofmaier            32,769          -                -             32,769
    Ms C Apthorpe            29,128          -                -             29,128
    Mr C Cannon Brookes      29,250          -                -             29,250
    Mr N Mather              7,500           -                -             7,500

                   399,935         109,748          374,347       884,030

 

                                            Performance      Share
                                            related          based
                            Basic fees      bonus            payments      Total
                            £               £                £             £
   2022
   Mr T Buenger             268,519         109,748          374,347       752,614
   Mr S I Cornelius         32,769          -                -             32,769
   Mr I Hofmaier            32,769          -                -             32,769
   Ms C Apthorpe            29,128          -                -             29,128
   Mr C Cannon Brookes      29,250          -                -             29,250
   Mr N Mather              7,500           -                -             7,500

                            399,935         109,748          374,347       884,030

 

   Other fees and transactions

   Mr C Cannon Brookes was a director of Arlington Group Asset Management Limited
   ("Arlington") for the reporting period. During the period, the Company
   incurred costs of £127,500 from Arlington in respect of financial advisory
   and director's fees (2022: £876,004 in respect of fund-raising commissions
   and expenses, financial advisory fees and director's fees). At 30 June 2024,
   £42,500 was outstanding (2022: £nil).

   Mr R. G. J. Ainger was a director of RFA Consulting Limited ("RFA") during the
   reporting period. During the period the Company incurred costs of £52,000
   from RFA in respect of company secretarial services. The fees were paid in
   full during the period.

 

 14.  Share capital and share premium

 

                                                                    30 Jun     31 Dec
                                                                    2024       2022

                                                                    £          £
   Allotted, called up and fully paid share capital
   265,534,972 (2022: 265,534,972) Ordinary shares of £0.001 each   265,535    265,535

 

 

 

 15.  Ultimate controlling party

 

   In the opinion of the Directors, there is no controlling party.

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  FR QKFBBABDDAKB

Recent news on First Tin

See all news