REG - Serinus Energy PLC - 2024 Annual Financial Results
17/03/2025 07:00
For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20250317:nRSQ8168Aa&default-theme=true
RNS Number : 8168A Serinus Energy PLC 17 March 2025
17 March 2025
Press Release
2024 Annual Financial Results
Jersey, Channel Islands, 17 March 2025 -- Serinus Energy plc ("Serinus" or the
"Company" or the "Group") (AIM:SENX, WSE:SEN) is pleased to announce its
Annual Financial Results for the twelve months ended 31 December 2024.
Annual 2024 Highlights
Financial
· Revenue for the year ended 31 December 2024 was $15.4 million
(2023 - $17.9 million)
· Cash generated from operations for the year ended 31 December
2024 was $1.1 million (2023 - $1.9 million)
· EBITDA for the year ended 31 December 2024 was $1.4 million
(2023 - $2.1 million)
· Gross profit for the year was $1.4 million (2023 - $2.5
million)
· The Group recognised impairment on its Romanian assets in the
amount of $5.7 million (2023 - $7.0 million) comprising $1.5 million related
to the depletion of the Moftinu gas field (2023 - $7.0 million) and $4.2
million for the impairment of the Sancrai-1 exploration well (2023 - $nil)
· The Group's production expense averaged $40.81/boe (2023 -
$34.78/boe)
· The Group realised a net price of $77.31/boe for the year ended
31 December 2024 (2023 - $77.58/boe), comprising:
o Realised oil price - $79.92/bbl (2023 - $79.85/bbl)
o Realised natural gas price - $11.39/Mcf (2023 - $11.94/Mcf)
· The Group's operating netback decreased during the year ended
31 December 2024, in line with the commodity prices and declining production
in Romania, and was $27.07/boe (2023 - $33.89/boe), comprising:
o Tunisia operating netback - $33.09/boe (31 December 2023 - $40.35/boe)
o Romania operating netback - negative $37.39/boe (31 December 2023 -
negative $2.19/boe)
· Capital expenditures of $1.1 million for the year ended 31
December 2024 (2023 - $5.5 million), comprising:
o Tunisia - $1.1 million
o Romania - $nil million
Operational
· Production in Chouech Es Saida continues to be stable and
benefits from artificial lift programme
· Workovers to replace pumps at the CS-3 and CS-7 wells in
Chouech es Saida were completed under time and under budget
· Pump life has been extended in Chouech es Saida and the most
recently replaced pumps had in-hole lives just short of four years. Longer
pump life improves the economics of the capital allocated to the artificial
lift program
· Long lead items for the Sabria W-1 sidetrack have been ordered
and received in country. Discussions are on-going with Compagnie Tunisienne de
Forage (CTF), the state rig company, regarding availability of rigs to perform
this sidetrack
· During 2024, the Group completed three liftings of Tunisian
crude oil, the most recent occurring in December 2024 with a volume of 37,758
bbls lifted at an average price of $74.19/bbl. Cash proceeds of $0.7 million
were received in January 2025 (net of $2.1 million in monthly prepayments
previously received)
· The Group has scheduled the next lifting for June 2025
· Production for the year averaged 555 boe/d, comprising:
o Tunisia - 500 boe/d
o Romania - 55 boe/d
· The Group continued its excellent safety record with no Lost Time
Incidents in 2024
About Serinus
Serinus is an international upstream oil and gas exploration and production
company that owns and operates projects in Tunisia and Romania.
For further information, please refer to the Serinus website
(www.serinusenergy.com) or contact the following:
Serinus Energy plc +44 204 541 7859
Jeffrey Auld, Chief Executive Officer
Calvin Brackman, Vice President, External Relations & Strategy
Shore Capital (Nominated Adviser & Broker)
Toby Gibbs +44 207 408 4090
Lucy Bowden
Forward Looking Statement Disclaimer
This release may contain forward-looking statements made as of the date of
this announcement with respect to future activities that either are not or may
not be historical facts. Although the Company believes that its expectations
reflected in the forward-looking statements are reasonable as of the date
hereof, any potential results suggested by such statements involve risk and
uncertainties and no assurance can be given that actual results will be
consistent with these forward-looking statements. Various factors that could
impair or prevent the Company from completing the expected activities on its
projects include that the Company's projects experience technical and
mechanical problems, there are changes in product prices, failure to obtain
regulatory approvals, the state of the national or international monetary, oil
and gas, financial , political and economic markets in the jurisdictions where
the Company operates and other risks not anticipated by the Company or
disclosed in the Company's published material. Since forward-looking
statements address future events and conditions, by their very nature, they
involve inherent risks and uncertainties, and actual results may vary
materially from those expressed in the forward-looking statement. The Company
undertakes no obligation to revise or update any forward-looking statements in
this announcement to reflect events or circumstances after the date of this
announcement, unless required by law.
Translation: This news release has been translated into Polish from the
English original.
Serinus Energy plc
2024 Annual Report and Accounts
Serinus at a Glance
Serinus Energy plc (the "Company" or "Serinus") is an oil and gas exploration,
appraisal and development company which is incorporated under the Companies
(Jersey) Law 1991. The Company, through its subsidiaries (together the
"Group"), acts as the operator for all of its assets and has operations in two
business units: Romania and Tunisia.
Romania
In Romania the Group currently holds the 2,950 km(2) Satu Mare Concession.
The Satu Mare Concession area includes the Moftinu Gas Project which was
brought on production in April 2019 and has produced approximately 9.5 Bcf and
$94.5 million of revenue to the end of 2024. In addition to the Moftinu Gas
Development Project the Satu Mare Concession holds several highly prospective
exploration plays. Serinus' recently completed block wide geological review
has highlighted the potential of multiple plays that have encountered oil and
gas on the block. Focus is on proven hydrocarbon systems, known productive
trends that need further data, and studies of over 40 legacy wells on the
concession area that have encountered oil and gas. The Concession is
extensively covered by legacy 2D seismic, augmented by the Group's own 3D and
2D seismic acquisition programs that have further refined the identified
prospects. Putting this extensive evidence-based analysis together in a
block wide review has allowed the Group to identify a pathway towards future
exploration growth.
Tunisia
The Group's Tunisian operations are comprised of two concession areas.
The largest asset in the Tunisian portfolio is the Sabria field, which is a
large oilfield with an independently estimated original in-place volume of 445
million barrels-of-oil-equivalent of which 1.7% has been produced to date.
Serinus considers this historically under-developed field to be an excellent
asset for development work to significantly increase production in the
near-term. The Group has embarked on an artificial lift programme whereby
the first pumps in the Sabria field will be installed. Independent
third-party studies suggest that the use of pumps in this field can have a
material impact on production volumes.
The Chouech Es Saida concession in southern Tunisia holds a producing oilfield
that produces from four wells, three of which are produced using artificial
lift. Chouech Es Saida is a mature oilfield that benefits from active
production management. Underlying this oilfield are significant gas
prospects. These prospects lie in a structure that currently produces gas in
an adjacent block. Exploration of these lower gas zones became commercially
possible with the recent construction of gas transportation infrastructure in
the region. Upon exploration success these prospects can be developed in the
medium term, with the ability to access the near-by under-utilised gas
transmission capacity.
Operational Summary and Outlook
Corporate
The Group is focused on developing its existing assets and enhancing
production by active reservoir management. A critical foundation to the
advancement of these projects is the cash flow generation inherent in our
production assets. For the year to 31 December 2024, the Group generated
cashflow from operating activities of $0.9 million and invested $1.1 million
of capital expenditure.
The Group is currently focused on enhancing production from its Tunisian
assets. The large underdeveloped Sabria field offers significant
opportunities in a well identified oilfield. Investments in artificial lift
and, in time, new wells offer near term production growth. The Satu Mare
Concession in Romania has excellent exploration potential that can offer the
Company another Moftinu style shallow gas development. Work continues and
exploration targets have been identified. The Moftinu gas field is a shallow
gas field that has initial high production rates followed by natural
declines. Managing these declines to extract the most value from the gas in
place has allowed the Group to extract $94.5 million of revenue from this
field since production began in 2019.
Romania
The Group's Romanian operating subsidiary, Serinus Energy Romania S.A.
("Serinus Romania"), holds the licence to the Satu Mare concession area,
covering approximately 2,950 km(2) in the north-west of Romania. The Moftinu
Gas Development project began production in 2019. The development project
includes the Moftinu gas plant and currently has four gas production wells -
M-1003, M-1004, M-1007 and M-1008. During 2024, the Group's Romanian
operations produced a total of 121 MMcf of gas, equating to an average daily
production of 55 boe/day (2023 - 103 boe/day).
The Moftinu gas field is nearing the end of its natural life. The field has
identified existing gas in uncompleted zones that can be completed and
produced with higher gas prices and reduced windfall tax. The Group has
recognised an impairment of $1.5 million related to Moftinu gas field.
The Group has identified additional gas volumes in uncompleted zones in M-1003
and M-1007. During initial drilling and completion of these wells gas was
encountered and logged. The decision was made to complete and produce lower
zones until such time as those zones were depleted. Upon depletion of the
lower zones the Group can return to these wells, complete the higher zones and
produce the incremental gas.
In October 2023, the Group was granted an exploration phase extension to the
Satu Mare Concession in Romania. The Moftinu gas field has been declared a
Commercial Area, all other areas of the Concession remain Exploration areas.
The exploration period extension is in two phases. The first phase of the
extension is mandatory and is two years in duration starting on 28 October
2023. The work commitment for the first phase is the reprocessing of 100
kilometres of legacy 2D seismic as well as a 2D seismic acquisition program of
100 kilometres including processing the acquired seismic data. The second
phase of the extension is optional and is two years in duration starting on 28
October 2025 with a work commitment of drilling one well within the concession
area with no total drilling depth requirement stipulated.
The Canar-1 water injection well is currently disposing of all produced water
volumes from the Moftinu field. The use of Canar-1 as a water injection well
is delivering significant cost savings in operating expenses due to the
elimination of the high costs of trucking produced water volumes for disposal
off-site.
The Sancrai-1 exploration well, drilled in 2021, encountered gas, however, the
Group was unable to achieve measurable gas flow across the three perforated
zones, leading to the well's suspension. Following a comprehensive analysis in
2024, which assessed the up-dip potential, the Group decided to abandon the
well. As a result, the Sancrai-1 well was impaired, with an impairment expense
of $4.2 million recognised for the exploration asset.
Serinus continued to operate safely and effectively in Romania throughout the
year. As at the year-end 2024, the Group had achieved 2,078 accident-free
days of continuous operation which is a testament to the professionalism and
hard work of our team in Romania.
In February 2023, the International Chamber of Commerce ("ICC") released the
final merits award in respect of Serinus Romania arbitration case against its
former partner in the Satu Mare Concession in Romania, Oilfield Exploration
Business Solutions S.A. ("OEBS"), and has awarded in favour of Serinus.
The decision of the arbitral tribunal has confirmed that, as a result of OEBS'
default under the Joint Operating Agreement between the parties ("JOA"), OEBS'
40% participating interest in the Satu Mare Concession in Romania will be
transferred to Serinus as of the notification to the parties of the approval
by the Romanian Government and the National Agency of Fiscal Administration
("ANAF"). The arbitral tribunal has also directed OEBS to take all necessary
actions to formally transfer the 40% participating interest to Serinus.
Validity of the ICC Award was acknowledged by the Romanian Court of Appeal in
June 2024.
Tunisia
The Group currently holds two concession areas within Tunisia, through its
operating subsidiary in Tunisia, Serinus Tunisia B.V. ("Serinus Tunisia").
These concession areas both contain discovered oil and gas reserves and are
currently producing. The largest asset is the Sabria field. Sabria is a
large, conventional oilfield which the Group's independent reservoir engineers
have estimated to have approximately 445 million barrels of oil equivalent
originally in place. Of this oil in place only 1.7% has been produced to
date due to a low rate of development on the field. Serinus has spent
extensive time studying the best means of further developing this field and
considers this to be an excellent asset for remedial work to increase
production and, on completion of ongoing reservoir studies, to conduct further
development operations including new wells. Due to a low rate of development
on the field, Serinus has spent extensive time studying the best means of
further developing this field and considers this to be an excellent asset for
remedial work to increase production and, on completion of ongoing reservoir
studies, to conduct further development operations.
During 2024, the Group's Tunisian operations produced a total of 155 Mbbl of
oil and 167 MMcf of gas, equating to an average daily production of 500
boe/day (2023 - 539 boe/day).
The workover to install a pump into the Sabria W-1 well in 2023 encountered
unexpected conditions as a result of old drilling mud and tubulars left in the
well from operations in 1998. The Group and its partner, Enterprise Tunisienne
D'Activite Petroliere ("ETAP"), suspended the workover and have determined
that a sidetrack is required to complete the operation. The sidetrack design
has been completed and the long lead items have been ordered and received in
country.
The Group and ETAP also conducted workover operations on the Sabria N-2 well
in first half of 2023. Workover operations were completed on time and within
budget. The objectives of the workover were to remove wellbore restrictions,
install new production tubing, and remediate reservoir damage around the
wellbore. Wellbore restrictions were removed, and new production tubing was
installed. The well will need further stimulation to clean up the formation
damage and discussions are continuing with the partner on this issue. The well
was drilled in 1980 but was damaged during completion and, although in
proximity to producing wells, in particular the prolific WIN-12bis well, was
not able to flow oil to surface. The Group's engineering analysis estimates
that a successful workover and recompletion will initially increase gross
production from the Sabria field by approximately 420 boe/d.
Production from the Chouech Es Saida area increased during 2024. This was the
result of the Group's active management of the artificial lift systems,
optimising production rates. In addition, the active life of the pumping
units has been extended, this has increased the pump life from seven months in
2019 to almost four years in 2024.
The Group applied to extend the Ech Chouech licence which expired in June
2022. The Group is continuing its application to regain the licence once the
licence process is formalised. The Group remains the only feasible operator
for the Ech Chouech concession due to the proximity of the existing Group's
facilities at Chouech Es Saida to the Ech Chouech oil field and legal
privileges which the Group enjoys as a former title holder granting the Group
pre-emptive rights for this concession.
Serinus has operated safely and efficiently in Tunisia throughout the year. By
year-end 2024, the Group had reached 3,313 accident-free days without a
lost-time injury in Tunisia, demonstrating the professionalism and commitment
of our team in Tunisia.
Serinus Investment Thesis
Investment in Serinus offers shareholders an ability to access international
oil and gas upstream operations with strong cash flow generation through the
oil and gas commodity cycle. Our low-cost onshore asset base provides
significant near-term production growth opportunities. The size of the
existing asset base allows for significant organic growth without incremental
asset acquisition cost in areas where our technical knowledge has been refined
over the years that Serinus has operated these concession areas. Serinus
offers a compelling growth opportunity where risks are mitigated by our
extensive experience in our operating areas and the low-cost nature of our
assets. The Group's existing assets also include large exploration
prospects within close proximity of existing infrastructure. The Group
allocates capital to these exploration prospects which if successful can add
meaningful production and cash flow to the Group.
Serinus' operations in Romania are focused on the large Satu Mare Concession
Area. The Satu Mare Concession Area is located in the northwest of Romania
along-side the Hungarian border. This large block contains the Moftinu gas
field, and the Group believes that numerous shallow gas opportunities with
similar characteristics to the Moftinu field are present in the immediate
surrounding area. In addition, the southern portion of the concession offers
excellent exploration opportunities for large oil prospects as across the
southern boundary of the Satu Mare concession is the Suplacu de Barcau oil
field (held by OMV Petrom). This is a significant oilfield estimated to have
produced in excess of 100 million barrels.
In Tunisia, the Group's operations are focused on the Sabria and Chouech Es
Saida fields. Sabria is a very large conventional oilfield where our
independent reservoir engineers have accessed a field with 445 million barrels
of oil equivalent originally in place. Of that number approximately 1.7% has
been recovered to date. This is a very low recovery factor for a
conventional oilfield and the Group expects to increase that recovery factor
materially. The Chouech field in southern Tunisia offers attractive
opportunities to increase production from existing oilfields through the
application of standard oilfield practices. Serinus' Tunisian assets can be
typified as existing discovered and producing oilfields where field
optimisation provides the path to production, revenue and cash flow growth
with no exploration risk. Underlying the Chouech field is the prospective
Acacus gas zone. Gas has been discovered and produced from this zone in
nearby concessions and recent gas infrastructure developments make this
exploration opportunity commercially attractive.
In addition to the strong asset base Serinus has a strong and experienced
management team. Within each jurisdiction, we have local professionals
managing the operations. Within the Group we have significant technical and
commercial experience and are able to apply that experience across our
business units.
Serinus' Strategy
Vision
The Group's goal is to transform the potential of its extensive land base in
Romania and Tunisia into enhanced shareholder value through the efficient
allocation of capital.
Strategy
Serinus is focused on significant growth potential within its existing
concession and license holdings in Romania and Tunisia through the development
of low cost, high return projects, as follows:
1. Leverage Land Position:
· One concession in Romania with multiple play types and prospects
· Two exploration and production concessions in Tunisia with all work
commitments completed
· Extensive oil and natural gas exploration and development potential
within multiple play horizons
2. Commitment to Shareholders:
· Cohesive management team with a commitment to enhancing shareholder
value
· Abide by the highest thresholds of disclosure for an AIM-listed Group
· Extensive experience and a proven track record of the allocation of
shareholder capital
3. Manage Risks:
· Managing surface and subsurface risks through constant evaluation and
introduction of new technologies
· Allocate capital to projects with attractive returns at relatively
low risk profiles
· Operator of all concessions allows for cost control
4. Focus on Growth:
· Leverage cash flow to grow through expanded exploration and
development of the existing asset base
· Seek acquisitions that will provide synergies at a cost that is
accretive to shareholders
Chairman's Letter
Dear shareholders,
2024 was a year defined by our employees. In a year that the Group spent in
preparations for drilling operations in 2025 our teams engaged and
enthusiastically developed the knowledge and capital required to execute our
future operations.
Corporately our teams work diligently to control and reduce costs to maximise
the operating cash flow available to our growth plans. Significant
reductions in general and administrative costs allow more of our generated
cash flow to be allocated to operations which drive value creation.
In Romania our highly capable team maintained the production at the Moftinu
gas field and work tirelessly to navigate the often complicated Romanian legal
and fiscal environment. Health and safety have always been a priority, and
it is admirable that our Romanian team has built and operated the Moftinu gas
plant with no lost time injuries for the productive life of the field. Since
we first flowed gas from the Moftinu gas field the team has been diligently
focused on health and safety. In addition, the team has sought ways to
reduce reliance on the Romanian electrical grid by installing solar panels on
many of our facilities. Costs savings have been generated by using creative
solutions. No better is that illustrated than using the Canar-1 exploration
well as a water injection well thereby eliminating the need to truck produced
water but rather injecting that water back into the lower reservoirs. This
initiative has generated significant cost savings.
The team in Tunisia has been very busy with maintenance of our facilities and
upgrading those facilities. Rigorous monitoring of production parameters and
pump frequency has allowed for a significant increase in pump life. The
longer a pump is able to produce the fewer replacements are required thus
adding to the efficiency of capital allocated to our production. The team in
Tunisia has been focused on ensuring that all the long-lead items required for
the side-tracking of the Sabria W-1 well are in place. This is logistically
challenging but critical. Should materials not be in place when a rig
becomes available the rig slot could be lost and delays created. I am
pleased to say that the team has been diligent in their efforts and all
long-lead items are in country ready to begin operations in 2025.
It is reassuring to know that we have been able to develop such a driven and
competent team within our Company. It is also impressive to see the
collaboration between the technical and financial functions of our business
units. Skills that may be common in one of our business units may not be
common in another and the collaborative and efficient transfer of those skills
is most impressive. This skills transfer is a key feature of the synergies
between our operating areas.
In closing I look forward to operations in 2025 safe in the knowledge that our
people are diligently working to ensure the best chance of success.
Yours sincerely,
Łukasz Rędziniak, Chairman of the Board of Directors
14 March 2025
Letter from the CEO
Dear Fellow Shareholders,
As we look back at 2024 we can reflect that the progress that has been made
has been significant. Our 2024 results reflect both the challenges and
opportunities as we navigate a complex energy landscape in both of our
business units.
Operationally 2024 was a year where the Group accrued cash, refined its
drilling and development plans and put in place the equipment, manpower and
technical knowledge to progress developments in 2025. Critical to our growth
plans is the drilling of a side-track on the Sabria W-1 well. This well is
the first candidate for the installation of artificial lift in the Sabria
field. Initially plans focused on working over this well and installing a
pump in the existing bottom hole section. These plans were delayed when,
upon entering the lower sections of the well, it was found that the conditions
in the well were unsuitable for the installation of a pump. Rather than
continue with the work the Group made the decision to perform a side-track.
This work will provide the company with a new, clean section in which to
install the pump. Work in 2024 continued on design and technical analysis of
this project whilst the Group waited for a suitable rig to become available.
The rig has been contracted and subject to the performance of drilling ahead
of the Group's rig-slot will be active in 2025.
Pump performance in Chouech Es Saida continued to improve demonstrating the
positive effect that artificial lift can have on these types of fields. In
late 2024 pumps were replaced in the CS-3 and CS-7 wells. These pumps had
been in place for almost four years, a dramatic increase in pump life
attributable to close monitoring and maintenance. Continued optimisation of
pump and well performance has allowed the extraction of material quantities of
oil and gas.
In Romania the Moftinu gas field is nearing the end of its natural life. The
field has exceeded all third-party engineering estimates of recoverable gas
and has allowed the Group to showcase how developments in Romania can be cash
flow accretive. Romania is currently politically dynamic with Presidential
elections expected in 2025. Work on further projects in Romania will depend
on the outcomes of this political situation, however there are considerable
opportunities for growth within this concession area. The Group has been
engaged with the Romanian authorities in efforts to assist Romania in creating
an environment where the vast potential of gas development in Romania can be
realised.
Financially the Group continues to provide positive news. Revenue for the
full year 2024 was US$15.4 million demonstrating stable production and
commodity prices. The Group showed strong cost control and was able to
realise EBITDA of US$1.4 million. Reductions in general and administrative
costs from US$4.9 million in 2023 to US$3.6 million in 2024 have more than
offset the slight decrease in production related to the natural declines in
Romania.
Looking ahead we are eager to commence the well side-track at the Sabria W-1
well. We expect this well to demonstrate the efficacy of artificial lift in
the Sabria field. Third-party estimates suggest that incremental gross
production from the introduction of this pump could exceed 400 boe/d. The
potential for additional pumps in the Sabria field is very exciting.
In summary I would like to thank our shareholders for their continued
support. Serinus enjoys an asset position that offers excellent
opportunities for growth. Our team is engaged and energised and looks
optimistically to the future growth of our business.
Yours sincerely,
Jeffrey Auld, Chief Executive Officer
14 March 2025
Report from the CFO
Liquidity, Debt and Capital Resources
During the year the Group invested a total of $1.1 million (2023 - $5.5
million) on capital expenditures before working capital adjustments. In
Tunisia, the Group invested $1.1 million (2023 - $5.0 million) performing
workovers and purchasing long lead items for the Sabria artificial lift
programme. In Romania, the Group invested $nil million (2023 - $0.5 million)
during the year.
The Group's funds from operations for the year ended 31 December 2024 were
$1.1 million (2023 - $1.9 million). Including changes in non-cash working
capital, the cash flow generated from operating activities in 2024 was $0.9
million (2023 - $1.9 million). The Group is debt-free and continues to
pursue opportunities to expand and continue growing production within our
existing resource base to deliver shareholder returns.
Year ended 31 December
($000) 2024 2023
Current assets 8,558 11,341
Current liabilities (17,890) (16,926)
Working Capital (9,332) (5,585)
The working capital deficit at 31 December 2024 was $9.3 million (2023 - $5.6
million deficit).
Current assets as at 31 December 2024 were $8.6 million (31 December 2023 -
$11.3 million), a decrease of $2.7 million. Current assets consist of:
· Cash and cash equivalents of $1.4 million (2023 - $1.3 million)
· Restricted cash of $1.1 million (2023 - $1.2 million)
· Trade and other receivables of $5.4 million (2023 - $8.1
million).
· Product inventory of $0.7 million (2023 - $0.7 million)
Current liabilities as at 31 December 2024 were $17.9 million (2023 - $16.9
million), an increase of $1.0 million. Current liabilities consist of:
· Accounts payable and accrued liabilities of $7.4 million (2023 -
$9.3 million)
· Decommissioning provision of $9.4 million (2023 - $6.7 million)
o Tunisia - $7.7 million (2023 - $5.3 million)
o Romania - $0.9 million (2023 - $0.6 million)
o Canada - $0.8 million (2023 - $0.8 million) which are offset by restricted
cash in the amount of $1.1 million (2023 - $1.2 million) in current assets
· Income taxes payable of $0.9 million (2023- $0.8 million)
· Current portion of lease obligations of $0.2 million (2023 - $0.1
million)
Non-current assets
Property, plant and equipment ("PP&E") decreased to $44.4 million (2023 -
$56.0 million). The decrease is due to depletion expense of $3.2 million, a
change in the estimate of asset retirement assets of $3.7 million, and an
impairment expense of $1.5 million in Moftinu due to natural depletion of the
gas field. Also, Santau was reclassified to exploration and evaluation assets
resulting in a reduction in PP&E of $4.3 million. The Santau assets,
initially transferred from Exploration and Evaluation ("E&E") assets to
PP&E in 2017, have been reclassified back to E&E assets to align with
IAS 1 requirements, with no impact on the Group's total assets, as Santau
relative value has increased due to impairments and depletion of Romania's
main producing oil and gas assets (see Notes 11 and 12 of the Financial
Statements). The reductions in PP&E were partially offset by capital
additions of $1.1 million. E&E assets increased by the Santau
reclassification of $4.3 million but this was offset by the $4.2 million
impairment of the Sancrai-1 well and totalled $10.7 million (2023 - $10.7
million).
Financial Review - Year ended 31 December 2024
Funds from Operations
The Group uses funds from operations as a key performance indicator to measure
the ability of the Group to generate cash from operations to fund future
exploration and development activities. The following table is a
reconciliation of funds from operations to cash flow from operating
activities:
Year ended 31 December
($000) 2024 2023
Cash flow from operations 865 1,875
Changes in non-cash working capital 243 66
Funds from operations 1,108 1,941
Funds from operations per share 0.01 0.02
Tunisia generated funds from operations of $4.9 million (2023 - $7.9 million)
and Romania used funds in operations of $0.9 million (2023 - $1.3 million).
Funds used at the Corporate level were $2.9 million (2023 - $4.7 million)
resulting in net funds from operations of $1.1 million (2023 - $1.9 million).
Production
Year ended 31 December 2024 Tunisia Romania Group %
Crude oil (bbl/d) 423 - 423 76%
Natural gas (Mcf/d) 457 331 788 24%
Condensate (bbl/d) - - - -
Total (boe/d) 500 55 555 100%
Year ended 31 December 2023
Crude oil (bbl/d) 458 - 458 71%
Natural gas (Mcf/d) 484 617 1,101 29%
Condensate (bbl/d) - - - -
Total (boe/d) 539 103 642 100%
During the year, production volumes decreased by 87 boe/d (14%) to 555 boe/d
(2023 - 642 boe/d) primarily due to a combination of natural production
declines and the shut-in of wells in Moftinu. Romania's production volumes
decreased by 48 boe/d (47%) to 55 boe/d (2023 - 103 boe/d) while production in
Tunisia decreased by 39 boe/d (7%) to 500 boe/d as result of the oil fields'
maintenance programme. Ongoing workover programmes continue in the Chouech Es
Saida field as part of active production management.
Oil and Gas Revenue
($000)
Year ended 31 December 2024 Tunisia Romania Group %
Oil revenue 12,345 - 12,345 80%
Gas revenue 1,972 1,084 3,056 20%
Condensate revenue - - - -
Total revenue 14,317 1,084 15,401 100%
Year ended 31 December 2023
Oil revenue 13,313 - 13,313 74%
Gas revenue 1,879 2,683 4,562 26%
Condensate revenue - - - -
Total revenue 15,192 2,683 17,875 100%
Realised Price
Year ended 31 December 2024 Tunisia Romania Group
Oil ($/bbl) 79.92 - 79.92
Gas ($/Mcf) 11.79 10.72 11.39
Condensate ($/bbl) - - -
Average realised price ($/boe) 78.51 64.34 77.31
Year ended 31 December 2023
Oil ($/bbl) 79.85 - 79.85
Gas ($/Mcf) 10.65 13.05 11.94
Condensate ($/bbl) - - -
Average realised price ($/boe) 77.45 78.30 77.58
Revenue during the year decreased to $15.4 million (2023 - $17.9 million) as
the Group saw the average realised price decrease to $77.31/boe (2023 -
$77.58/boe) and production decline in Romania.
Under the terms of the Sabria Concession Agreement the Group is required to
sell 20% of its annual crude oil production from the Sabria concession into
the local market, which is sold at an approximate 10% discount to the price
obtained on its other crude sales. The remaining crude oil production is
sold to the international market through periodic liftings. In 2024, the
Group completed three oil liftings (2023 - two liftings).
Royalties
Year ended 31 December
($000) 2024 2023
Tunisia 1,831 1,929
Romania 48 125
Total 1,879 2,054
Total ($/boe) 9.43 8.91
Tunisia oil royalty (% of oil revenue) 12.8% 12.7%
Romania gas royalty (% of gas revenue) 4.4% 4.7%
Total (% of revenue) 12.2% 11.5%
Royalties decreased to $1.9 million (2023 - $2.1 million) while the Group's
average royalty rate increased to 12.2% (2023 - 11.5%).
In Romania the royalty is calculated using a reference price that is set by
the Romanian authorities and not the realised price to the Group. The
reference gas prices during 2024 remained higher than the realised price by
40%. Romanian royalty rates vary based on the level of production during a
quarter. Natural gas royalty rates range from 3.5% to 13.0%.
In Tunisia royalties vary based on individual concession agreements. Sabria
royalty rates vary depending on a calculation of cumulative revenues, net of
taxes, as compared to cumulative investment in the concession, known as the "R
factor". As the R factor increases, so does the royalty percentage to a
maximum rate of 15%. During 2024, the royalty rate remained unchanged in
Sabria at 10% for oil and 8% for gas. Chouech Es Saida royalty rate was flat
at 15% for both oil and gas.
Production Expenses
Year ended 31 December
($000) 2024 2023
Tunisia 6,453 5,349
Romania 1,665 2,633
Canada 12 31
Group 8,130 8,013
Tunisia production expense ($/boe) 35.38 27.27
Romania production expense ($/boe) 98.87 76.84
Total production expense ($/boe) 40.81 34.78
During the year production expenses increased by $0.1 million (1%) to $8.1
million (2023 - $8.0 million). Per unit production expenses increased by
$6.03/boe (17%) to $40.81 (2023 - $34.78).
Tunisia's production expenses increased from the prior year by $1.2 million to
$6.5 million (2023 - $5.3 million), with per unit production increasing to
$35.38/boe (2023 - $27.27/boe) mainly due to the increase of roads maintenance
in Chouech Es Saida field as consequence of weather condition changes
resulting in increased frequency of sandstorms.
Romania's overall operating costs decreased to $1.7 million (2023 - $2.6
million), with per unit production expenses increasing to $98.87/boe (2023 -
$76.84/boe) due to naturally declining production and the impact of inflation
in Romania.
Canada production expenses relate to the Sturgeon Lake assets, which are not
producing and are incurring minimal operating costs to maintain the property.
Operating Netback
Serinus uses operating netback as a key performance indicator to assist
management in understanding Serinus' profitability relative to current market
conditions and as an analytical tool to benchmark changes in operational
performance against prior periods. Operating netback consists of petroleum
and natural gas revenues less direct costs consisting of royalties and
production expenses. Netback is not a standard measure under IFRS and
therefore may not be comparable to similar measures reported by other
entities.
Year ended 31 December 2024
($/boe) Tunisia Romania Group
Sales volume (boe/d) 498 46 544
Realised price 78.51 64.34 77.31
Royalties (10.04) (2.86) (9.43)
Production expense (35.38) (98.87) (40.81)
Operating netback 33.09 (37.39) 27.07
Year ended 31 December 2023
($/boe) Tunisia Romania Group
Sales volume (boe/d) 537 94 631
Realised price 77.45 78.30 77.58
Royalties (9.83) (3.65) (8.91)
Production expense (27.27) (76.84) (34.78)
Operating netback 40.35 (2.19) 33.89
The Group operating netback decreased to $27.07/boe (2023 - $33.89/boe) due to
lower realised prices in Romania and higher per unit production expenses.
The Group generated a gross profit of $1.4 million (2023 - $2.5 million) due
to increased average realised price in Tunisia offset by increased production
costs.
Earning before interest, taxes, depreciation and amortisation ("EBITDA")
Serinus uses EBITDA as a key performance indicator to assist management in
understanding Serinus' cash profitability. EBITDA is computed as net
profit/loss and adding back interest, taxation, depletion and depreciation,
and amortisation expense. EBITDA is not a standard measure under IFRS and
therefore may not be comparable to similar measures reported by other
entities. During the year ended 31 December 2024, the Group's EBITDA
decreased to $1.4 million (2023 - $2.1 million).
Windfall Tax
Year ended 31 December
($000) 2024 2023
Windfall tax 340 783
Windfall tax ($/Mcf - Romania gas) 3.36 3.81
Windfall tax ($/boe - Romania gas) 20.17 22.84
During 2024, the Group incurred windfall taxes in Romania of $0.3 million
(2023 - $0.8 million), a decrease of $0.5 million. This decrease is directly
related to decreased production and lower realised gas prices which decreased
from an average realised price of $13.05/Mcf in 2023 to $10.72/Mcf in 2024.
In Romania, the Group is subject to a windfall tax on its natural gas
production which is applied to supplemental income once natural gas prices
exceed 47.53 RON/MWh. This supplemental income is taxed at a rate of 60%
between 47.53 RON/MWh and 85.00 RON/MWh and at a rate of 80% above 85.00
RON/MWh. Expenses deductible in the calculation of the windfall tax include
royalties and capital expenditures limited to 30% of the supplemental income
below the 85.00 RON/MWh threshold.
Depletion and Depreciation
Year ended 31 December
($000) 2024 2023
Tunisia 3,188 3,582
Romania 340 866
Corporate 125 124
Total 3,653 4,572
Tunisia ($/boe) 17.48 18.26
Romania ($/boe) 20.16 25.27
Total ($/boe) 18.34 19.84
Depletion and depreciation expense decreased by $0.9 million (20%) to $3.7
million (2023 - $4.6 million), being a per unit decrease of $1.50/boe to
$18.34/boe (2023 - $19.84/boe). The decrease in expense is primarily due to
a lower depletable base on the Group's assets and declining production in
Romania.
General and Administrative ("G&A") Expense
Year ended 31 December
($000) 2024 2023
G&A expense 3,409 4,928
G&A expense ($/boe) 17.12 21.39
G&A costs decreased during the year by $1.5 million (31%), totalling $3.4
million (2023 - $4.9 million). This reduction was driven by lower personnel
expenses, decreased professional services fees, and the implementation of cost
control measures across the Group.
Share-Based Payment
Year ended 31 December
($000) 2024 2023
Share-based payment 221 3
Share-based payment ($/boe) 1.11 0.01
Share-based compensation increased to $221 thousand (2023 - $3 thousand) due
to the Company granting 6,537,280 ordinary shares of nil par value to
directors and senior management under the Company's long term incentive plan.
Net Finance Expense
Year ended 31 December
($000) 2024 2023
Interest on leases 126 76
Accretion on decommissioning provision 1,667 1,801
Foreign exchange and other (1,000) 46
793 1,923
Net finance expense for 2024 decreased to $0.8 million (2023 - $1.9 million)
predominantly due to foreign exchange gains and other income.
Impairment
At 31 December 2024, the Group completed an impairment assessment to determine
if there were any indicators of impairment or impairment reversals. In
Tunisia, there were no indicators of impairment or impairment reversals
identified at Sabria or South Tunisia. The Group had applied to extend the
Ech Chouech licence but this expired in June 2022. The Group intends to
continue its application to regain the licence once the licence application
process is formalised. No indication has been received that the Group will
not be successful once the process to re-apply becomes available and as such
has made the judgement that it will be able to regain the Ech Chouech licence
and therefore no impairment has been charged to this asset.
In Moftinu, the Group determined that there were indicators of impairment and
recognised an impairment expense of $1.5 million. The primary impairment
indicators in Romania during 2024 included reduced gas prices throughout the
year, natural depletion of the Moftinu gas field reflecting on life of shallow
gas fields and the fiscal regime in Romania.
The Sancrai-1 exploration well was drilled in 2021 and encountered gas;
however, the Group was unable to achieve a measurable gas flow across the
three perforated zones. As a result, the well was suspended. Following a
comprehensive analysis at the 2024 year-end, which included assessment of
up-dip potential, the decision was made to abandon the well. Consequently, the
Sancrai-1 well was impaired, and the Group recognised an impairment expense of
$4.2 million related to the exploration asset.
Taxation
For the year ended 31 December 2024, income tax expense amounted to $1.1
million (31 December 2023 - $1.7 million). The decrease was driven by lower
taxable income and the recovery of tax basis in Tunisia during the year.
Solidarity tax
On 29 December 2022, the Government of Romania published Emergency Ordinance
no.186/2022 detailing measures to implement Council Regulation (EU) 2022/1854
regarding the emergency intervention to introduce a solidarity contribution
for companies that carry out activities in the oil, natural gas, coal and
refinery sectors. This additional tax in Romania is calculated at a rate of
60% applied to the Group's annual profit, in excess of 20% of its average
profits for the financial years 2018-2021. The solidarity tax applies for
the financial year 2022 only.
The Group does not believe that the solidarity tax is applicable to its
operations in Romania, has received legal advice to support that position and
will continue challenging the legality of this additional tax. Throughout
2024 and early 2025, the Group has continued contesting the Romanian tax
authority's decision to impose a Solidarity Tax, arguing that the tax is not
applicable to its 2022 profits due to retroactivity, excessive taxation, and
violations of legal principles. Despite filing administrative and legal
challenges, including a preliminary claim and suspension request, both were
denied, the Group is currently awaiting the Romanian court's reasoning before
pursuing further appeals, possible constitutional challenge, and international
arbitration.
If the Group were to consider the tax applicable for 2022, then the amount due
is estimated to be approximately $0.76 million, while for 2023 and 2024 there
is no solidarity tax since the operations in Romania are in annual loss
position. Consistent with the requirements of IAS 37 Provisions, Contingent
Liabilities and Contingent Assets, the Group has assessed that the Solidarity
Tax is not applicable and, accordingly, has not recognised a provision for
this tax in its financial statements.
Foreign Currency Translation
Foreign currency translation occurs from fluctuations in the foreign exchange
rates in entities with a different functional currency than the reporting
currency (USD). Functional currency of Serinus Tunisia remained USD and the
management do not envisage any triggers which could lead for its change in
foreseeable future. Functional currency of Serinus Romania was Romanian Leu
(RON) up to 31 December 2022 subsequent to which management considered changed
circumstances and economic environment in Romania and concluded that
functional currency of the Group's Romanian business unit should be changed
from RON to USD in 2023. In making this conclusion, management considered all
primary and secondary indicators for determination of the functional currency
in accordance with IAS 21 The Effects of Changes in Foreign Currency Exchange
Rates. Particularly, management considered cash flow indictors of Serinus
Romania, its sales price and sales market indicators, expense indicators,
financing indicators, degree of autonomy, as well as intra-Group transactions
and arrangements.
Going Concern
The Directors have considered the going concern of the Group and are satisfied
that the Group has sufficient resources to operate and to meet its commitments
in the normal course of business for not less than 12 months from the date of
these consolidated financial statements. Directors have considered the
Group's net liability position and the mitigating factors, which support the
Group's ability to continue as a going concern (see Note 2 of the Financial
Statements). On that basis, the Directors consider it appropriate to prepare
the consolidated financial statements on a going concern basis.
Vlad Ryabov, Chief Financial Officer
14 March 2025
Review of Operations
Romania
· Satu Mare Block - 2,950 km(2) of onshore land.
· Located within the Pannonian Basin on trend with discovered and
producing oil and gas fields and close to infrastructure.
· Multiple play types that have produced or are producing along the
same trend, including shallow amplitude-supported gas reservoirs; conventional
siliciclastic oil reservoirs; and fractured-basement oil and gas reservoirs.
· Serinus operates with a 100% working interest which is owned and
operated through the wholly owned subsidiary Serinus Energy Romania S.A. The
Group has completed all of its commitments under the fourth exploration phase
of the Satu Mare Concession Agreement. In October 2023, the Group received a
four year exploration period extension divided into two phases. The first
phase of the extension is mandatory and is two years in duration starting on
28 October 2023. The work commitment for the first phase is the reprocessing
of 100 kilometres of legacy 2D seismic as well as a 2D seismic acquisition
program of 100 kilometres including processing the acquired seismic data. The
second phase of the extension is optional and is two years in duration
starting on 28 October 2025 with a work commitment of drilling one well within
the concession area with no total drilling depth requirement stipulated.
Satu Mare Concession - History
· Serinus farmed-in to the Satu Mare Concession in 2008 and earned
60% working interest by funding 100% of work commitments for Exploration
Phases 1 and 2.
· The Group has a 100% working interest in the concession as its
partner has defaulted on its obligations under the Joint Operating
Agreement. The Group filed a Request for Arbitration with the Secretariat of
the International Court of Arbitration of the International Chamber of
Commerce ("ICC") seeking a declaration affirming the Group's rightful claim of
ownership of its defaulted partners' 40% participating interest and to compel
transfer of that interest to the Group. In 2023 Serinus announced that it
had received confirmation from the ICC that as a result of its partners'
default under the Joint Operating Agreement, the defaulted partners' 40%
participating interest in the Satu Mare concession will be transferred to
Serinus Romania, directing the defaulted partner to take all necessary actions
to formally transfer the 40% participating interest to Serinus.
· Serinus has completed all the phase 1 and 2 work commitments, as
follows:
o Acquired two 3D seismic surveys covering a total of 260 km(2) (80 km(2)
Moftinu & 180 km(2) Santau Surveys).
o Drilled four wells resulting in Moftinu gas discovery (Madaras-109,
Moftinu 1000, 1001 & 1002bis wells).
· Completion of Phase 2 entitled Serinus to enter Exploration Phase
3.
· The Phase 3 work program included the following commitments:
o To drill two wells: one well to a depth of 1,000m and one well to a depth
of 1,600m.
§ Serinus drilled M-1007 (a re-drill of M-1001) and M-1003 (1,600m).
o Renegotiated commitment - to drill two exploration wells: one well to a
depth of 1,000m and one well to a depth of 1,600m. These wells replaced the
previous commitment of 120 km(2) of 3D seismic.
§ The M-1008 well was drilled in February 2021 and qualified as the 1,000m
commitment well and the Sancrai well was drilled in the second half of 2021
which qualified as the 1,600m well.
· The Group completed all of its commitments under the third
exploration phase of the Satu Mare Concession Agreement, and in October 2021,
received an additional two-year evaluation phase on the Satu Mare Concession
until 27 October 2023. The Group agreed to the following work commitments
over the term of this evaluation phase:
o Phase 1: From 28 October 2021 to 27 October 2022, the Group was required
to reprocess 160.9 km 2D seismic in the Madaras area at an estimated cost of
$100,000; and
o Phase 2: From 28 October 2022 to 27 October 2023, the Group was required
to reprocess 30.1 km 2D seismic in the Santau-Nusfalau area at an estimated
cost of $50,000.
· The Phase 1 work commitment was completed in 2022 and Phase 2 was
completed early in 2023.
· The greater Moftinu gas field area has been declared a commercial
field.
· In October 2023, the Group has received an additional exploration
phase extension of the Satu Mare Concession in Romania. The extension is in
two phases. The first phase of the extension is mandatory and is two years in
duration starting on 28 October 2023. The work commitment for the first phase
is the reprocessing of 100 kilometres of legacy 2D seismic as well as a 2D
seismic acquisition program of 100 kilometres including processing the
acquired seismic data. The second phase of the extension is optional and is
two years in duration starting on 28 October 2025 with a work commitment of
drilling one well within the concession area with no total drilling depth
requirement stipulated.
Serinus generated the first gas production in the region in April 2019, after
the successful completion of the Moftinu Gas Plant. The Moftinu Gas Project is
the development of the shallow (800-1,000m), multi-zone Moftinu gas field. The
field has relatively low drilling and completion costs, with strong initial
well production rates. Serinus also built a three-kilometre sales line that
ties-in the Moftinu Gas Plant into the Transgaz pipeline, Abramut. The
infrastructure created by Serinus in the Satu Mare area represents a very
important addition and investment which has established the Group as one of
the most significant investors in the area.
The Moftinu gas plant was designed at a capacity of 15 MMcf/d and can
accommodate up to six flowlines. During 2024, production was predominantly
comprised from well M-1004 averaging 0.3 MMcf/day (2023 - 0.6 MMcf/d). The
Group continues to explore future drilling locations both within the existing
field of Moftinu, and throughout the rest of the Satu Mare concession. The
Group believes there are similar shallow gas fields to the Moftinu gas field,
providing Serinus with additional low-cost shallow gas reserves.
Tunisia
The Group currently holds two Tunisia concessions, each of which currently
produces oil and gas (Sabria and Chouech Es Saida). This production has been
sustained with a low-cost, low-risk development program, but has significant
growth opportunities over the medium to long-term. The Group has no
outstanding work commitments.
License Serinus Working Interest Approximate Gross Expiry
Area (acres)
Sabria 45% (ETAP 55%) 26,196 November 2028
Chouech Es Saida 100% 42,526 December 2027
Ech Chouech 100% 35,139 Expired June 2022
Sanrhar 100% 36,879 Relinquished 2021
Zinnia 100% 17,471 Relinquished 2021
The Group applied to extend the Ech Chouech licence which expired in June
2022. The Group is continuing its application to regain the licence once the
licence process is formalised. The Group remains the only feasible operator
for the Ech Chouech concession due to the proximity of the existing Group's
facilities at Chouech Es Saida to the Ech Chouech oil field and legal
privileges which the Group enjoys as a former title holder granting the Group
pre-emptive rights for this concession.
Sabria
· Produced over 7.2 million boe (gross) to date.
· Large Ordovician light oil field with stable production from its
large reserve base and long reserves life index.
· The Ordovician reservoir at Sabria contains 445 million bbl OIIP
(P50), into which only eight wells (12 including re-entries) have been
drilled. The reservoir comprises a large stratigraphic trap with a
continuous oil column that spans the Upper Hamra, Lower Hamra and the El
Atchane formations.
· Installation of artificial lift in the Sabria W-1 well will
require a sidetrack. The sidetrack design has been completed and the
procurement process for the long lead items was finalised. Plans for
additional production enhancement through artificial lift are in place for
other wells in the field.
Chouech Es Saida
· Produced over 4.0 million boe to date from the TAGI Formation in
the Triassic reservoir.
· The deeper Silurian Acacus sands and the Tannezuft fan, which
have been penetrated successfully and produced hydrocarbons from two wells in
the concession, hold enormous growth potential for Serinus.
· The Silurian Acacus sands, which are hydrocarbon-charged in the
Chouech block, are emerging in Southern Tunisia as a major new oil, condensate
and gas play with exploration success rates of nearly 100%.
· The Group continued to optimise the performance of the pumps in
Chouech Es Saida wells in 2024, resulting in steadily improving performance
from the field.
Reserves
Group NET 1P & 2P Reserves - Using Forecast Prices
2024 2023
Oil & Liquids Gas Boe Oil & Liquids Gas Boe Change
(Mbbl) (MMcf) (Mboe) (Mbbl) (MMcf) (Mboe)
Tunisia
Proved (1P) 2,900 6,710 4,018 2,220 4,070 2,898 38.65%
Probable 2,360 5,260 3,237 1,910 4,930 2,732 18.48%
Proved & Probable (2P) 5,260 11,970 7,255 4,130 9,000 5,630 28.86%
Romania
Proved (1P) 0.95 1,310 219 0.4 1,100 183 19.67%
Probable 0.66 910 152 0.2 1,080 180 -15.56%
Proved & Probable (2P) 1.61 2,220 371 0.6 2,180 363 2.20%
Group
Proved (1P) 2,901 8,020 4,238 2,220 5,170 3,081 37.54%
Probable 2,361 6,170 3,389 1,910 6,010 2,912 16.38%
Proved & Probable (2P) 5,262 14,190 7,627 4,130 11,180 5,993 27.26%
The upward revision in Group reserves was attributable to reclassification of
certain volumes in Tunisia from Contingent Resources to Reserves and increased
commodity prices that more than offset 2024 production. Given that the Ech
Chouech licence had expired in June 2022, the Group reserves for the year
ended 31 December 2024 and 2023 do not include reserves attributed to Ech
Chouech. The Group had applied to extend the Ech Chouech licence but this
expired and the Group intends to continue its application to regain the
licence once the licence application process is formalised. No indication
has been received that its application would not be successful once the
process to re-apply becomes available and as such the Group has made the
judgement that it will be able to regain the Ech Chouech licence and therefore
no impairment has been charged to this asset. For the year ended 31 December
2021, the reserves report attributed 253Mboe of 2P Reserves to Ech Chouech.
Contingent Resources
The Tunisian contingent resources are related to two further potential
development wells. Currently the specific contingency which would convert
these contingent resources to reserves is the Group committing to the
development program and setting out a development plan.
The Romanian contingent resources consist of the resources in two specific
reservoir sand layers which are expected to be recovered from existing wells,
but which will require additional completion work or future recompletion prior
to the start of production. The specific contingency which would convert
these resources to reserves is the Group's decision to recomplete the
producing wells to access recovery of the gas resources from these sands,
which is forecast to occur once production from the current producing sands
have become depleted.
Group Gross Unrisked Contingent Resources - Using Forecast Prices
2024 2023
Oil & Liquids Gas Boe Oil & Liquids Gas Boe Change
(Mbbl) (MMcf) (Mboe) (Mbbl) (MMcf) (Mboe)
Tunisia
1C Contingent Resources 400 1,000 567 500 1,500 750 -24.44%
2C Contingent Resources 1,000 2,900 1,483 1,600 4,300 2,316 -35.95%
3C Contingent Resources 1,900 5,300 2,783 2,800 7,900 4,116 -32.38%
Romania
1C Contingent Resources - 2,500 417 - 2,500 417 0.0%
2C Contingent Resources - 4,300 717 - 4,300 717 0.0%
3C Contingent Resources - 7,000 1,167 - 7,000 1,167 0.0%
Group
1C Contingent Resources 400 3,500 983 500 4,000 1,167 -15.74%
2C Contingent Resources 1,000 7,200 2,200 1,600 8,600 3,033 -27.46%
3C Contingent Resources 1,900 12,300 3,950 2,800 14,900 5,283 -25.23%
Environmental, Social and Governance
Serinus is an oil and gas exploration, development and production Group whose
strategic purpose is to develop and produce hydrocarbon natural resources.
These business activities provide the energy essential to many of the
processes and materials that support our daily lives but ultimately contribute
to many of the environmental issues which are of concern to us today and in
the future.
Climate change is an increasingly prominent issue, both globally and for our
industry. Thirty percent of our production is natural gas which we view as a
transition fuel towards a low-carbon economy. Our gas production is
primarily utilised in the generation of electricity and as such displaces coal
in that energy mix. In all net-zero carbon scenarios oil and gas will remain
essential elements of energy supplies for decades to come, our role in this
process is to deliver our operations as cleanly and efficiently as possible.
Whilst extractive industries are essential to our modern way of life, we are
strongly aware of the wider range of responsibilities that industries such as
ours have. In addition to the management and protection of the environment
in those countries in which we operate we also have a clear responsibility to
the welfare and the safety of our employees, our investors and stakeholders,
local communities that may be impacted by our business, host governments and
all of our business partners.
The COVID-19 pandemic reminds us that risk management needs to be dynamic and
able to adapt to new threats and the Group quickly implemented stringent and
effective protocols to protect our workforce from the risk of infection across
all of its offices and operations, which included, amongst other measures,
testing, on-site care and support, amended shift patterns and alternate
working days. Safety of our staff and contractors remains a key concern.
Therefore, a long-term goal of the Group is to be a positive influence in the
regions in which we operate through good corporate stewardship of our assets,
our people and their communities. It is a key component of the ethos of
Serinus that we maintain responsible and sustainable development while
adhering to the highest operating standards and financial discipline. We
carry out our operations in full compliance with relevant regulations and
comply with all safety and environmental requirements and aim to conduct our
business in an environmentally responsible manner. The Group has established
an Environmental, Social and Governance ("ESG") Committee, led by the Chief
Executive Officer, supported by other key personnel, and overseen by the
Board, which reviews the policies and metrics under which we operate and
measure ourselves and also evaluates the environmental framework being adopted
and recommended, such as that of the Taskforce on Climate-Related Financial
Disclosure ("TCFD"), in order to determine how we may best comply with these
evolving disclosures.
Whilst the TCFD is currently voluntary for smaller companies, we are applying
governance, risk management and strategy processes to manage climate-related
financial risks and develop this within our ESG strategy and integrate into
the corporate strategy, growth plans, capital allocation, operations and
executive management key performance indicators.
The Sustainable Development Goals ("SDGs") as set out by the United Nations,
particularly SDG 13 (Climate Action), are often referenced as reporting
criteria for many energy companies. Serinus will continually evaluate at the
Board level, through our ESG Committee, how this may be incorporated into our
ESG reporting in an appropriate and relevant manner in the future.
Environment
Serinus has existing concession and licence holdings in Romania and Tunisia.
Both asset portfolios cover extensive acreage but in vastly different
topographic settings with the Satu Mare licence covering 2,949 km(2) in the
north-west of Romania, across primarily agricultural farmland, while the two
Tunisian concessions are located in the central and southern regions of the
country in both remote desert and populated, agricultural environments.
Serinus' goal is to manage the distinct local environmental requirements of
its operations in full compliance with the relevant regulations and to reduce
our carbon footprint by minimising emissions and waste and mitigate the
potential impact of our operations on the environment.
Romania
Serinus Energy Romania has continued to present an excellent HSE track record
through 2024, with a zero-frequency rate (per one-million-man hours worked)
for Total Recordable Injuries across all sites (2023 - zero for Serinus
Romania employees) and in January 2025 the Moftinu Gas Plant reached 2,109
accident-free days of continuous operation. There have been no spills or
environmental incidents at the Moftinu Gas Plant since its commissioning in
2019. Serinus Romania has maintained full compliance with all of its
regulatory and environmental obligations.
Serinus Energy Romania completed its annual certification inspection and is
certified for ISO 14001:2015 (Environmental Management Systems), ISO 9001:2015
(Quality Management) and ISO 45001:2018 (Occupational Health and Safety).
During 2024, energy use from grid electricity at the Moftinu Gas Plant was 314
MWh, 0.83% of the annual production of 37,827 MWh, compared with 315 MWH in
2023, which was 0.45% of that year's annual production of 69,910MWh. Nine
solar panels have been installed at the Moftinu gas plant which generated
27.44kWh of energy in 2024, offsetting the equivalent of 9.007kg of CO(2)
emissions. Serinus Energy Romania continues to assess opportunities to
expand its utilisation of solar power on its available sites.
During 2024, energy use from grid electricity at the Moftinu Gas Plant was 314
MWh which was 0.83% of the annual production of 37,827 MWh, compared with 315
MWh in 2023 which was 0.45% of the annual production of 69,910 MWh, compared
with 317 MWh in 2022, which was 0.12% of that year's annual production of
267,582 MWh and compared with 314 MWh in 2021, which was 0.04% of that year's
annual production of 747,015 MWh. Nine solar panels have been installed at
the Moftinu gas plant which generated 27.44kWh of energy in 2024, offsetting
the equivalent of 9,007kg of CO(2) emissions. Serinus Energy Romania
continues to assess opportunities to expand its utilisation of solar power on
its available sites
Flue gas emissions tests are performed annually, in accordance with the
requirements specified in the environmental permit. The most recent test was
undertaken in October 2024 which monitored an average CO(2) emission level of
0.55% of total flue gas, below the benchmark CO(2) threshold of 3.8%.
A Fugitive Emissions Monitoring Report was undertaken by a European accredited
emission monitoring and pipeline integrity organisation, The Sniffers
(www.the-sniffers.com), for the Moftinu Gas Plant in October 2024. The Group
collected data and presented its report in accordance with the Environmental
Protection Agency of the United States ("US EPA") "Method 21"
EPA-453/R-95-017. The Sniffers has been accredited ISO 17025 by BELAC (the
Belgian accreditation body) on 17 December 2017 for the Method: "EPA 21
Protocol for equipment leak emission estimates, 1995, EPA-453/R-95-017". All
data and calculations were generated by proprietary software designed by The
Sniffers called Sniffers Full Emission Management Platform "SFEMP". Measured
parts per million values are converted to emission loss (kg/year). These
calculations are based on US EPA "Correlation factors for Petroleum Industry".
This method uses conversion factors depending on the source type and the
measured value. The monitoring exercise completed a Leak Detection and
Repair programme through which it identified a total of 2,760 potential
emission sources, of which 26 were not accessible (a source of emission that
cannot be measured as it cannot be reached physically or safely without
additional tools and is recalculated to be representative of all sources) and
2,734 were accessible.
Of the 2,734 accessible potential emission sources identified, there were 30
registered leaks, being 1.09% of accessible sources and resulted in an
emission loss of 3,025 kg/year. 22 leaks were detected above the Repair
Definition threshold (the threshold concentration indicating obligatory repair
of leaking sources which under the US EPA definition is 10,000 parts per
million volume), amounting to 3,101 kg/year. The report concluded that a
successful repair of the leak above Repair Definition could reduce the
emission loss by 2,817 kg/year, equating to 95.87% of the total emission.
The leaks have been repaired.
Tunisia
Serinus Tunisia maintained a strong HSE track record through 2024, with a
zero-frequency rate (per one-million-man hours worked) for Total Recordable
Injuries across all sites (2023 - zero for Serinus Tunisia employees). There
were no environmental incidents at Sabria and two minor incidents at Chouech
Es Saida which were addressed and repaired. Serinus Tunisia has maintained
full compliance with all of its regulatory and environmental obligations.
Environmental monitoring has been undertaken across all of our Tunisian fields
since 2014 in compliance with legal requirements and the Group's
responsibilities to the local environment. The annual environmental report
for 2024 was submitted to the Agence Nationale de Protection de
l'Environnement ("ANPE") in February 2025.
During 2024, the annual environmental monitoring was undertaken by Le Centre
Mediterraneen d'Analyses ("CMA") at the Sabria and Chouech Es Saida fields,
assessing: air emissions from stacks at both fields; air quality monitoring;
groundwater monitoring; produced water; fresh water; soil sampling and noise
pollution. The environmental monitoring programme for remote locations is
reviewed by local management and implemented at all sites.
Stack air emission analysis and air quality monitoring was conducted at Sabria
and Oum Chiah in September 2024. Analysis of the results demonstrated that
the Group was in compliance with approved thresholds of groundwater and soil
contaminants and required solid waste management. The Group's own review of
air emissions showed compliance in all areas, in accordance with the air
quality limits set by Decree No. 2018-447 of 18 May 2018 and Decree
No.2010-2519 of 28 September 2010, except for carbon monoxide ("CO") emissions
from older fixed equipment. The Group has investigated mitigation measures
and a short and medium-term action plan with an enhanced preventative
maintenance programme has been implemented to address this, including the
refurbishment and overhaul of affected equipment. Ground water monitoring is
conducted on a yearly basis from existing water wells drilled at Sabria. No
evidence of pollution has been reported. Five piezometer wells were drilled
at Sabria to monitor the ground water table in 2014 which continue to be
monitored.
The water disposal project manages produced water production at Sabria. This
formation water has high salinity (360 grams/litre) with traces of heavy
metals. Until 2015, disposal at Sabria was conducted by discharge into lined
surface pits for natural evaporation of fluids. The low efficiency of natural
evaporation together with the ongoing need to construct additional lined pits
led to the introduction of automated fracturing evaporator technology in 2015
and which has enabled the acceleration of evaporation of produced water
through an automated and a more efficient process. At Sabria, 32,015 m(3) of
produced water was disposed of in 2024 (2023 - 37,581 m(3)) and at Chouech Es
Saida 189,985 m(3) of produced water was evaporated from lined surface pits in
2024 (2023 - 196,770 m(3)). The Group is exploring alternative solutions for
the environmentally responsible disposal of produced water.
A review of environmental management at the Sabria fields was conducted by
First North African Consultancy for the Environment ("FNAC"
www.fnac-environment.com), an engineering consultancy, in September 2020.
This was designed to review compliance at Sabria with Tunisian environmental
regulations and analyse underground water and soil pollution in proximity to
the water disposal project. The scope of this work included: the recovery,
analysis and assessment of environmental and technical documents and reports
related to the evaporation ponds; the analysis of all previous waste pit
treatment operations and related reports; analysis of existing red register
(hazardous waste) and blue register (domestic waste); coring and sampling
investigations of the potential impacted areas (soil and underground water)
within the Sabria field; water sampling and laboratory analysis from existing
piezometers and production water discharge; and the performance of an
environmental monitoring program of the potential impacted areas within Sabria
field. The program was conducted in conjunction with representatives of ANPE
and the environmental reports were submitted to ANPE. Results from the
assessment showed below threshold levels of potential pollutants set under
Tunisian regulations and equivalency with both groundwater and soil control
samples. These demonstrated the efficacy of the water disposal project and
the process of produced water storage in evaporation pits, with no evidence of
leakage or overflow from the pits into the soil or groundwater. Subsequent
to this review, recommendations from the report have been, and continue to be,
implemented. The Group began air emissions monitoring at Sabria and Chouech
in August 2015 and continues to do so.
Waste management procedures have been implemented in all locations in Tunisia
and monitor a comprehensive range of waste products including industrial waste
(dry cell batteries, lead acid batteries, empty gas cylinders, oil filters,
used oil, contaminated waste, used fluorescent lighting), resource waste
(diesel consumption), hazardous waste (sewage, medical waste), domestic waste
(food waste, plastic bottles, cooking oil, paper) and office waste (plastic
bottles, paper, printer cartridges, batteries). For example, 1,164 kg of
paper and plastic bottles were recycled in the Tunis office in 2022, which
decreased to 784 kg of paper and plastic bottles being recycled in 2023 and
maintained at the same level 788 kg in 2024, as a result of training and
greater awareness of wastage. Electricity consumption at the Tunis office in
2024 was 92,904 kWh lower than 2023 (110,337 kWh). At Sabria electricity
consumption was 603,467 kWh (2023 - 601,259 kWh). Chouech is not connected
to the electricity grid and power at Chouech is provided by on site gas
generators. Fresh water consumption in 2024 at Sabria was 13,960 m(3) (2023
- 15,820m(3)) and at Chouech, 21,716 m(3) (2023 - 26,498 m(3)). Diesel
consumption across all operational locations was 143 m(3) a 5 % decrease over
2024 (150m(3)) but remains a significant reduction from 2019 (305m(3))
reinforced by a combination of greater awareness of wastage, training,
optimisation and more efficient transport management.
Social
Serinus seeks to ensure the health, safety, security and welfare of our
employees and those with whom we work and to ensure that we have a workforce
that is performing at its best and to contribute to the economic and social
development of the countries in which we operate. Serinus Energy Romania has
been certified for ISO 45001:2018 (Occupational Health and Safety).
The safety, security and welfare of all of our colleagues is a key priority
for the Group and governs the manner in which we aim to conduct our
business. Serinus has emergency response plans in place for all projects and
assets. These plans are reviewed for relevance and updated by senior
management annually. The plans are communicated to the workforce and
personnel receive training to ensure they are competent to carry out their
emergency roles. This is supplemented by periodic refresher training.
Drills and training exercises are routinely carried out. Where relevant,
the Group monitors the security situation at a local level and ensures that
personnel are aware and appropriate measures are taken and updated as
required. In Tunisia the HSSE team ensures the effective implementation of
the Emergency Preparedness and Response Procedures and maintains and updates
the Security Emergency Response Plan on a regular basis. In Romania,
personnel at both the head office and on-site at the Moftinu gas plant receive
monthly HSSE training for both local regulatory requirements and corporate
policies.
We undertake a range of activities to continuously improve our HSE Management
Plan to ensure that the Group's policy commitments are applied. Routine
monitoring is undertaken to assess and improve performance and periodic audits
are conducted. Our procedures are set out as corporate standards that define
the Group expected practices within the whole organisation. The standards
have been shared across the organisation and employees and contractors are
trained as required at country level. In 2024, a total of 33 HSSE training
drills and asset protection drills took place in Tunisia and 180 HSSE training
sessions took place in Romania. Regular HSSE audits are undertaken to review
policies and procedures with 45 internal HSSE and regular inspections audits
completed in Tunisia in 2024 (2023 - 24) and an annual audit was undertaken by
Lloyds Register for ISO certifications in Romania.
The Emergency Response Plan is recirculated to the Serinus team involved,
prior to the launch of any major works campaign. These circulations are
further supplemented by periodic refresher training, with drills and training
exercises regularly carried out. In Romania, there have been no accidents
since commencing production in 2019. There had been 2,078 days without
accidents as at 31 December 2024. In Tunisia, there were 3,313 days with no
accidents as at 31 December 2024. In 2024, there were no Lost Time Injuries
recorded across both Tunisia and Romania operations, and we maintain a
continuous focus on providing a safe working environment for our workforce.
Our goal is to maintain this high level of safety and efficiency.
Our Code and Policies commit us to providing a workplace free of
discrimination where all employees can fulfil their potential based on merit
and ability. We value a diverse workforce and are committed to providing a
fully inclusive workplace, which ensures we recruit and retain the highest
calibre candidates while providing the right development opportunities to
ensure existing staff have rewarding careers. Both the Romanian and Tunisian
business units are led and managed by Romanian and Tunisian nationals
respectively, and we currently have no expatriates in either of the business
units. Our Romanian business is led by Ms. Alexandra Damascan and 17% of the
staff in Romania are women, while in Tunisia 39% of the local head office are
female. We value a diverse and equal opportunities workforce, and we aim to
recruit locally in all jurisdictions as we believe in the quality of our staff
and the available pool of talent in each local market.
Serinus' Anti-Slavery and Human Trafficking Policy commits the Group to act
ethically and with integrity in all our business dealings and relationships
and to implement and enforce effective systems and controls to ensure modern
slavery is not taking place anywhere in our own business or in any of our
supply chains. The Group is also committed to ensuring there is transparency
in our own business and in our approach to tackling modern slavery throughout
our supply chains, consistent with our disclosure obligations under the UK
Modern Slavery Act 2015. We expect the same high standards from all our
contractors, suppliers and other business partners, and as part of our
contracting processes, we include specific prohibitions against the use of
forced, compulsory or trafficked labour, or anyone held in slavery or
servitude, whether adults or children, and we expect that our suppliers will
hold their own suppliers to the same high standards. The prevention,
detection and reporting of slavery in any part of our business or supply
chains is the responsibility of all those working for the Group or under our
control and they are encouraged to raise concerns about any issue or suspicion
of slavery in accordance with our Whistleblowing policy.
Serinus Tunisia developed its Corporate Social Responsibility (CSR) program in
conjunction with local communities and stakeholders to identify those areas
which would make a significant impact to those groups, focussing on support
for healthcare, education and culture in the local areas within which it
operates. It has managed a program since 2013 to undertake this, with
support and contributions for providing medical equipment to hospitals,
repairing classrooms and school facilities, providing books for school
libraries, improving nurseries and sponsoring local cultural events. Serinus
Tunisia also participated in projects with local and regional authorities and
other oil and gas companies operating in its areas, such as the Kébili CSR
Consortium with which it has been involved with since 2015 and which promotes
the regional development of the Governorate of Kébili, in collaboration with
the regional authorities, the Ministry of Industry, Energy and Mines, ETAP and
the oil and gas companies operating in the region (the "Kébili CSR
Consortium"). Since 2015 the Kébili CSR Consortium has supported education
programs, restored schools and providing facilities and infrastructure, health
initiatives, purchasing medical equipment and renovations, and other social
projects. The CSR program for Kébili also includes a cultural component
with a specific focus on encouraging women to preserve the local handicraft
traditions amongst others by setting up and equipping a handicraft centre for
women in Kébili. This project has a training and development component and
will ensure the economic empowerment of women.
Social tensions and political instability in Tunisia, particularly in the
southern regions, over the past few years has impacted the ability to execute
many of these initiatives and CSR programs, but these initiatives have been an
important part of maintaining the Group's relationships with local
stakeholders throughout this period and it is expected that with renewed
stability it will become possible to resume such support in the coming years.
Governance
The Group recognises the importance of good corporate governance and is
managed under the direction and supervision of the Board of Directors. As
required under the AIM Rules, we have adopted and comply with a recognised
corporate governance code, being the Quoted Companies Alliance Corporate
Governance Code (the "Code") and set out a summary of how we comply with it on
pages 31 to 34 of the Annual Report.
Serinus currently operates in Romania and Tunisia. Romania is allocated a
mid-score on Transparency International's most recently published Corruption
Perception Index ("CPI") and is ranked 65(th) out of 180 countries in the 2024
CPI with a score of 46, while Tunisia is ranked 92(nd) with a score of 39 on
the same CPI. Neither country is designated as high risk, Romania is within
the European Union, and both have well-evolved legal systems in place, however
the Group's policies, procedures and working practices need to remain fit for
purpose and be regularly reviewed and updated as required. The Group
maintains internal control systems to guide and ensures that our ethical
business standards for relationships with others are achieved.
Bribery is prohibited throughout the organisation, both by our employees and
by those performing work on our behalf. Our Anti-Bribery and Corruption
("ABC") programme is designed to prevent corruption and ensure systems are in
place to detect, remediate and learn from any potential violations. This
includes due diligence on new vendors, annual training for all personnel,
requisite compliance declarations from all associated persons, Gifts and
Hospitality declaration and comprehensive 'whistleblowing' arrangements.
Risk Management Statement
The Group is subject to several potential risks and uncertainties, which could
have a material impact on the long-term performance of the Group and could
cause actual results to differ materially from expectation. The management
of risk is the responsibility of the Board of Directors, and the Group has
developed a range of internal controls and procedures in order to manage the
risks. The following list outlines the Group's key risks and uncertainties
and provides details as to how these are managed.
Political and Regulatory Risk
Operating in multiple jurisdictions poses a variety of political, regulatory
and social environments, and risks, such as social unrest, political violence,
corruption, expropriation, changes in the taxation environment and
non-compliance with laws and regulations. Currently the Group is doing the
following in order to mitigate this risk:
· Actively monitors political developments and maintains
relationships with government, authorities and industry bodies, as well as
with other stakeholders.
· Weekly reports assessing security, social unrest and political
developments are provided to the Executive management team to allow for real
time reaction to dynamic situations.
· Manages compliance with laws, regulations, taxes and contractual
obligations by employing the requisite skills or engaging consultants to
supplement internal knowledge.
· Internal policies and procedures, as well as monitoring of
performance, help mitigate risks of non-compliance.
· Actively involved with the regulatory bodies of both operating
units to ensure commitments are agreed upon and concessions may be extended as
required.
Operational and Development Risk
The nature of oil and gas operations brings risks such as equipment failure,
well blow-outs, fire, pollution, performance of partners/contractors, delays
in installing property, plant or equipment, unknown geological conditions and
failure to achieve capital costs, operating costs, production or reserves.
Staff recruitment, development and retention is also key to managing
operational risk. Currently the Group is doing the following in order to
mitigate this risk:
· Has extensive monitoring and review of HSE and crisis management
policies and procedures.
· Follows strict tendering protocols, physical inspection of all
contractor fabrication facilities and extensive financial due diligence of
counterparties is designed to minimise contractor performance and counterparty
credit risk.
· Carries adequate levels of insurance.
· Rigorous review processes when selecting vendors and
contractors. Once engaged as a contractor the Group monitors contractor
performance to ensure contractor compliance with Group policies.
· Rigorously monitors costs, actual to budget trends and adjusting
forecasts on a frequent basis.
· Employs geological and technical experts to review data and work
programs and undertakes an annual reserves review.
· Training and development opportunities are considered for all
staff.
· Executive directors and senior staff have notice periods of
between six and twelve months to ensure sufficient time to transfer
responsibilities in the event of departure.
· Succession planning is considered regularly at board level.
· The Remuneration Committee meets at least once a year and as
additionally required to evaluate compensation and incentivisation plans to
ensure they remain competitive.
Availability of financing
The risk that the Group will not be able to raise funds through debt or equity
if required. Currently the Group is doing the following in order to mitigate
this risk:
· Monitor the cash position by producing monthly cash projections
to determine future cash flow requirements.
· Maintain a public listing of its equity on the Alternative
Investment Market of the London Stock Exchange in order to access capital, if
required.
· The Group is currently debt-free, with a low operating cost base
and has continued to generate positive cashflows during 2024.
· The Board considers the structure and differing capital costs of
a variety of possible sources of funds as well as the timing and access to the
various capital markets.
Financial Risk
The Group is subject to commodity price volatility, interest rates, foreign
exchange rate volatility and credit risk of counterparties. Currently the
Group is doing the following in order to mitigate this risk:
· Actively monitoring the business, preparing monthly forecasts
with various sensitivities (commodity prices, interest rates, foreign exchange
rates) to ensure the Group can sustain all macroeconomic changes.
· Careful cost management to preserve financial flexibility in the
event of economic or commodity price downturns.
· The Group has restructured its balance sheet and is now debt-free
to create greater financial flexibility.
· Exposure to both oil and gas pricing diversifies commodity price
risk.
· The Group's financial risk policies are set out in Note 4 to the
financial statements.
Environmental
Investor and lender sentiment may become adverse towards the oil and gas
sector. Longer term reduction in demand for oil and gas may result in lower
oil and gas prices. Currently the Group is doing the following in order to
mitigate this risk:
· The Group's production in Romania is 100% gas, providing exposure
to a cleaner, transition fuel.
· The Group's main source of production in Romania is a modern
energy, emission efficient and highly automated gas plant limiting the
environmental impact of the Group's production.
· The Group has in place strict emissions and environmental
monitoring. Routine monitoring and third-party inspections for emissions,
ground water contamination, solid waste management and soil protection are
routinely performed in excess of all local government guidance.
· The Group's strategy is to maintain a low operating cost base in
order to maintain operational flexibility in the event of lower commodity
prices.
Board of Directors and Management Team
Board of Directors
Łukasz Rędziniak
Chairman, Independent Director, Chair of Remuneration Committee, Member of the
Environmental, Social, & Governance Committee
Appointed March 2016
Mr. Rędziniak is a graduate of the Faculty of Law and Administration of the
Jagiellonian University.
Mr. Rędziniak is an Attorney and member of the District Bar Association in
Warsaw. Between 1990 and 1991 he worked as an Assistant at the Faculty of
Law and Administration of the Jagiellonian University. During the years
1991-1992 he was an in-house Lawyer at Consoft Consulting sp. z o.o. From
1997 to 2000 he worked as an Attorney - individual practice closely
co-operating with Dewey Ballantine sp. z o.o. In the years 1993-2007 he
worked in the law firm Dewey and LeBoeuf LLP and in 2001 he was appointed as a
partner. Then, in the years 2007-2009 he was Undersecretary of State in the
Ministry of Justice of the Republic of Poland. Since 2009 he was a Partner
and Managing Partner at the Warsaw office at Studnicki, Płeszka,
Ćwiąkalski, Górski sp. k. In Between 2013 and 2022, he worked as a Member
of the Management Board at Kulczyk Investments S.A. He currently serves on
the Management Board of Kulczyk Privatstiftung as well as Supervisory Board of
Qemetica SA.
James Causgrove
Independent Director, Chair of the Reserves Committee, Member of the Audit
Committee, Member of the Remuneration Committee, Member of the Environmental,
Social, & Governance Committee
Appointed September 2017
Mr. Causgrove is an experienced Oil and Gas executive with over 40 years'
experience. On March 31, 2019, Mr. Causgrove retired as COO of Harvest
Operations Corporation and is now the President and principal consultant for
Causgrove Energy West with a focus on energy opportunities in Western Canada.
Mr. Causgrove offers both excellent technical engineering and business
experience along with a strong track record in management and leadership in
the oil and gas sector. Since 1979, working for first Chevron Corporation,
then Pengrowth Energy Corporation, and finally Harvest Operations Corporation,
Mr. Causgrove has gained experience and skills in virtually all facets of the
oil and gas business; with a particular technical focus on drilling,
production, operations, and midstream. Mr. Causgrove gained excellent field
and technical experience with Chevron working in both the Canadian head office
as well as many field offices and field sites. As well as his technical roles
Mr. Causgrove spent time working in Joint Ventures, Human Resources, Strategic
and Business Planning, and in the Midstream business. Mr. Causgrove gained
valuable business insights as first a technical leader, then as a middle
manager, and finally as an executive for Chevron, Pengrowth, and Harvest. In
his roles as COO at Harvest and as Vice President at Pengrowth, Mr. Causgrove
worked as part of the senior leadership team and worked closely with the Board
of Directors.
Mr. Causgrove graduated with a Chemical Engineering degree from the University
of Alberta and has earned his P. Eng designation in Alberta. Mr. Causgrove
also holds the ICD.D designation from the Institute of Corporate Directors
(ICD) in Canada.
Natalie Fortescue
Independent Director, Chair of the Environmental, Social, & Governance
Committee, Interim Chair of the Audit Committee, Member of the Reserves
Committee
Appointed March 2021
Ms. Fortescue is a chartered accountant and experienced capital markets
professional with a background in corporate finance and investor relations.
After a long investment banking career at Investec and as a corporate partner
at Oriel Securities (now Stifel Europe), she joined Genel Energy plc to
establish and lead an Investor Relations function. Following this, Ms.
Fortescue spent six years at Premier Oil Plc in various corporate finance
roles including capital markets transactions and debt refinancings. Ms.
Fortescue has spent over 20 years advising companies on corporate finance
transactions, fundraising, strategy, debt refinancing and restructurings,
investor relations and the impact of corporate transactions on stakeholders.
Current directorships/partnerships: FUTH Consulting Limited, Clean Power
Hydrogen plc, Trustee of GB Wheelchair Rugby.
Ms. Fortescue has an undergraduate degree in Accounting and Finance from
Kingston University.
Jeffrey Auld
Chief Executive Officer, Executive Director
Appointed September 2016
Mr. Auld has been involved with the international oil and gas business for
over 30 years. In that time, he has managed companies and acted as an
advisor to companies operating in the emerging markets oil and gas business.
Mr. Auld has a depth of experience in corporate finance, mergers and
acquisitions and strategic management.
Mr. Auld began his career in Canada and moved to the United Kingdom in 1995.
He was the Commercial Manager for New Ventures for Premier Oil plc. Mr. Auld
left Premier Oil and joined the Energy and Power team within the Mergers and
Strategic Advisory group of Goldman, Sachs and Co. When Mr. Auld left
Goldman Sachs, he joined PetroKazakhstan, a NYSE listed Group with assets in
Kazakhstan, as a Senior Vice-President. After his time at PetroKazakhstan
Mr. Auld became the Head of European Energy for Canaccord Genuity in London.
Prior to joining Serinus Mr. Auld was the Head of EMEA Oil and Gas at
Macquarie Capital in London.
Mr. Auld has an undergraduate degree in Economics and Political Sciences from
the University of Calgary and a Masters of Business Administration with
Distinction from Imperial College, London.
Senior Management
Vladislav Ryabov
Chief Financial Officer, Serinus Energy plc
Mr. Ryabov joined Serinus Energy Plc in March 2023 as Group Financial
Controller and was promoted to Chief Financial Officer in September 2023. Mr.
Ryabov started his career in public practice with Deloitte CIS in 2001 where
he qualified as an accountant and in November 2007 moved to Deloitte UK in
London. Mr. Ryabov's experience is spanning a variety of sectors including
over nine-year tenure in public practice with Deloitte and over twelve years
in the natural resources sector for oil & gas exploration and production
operations in emerging markets, followed by most recent finance director role
in the Saudi investment Group, all contributing to his development into
experienced finance professional.
Mr. Ryabov has a Masters Degree in Finance and Banking as well as Bachelor's
Degree in Finance and Accounting from the Tashkent State University of
Economics.
Stuart Morrison
Chief Operating Officer, Serinus Energy plc
Mr. Morrison has over 36 years of oil and gas industry operational experience
in numerous senior management roles. Early in his career he worked as a
Petroleum and Reservoir Engineer with BP Research, British Gas, Sun Oil and
Oryx Energy UK prior to joining Premier Oil in 1997. At Premier, Mr.
Morrison assumed a variety of technical and management positions such as Chief
Petroleum Engineer, Business Development Manager and Exploration Manager in
corporate roles and business units such as the Middle East and Falkland
Islands.
Mr. Morrison has a Masters Degree in Petroleum Engineering and a Bachelor's
Degree in Chemical Engineering, both from Heriot-Watt University (Edinburgh).
Calvin Brackman
Vice President, External Relations & Strategy
Mr. Brackman has more than 25 years' experience in the oil & gas industry,
both in the public and private sector. He started his career working for the
Department of Natural Resources of the Government of Canada, before moving to
a senior position in the Minerals, Oil & Gas Division of the Government of
the Northwest Territories. In 2003, Mr. Brackman moved to London, UK, to
join PetroKazakhstan Inc. as Director of Government Relations. In this
position he developed and implemented strategies to reduce the Group's surface
risk. Following the sale of PetroKazakhstan to CNPC in 2005, Mr. Brackman
moved back to Canada and started a successful consulting practice, providing
expert advice to various international companies and governments. In
December 2016, he joined Serinus in his current role, working with the Group's
management team and business units to develop and implement the Group's
exploration and development strategies and oversee government and stakeholder
relations.
Mr. Brackman has a Masters Degree in Economics from the University of Waterloo
and a Bachelor's Degree in Economics from the University of Calgary.
Alexandra Damascan
President, Serinus Energy Romania S.A.
Ms. Damascan has been with Serinus Energy Romania since 2008 and as a senior
executive with expertise in all areas of the global oil and gas industry.
Ms. Damascan has been an integral piece to bringing the Romanian assets from
the exploration phase to production in 2019. Prior to joining Serinus, Ms.
Damascan was a partner in a medium size Romanian Group which handled technical
and legal translations and language interpretation for different journals and
professional magazines.
Ms. Damascan graduated from the Oil and Gas Institute as a Petroleum
Engineer. Ms. Damascan also has a degree in Political Economics, an MBA in
Business Transactions from the Academy of Economic Studies, a Law Degree and
LLM in International Arbitration from the Romanian-American University and an
MBA in Oil & Gas from the Oil and Gas Institute in Ploiesti, Romania. Ms.
Damascan has also a Ph.D in Mining, Oil and Gas, from the Oil and Gas
Institute in Romania.
Haithem Ben Hassen
President, Serinus Energy Tunisia B.V.
Mr. Ben Hassen joined Serinus Energy Tunisia B.V. in November 2014 as a Senior
Project Engineer and was then promoted to Project Manager in May 2015. In
January 2018, he was promoted to President of Serinus Energy Tunisia B.V. He
has been responsible for the completion of numerous capital projects
undertaken by Serinus Energy Tunisia B.V. He was also appointed to handle
the technical aspect of the Moftinu Development Project in Romania.
Mr. Ben Hassen has over 20 years of experience in the oil and gas industry, as
well as power plants and renewable energies. He has a very well-rounded
breadth of knowledge including; project management, engineering, construction,
completions, handover and closeout and operating, contract review, business
plan development and budgeting and forecasting.
Mr. Ben Hassen has a degree in Mechanical Engineering from the École
Polytechnique of Montréal in Canada.
Corporate Governance Statement
Chairman's Introduction
The Group is managed under the direction and supervision of the Board of
Directors. Among other things, the Board sets the vision and strategy for
the Group in order to effectively implement the business model which is the
exploration and production of hydrocarbon resources from its current
concessions in Romania and Tunisia.
Good corporate governance creates shareholder value by improving performance
while reducing or mitigating risks that the Group faces as we seek to create
sustainable growth over the medium to long-term. It is the role as Chairman
to lead the Board effectively and to oversee the adoption, delivery and
communication of the Group's corporate governance model. The Board has
adopted the Quoted Companies Alliance Corporate Governance Code (the "Code").
The report that follows sets out in summary terms how we comply with the Code
to be read in conjunction with the Statement of Compliance with QCA Corporate
Governance Code available on our website at
https://serinusenergy.com/shareholder-information
(https://serinusenergy.com/shareholder-information)
As an issuer listed on the Warsaw Stock Exchange, Poland ("WSE"), the Group
was subject to, and followed, the recommendations and rules contained within
the "Code of Best Practice for WSE Listed Companies 2021". These rules were
adopted by the WSE Supervisory Board on 29 March 2021 (Resolution No.
13/1834/2021) and are accessible at:
https://www.gpw.pl/best-practice2021 (https://www.gpw.pl/best-practice2021)
https://www.gpw.pl/pub/GPW/files/PDF/dobre_praktyki/en/DPSN2021_EN.pdf
(https://cas5-0-urlprotect.trendmicro.com:443/wis/clicktime/v1/query?url=https%3a%2f%2fwww.gpw.pl%2fpub%2fGPW%2ffiles%2fPDF%2fdobre%5fpraktyki%2fen%2fDPSN2021%5fEN.pdf&umid=917cb5ec-d109-4f3c-a1b7-412c4a5f20a6&auth=a4982d66a0e988fb4ec0cc82af7936b32e5c8f91-f50819fd3658db44c79d4f42c3390693ba03e7fa)
Principle 1: Establish a strategy and business model which promotes the long-term value for shareholders
· The Group's strategy is defined in the "Serinus Strategy" section
of this Annual Report.
· The objective is to grow the hydrocarbon production of the Group
through efficient allocation of shareholder capital to produce long-term
return on investments for shareholders.
· In order to capitalise on the available opportunities and to
mitigate the key challenges facing the Group, the Group has assembled a
high-quality Board of Directors, and set of advisers with relative experience
in the upstream oil and gas environment. The Group has been structured to
give the Board the necessary oversight of all investment decisions of the
Group.
· The long-term commercial success of the Group, meaning the
capability to generate positive net revenues on a sustainable basis, will
depend on its ability to find, acquire, develop, and commercially produce oil
and natural gas reserves.
Principle 2: Seek to understand and meet shareholder needs and expectations
The Group is committed to listening and communicating openly with its
shareholders to ensure that its strategy, business model, and performance are
clearly understood. Providing an open environment with investors and
analysts allows us to build our relationships with these audiences, while
providing the opportunity to further share our business model and allows us to
drive our business forward. The initiatives taken by the Group to keep
investors and analysts informed are as follows:
· Presenting quarterly results presentations online
· Investor roadshows
· Participating in online interviews
· Attending investor conferences
· Hosting capital markets days
· Timely disclosure of material information
· Regular reporting
The Directors understand the importance of building relationships with
institutional shareholders and will make presentations when appropriate. The
Directors welcome all feedback and concerns from shareholders and will
implement the appropriate action as required. The Board is in active
communication with the management team to ensure they are up to date on all
recent corporate activities.
The Annual General Meeting ("AGM") is one forum for dialogue with shareholders
and the Board. The results of the AGM are subsequently published on the
Group's website.
Principle 3: Take into account wider stakeholder and social responsibilities and their implications for long term success
Key stakeholders are as follows:
· Shareholders.
· Employees.
· Communities in which we operate (landowners, local authorities
and local citizens).
Engaging with all stakeholders strengthens our relationships and allows for
better business decisions to ensure the Group delivers on our commitments to
all parties.
The Group also actively engages stakeholders near our operations as follows:
· Regular meetings with local authorities and governments providing
progress updates as required.
· Town hall meetings are held with local citizens as required to
discuss development plans.
· We seek the input of the communities in identifying the funding
needs of different community initiatives.
Principle 4: Embed effective risk management, considering both opportunities and threats, throughout the organisation
· The Group has a risk register that outlines the key financial and
operational risks which has been circulated to all management and Board
members. A summary of these risks is included in the Risk Management
Statement of this annual report.
· The Audit Committee monitors the integrity of the financial
statements.
· The Audit Committee focuses particularly on compliance with legal
requirements, accounting standards and the relevant rules for the listings the
Group resides (AIM and Warsaw).
· The Board acknowledges that the Group's international operations
may give rise to possible claims of bribery and corruption. The Board has
adopted a zero-tolerance policy toward bribery and has reiterated its
commitment to carry out business fairly, honestly, and openly.
· The Group has also adopted a share dealing code, in conformity
with the requirements of Rule 21 of the AIM Rules for Companies.
· All material contracts are required to be reviewed and signed by
a Director and reviewed by our external counsel.
Principle 5: Maintain the board as a well-functioning, balanced team led by the chair
The Board comprises of a non-executive, independent Chairman, one Executive
Director and two non-executive independent Directors. The Board is satisfied
that it has a well-diversified and balanced team with varying levels of
expertise in different facets of the business. This allows the Board to act
effectively and efficiently in the best interests of the Group.
Directors' attendance at Board and Committee meetings during 2024 was as
follows:
Director Board Audit Remuneration Committee Environmental Social & Governance Committee Reserves Committee
Committee
Total Meetings 7 4 6 2 5
Łukasz Rędziniak 6 1 6 2 1
Jeffrey Auld 6 4 1 2 5
James Causgrove 7 4 6 2 5
Natalie Fortescue 7 4 2 2 5
Jon Kempster 1 (#_ftn1) 3 2 4 - -
Key Board activities this year included:
· Continued an open dialogue with the investment community.
· Discussed and evaluated strategic priorities and shareholder
growth opportunities.
· Discussed internal governance processes.
· Reviewed the performance of the Group's advisers.
· Reviewed the Group's risk profile.
· Reviewed feedback from shareholders post quarterly and full year
results.
The Group has effective procedures in place to monitor and deal with conflicts
of interest. Since the non-executive Directors perform their duties on a
part-time basis, the Board is aware of the other commitments and interests of
its Directors, and changes to these commitments and interests must be reported
to and, where appropriate, agreed with the rest of the Board. The executive
director is full time with the Group.
The Group's Board has a broad range of relevant experience suitable for issues
pertaining to the oversight of a publicly listed oil and gas Group. These
include financial, legal, capital markets and technical. The Board of
Directors and Management team section of this annual report contains the
biographies and experience of each of the Directors and key management
personnel.
Principle 6: Ensure that between them the directors have the necessary up-to-date experience, skills and capabilities
Members of the Board are listed in the Board of Directors section of this
Annual Report which also details their experience, skills and personal
qualities. The Corporate Secretary of the Group during 2024 was Fairway
Trust Limited. The Board is satisfied that, between the Directors, it has an
effective and appropriate balance of skills and experience, including
financial, legal, capital markets and technical skill sets. As the Board is
a strong believer in diversity, the Board has one female director, Natalie
Fortescue, and the President of the Romanian operations is Alexandra Damascan.
All Directors receive regular and timely information on the Group's
operational and financial performance. Board members are provided with
agendas and related materials in advance of all meetings. The Group's
management provides the Board with a Monthly Directors' Report that contains
share price performance, key financial and operating indices, cash flow
forecast, capital expenditures, budget variance reports and commentary on the
opportunities and risks facing the Group.
New Directors have access to the entire management team and other Directors to
further develop their understanding of the business operations and risks.
The Directors are encouraged to seek independent advice to ensure they are
able to fulfil their duties at the expense of the Group.
Principle 7: Evaluate board performance based on clear and relevant objectives, seeking continuous improvement
The Group is constantly assessing the individual contributions of all Board
members to ensure each member:
· Is actively contributing to the success of the Group.
· Is fully committed.
· Is maintaining their independence.
A process of formal Board and Committee evaluation was conducted during the
last financial year by way of a comprehensive internal survey. The Board
appreciates that an annual evaluation of the Board is crucial for effective
governance and development of the Board's capabilities and effectiveness.
Periodically the non-Executive Directors discuss relevant succession planning
with the CEO. These discussions focus on key individual risk as well as
broader succession issues.
Principle 8: Promote a corporate culture that is based on ethical values and behaviours
The Board believes that the promotion of a corporate culture based on sound
ethical values and behaviours is essential to maximise shareholder value.
The Group maintains and annually reviews a handbook that includes clear
guidance on what is expected of every employee. Adherence to these standards
is a key factor in the evaluation of performance within the Group.
Principle 9: Maintain governance structures and processes that are fit for purpose and support good decision-making by the board
The Board meets at least four times annually in accordance with its scheduled
quarterly meeting calendar. This may be supplemented by additional meetings
if, and when required. During the year ended 31 December 2024, the Board met
for seven scheduled meetings.
The Board and the Committees are provided with the agenda and other
appropriate material on a timely basis in order to prepare for each meeting.
Any Director may challenge Group proposals and after all relevant
discussions, proposals are voted on. Any Director who feels that any concern
remains unresolved after discussion may ask for that concern to be noted in
the minutes of the meeting, which are then circulated to all Directors. Any
specific actions arising from such meetings are agreed by the Board or
relevant committee and then followed up by the Group's management.
The Board is responsible for the long-term success of the Group. There is a
formal schedule of matters reserved for the Board. It is responsible for
overall group strategy, approval of major investments, approval of the annual
and interim results, annual budgets, and Board structure. It monitors the
exposure to key business risks and reviews the annual budgets and their
performance in relation to those budgets. There is a clear division of
responsibility at the head of the Group.
The Chairman is responsible for running the business of the Board and for
ensuring appropriate strategic focus and direction. The CEO is responsible
for proposing the strategic focus to the Board and implementing and overseeing
the projects as they are approved by the Board. The terms of reference for
the Chairman and CEO are on the Group's website at
https://serinusenergy.com/shareholder-information
(https://serinusenergy.com/shareholder-information) .
The Board is supported by the audit, remuneration, ESG and reserves
committees:
· The Audit Committee is responsible for the financial reporting
and internal control principals of the Group, oversight of the CFO and the
finance team and maintaining a relationship with the Group's auditors.
· The Remuneration Committee is responsible for the consideration,
development and implementation of policy on executive remuneration and fixing
remuneration packages of individual directors, so that no director shall be
involved in deciding his or her own remuneration. The committee ensures
remuneration is aligned to the implementation of the Group strategy and
effective risk management, considering the views of shareholders, and is also
assisted by executive pay consultants as and when required.
· The ESG Committee ensures the Group maintains the highest
standards in environmental, social, and governance. The Committee is
responsible for the composition of the Board of Directors and that the Board
maintains proper levels of governance suitable to the size and activities of
the Group.
· The Reserves Committee is responsible for overseeing the
evaluation of the Group's petroleum and natural gas reserves, requiring a
"Competent Person" (as such term is defined in "Note for Mining and Oil &
Gas Companies" issued by AIM) to prepare a report (the "Report") of an
evaluation of the Group's petroleum and natural gas reserves, and periodically
meeting with the Competent Person and management to discuss the Report's
preparation and results.
Principle 10: Communicate how the Group is governed and is performing by maintaining a dialogue with shareholders and other relevant stakeholders
The Group communicates with shareholders through the Annual Report and
Accounts, full-year and quarterly announcements and the AGM. Corporate
announcements, results and presentations are available on the Group's
corporate website, www.serinusenergy.com (http://www.serinusenergy.com) .
The Board receives regular updates on the views of shareholders through
briefings and reports from the CEO and the Group's brokers. The Group
communicates with institutional investors frequently through briefings with
management. In addition, analysts' notes, and brokers' briefings are
reviewed to achieve a wide understanding of investors' views.
For the Group's shareholder meetings, any resolutions voted by shareholders
that have a significant number of dissenting votes the Group will provide, on
a timely basis, an explanation of what actions it intends to take to
understand the reasons behind that vote result, and, where appropriate, any
different action it has taken, or will take, as a result of the vote.
Remuneration Committee Report
This remuneration report has been prepared by the Remuneration Committee and
approved by the Board. This report sets out the details of the remuneration
policy for the Directors and discloses the amounts paid during the year.
Membership
· Łukasz Rędziniak - Chairman
· James Causgrove
Responsibilities
The aim of the Remuneration Committee is to:
· Attract, retain and motivate the executive management of the
Group.
· To offer the opportunity for employees to participate in share
option schemes to incentivise employees to enhance shareholder value and to
retain employees.
To achieve the above, the Committee considers the following categories of
remuneration:
· Annual salary and associated benefits.
· Share option plan and long-term share-based incentive plan.
· Performance based annual bonuses.
The terms of reference of the Remuneration Committee are set out below:
· To determine and agree with the Board the overall remuneration
policy of the Chairman of the Board, the executive directors and other members
of the executive management as designated by the Board to consider.
· Review the ongoing appropriateness and relevance of the
remuneration policy.
· Approve the design and targets for, any performance related pay
schemes and approve the total annual payments made under such schemes.
· Review the design of all share incentive plans for approval by
the Board and determine whether awards will be made under the share incentive
plans, including the number of awards to each individual and the performance
targets to be used.
· To review and approve any, and all, termination payments.
· To review and monitor the remuneration trends across the Group
and if required undertake a benchmarking exercise to compare against a peer
group, obtaining reliable, up to date third party remuneration.
2024 Activity
The Committee met six times throughout the year (2023 - three times).
Executive Directors' Remuneration
Compensation for the executive Directors is shown in US dollars 2 in the
table below.
Director Salaries Benefits 3 2024 Total 2023 Total
Jeffrey Auld 447,541 138,212 585,753 601,694
The 2024 compensation package above for the executive Director included
salaries and benefits and are short-term in nature.
Executive Directors' Share Capital
The following tables outline the share options outstanding and shares 4 owned
as at 31 December 2024 for the executive Directors. There have been no
changes between 31 December 2024 and 14 March 2025.
Director Share Options LTIP Awards 5 Shares
Jeffrey Auld 2,230,000 959,505 4,992,954
Stock Options
Director Grant date Strike Price Share Options
Jeffrey Auld 22 Dec 2020 £0.20 1,880,000
Jeffrey Auld 27 May 2019 £0.20 100,000
Jeffrey Auld 03 Dec 2018 £0.20 250,000
2,230,000
LTIP Awards
Director Grant date LTIP Awards
Jeffrey Auld 23 Oct 2024 959,505
959,505
Non-executive Directors' Remuneration
Non-executive Directors receive a £30,000 annual fee, with each Chair
receiving an additional £10,000 fee.
Director Fees 6 (#_ftn6) Share Options 2024 Total 2023 Total
Łukasz Rędziniak 63,934 - 63,934 62,338
James Causgrove 51,148 - 51,148 49,870
Natalie Fortescue 57,541 - 57,541 49,870
Jon Kempster3 25,574 - 25,574 49,870
198,197 - 198,197 211,948
Łukasz Rędziniak, Chairman of the Remuneration Committee
14 March 2025
Audit Committee Report
This report addresses the responsibilities, the membership and the activities
of the Audit Committee in 2024 up to the approval of the 2024 Annual Report
and 2024 year-end Financial Statements.
Membership
· Natalie Fortescue - Interim Chairman
· James Causgrove
Responsibilities
The main responsibilities of the Audit Committee are the following:
· Monitor the integrity of the annual and interim financial
statements.
· Review the effectiveness of financial and related internal
controls and associated risk management.
· Manage the relationship with our external auditors including
plans and findings, independence and assessment regarding reappointment.
2024 Activity
The Committee met four times throughout the year (2023 - four times).
The Committee, together with the CFO, is responsible for the relationship with
the external auditor. PKF Littlejohn LLP is the Group's auditor.
For the 2024 fiscal year-end, the Committee has reviewed the following
significant financial reporting issues:
1. Carrying value of E&E and PP&E Assets
2. Decommissioning provisions
3. Corporate Risk Register
4. Going concern (see page 16 of this Annual Report or Note 2 of the
Financial Statements)
5. Cash flow forecasts
As part of its oversight responsibilities, the Committee reviewed the
effectiveness and suitability of the external auditor, PKF Littlejohn LLP,
considering the auditor's independence, objectivity, and performance. The
Committee discussed key audit matters with the auditor, including significant
accounting judgments, the application of critical accounting policies, and
areas of audit focus such as impairment assessments, decommissioning
provisions, and going concern assumptions. Additionally, the Committee
considered the auditor's approach to addressing risks, their findings, and
their recommendations for enhancing financial reporting processes. Based on
these discussions and its overall assessment, the Committee remains satisfied
with the auditor's performance and independence.
Internal Controls and Risk Management, Whistleblowing and Fraud
The Committee maintains a proactive approach to monitoring internal financial
controls and risk management. During 2024, the Committee conducted a
comprehensive review of internal controls within the financial reporting
process, with particular emphasis on the recently implemented ERP system
(Oracle NetSuite) and continued assessing the corporate risk register and
whistleblowing arrangements.
Natalie Fortescue, Interim Chairman of the Audit Committee
14 March 2025
Report of the Directors
The Directors' present their report, together with the audited consolidated
financial statements of Group for the year ended 31 December 2024.
Principal Activities
The principal activity of the Group is oil and gas exploration and
development.
Directors and Directors' Interests
Directors who held office during the year, their remuneration and interests
held in the Group are detailed in the Remuneration Report. Directors'
biographies for those holding office at the end of the year are detailed in
the Board and Management Team section of this annual report.
Substantial Shareholders
As of the date of issuing this report, management is aware of the following
shareholders holding more than 3% of the ordinary shares of the Group, as
reported by the shareholders to the Group:
Xtellus Capital Partners Inc 29.98%
Crux Asset Management 6.38%
Michael Hennigan 7.48%
Quercus TFI SA 6.07%
Jeffrey Auld 3.92%
Marlborough Fund Managers 3.15%
Spreadex LTD 3.20%
Results and Dividends
The results for the year are set out in the Consolidated Statement of
Comprehensive Loss. The results are further discussed in the CFO Report on
pages 10 to 16 of this Annual Report.
The Directors do not recommend payment of a dividend in respect of these
financial statements (2023 - $nil).
Statement of Directors Responsibilities in Respect of the Financial Statements
The directors are responsible for preparing the annual report and the
financial statements in accordance with applicable law and regulations.
Companies (Jersey) Law 1991 requires the directors to prepare financial
statements for each financial year. Under that law the directors have
elected to prepare the group financial statements in accordance with
International Financial Reporting Standards (IFRSs) as adopted by the United
Kingdom. The directors have elected to prepare accounts under IFRS as
adopted by the United Kingdom for all purposes except for the financial
statements for the purposes of the Warsaw Stock Exchange filing which are
prepared under European Union ("EU") endorsed IFRS.
Under Group law the directors must not approve the financial statements unless
they are satisfied that they give a true and fair view of the state of affairs
of the group and Group and of the profit or loss of the group for that period.
The directors are also required to prepare financial statements in
accordance with the rules of the London Stock Exchange for companies trading
securities on AIM.
In preparing these financial statements, the directors are required to:
· select suitable accounting policies and then apply them
consistently
· make judgements and accounting estimates that are reasonable
and prudent
· state whether they have been prepared in accordance with IFRSs
as adopted by the United Kingdom, subject to any material departures disclosed
and explained in the financial statements
· prepare the financial statements on the going concern basis
unless it is inappropriate to presume that the Group will continue in business
(note 2).
The directors are responsible for keeping adequate accounting records that are
sufficient to show and explain the Group's transactions and disclose with
reasonable accuracy at any time the financial position of the Group and enable
them to ensure that the financial statements comply with the requirements of
Companies (Jersey) Law 1991. They are also responsible for safeguarding the
assets of the Group and hence for taking reasonable steps for the prevention
and detection of fraud and other irregularities.
Website publication
The Directors are responsible for ensuring the annual report and the financial
statements are made available on a website. Financial statements are
published on the Group's website in accordance with legislation in the United
Kingdom governing the preparation and dissemination of financial statements,
which may vary from legislation in other jurisdictions. The maintenance and
integrity of the Group's website is the responsibility of the Directors. The
Directors' responsibility also extends to the ongoing integrity of the
financial statements contained therein.
Statement of Disclosure to Auditors
As far as the Directors are aware, there is no relevant audit information of
which the Group's auditor is unaware and each Director has taken all the steps
that they ought to have undertaken as a Director in order to make themselves
aware of any relevant audit information and to establish that the Group's
auditor is aware of that information.
Auditors
PKF Littlejohn LLP has indicated its willingness to continue in office, and a
resolution that they are appointed will be proposed at the next annual general
meeting.
On behalf of the Board
Jeffrey Auld, Chief Executive Officer
14 March 2025
Independent Auditor's Report to the Members of serinus energy plc
Opinion
We have audited the group financial statements of Serinus Energy Plc (the
'group') for the year ended 31 December 2024 which comprise the Consolidated
Statement of Comprehensive Income, the Consolidated Statement of Financial
Position, the Consolidated Statement of Changes in Equity, the Consolidated
Statement of Cash Flows and notes to the financial statements, including
significant accounting policies. The financial reporting framework that has
been applied in their preparation is applicable law and UK-adopted
international accounting standards.
In our opinion, the group financial statements:
· give a true and fair view of the state of the group's affairs as at
31 December 2024 and of its loss for the year then ended;
· have been properly prepared in accordance with UK-adopted
international accounting standards; and
· have been prepared in accordance with the requirements of The
Companies (Jersey) Law 1991.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing
(UK) (ISAs (UK)) and applicable law. Our responsibilities under those
standards are further described in the Auditor's responsibilities for the
audit of the financial statements section of our report. We are independent of
the group in accordance with the ethical requirements that are relevant to our
audit of the financial statements in the UK, including the FRC's Ethical
Standard as applied to listed entities, and we have fulfilled our other
ethical responsibilities in accordance with these requirements. We believe
that the audit evidence we have obtained is sufficient and appropriate to
provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's
use of the going concern basis of accounting in the preparation of the
financial statements is appropriate. Our evaluation of the directors'
assessment of the group's ability to continue to adopt the going concern basis
of accounting included:
· Assessing any key cost and income streams included in the group
cash flow forecast which has been prepared by the directors for a period of no
less than twelve months from the date of approval of these financial
statements. We reviewed management's sensitised versions of the cash flow
forecast to assess whether a downturn could lead to future concerns.
· Challenging and critiquing the directors' assumptions included in
the cash flow forecast and agreeing the inputs to evidence obtained during the
course of the audit and the understanding of the business obtained during the
course of the audit.
· Assessing management's price forecasts for oil and gas respectively
to obtain an understanding of the appropriateness of these price inputs.
· Reviewing and considering the adequacy of the disclosure within the
financial statements relating to the directors' assessment of the going
concern basis of preparation.
Based on the work we have performed, we have not identified any material
uncertainties relating to events or conditions that, individually or
collectively, may cast significant doubt on the group's ability to continue as
a going concern for a period of at least twelve months from when the financial
statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to
going concern are described in the relevant sections of this report.
Our application of materiality
We apply the concept of materiality both in planning and performing our audit,
and in evaluating the effect of misstatements. At the planning stage,
materiality is used to determine the financial statement areas that are
included within the scope of our audit and the extent of sample sizes during
the audit. No significant changes have come to light through the audit
fieldwork which has required a revision of our materiality figure.
We calculated group materiality at 1.5% of gross assets (2023: 1%), which
resulted in a figure of $964,000 (2023: $785,000). Gross assets were
determined as an appropriate basis for materiality because the principal focus
of the group in 2024 remained on the development of its oil and gas assets in
Tunisia and Romania.
Overall Materiality for the significant components of the group ranged from
$396,500 to $634,000 (2023: $210,000 to $500,000), based on 1.5% (2023: 1%) of
gross assets for each component.
Group performance materiality was set at $674,000, up from $510,250 in the
prior year due to the increase in overall materiality.
We agreed to report to those charged with governance all corrected and
uncorrected misstatements we identified through our audit with a value in
excess of $48,000 (2023: $39,250), calculated as 5% of overall materiality. We
also agreed to report any other audit misstatements below that threshold that
we believe warranted reporting on qualitative grounds.
Our approach to the audit
In designing our audit, we determined materiality and assessed the risks of
material misstatement in the financial statements. In particular we looked at
areas involving significant accounting estimates and judgements by the
directors and considered future events that are inherently uncertain. These
included, but were not limited to the carrying value of both the production
assets and exploration & evaluation assets, and the completeness and
accuracy of the decommissioning provision. We also addressed the risk of
management override of internal controls, including among other matters
consideration of whether there was evidence of bias that represented a risk of
material misstatement due to fraud.
Our group audit scope focused on the principal areas of operation, being
Romania and Tunisia. Each component was assessed as to whether they were
significant or not significant to the group by either their size or risk. The
parent Company and two operating subsidiaries were considered to be
significant due to identified risk and size. We have performed the audit of
the parent Company that is registered in Jersey. The two key components are
located in Romania and Tunisia and have been subject to full scope audits by
component auditors. As group auditors we maintained oversight and regular
contact with the component auditor throughout all stages of the audit and we
were responsible for the scope and direction of their work.
Key audit matters
Key audit matters are those matters that, in our professional judgment, were
of most significance in our audit of the financial statements of the current
period and include the most significant assessed risks of material
misstatement (whether or not due to fraud) we identified, including those
which had the greatest effect on: the overall audit strategy, the allocation
of resources in the audit; and directing the efforts of the engagement team.
These matters were addressed in the context of our audit of the financial
statements as a whole, and in forming our opinion thereon, and we do not
provide a separate opinion on these matters.
Key Audit Matter How the scope of our audit responded to the key audit matter
Carrying value of development and production assets (see notes 11 and 12)
The group's total development and production assets are highly material and The audit team obtained a detailed understanding of the business of Serinus
are key to the group's operations. The total net book value of development and Energy plc, to ensure that appropriate audit procedures were performed. As
production assets has decreased from $66.7m as at 31 December 2023 to $55.1m part of the audit work performed, the audit team specifically:
as at 31 December 2024, mainly due to impairments recognised during the year.
· Held meetings with management to assess and challenge their assertions
Management are required to assess at the end of the reporting period as to related to the operating activity and development of the assets undertaken in
whether there are any indications of impairment in line with IAS 36. If such the year and future plans;
indicators are identified, the entity is required to estimate the recoverable
amount. · Considered Managements' conclusions in respect of the appropriate
identification of the Group's cash generating units '(CGUs') against the
requirements of the accounting standard;
The assessments undertaken by management in undertaking these impairment · Examined licence concession agreements and supporting documentation in
reviews include significant judgements and estimates. These key judgements and order to assess that appropriate legal and beneficial ownership percentages
estimates relate toproved and probable reserves, forecasted commodity prices, had been considered by Management in their CGU assessment;
expected production, future development costs and discount rates.
· Obtained the most recently available communication with regards to the
Ech Chouech licence and an understanding of whether the costs capitalised in
relation to this licence should be carried on the balance sheet;
There is the risk that the group's development and production assets are
impaired and that the judgements and estimates made in the calculations are · Reviewed Management's impairment indicators assessment for each CGU
inappropriate. against the criteria in the accounting standard in order to determine whether
their assessment is complete and in accordance with the requirements;
· Performed an independent assessment of financial and non-financial data
for potential impairment indicators;
· Compared the actual operating performance for each CGU for the year back
to the Group's historic figures in order to assess whether the CGUs operated
in line with forecasts and in order to assess the Group's ability to forecast
reliably;
· Assessing the competence of the internally prepared reserve report and
reviewing the reasonableness of the key inputs in the report by comparing the
data to publicly available data;
· Obtained and reviewed the key inputs in the Group's Discounted Cash Flow
models and challenged the reasonableness of the key inputs included in the
models such as oil prices, reserves, capex, interest rates and discount rates;
and
· Tested the mathematical integrity of the Group's model and ensured that
the basis of preparation of the model is in line with our expectations.
Based on the audit work performed and the challenge of management we do not
consider the carrying value of development and production assets to be
materially misstated. It is however important to draw users' attention to the
fact that the net value ($4.6m) of the Ech Chouech licence area is dependent
on the successful renewal of this licence.
Failure to obtain the necessary licence renewals may result in an impairment
to the carrying value of the linked development and production assets held.
Other information
The other information comprises the information included in the annual report,
other than the financial statements and our auditor's report thereon. The
directors are responsible for the other information contained within the
annual report. Our opinion on the group financial statements does not cover
the other information and we do not express any form of assurance conclusion
thereon. Our responsibility is to read the other information and, in doing so,
consider whether the other information is materially inconsistent with the
financial statements or our knowledge obtained in the course of the audit, or
otherwise appears to be materially misstated. If we identify such material
inconsistencies or apparent material misstatements, we are required to
determine whether this gives rise to a material misstatement in the financial
statements themselves. If, based on the work we have performed, we conclude
that there is a material misstatement of this other information, we are
required to report that fact.
We have nothing to report in this regard.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the
directors are responsible for the preparation of the group financial
statements and for being satisfied that they give a true and fair view, and
for such internal control as the directors determine is necessary to enable
the preparation of financial statements that are free from material
misstatement, whether due to fraud or error.
In preparing the group financial statements, the directors are responsible for
assessing the group's ability to continue as a going concern, disclosing, as
applicable, matters related to going concern and using the going concern basis
of accounting unless the directors either intend to liquidate the group or to
cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial
statements as a whole are free from material misstatement, whether due to
fraud or error, and to issue an auditor's report that includes our opinion.
Reasonable assurance is a high level of assurance but is not a guarantee that
an audit conducted in accordance with ISAs (UK) will always detect a material
misstatement when it exists. Misstatements can arise from fraud or error and
are considered material if, individually or in the aggregate, they could
reasonably be expected to influence the economic decisions of users taken on
the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and
regulations. We design procedures in line with our responsibilities, outlined
above, to detect material misstatements in respect of irregularities,
including fraud. The extent to which our procedures are capable of detecting
irregularities, including fraud is detailed below:
· We obtained an understanding of the group and the sector in which
it operates to identify laws and regulations that could reasonably be expected
to have a direct effect on the financial statements. We obtained our
understanding in this regard through discussions with management, application
of cumulative audit knowledge and experience of the industry sector.
· We determined the principal laws and regulations relevant to the
group in this regard to be those arising from AIM Rules for Companies January
2021, The Companies (Jersey) Law 1991, IFRSs, Health and Safety Regulations
and License requirements and local laws and regulations applicable in the
jurisdictions where the group has operations. The team remained alert to
instances of non-compliance with laws and regulations throughout the audit.
· We designed our audit procedures to ensure the audit team
considered whether there were any indications of non-compliance by the group
with those laws and regulations. These procedures included, but were not
limited to: enquiries of management; review of minutes of meetings; review of
Regulatory News Service announcements and correspondence.
· We have also discussed among the engagement team how and where
fraud might occur and any potential indicators of fraud. We then challenged
the key assumptions made by management in respect of their significant
accounting estimates (see key audit matter).
· As in all of our audits, we addressed the risk of fraud arising
from management override of controls by performing audit procedures which
included, but were not limited to: the testing of journals; reviewing
accounting estimates for evidence of bias; and evaluating the business
rationale of any significant transactions that are unusual or outside the
normal course of business.
· The component auditors performed audit procedures for each of the
components, based on the instructions issued to them by us. This included
reviewing journal entries for evidence of material misstatement due to fraud;
reviewing accounting estimates, judgements and assumptions for evidence of
management bias; and performing a review of the bank transactions to ensure
appropriate authorisation.
· The audit team was in constant communication with the component
auditors during the component audits, including regular discussions on those
areas that were of concern to the component auditors.
Because of the inherent limitations of an audit, there is a risk that we will
not detect all irregularities, including those leading to a material
misstatement in the financial statements or non-compliance with regulation.
This risk increases the more that compliance with a law or regulation is
removed from the events and transactions reflected in the financial
statements, as we will be less likely to become aware of instances of
non-compliance. The risk is also greater regarding irregularities occurring
due to fraud rather than error, as fraud involves intentional concealment,
forgery, collusion, omission or misrepresentation.
A further description of our responsibilities for the audit of the financial
statements is located on the Financial Reporting Council's website at:
http://www.frc.org.uk/auditorsresponsibilities
(http://www.frc.org.uk/auditorsresponsibilities)
http://www.frc.org.uk/auditors/audit-assurance/auditor-s-responsibilities-for-the-audit-of-the-fi/description-of-the-auditor's-responsibilities-for
(http://www.frc.org.uk/auditors/audit-assurance/auditor-s-responsibilities-for-the-audit-of-the-fi/description-of-the-auditor%E2%80%99s-responsibilities-for)
https://www.frc.org.uk/auditors/audit-assurance/standards-and-guidance/2010-ethical-standards-for-auditors-(1)
(https://www.frc.org.uk/auditors/audit-assurance/standards-and-guidance/2010-ethical-standards-for-auditors-(1))
. This description forms part of our auditor's report.
Use of our report
This report is made solely to the company's members, as a body, in accordance
with our engagement letter dated 05 November 2024. Our audit work has been
undertaken so that we might state to the company's members those matters we
are required to state to them in an auditor's report and for no other
purpose. To the fullest extent permitted by law, we do not accept or assume
responsibility to anyone, other than the company and the company's members as
a body, for our audit work, for this report, or for the opinions we have
formed.
Joseph Archer (Engagement Partner)
15
Westferry Circus
For and on behalf of PKF Littlejohn LLP
Canary Wharf
Statutory Auditor
London E14 4HD
14 March 2025
Serinus Energy plc
Consolidated Statement of Comprehensive Income for the year ended 31 December
2024
(US$ 000s, except per share amounts)
Note 2024 2023
Revenue 6 15,401 17,875
Cost of sales
Royalties (1,879) (2,054)
Windfall tax (340) (783)
Production expenses (8,130) (8,013)
Depletion and depreciation 11, 13 (3,653) (4,572)
Total cost of sales (14,002) (15,422)
Gross profit 1,399 2,453
Administrative expenses (3,409) (4,928)
Share-based payment expense 7 (221) (3)
Total administrative expenses (3,630) (4,931)
Impairment expense 11,12 (5,666) (6,965)
Release of provision 23 - -
Decommissioning provision recovery 18 68 16
Gain on disposal of assets 37 -
Operating loss (7,792) (9,427)
Finance expense 8 (793) (1,923)
Net loss before tax (8,585) (11,350)
Tax expense 9 (1,128) (1,672)
Loss after taxation attributable to equity owners of the parent (9,713) (13,022)
Other comprehensive income - -
Total comprehensive loss for the year attributable to equity owners of the (9,713) (13,022)
parent
Loss per share:
Basic 10 (0.08) (0.11)
Diluted 10 (0.08) (0.11)
The accompanying notes on pages 51 to 74 form part of the consolidated
financial statements
Serinus Energy plc
Consolidated Statement of Financial Position as at 31 December 2024
(US$ 000s, except per share amounts)
As at Note 31 December 31 December 2023
2024
Non-current assets
Property, plant and equipment 11 44,441 56,032
Exploration and evaluation assets 12 10,666 10,703
Right-of-use assets 13 664 498
Total non-current assets 55,771 67,233
Current assets
Restricted cash 14 1,135 1,171
Trade and other receivables 15 5,402 8,137
Product inventory 16 653 698
Cash and cash equivalents 14 1,368 1,335
Total current assets 8,558 11,341
Total assets 64,329 78,574
Equity
Share capital 17 401,641 401,426
Share-based payment reserve 7 25,108 25,560
Treasury shares 17 - (458)
Accumulated deficit (409,091) (399,378)
Cumulative translation reserve (3,372) (3,372)
Total equity 14,286 23,778
Liabilities
Non-current liabilities
Decommissioning provision 18 18,251 24,004
Deferred tax liability 19 12,081 12,125
Lease liabilities 20 504 424
Other provisions 21 1,317 1,317
Total non-current liabilities 32,153 37,870
Current liabilities
Current portion of decommissioning provision 18 9,446 6,720
Current portion of lease liabilities 20 177 137
Accounts payable and accrued liabilities 22 8,267 10,069
Total current liabilities 17,890 16,926
Total liabilities 50,043 54,796
Total liabilities and equity 64,329 78,574
The accompanying notes on pages 51 to 74 form part of the consolidated
financial statements
These consolidated financial statements were approved by the Board of
Directors and authorised for issue on 14 March 2025 and were signed on its
behalf by:
Natalie Fortescue Jeffrey Auld
Director, Chair of the Audit Committee Director
Serinus Energy plc
Consolidated Statement of Shareholder's Equity for the year ended 31 December
2024
(US$ 000s, except per share amounts)
Note Share capital Share-based payment reserve Treasury Accumulated deficit Accumulated other comprehensive loss Total
Shares
Balance at 31 December 2022 401,426 25,557 (455) (386,356) (3,372) 36,800
Income for the year - - - (13,022) - (13,022)
Other comprehensive loss for the year - - - - - -
Total comprehensive loss for the year - - - (13,022) - (13,022)
Transactions with equity owners
Share-based payment expense - 3 - - - 3
Shares purchased to be held in Treasury - - (3) - - (3)
Balance at 31 December 2023 401,426 25,560 (458) (399,378) (3,372) 23,778
Income for the year - - - (9,713) - (9,713)
Other comprehensive loss for the year - - - - - -
Total comprehensive loss for the year - - - (9,713) - (9,713)
Transactions with equity owners
Share issuance - - - - - -
Share-based payment expense - 221 - - - 221
Options exercised 215 (673) 458 - - -
Balance at 31 December 2024 401,641 25,108 - (409,091) (3,372) 14,286
The accompanying notes on pages 51 to 74 form part of the consolidated
financial statements
Serinus Energy plc
Consolidated Statement of Cash Flows for the year ended 31 December 2024
(US$ 000s, except per share amounts)
Note 2024 2023
Operating activities
Income for the year (9,713) (13,022)
Items not involving cash:
Depletion and depreciation 11, 13 3,653 4,572
Impairment expense 11, 12 5,666 6,965
Share-based payment expense 7 221 3
Tax expense 9 1,128 1,672
Accretion expense on decommissioning provision 18 1,667 1,801
Change in other provisions 21 - (41)
Foreign exchange (gain) / loss (705) 192
Decommissioning provision recovery (68) (16)
Other income 23 (59)
Gain on disposal of assets (37) -
Income taxes paid (727) (192)
Funds from operations 1,108 1,875
Changes in non-cash working capital 25 (243) 66
Cashflows from operating activities 865 1,941
Financing activities
Lease payments 20 (376) (184)
Proceeds from equity issuance 90 -
Shares purchased to be held in treasury 17 - (3)
Cashflows used in from financing activities (286) (187)
Investing activities
Capital expenditures 25 (464) (5,298)
Proceeds on disposition of property, plant and equipment - -
Cashflows used in investing activities (464) (5,298)
Change in cash and cash equivalents 115 (3,544)
Cash and cash equivalents, beginning of year 14 1,335 4,854
Impact of foreign currency translation on cash (82) 25
Cash and cash equivalents, end of year 14 1,368 1,335
The accompanying notes on pages 51 to 74 form part of the consolidated
financial statements
1. General information
Serinus Energy plc and its subsidiaries are principally engaged in the
exploration and development of oil and gas properties in Tunisia and Romania.
Serinus is incorporated under the Companies (Jersey) Law 1991. The Group's
head office and registered office is located at 2(nd) Floor, The Le Gallais
Building, 54 Bath Street, St. Helier, Jersey, JE1 1FW.
Serinus is a publicly listed Group whose ordinary shares are traded under the
symbol "SENX" on AIM and "SEN" on the WSE.
The consolidated financial statements for Serinus include the accounts of the
Group and its subsidiaries for the years ended 31 December 2024 and 2023.
2. Basis of presentation
The principal accounting policies adopted in the preparation of the
consolidated financial statements are set out below. The policies have been
consistently applied to all years presented, unless otherwise stated. The
consolidated financial statements have been prepared on a historical cost
basis except as noted in the accompanying accounting policies.
The consolidated financial statements of the Group for the 12 months ended 31
December 2024 have been prepared in accordance with International Financial
Reporting Standards ("IFRS") and their interpretations issued by the
International Accounting Standards Board ("IASB") as adopted by the United
Kingdom applied in accordance with the provisions of the Companies (Jersey)
Law 1991. The directors have elected to prepare accounts under IFRS as
adopted by the United Kingdom for all purposes except for the financial
statements for the purposes of the Warsaw Stock Exchange filing which are
prepared under European Union ("EU") endorsed IFRS. No material differences
have been noted between EU IFRS and UK IFRS for the year ended 31 December
2024.
These consolidated financial statements are expressed in U.S. dollars unless
otherwise indicated. All references to US$ are to U.S. dollars. All
financial information is rounded to the nearest thousands, except per share
amounts and when otherwise indicated.
Going concern
The Group's business activities, together with the factors likely to affect
its future development and performance are set out in the Operational Summary,
the Chairman's Letter and the Letter from the CEO. The financial position of
the Group is described in these consolidated financial statements and in the
Report from the CFO.
The Directors have given careful consideration to the appropriateness of the
going concern assumption, including cashflow forecasts through the going
concern period and beyond, planned capital expenditure and the principal risks
and uncertainties faced by the Group. This assessment also considered
various downside scenarios including oil and gas commodity prices, accelerated
decommissioning and production rates. Following this review, the Directors
are satisfied that the Group has sufficient resources to operate and meet its
commitments as they come due in the normal course of business for at least 12
months from the date of these consolidated financial statements. In the
event of sustained oil price volatility, delays in receiving the anticipated
VAT refund in Romania, and the inability to secure the necessary funding for
the capital program, the Group will maintain adequate resources and liquidity
to continue operations and fulfil its obligations as they become due in the
normal course of business for at least 12 months from the date of these
consolidated financial statements. Accordingly, the Directors continue to
adopt the going concern basis for the preparation of these consolidated
financial statements.
3. Significant accounting policies
(a) Principles of consolidation
The consolidated financial statements include the results of the Group and all
subsidiaries. Subsidiaries are entities over which the Group has control.
All intercompany balances and transactions, and any recognised gains or losses
arising from intercompany transactions are eliminated upon consolidation.
Serinus has three directly held subsidiaries, Serinus Energy Canada Inc.,
Serinus Holdings Limited and Serinus Petroleum Consultants Limited. Through
Serinus Holdings Limited, the Group has the following indirect wholly-owned
subsidiaries: Serinus Energy Romania Trading S.r.l, Serinus Energy Romania
S.A., SE Brunei Limited, AED South East Asia Limited and Serinus Tunisia B.V.
99.999996% of Serinus Energy Romania S.A. is held by Serinus Holdings
Limited, with Serinus Tunisia B.V. owning the remaining 0.000004% of Serinus
Energy Romania S.A. On 21 December 2022, the Group completed a
reorganisation whereby the interests in Serinus Tunisia B.V. and Serinus
Energy Romania S.A. were transferred from Serinus B.V. to Serinus Holdings
Limited. On 9 August 2022 KOB Borneo Limited was struck off and on 17 August
2022, the liquidation of Serinus B.V. was completed.
Some of the Group's activities are conducted through jointly controlled
assets. The consolidated financial statements therefore include the Group's
share of these assets, associated liabilities and cashflows in accordance with
the term of the arrangement. The Group's associated share of revenue, cost
of sales and operating costs are recorded within the Statement of
Comprehensive Income.
Basis of consolidation
Where the Group has control over an investee, it is classified as a
subsidiary. The Group controls an investee if all three of the following
elements are present: power over the investee, exposure to variable returns
from the investee and the ability of the investor to use its power to affect
those variable returns. Control is reassessed whenever facts and circumstances
indicate that there may be a change in any of these elements of control.
De-facto control exists in situations where the Group has the practical
ability to direct the relevant activities of the investee without holding the
majority of the voting rights. In determining whether de-facto control
exists the Group considers all relevant facts and circumstances, including:
· The size of the Group's voting rights relative to both the size
and dispersion of other parties.
· Substantive potential voting rights held by the Group and by
other parties.
· Other contractual arrangements.
· Historic patterns in voting attendance.
The consolidated financial statements present the results of the Group as if
they formed a single entity. Intercompany transactions and balances between
group companies are eliminated in full.
The consolidated financial statements incorporate the results of business
combinations using the acquisition method. In the statement of financial
position, the acquiree's identifiable assets, liabilities and contingent
liabilities are initially recognised at their fair values at the acquisition
date. The results of acquired operations are included in the consolidated
statement of comprehensive loss from the date on which control is obtained.
They are deconsolidated from the date on which control ceases.
(b) Segment information
Operating segments have been determined based on the nature of the Group's
activities and the geographic locations in which the Group operates and are
consistent with the level of information regularly provided to and reviewed by
the Group's chief operating decision makers.
(c) Foreign currency
Foreign currency transactions
Transactions in foreign currencies are translated to the Group's functional
currency at exchange rates at the dates of the transactions. Monetary assets
and liabilities denominated in foreign currencies are translated to the
functional currency at the year-end exchange rate. Non-monetary assets and
liabilities denominated in foreign currencies that are measured at fair value
are translated to the functional currency at the exchange rate at the date
that the fair value was determined. Foreign currency differences arising on
translation are recognised in profit or loss.
Foreign currency translation
In preparing the Group's consolidated financial statements, the financial
statements of each entity are translated into U.S. dollars, the presentational
currency of the Group. The assets and liabilities of foreign operations that
do not have a functional currency of US dollars are translated into US dollars
using exchange rates at the reporting date. Revenues and expenses of foreign
operations are translated into US dollars using foreign exchange rates that
approximate those on the date of the underlying transaction. Significant
foreign exchange differences are recognised in Other Comprehensive Income.
If the functional currency changes from a foreign currency to the Group's
reporting currency, translation adjustments for prior periods remain in equity
and the translated amounts for non-monetary assets at the end of the prior
period become the accounting basis for those assets in the period of the
change and subsequent periods.
(d) Revenue recognition
The Group earns revenue from the sale of crude oil, natural gas and natural
gas liquids. Royalties are recorded at the time of production.
Revenue from the sale of crude oil, natural gas and natural gas liquids is
recorded when performance obligations are satisfied. Performance obligations
associated with the sale of crude oil are satisfied at the point in time when
the products are delivered to the loading terminal and the volumes and prices
have been agreed upon with the customer, which is considered to be the point
at which the Group transfers control of the product. Performance obligations
associated with the sale of natural gas and natural gas liquids are satisfied
upon delivery to the respective concession delivery points, which is where the
Group transfers control.
(e) Windfall tax
Within the Romanian operating segment, the Group incurs a windfall tax if the
realised price of gas exceeds a price set by the Romanian authorities. The
windfall tax is recognised on a production basis and is shown as a cost of
sale.
(f) Share-based compensation
The Group reflects the economic cost of awarding share options to employees
and Directors by recording an expense in the Consolidated Statement of
Comprehensive Income equal to the fair value of the benefit awarded. The
expense is recognised in the Consolidated Statement of Comprehensive Income or
Loss over the vesting period of the award. Fair value is measured by use of
a Black-Scholes model which takes into account conditions attached to the
vesting and exercise of the equity instruments. The expected life used in
the model is adjusted, based on management's best estimate, for the effects of
non-transferability, exercise restrictions and behavioural considerations.
Share awards issued under the Group's LTIP comprise of a right to acquire a
share of the Group at no cost and are valued at the closing price on the date
of issuance. There are no vesting conditions for these awards, therefore the
full value of the awards are expensed upon issuance and carried within the
Group's share-based payment reserve.
Shares issued in lieu of salary are issued to the equivalent amount of salary
forfeited. In determining the number of shares awarded, the Group uses the
volume weighted average share price for the equivalent period of the salary
forfeited. As there are no vesting conditions for these shares, they are
fully expensed during the period the salary was forfeited and are recorded
within Share Capital.
When a share option modification is completed, the Group compares the original
fair-value of the share option on the modification date, to the modified
fair-value on the modification date. If the fair-value of the modified share
option is lower than the original fair-value, no adjustment is required as the
original fair-value is the minimum the Group is required to expense. The
increase in incremental fair-value is expensed over the remaining vesting
period. If the share option is fully vested, the incremental fair-value is
expensed immediately through profit and loss and carried under the share-based
payment reserve.
(g) Taxes
Current and deferred income taxes are recognised in profit or loss, except
when they relate to items that are recognised directly in equity or other
comprehensive income, in which case the current and deferred taxes are also
recognised directly in equity or other comprehensive loss, respectively.
When current income tax or deferred income tax arises from the initial
accounting for a business combination, the tax effect is included in the
accounting for the business combination.
Current income taxes are measured at the amount expected to be paid to or
recoverable from the taxation authorities based on the income tax rates and
laws that have been enacted at the end of the reporting period.
The Group follows the balance sheet method of accounting for deferred income
taxes, where deferred income taxes are recorded for the effect of any
temporary difference between the accounting and income tax basis of an asset
or liability, using the substantively enacted income tax rates expected to
apply when the assets are realised, or the liabilities are settled. Deferred
income tax balances are adjusted for any changes in the enacted or
substantively enacted tax rates and the adjustment is recognised in the period
that the rate change occurs.
Deferred income tax liabilities are generally recognised for all taxable
temporary differences. Deferred income tax assets are recognised to the
extent that it is probable future taxable profits will be available against
which the temporary differences can be utilised. The carrying amount of
deferred income tax assets is reviewed at the end of each reporting period and
reduced to the extent that it is no longer probable that sufficient taxable
income will be available to allow all or part of the asset to be recovered.
Deferred income tax assets and liabilities are only offset where they arise
within the same entity and tax jurisdiction. Deferred income tax assets and
liabilities are presented as non-current.
Taxes in Tunisia are prepaid based on the prior year tax balance, and are used
to reduce future taxes payable, and may not be refunded. The Group
classifies these as prepaid taxes when they are paid. The Group reassesses the
likelihood that these prepaid taxes will result in a benefit to the Group, and
to the extent that these are deemed to have no value, the Group includes this
through profit and loss as a tax expense.
(h) Cash and cash equivalents and restricted cash
Cash and cash equivalents include short-term investments such as term deposits
held with banks or similar type instruments with a maturity of three months or
less. Restricted cash is comprised of cash held in trust by a financial
institution for the benefit of a third party as a guarantee that certain work
commitments will be met. Once the work commitments are met, the restricted
cash is released from the trust and returned to cash.
(i) Financial instruments
Financial instruments are recognised when the Group becomes a party to the
contractual provisions of the instrument and are subsequently measured at
amortised cost.
Classification and measurement of financial assets
The initial classification of a financial asset depends upon the Group's
business model for managing its financial assets and the contractual terms of
the cash flows. There are three measurement categories into which the Group
classified its financial assets:
i. Amortised costs: includes assets that are held within a business
model whose objective is to hold assets to collect contractual cash flows and
its contractual terms give rise on specified dates to cashflows that represent
solely payments of principal and interest;
ii. Fair value through other comprehensive income ("FVOCI"): includes
assets that are held within a business model whose objective is achieved by
both collecting contractual cash flows and selling the financial assets, where
its contractual terms give rise on specified dates to cash flows that
represent solely payments of principal and interest; or
iii. Fair value through profit or loss ("FVTPL"): includes assets that
do not meet the criteria for amortised cost or FVOCI and are measured at fair
value through profit or loss.
The Group's cash and cash equivalents, restricted cash and trade receivables
and other receivables are measured at amortised cost.
Trade receivables and other receivables are initially measured at fair
value. The Group holds trade receivables and other receivables with the
objective to collect the contractual cash flows and therefore measures them
subsequently at amortised cost. Trade receivables and other receivables are
presented as current assets as collection is expected within 12 months after
the reporting period.
The Group has no financial assets measured at FVOCI or FVTPL.
Impairment of financial assets
The Group recognised loss allowances for expected credit losses ("ECLs") on
its financial assets measured at amortised cost. Due to the nature of its
financial assets, the Group measures loss allowances at an amount equal to the
lifetime ECLs. Lifetime ECLs are the anticipated ECLs from all possible
default events over the expected life of a financial asset. ECLs are a
probability-weighted estimate of credit losses.
Classification and measurement of financial liabilities
A financial liability is initially measured at amortised cost or FVTPL. A
financial liability is classified and measured at FVTPL if it is
held-for-trading, a derivative or designated as FVTPL on initial recognition.
The Group's accounts payable and accrued liabilities, lease liabilities and
long-term debt are measured at amortised cost. Accounts payable and accrued
liabilities are initially measured at fair value and subsequently measured at
amortised cost. Accounts payable and accrued liabilities are presented as
current liabilities unless payment is not due within 12 months after the
reporting period.
Long-term debt is initially measured at fair value, net of transaction costs
incurred. The contractual cash flows of the long-term debt are subsequently
measured at amortised cost. Long-term debt is classified as current when
payment is due within 12 months after the reporting period.
The Group has no financial liabilities measured at FVTPL.
The Group characterises its fair value measurements into a three-level
hierarchy depending on the degree to which the inputs are observable, as
follows:
Level 1: inputs are quoted prices in active markets for identical assets and
liabilities;
Level 2: inputs are inputs, other than quoted prices included within Level 1,
that are observable for the asset or liability either directly or indirectly;
and
Level 3: inputs are unobservable inputs for the asset or liability.
(j) Exploration and evaluation ("E&E") and Property, plant and equipment
("PP&E")
i. Exploration and evaluation expenditures
Pre-license costs are costs incurred before the legal rights to explore a
specific area have been obtained. These costs are expensed in the period in
which they are incurred.
E&E costs, including the costs of acquiring licenses and directly
attributable general and administrative costs, are capitalised as E&E
assets. The costs are accumulated in cost centres by well, field or
exploration area pending determination of technical feasibility and commercial
viability.
E&E assets are assessed for impairment when (i) facts and circumstances
suggest that the carrying amount exceeds the recoverable amount, or (ii)
sufficient data exists to determine technical feasibility and commercial
viability, and the assets are to be reclassified.
The technical feasibility and commercial viability of extracting a resource is
considered to be determinable based on several factors including the
assignment of proved or probable reserves. A review of each exploration
license or field is carried out, at least annually, to ascertain whether the
project is technically feasible and commercially viable. Upon determination
of technical feasibility and commercial viability, exploration and evaluation
assets attributable to those reserves are first tested for impairment and then
reclassified from E&E assets to a separate category within PP&E
referred to as oil and natural gas interests.
ii. Development and production costs
Items of PP&E, which include oil and gas development and production
assets, are measured at cost less accumulated depletion and depreciation and
accumulated impairment losses. Development and production assets are grouped
into cash generating units ("CGU") for impairment testing and categorised
within property and equipment as oil and natural gas interests. PP&E is
comprised of drilling and well servicing assets, office equipment and other
corporate assets. When significant parts of an item of PP&E, including
oil and natural gas interests, have different useful lives, they are accounted
for as separate items (major components).
Gains and losses on disposal of an item of PP&E, including oil and natural
gas interests, are determined by comparing the proceeds from disposal with the
carrying amount of PP&E and are recognised within profit or loss.
iii. Subsequent costs
Costs incurred subsequent to the determination of technical feasibility and
commercial viability and the costs of replacing parts of PP&E are
capitalised only when they increase the future economic benefits embodied in
the specific asset to which they relate. All other expenditures are
recognised in profit or loss as incurred. Such capitalised costs generally
represent costs incurred in developing proved and/or probable reserves and
bringing in or enhancing production from such reserves and are accumulated on
a field or geotechnical area basis. The carrying amount of any replaced or
sold component is recognised. The costs of the day-to-day servicing of
PP&E are recognised in profit or loss as incurred.
iv. Depletion and depreciation
The net carrying value of development or production assets is depleted using
the unit-of-production method based on estimated proved and probable reserves,
taking into account future development costs, which are estimated costs to
bring those reserves into production. For purposes of the depletion
assessment, petroleum and natural gas reserves are converted to a common unit
of measurement on the basis of their relative energy content where six
thousand cubic feet ("Mcf") of natural gas equates to one barrel of oil.
Certain of the Group's assets are not depleted based on the unit of production
method as they relate to infrastructure, corporate and other assets. Such
plant and equipment items are recorded at cost and are depreciated over the
estimated useful lives of the asset using the declining balance basis at rates
ranging from 20% to 45%. The expected lives of other PP&E are reviewed
on an annual basis and, if necessary, changes in expected useful lives are
accounting for prospectively.
v. Impairment
The carrying amounts of the Group's PP&E are reviewed whenever events or
changes in circumstances indicate that that the carrying value of an asset may
not be recoverable and at a minimum at each reporting date. For the purpose
of impairment testing, assets are grouped together into the smallest group of
assets that generates cash inflows from continuing use that are largely
independent of the cash inflows of other assets or groups of assets (CGUs).
The recoverable amount is then estimated. The recoverable amount of an asset
or a CGU is the greater of its value in use and its fair value less costs to
sell.
Value-in-use is generally computed as the present value of the future cash
flows, discounted to present value using a pre-tax discount rate that reflects
current market assessments of the time value of money and the risks specific
to the asset, expected to be derived from production of proved and probable
reserves.
An impairment loss is recognised if the carrying amount of an asset or a CGU
exceeds its estimated recoverable amount. Impairment losses are recognised
in profit or loss. Impairment losses recognised in respect of CGUs are
allocated first to reduce the carrying amount of any goodwill allocated to the
unit and then to reduce the carrying amounts of the other assets in the unit
on a pro rata basis.
An impairment loss in respect of goodwill is not reversed. In respect of
other assets, impairment losses recognised in prior years are assessed at each
reporting date for any indications that the loss has decreased or no longer
exists. An impairment loss is reversed if there has been a change in the
estimates used to determine the recoverable amount. An impairment loss is
reversed only to the extent that the asset's carrying amount does not exceed
the carrying amount that would have been determined, net of depletion and
depreciation if no impairment loss had been recognised.
vi. Corporate assets
Corporate assets consist primarily of office equipment and computer
hardware. Depreciation of office equipment and computer hardware is provided
over the useful life of the assets on the declining balance basis between 20%
and 45% per year.
(k) ROU asset and lease liabilities
Serinus does not act as a lessor, and therefore this policy solely reflects
Serinus acting in the manor of a lessee. Serinus recognises a right-of-use
asset and an offsetting lease obligation on the date the asset is available to
the Group for use. The asset and lease obligation are initially measured at
the present value of the future lease payments, using the implicit interest
rate stated in the agreement, if available. If no interest rate is defined in
the contract, the Group uses the weighted average cost of capital of the
business unit the lease is incurred within. Over the life of the lease, the
Group incurs interest expense, which is added to the lease obligation, which
is reduced by each future lease payment.
Modifications to lease contracts results in remeasuring the lease asset and
obligation as of the effective date, with the resulting change reflected
through an addition to the underlying right-of-use asset and corresponding
lease obligation.
Short-term leases and leases of low-value are not recognised on the balance
sheet. Instead, these lease payments are recognised through profit and loss
as incurred.
(l) Product inventory
Product inventory consists of the Group's unsold Tunisia crude oil barrels,
valued at the lower of cost, using the first-in, first-out method, or net
realisable value. Cost includes royalties, operating expenses and depletion
associated with the barrels as determined on a country-by-country basis.
(m) Provisions
i. General
A provision is recognised if, as a result of a past event, the Group has a
present legal or constructive obligation that can be estimated reliably, and
it is probable that an outflow of economic benefits will be required to settle
the obligation. Provisions are determined by discounting the expected future
cash flows at a pre-tax rate that reflects current market assessments of the
time value of money and the risks specific to the liability. Provisions are
not recognised for future operating losses. Management uses its best judgement
in determining the likelihood that the provision will be settled within one
year; provisions that are settled within one year are classified as a current
provision.
ii. Decommissioning provisions
Decommissioning provisions include legal or constructive obligations where the
Group will be required to retire tangible long-lived assets such as well sites
and processing facilities. The amount recognised is the present value of
estimated future expenditures required to settle the obligation using the
risk-free interest rate associated with the type of expenditure and respective
jurisdiction. A corresponding asset equal to the initial estimate of the
liability is capitalised as part of the related asset and depleted to expense
over its useful life. The obligation is accreted until the date of expected
settlement of the retirement obligation and is recognised within financial
costs in the statement of comprehensive loss.
Changes in the estimated liability resulting from revisions to the estimated
timing or amount of undiscounted cash flows or the discount rates are
recognised as changes in the decommissioning provision and related asset.
Actual expenditures incurred are charged against the provision to the extent
the provision was established. Downward revisions to the liability in cases
when the full decommissioning asset has been impaired, the resulting change in
estimate will flow through the Statement of Comprehensive Income.
(n) Share Capital
Ordinary shares are classified as equity. Incremental costs directly
attributable to the issuance of ordinary shares and share options are
recognised as a deduction from equity, net of any tax effects.
(o) Treasury shares
The Group also from time to time acquires own shares to be held as treasury
shares. Treasury shares are held at cost and shown as a deduction from total
equity in the Consolidated Statement of Financial Position.
Consideration received for the sale of such shares is also recognised in
equity, with any difference between the proceeds from sale and the original
cost being taken to reserves. No gain or loss is recognised in the profit or
loss on the purchase, sale, issue or cancellation of treasury shares.
(p) Warrants
Warrants are classified as equity. Incremental costs directly attributable
to the issuance of warrants are recognised as a deduction from equity, net of
any tax effects. Fair value is measured by use of a Black-Scholes model
which takes into account conditions attached to the vesting and exercise of
the equity instruments.
(q) Dividends
To date the Group has not paid a dividend and does not anticipate paying
dividends in the foreseeable future. Should the Group decide to pay
dividends in the future, it would need to satisfy certain liquidity tests as
established in the Companies (Jersey) Law 1991.
(r) Changes and amendments to accounting policies
During the year, there were no new standards or amendments to standards
adopted that had a material effect to the Group.
(s) Accounting standards issued but not yet adopted
The following standards have been published and are mandatory for accounting
periods beginning after 1 January 2025 but have not been early adopted by the
Group and could have an impact on the Group financial statements:
· Amendments to IFRS 10 and IAS 28 Sale or Contribution of Assets
between an Investor and its Associate or Joint Venture
· Amendments to IAS 1 Classification of Liabilities as Current or
Non-current
· Amendments to IAS 1 Non-current Liabilities with Covenants
· Amendments to IAS 7 and IFRS 7 Supplier Finance Arrangements
· Amendments to IFRS 16 Lease Liability in a Sale and Leaseback
The management do not expect that adoption of the standards listed above will
have a material impact on the financial statements of the Group in future
periods, except if indicated below.
4. Financial instruments and risk management
All financial assets and financial liabilities are held at amortised costs.
The fair values of cash and cash equivalents, restricted cash, trade
receivables and other receivables and accounts payable and accrued liabilities
approximate their carrying amounts due to their short-term maturities.
The fair value of the lease liabilities and long-term debt approximates its
carrying value as it is at a market rate of interest and accordingly the fair
market value approximates the carrying value (level 2).
Risk management
The Directors have overall responsibility for identifying the principal risks
of the Group and ensuring the policies and procedures are in place to
appropriately manage these risks. Serinus' management identifies, analyses
and monitors risks and considers the implication of the market condition in
relation to the Group's activities.
Market risk is the risk that the fair value of future cash flows of financial
assets or financial liabilities will fluctuate due to movements in market
prices. Market risk is comprised of commodity price risk, foreign currency
risk and interest rate risk, as well as credit and liquidity risks.
Commodity price risk
The Group is exposed to commodity price risk in fluctuations in the price of
oil, natural gas and natural gas liquids. In Tunisia, the Group enters into
lifting agreements with trading counterparties based on the market price of
Brent crude oil. In Romania, the Group enters into contracts with customers
for a stated gas price based on the Romanian gas trading activity.
The Group has no commodity hedge program in place which could limit exposure
to price risk. For the year ended 31 December 2024, a 10% change in the
price of crude oil per bbl would have impacted revenue, net of royalties, by
$1.2 million (2023 - $1.3 million) and a 10% change in the price of gas per
mcf would have impacted revenue, net of royalties, by $0.3 million (2023 -
$0.5 million).
Foreign currency exchange risk
The Group is exposed to risks arising from fluctuations in various currency
exchange rates. Gas prices are based in Romanian LEU ("LEU") or Tunisian
dinar ("TND"), while condensate and oil prices are based in USD. The Group
has payables that originate in GBP, CAD, LEU and TND. As such the Group is
affected by changes in the USD exchange rate compared to the following
currencies: GBP, CAD, LEU and TND.
Functional currency of Serinus Romania was Romanian Leu (RON) up to 31
December 2022 subsequent which management considered changed circumstances
and economic environment in Romania and concluded that functional currency of
the Group's Romanian business unit changed from RON to USD in 2023. In making
this conclusion, management considered all primary and secondary indicators
for determination of the functional currency in accordance with IAS 21 The
Effects of Changes in Foreign Currency Exchange Rates. Particularly,
management considered cash flow indictors of Serinus Romania, its sales price
and sales market indicators, expense indicators, financing indicators, degree
of autonomy, as well as intra-Group transactions and arrangements.
The Group's day to day operations will often generate invoices in other
currencies, but these are not sensitive to the foreign exchange practice of
the business.
As at 31 December 2024 GBP CAD LEU TND
Cash and cash equivalents 54 15 259 3,930
Restricted cash - 1,631 - -
Accounts receivable 98 (6) 1,359 3,387
Accounts payable (748) (81) (5,665) (20,651)
Lease liabilities (206) (58) (425) (1,035)
Net foreign exchange exposure (802) 1,501 (4,472) (14,369)
Translation to USD 1.2551 0.6956 0.2093 0.3138
USD equivalent (1,007) 1,044 (936) (4,509)
As at 31 December 2023 GBP CAD LEU TND
Cash and cash equivalents 146 78 352 3,089
Restricted cash - 1,550 5 -
Accounts receivable 65 2 2,068 12,233
Accounts payable (425) (74) (6,154) (24,742)
Lease liabilities (316) (85) (563) -
Net foreign exchange exposure (530) 1,471 (4,292) (9,420)
Translation to USD 1.2731 0.7547 0.2224 0.3263
USD equivalent (675) 1,110 (955) (3,074)
For the year ended 31 December 2024, a 1% change in foreign exchange rates
would have impacted net income by $97,000 (2023 - $130,000).
Credit risk
The Group's cash and cash equivalents and restricted cash are held with major
financial institutions. The Group monitors credit risk by reviewing the
credit quality of the financial institutions that hold the cash and cash
equivalents and restricted cash. The Group's trade receivables consist of
receivables for revenue in Tunisia and Romania, along with receivables from
joint venture partners in Tunisia.
Management believes that the Group's exposure to credit risk is manageable, as
commodities sold are under contract or payment within 30 days. Commodities
are sold with reputable parties and collection is prompted based on the
individual terms with the parties. For the year ended 31 December 2024,
Tunisia's revenue was generated from three customers (2023 - three), with an
81%, 13% and 6% weighting (2023 - 75%, 16%, 9%). Romania's sales were made
primarily to one customer (2023 - three), with a 100% weighting (2023 - 78%,
8% and 7%). At 31 December 2024, the Group had $nil (2023 - $nil million) of
revenue receivables that were considered past due (over 90 days outstanding).
The Group applied the simplified model for assessing the ECLs under IFRS 9.
This approach uses a lifetime expected loss allowance based on the days past
due criteria. Upon reviewing the historical transactions with the Group's
vendors, it was determined that the ECL was insignificant as there is no
history of default or unpaid invoices. As a result, the Group has determined
the ECL percentage to be nominal and has not recorded any allowance for
doubtful accounts as at 31 December 2024 and 31 December 2023.
The Group manages its current VAT receivables by submitting VAT returns on a
monthly basis. This allows the Group to receive the VAT in a timely matter
while any amounts that may come under scrutiny, only delays one month's
refund. Management has no formal credit policy in place for customers and
the exposure to credit risk is approved and monitored on an ongoing basis
individually for all significant customers. The maximum exposure to credit
risk is represented by the carrying amount of each financial asset in the
statement of financial position. The Group does not require collateral in
respect of financial assets.
Liquidity risk
Liquidity risk is the risk that Serinus will not be able to pay financial
obligations when due. There are inherent liquidity risks, including the
possibility that additional financing may not be available to the Group, or
that actual capital expenditures may exceed those planned. The Group
mitigates this risk through monitoring its liquidity position regularly to
assess whether it has the resources necessary to fund working capital,
development costs and planned exploration commitments on its petroleum and
natural gas properties or that viable options are available to fund such
commitments. Alternatives available to the Group to manage its liquidity
risk include deferring planned capital expenditures that exceed amounts
required to retain concession licenses, farm-out arrangements and securing new
equity or debt capital.
As at 31 December 2024 1 year 1 - 3 years 3+ years Total
Accounts payable and accrued liabilities 8,267 - - 8,267
Lease liabilities 177 409 95 681
Total 8,444 409 95 8,948
As at 31 December 2023 1 year 1 - 3 years 3+ years Total
Accounts payable and accrued liabilities 10,069 - - 10,069
Lease liabilities 137 424 - 561
Total 10,206 424 - 10,630
Interest rate risk
During 2021, the Group fully repaid its long-term debt, and no longer has an
interest rate risk.
5. Use of estimates and judgments
The preparation of financial statements in conformity with IFRS requires
management to make significant estimates and judgements based on currently
available information. Management uses their professional judgement along
with the most up to date information in making these estimates and judgements,
however actual results could differ. By their very nature, these estimates
are subject to measurement uncertainty and the effect on the financial
statements of future periods could be material. Estimates and underlying
assumptions are reviewed on an ongoing basis and any changes are recognised in
the period that the estimates and judgements have changed. The significant
estimates and judgements made by management in the statements are described
below:
(a) Cash generating units
The determination of CGUs requires judgment in defining a group of assets that
generate independent cash inflows from other assets. CGUs are determined by
similar geological structure, shared infrastructure, geographical proximity,
commodity type, similar exposure to market risks and materiality.
(b) Oil and gas reserves
The process of determining oil and gas reserves is complex and involves many
different assumptions. The Group conducts a reserve evaluation at the end of
each fiscal year. The Group's reserve estimates are based on current
production forecasts, commodity price forecasts, licences being renewed as and
when required, and other economic conditions. Estimates are amended for all
available information such as historical well performance and updated
commodity prices. See the reserves estimates in the Review of Operations.
The Group's reserves drive the calculation of depletion of the oil and gas
assets, calculating the future cash flows of the assets and the recoverable
amount for each CGU. The Group compares the recoverable amount to the
carrying amount to determine any potential impairment. In determining the
recoverable amount, the Group makes other key estimates and judgements which
involve the proved and probable reserves, forecasted commodity prices,
expected production, future development costs and discount rates. Any
changes to these estimates may materially impact the expected reserves of the
Group. An impairment sensitivity analysis is detailed in Note 11.
(c) Decommissioning provisions (Note 18)
The Group recognises liabilities for the future decommissioning and
restoration of oil and gas assets. Management is required to apply estimates
and judgements related to the estimated abandonment techniques, costs and
abandonment dates. Technological advancements in the industry could lead to
changes to reserve life delaying the abandonment dates, as well as possible
cheaper abandonment techniques. Any changes to these estimates, along with
the inflation and discount rates, could result in material differences and
affect future financial results.
(d) Income taxes (Notes 9 and 19)
Deferred income taxes require estimates and judgements from management in
determining the future cash flows and taxable income of each business unit to
determine the likelihood that any assets may be recognised by the Group.
Within Tunisia, taxes are at times paid in advance based on gross sales in
certain circumstances. Management uses their best estimates and future cash
flow projections to determine if these advances will be utilised against
income taxes in the future periods. When it is deemed that these advances
will not be utilised in the future, they are recorded through the Statement of
Comprehensive Income as a tax expense.
(e) VAT receivable
The Group has outstanding VAT claims that have been disputed by Romanian
authorities dating back to 2016. The VAT in question relates to operational
and developmental costs in Romania for costs paid in full by the Group at 100%
working interest (see Note 5(c)). Management believes that these amounts are
fully recoverable because in December 2023 the Romanian Court ruled in favour
of Serinus Romania regarding the claim against ANAF for $1.7 million in
outstanding VAT refund and therefore the Group has recorded 100% of the VAT
balance in Trade and other receivables, regardless the fact that ANAF appealed
this decision in April 2024 without giving a reason. The appeal is scheduled
for early February 2025.
Subsequent year-end, the Superior Court of Cassation and Justice of Romania
has ruled in favour of Serinus Energy Romania vs. ANAF, in the case of the
rejected VAT refunds (Note 30).
(f) Product inventory (Note 16)
Within Tunisia, crude oil inventory volumes are estimated based on historical
production less volumes sold and other adjustments for shrinkage, as well as
estimates based on facility capacity and volume assumptions.
(g) Exploration and evaluation assets (Note 12)
E&E assets are subject to ongoing technical, commercial and management
review to confirm the continued intent to establish the technical feasibility
and commercial viability of any prospect for which costs have been incurred.
The judgment involves assessing whether sufficient progress has been made
toward establishing the technical feasibility and commercial viability of the
project, including management's evaluation of factors such as new geological
information, market conditions, available financing, and regulatory approvals.
E&E assets remain capitalised until a point at which management determines
whether a project is economically viable.
(h) Impairment of assets (Note 11)
The management and directors review the carrying value of the Group's assets
to determine whether there are any indicators of impairment such that the
carrying values of the assets may not be recoverable. The assessment of
whether an indicator of impairment or reversal thereof has arisen requires
considerable judgement, taking account of factors such as future operational
and financial plans, commodity prices and the competitive environment.
For exploration and evaluation assets held by the Group, namely exploration
works at the Satu Mare concession in Romania, before the technical feasibility
and commercial viability of extracting hydrocarbon resources is demonstrable,
indicators of impairment can include: (a) the right to explore in a specific
area has expired and is not expected to be renewed; (b) significant
expenditure for further exploration or evaluation activities is not being
planned; (c) exploration and evaluation of mineral resources have not led to
the discovery or confirmation of commercially viable resource; or (d) that
sufficient data exists to indicate that the carrying amount of the asset may
not be recovered in full from development or sale.
The Group's operating oil & gas assets, some of which have previously been
impaired, are assessed for impairment at a Cash Generating Unit (CGU) level,
in accordance with IAS 36, which align to the concession agreements held by
the Group, i.e. Moftinu and Santau in Romania and in Tunisia, Sabria and
Chouech Es Saida and Ech Chouech as the South Tunisia CGU. These assets are
sensitive to changes in operational assumptions and commodity pricing and
therefore the management and directors need to make judgements as to whether
certain events represent indicators of impairment or impairment reversal.
Where such indicators exist, the carrying value of the assets of a CGU or
exploration and evaluation asset is compared with the recoverable amount of
those assets, that is, the higher of its fair value less costs to sell and
value in use, which is typically determined on the basis of discounted future
cash flows.
For the year ended 31 December 2024, the management and directors performed
assessment of impairment indicators across the Group's CGUs. In Tunisia, there
were no indicators of impairment or impairment reversals identified at Sabria
or South Tunisia. The Group has applied to extend the Ech Chouech licence
but this expired in June 2022. The Group intends to continue its application
to regain the licence once the licence process is formalised. No indication
has been received that they will not be successful once the process to
re-apply becomes available and as such has made the judgement that they will
be able to regain the Ech Chouech licence and therefore no impairment has been
charged to this asset. At Moftinu, the management and directors identified
an indicator of impairment and recorded an impairment expense of $1.5 million
(2023 - $7.0 million). The primary impairment indicators in Romania during
2024 included reduced gas prices throughout 2024, natural depletion of the
Moftinu gas field reflecting on life of shallow gas fields and fiscal regime
in Romania.
The Sancrai exploration well was drilled in 2021 and encountered gas; however,
the Group was unable to achieve a measurable gas flow across the three
perforated zones. As a result, the well was suspended. Following a
comprehensive analysis at the 2024 year-end, which included assessment of
up-dip potential, the decision was made to abandon the well. Consequently, the
Sancrai-1 well was impaired, and the Group recognised an impairment expense of
$4.2 million related to the exploration asset for the year ended 31 December
2024.
Note 11 and 12 disclose the carrying amounts of the Group's property, plant
and equipment and exploration and evaluation assets, respectively, as well as
assumptions made by the management and directors in the discounted cash flow
model which is used to determine estimated recoverable amounts.
(i) Solidarity Tax
In December 2022, the Government of Romania published Emergency Ordinance
no.186/2022 detailing measures to implement Council Regulation (EU) 2022/1854
regarding the emergency intervention to introduce a solidarity contribution
for companies that carry out activities in the oil, natural gas, coal and
refinery sectors. This additional tax in Romania is calculated at a rate of
60% applied to the Group's annual profit, in excess of 20% of its average
profits for the financial years 2018-2021. The solidarity tax is applicable
for 2022 financial year only.
The Group does not believe that the solidarity tax is applicable to it, has
received legal advice to support that position and will continue challenging
the legality of this additional tax. If the Group were to consider the tax
applicable the amount due is estimated to be approximately $0.76 million.
However, the Group has made the judgement that the solidarity tax is not
applicable and therefore has made no provision in respect of this tax within
the financial statements.
6. Revenue
The Group sells its production pursuant to variable-price contracts with
customers. The transaction price for these variable-priced contracts is
based on underlying commodity prices, adjusted for quality, location and other
factors depending on the contract terms. Under the contracts, the Group is
required to deliver a variable volume of crude oil and natural gas to the
contract counterparty. The disaggregation of revenue by major products and
geographical market is included in the segment note (see Note 29) and analysis
by significant customers is included in the risk management note (see Note 4).
As at 31 December 2024, the receivable balance related to contracts with
customers, included within accounts receivable is $1.6 million (31 December
2023 - $3.1 million).
7. Share-based payment expense
The Group did not grant any options during the year (2023 - none). All options
granted in prior years vested and were fully expensed.
A summary of the changes to the option plans during the year ended 31 December
2024, are presented below:
GBP denominated options
2024 2023
Options Exercise Price Options Exercise Price
Balance, beginning of year 2,588,933 0.20 3,115,600 0.20
Granted - - - -
Exercised - -
Forfeited (3,333) 0.20 (175,000) -
Balance, end of year 2,585,600 0.20 2,940,600 0.20
As at 31 December 2024 there are 2,585,600 (2023 - 2,940,600) options
outstanding to executive directors and employees with a weighted average
contractual life of 2.5 (2023 - 4.0) years and a weighted average exercise
price of £0.20 (2023 - £0.20).
During 2024, the Company granted 6,537,280 ordinary shares of nil par value in
the capital of the Company to directors and senior management under the
Company's long term incentive plan (the "Plan"), out of which 2,450,000 newly
issued ordinary shares were sold at 2.8 pence per share to satisfy tax and
National Insurance liabilities arising due to the grant under the Plan and
remaining shares were issued to the directors and management. Share-based
payment expense related to the net shares issued to employees comprised
$221,000.
8. Finance expense
Year ended 31 December 2024 2023
Interest of leases (Note 20) 126 76
Accretion on decommissioning provision (Note 18) 1,667 1,801
Foreign exchange and other (1,000) 46
793 1,923
9. Taxation
Year ended 31 December 2024 2023
Current income tax expense 1,172 490
Deferred income tax
Origination and reversal of temporary differences (Note 19) (44) 1,182
Tax expense 1,128 1,672
Reconciliation of the effective tax rate:
Year ended 31 December 2024 2023
(Loss) / Income before income taxes (8,585) (11,350)
Effective tax rate 50% 50%
Expected income tax (4,293) (5,675)
Non-taxable (deductible) items 2,523 1,892
Losses utilised (1,698) (924)
Tax rate differences 4,272 5,407
Foreign exchange and other 781 7,199
Net change in tax attributes not recognised (457) (6,227)
Income tax expense 1,128 1,672
The Group has elected to use the Sabria concession tax rate as the statutory
rate instead of using 0% tax rate applicable to the Group in Jersey. Sabria
is currently the only producing concession that does not have any remaining
loss pools, and therefore the majority of the Group's tax expense relates to
Sabria.
The advance taxes unrecoverable in the year ending 31 December 2024 is related
to taxes that are prepaid within the various operating concessions in
Tunisia. Tunisia requires taxes to be paid in advance based on the prior
year tax balance. The amounts paid may only be deducted from future taxes
and are unrecoverable. The Group has determined that based on the future
development plans within Tunisia that the Group will not generate enough
taxable income to fully utilise all advance taxes paid, losses carried forward
and other taxable pools available to the Group. No deferred tax asset has been
recognised on losses carried forward and other taxable loss pools (Note 19).
10. LOSS per share
Year ended 31 December
($000's, except per share amounts) 2024 2023
(Loss) / Income for the year (9,713) (13,022)
Weighted average shares outstanding
Basic 114,692 113,513
Diluted 114,692 113,513
(Loss) / Income per share
Basic and diluted (0.08) (0.11)
In determining diluted net income per share, the Group assumes that the
proceeds received from the exercise of "in-the-money" stock options are used
to repurchase ordinary shares at the average market price. Since there were no
"in-the-money" stock during 2024 and 2023, basic and diluted shares are the
same.
11. Property, plant and equipment
Oil and gas interests Corporate assets Total
Cost or deemed cost:
Balance as at 31 December 2022 270,050 1,719 271,769
Capital additions 5,516 - 5,516
Change in decommissioning provision (501) - (501)
Disposals - - -
Balance as at 31 December 2023 275,065 1,719 276,784
Capital additions 1,106 - 1,106
Change in decommissioning provision (3,675) - (3,675)
Transfer to EE Assets (4,277) - (4,277)
Disposals - - -
Balance as at 31 December 2024 268,219 1,719 269,938
Accumulated depletion and depreciation
Balance as at 31 December 2022 (204,545) (1,642) (206,187)
Depletion and depreciation (4,317) (12) (4,329)
Disposals - - -
Impairments (6,965) - (6,965)
Balance as at 31 December 2023 (215,827) (1,654) (217,481)
Depletion and depreciation (3,226) (9) (3,235)
Disposals - - -
Impairments (1,510) - (1,510)
Balance as at 31 December 2024 (220,563) (1,663) (222,226)
Cumulative translation adjustment
Balance as at 31 December 2022 (3,284) 13 (3,271)
Currency translation adjustments - - -
Balance as at 31 December 2023 (3,284) 13 (3,271)
Currency translation adjustments - - -
Balance as at 31 December 2024 (3,284) 13 (3,271)
Net book value
Balance as at 31 December 2023 55,954 78 56,032
Balance as at 31 December 2024 44,372 69 44,441
Future development costs associated with the proved plus probable reserves are
included in the calculation of the Group's depletion. The future development
costs for Tunisia are $33.1 million (2023 - $30.8 million) and for Romania are
$5.8 million (2023 - $6.0 million).
Impairment
At 31 December 2024, the Group completed an impairment assessment to determine
if there were any indicators of impairment or impairment reversals.
In Tunisia, indicators of impairment were identified for both the Sabria and
South Tunisia cash-generating units (CGUs), prompting management to perform
impairment reviews. The review determined that the recoverable amount of the
CGUs exceeded its carrying amount, resulting in no impairment charge. The
Group had applied to extend the Ech Chouech licence (part of South Tunisia
CGU) but this expired in June 2022. The Group intends to continue its
application to regain the licence once the licence application process is
formalised. No indication has been received that they will not be successful
once the process to re-apply becomes available and as such has made the
judgement that they will be able to regain the Ech Chouech licence and
therefore no impairment has been charged to this asset.
In Moftinu, the Group determined that there were indicators of impairment and
recorded an impairment expense of $1.5 million (2023 - $7.0 million).
The Group determined the estimated recoverable amount based on a discounted
cash flow model, using production profiles from the 2024 reserves report by a
competent person and an after-tax discount rate equal to the weighted average
cost of capital of Romania (17%), computed internally using external market
data.
The following table shows the forecast commodity prices used in the discounted
cash flow model:
Brent Romania Gas
Year (US$/bbl) (US$/MMBtu)
2025 75.00 11.00
2026 76.88 11.28
2027 78.80 11.56
2028 80.77 11.79
2029+ +2.5% inflation +2.5% inflation
The following table provides a sensitivity of the impairment expense that
would arise with the following changes to the key assumptions used in the
model.
Romania ($000s) 1% increase to discount rate 1% decrease to discount rate 10% increase to commodity prices 10% decrease to commodity prices
Additional impairment, net of tax 62 (64) (694) 694
At 31 December 2023, the Group completed an impairment assessment on its
PP&E to determine if there were any indicators of impairment or impairment
reversals. In South Tunisia and Sabria, no indicators of impairment or
impairment reversals were identified. In Moftinu the Group determined that
there was an indicator of impairment and recorded an impairment expense of
$7.0 million. The Group determined the estimated recoverable amount based on
a discounted cash flow model, using an after-tax discount rate equal to the
weighted average cost of capital of Romania (22%), computed internally using
external market data. The following table shows the forecast commodity
prices used in the 2023 Reserve Report and used in the discounted cash flow
model:
Brent Romania Gas
Year (US$/bbl) (US$/MMBtu)
2024 76.49 10.76
2025 73.29 11.50
2026 76.50 10.42
2027 80.00 11.00
2028+ +2% inflation +2% inflation
Although the discounted cash flow model indicated no further net impairment or
reversal of impairment for the year ended 31 December 2023, the following
table provides a sensitivity of the impairment expense that would arise with
the following changes to the key assumptions used in the model.
Romania ($000s) 1% increase to discount rate 1% decrease to discount rate 10% increase to commodity prices 10% decrease to commodity prices
Additional impairment, net of tax - - - -
The results of the impairment tests completed by management are sensitive to
changes with regards to any of the key assumptions such as, commodity prices,
future development costs, change in reserves and production, or the future
operating costs. Any changes to the assumptions could increase or decrease
the expected recoverable amounts from the assets and may result in impairment
or potential reversal of impairment.
12. Exploration and Evaluation assets
Carrying amount 2024 2023
Balance, beginning of the year 10,703 10,529
Transfer from oil & gas assets 4,277 -
Change in decommissioning provision (158) 174
Impairment (4,156) -
Cumulative translation adjustment - -
Balance, end of the year 10,666 10,703
The Sancrai exploration well was drilled in 2021 and encountered gas; however,
the Group was unable to achieve a measurable gas flow across the three
perforated zones. As a result, the well was suspended. Following a
comprehensive analysis at the 2024 year-end, which included assessment of
up-dip potential, the decision was made to abandon the well. Consequently, the
Sancrai-1 well was impaired, and the Group recognised an impairment expense of
$4.2 million related to the exploration asset.
The Group currently holds land rights to a large amount of undeveloped land
within Romania.
13. Right-of-use assets
The following table details the cost and accumulated depreciation of the ROU
assets:
Buildings Vehicles Total
Cost
Balance as at 31 December 2021 871 39 910
Additions 584 - 584
Disposals (127) - (127)
Balance as at 31 December 2022 1,328 39 1,367
Additions 75 - 75
Disposals - - -
Balance as at 31 December 2023 1,403 39 1,442
Additions 695 152 847
Disposals (632) (39) (671)
Balance as at 31 December 2024 1,466 152 1,618
Accumulated depreciation
Balance as at 31 December 2021 (481) (39) (520)
Depreciation (256) - (256)
Disposals 127 - 127
Balance as at 31 December 2022 (610) (39) (649)
Depreciation (265) - (265)
Disposals - - -
Balance as at 31 December 2023 (875) (39) (914)
Depreciation (289) (32) (321)
Disposals 272 39 311
Balance as at 31 December 2024 (892) (32) (924)
Cumulative translation adjustment
Balance as at 31 December 2021 (20) - (20)
Currency translation adjustments (10) - (10)
Balance as at 31 December 2022 (30) - (30)
Currency translation adjustments - - -
Balance as at 31 December 2023 (30) - (30)
Currency translation adjustments - - -
Balance as at 31 December 2024 (30) (30)
Carrying amounts
Balance as at 31 December 2023 498 - 498
Balance as at 31 December 2024 544 120 664
14. Cash
As at 31 December 2024 2023
Cash and cash equivalents 1,368 1,335
Restricted cash 1,135 1,171
Total cash 2,503 2,506
The Group has cash on deposit with the Alberta Energy Regulator of $1.1
million (2023 - $1.2 million), as required to meet future abandonment
obligations existing on certain oil and gas properties in Canada (see Note
18). This deposit accrues nominal interest. The fair value of restricted
cash approximates the carrying value.
15. Trade and other receivables
As at 31 December 2024 2023
Trade receivables 1,992 4,146
VAT receivable 1,907 1,906
Corporate tax receivable 362 463
Prepaids and other 1,141 1,622
Total trade and other receivables 5,402 8,137
The trade receivables consist of commodity sales in both Romania and Tunisia.
The Group has determined that the ECL is nominal for the years ended 31
December 2024 and 2023 while using the days past due criteria to measure the
ECL. The Group has reviewed the historical transactions with the vendors and
has no history of default or unpaid invoices and has used a nominal percentage
in calculating the ECL. The Group has not taken an allowance for doubtful
accounts as at 31 December 2024 and 2023 and has had no instances of bad debts
in this period
The VAT receivable relates to operating and development costs in Romania and
are recovered through the Romanian government. Of the VAT receivable, $1.7
million relates to 2018 and prior years which has been disputed by the
Romanian authorities. In December 2023, Serinus won a court case, which
ordered ANAF to refund the audited VAT amount. The court recognised the
defaulted partner as determined by the 2022 ICC Arbitration award and affirmed
Serinus' right to reclaim the full VAT amount. ANAF appealed this decision in
April 2024 without giving a reason, and the appeal was scheduled for early
February 2025. Subsequent to year-end, the Superior Court of Cassation and
Justice of Romania has ruled in favour of Serinus Energy Romania vs. Agenția
Națională de Administrare Fiscală ("ANAF"), in the case of the rejected VAT
refunds (Note 32).
16. Product Inventory
Product inventory consists of the Group's entitlement crude oil barrels in
Tunisia, which are valued at the lower of cost or net realisable value.
Costs include operating expenses and depletion associated with crude oil
entitlement barrels and are determined on a concession-by-concession basis.
These costs are initially capitalised and expensed when sold. As at 31
December 2024, the Group held 9.1 Mbbls of crude oil in inventory valued at
approximately $71.7/bbl.
17. Shareholder's capital
Authorised
The Group is authorised to issue an unlimited number of ordinary shares
without nominal or par value. Changes in issued ordinary shares are as
follows:
Year ended 31 December 2024 2023
Number of shares Amount ($000s) Number of shares Amount ($000s)
Balance, beginning of the year 114,066,073 401,426 114,066,073 401,426
Issued for cash 6,887,357 215 - -
Issuance costs, net of tax - - - -
Issued in lieu of salary - - - -
Issued to retire Convertible Loan - - - -
Warrants exercised - - - -
Balance, end of the year 120,953,430 401,641 114,066,073 401,426
Treasury Shares
Treasury shares represent the shares purchased and held by the Group. All
treasury shares held, as below, are excluded from earnings per share
calculations.
Year ended 31 December 2024 2023
Number of shares Amount ($000s) Number of shares Amount ($000s)
Balance, beginning of the year 2,011,515 458 2,712,249 455
Shares purchased - - 100,000 3
Exercised (2,011,515) (458)
Balance, end of the year - - 2,812,249 458
18. Decommissioning provision
As at 31 December 2024 2023
Balance, beginning of the year 30,724 29,131
Liabilities incurred - 198
Liabilities settled - -
Accretion 1,667 1,801
Change in estimate (4,694) (406)
Foreign currency translation - -
Balance, end of year 27,697 30,724
The Group's decommissioning provisions are based on its net ownership in wells
and facilities in Tunisia, Romania and Canada. Management estimates the
costs to abandon and reclaim the wells and facilities using existing
technology and the estimated time period during which these costs will be
incurred in the future.
The Group has estimated as at 31 December 2024 the decommissioning provisions
of the wells in Canada to be $0.8 million. During 2022, the Group completed
the abandonment of three wells in Canada and it was determined that the Group
was no longer obligated to fulfil the decommissioning provisions of $1.6
million relating to legacy properties. The remaining obligations are
reported as current liabilities as they relate to non-producing properties or
expired production sharing contracts.
The change in estimate in the current year is based on changes to interest
rates, discount rates, the estimated date of abandonment and reclamation, and
the expected costs of abandonment.
The significant assumptions used in the calculation of the decommissioning
provision are as follows:
As at 31 December 2024 2023
Risk-free Inflation rate (%) Net present Risk-free Inflation rate (%) Net present value
rate (%)
rate (%)
value
Tunisia 3.5-5.1 2.0 22,043 3.7 - 5.4 2.0 24,415
Romania 6.7-7.4 2.5-6.1 4,791 6.1 - 8.5 2.5 - 12.6 5,431
Canada - - 863 - - 878
Total 27,697 30,724
Due within one year 9,446 6,720
Long-term liability 18,251 24,004
Total 27,697 30,724
As at 31 December 2024, the Group has aligned the abandonment dates with the
expected economic life of the assets, anticipating that concession licenses
will continue to be extended until operations are no longer economically
viable. However, decommissioning of certain water pits in Tunisia have been
classified as current liabilities despite being non-current in nature. This
classification as current liabilities is due to Tunisian statutory regulatory
triggers that could require their decommissioning within the short term, even
though, under normal circumstances, their settlement would occur over a longer
period.
19. Deferred income tax
The deferred taxes are recognised on a taxable body basis, specifically on an
entity-by-entity basis with the exception of Tunisia. Tunisia taxes each
concession on a standalone basis, and therefore the deferred taxes are
determined on each concession.
Movement in deferred income tax balances:
Tax effect related to: 31 December 2023 Movement in the year 31 December 2024
PP&E and E&E assets (15,814) 262 (15,552)
AR and other - 441 441
Decommissioning provision 3,327 (287) 3,040
Other 362 (372) (10)
Deferred income tax liability (12,125) 44 (12,081)
Tax effect related to: 31 December 2022 Movement in the year 31 December 2023
PP&E and E&E assets (14,743) (1,071) (15,814)
Decommissioning provision 3,306 21 3,327
Other 495 (133) 362
Deferred income tax liability (10,942) (1,183) (12,125)
Unrecognised deferred tax assets
Deferred tax assets have not been recognised in respect of the following
deductible temporary differences:
As at 31 December 2024 2023
PP&E and E&E assets (285) (1,537)
ROU assets and lease liabilities - -
Decommissioning provision 5,567 6,277
Non-capital losses carried forward and other 2,822 3,822
Unrecognised deferred tax asset 8,104 8,562
Deferred tax assets have not been recognised in respect of these items because
it is uncertain that future taxable profits will be available against which
they can be utilised due to the large amount of non-capital losses available
to the Group.
The Group has Canadian non-capital losses of $0.5 million (2023 - $0.3
million) that do not expire, Tunisian losses of $4.1 million are related to
Chouech Essaid concession and have no expiry date (2023 - $7.8 million), and
Romanian losses of $6.7 million (2023 - $6.6 million) that expire after seven
years between 2026 to 2032.
The Group has temporary differences associated with its investments in its
foreign subsidiaries. The Group has not recorded any deferred tax
liabilities in respect to these temporary differences as they are not expected
to reverse in the foreseeable future.
The Group operates in multiple jurisdictions with complex tax laws and
regulations, which are evolving over time. The Group has taken certain tax
positions in its tax filings and these filings are subject to audit and
potential reassessment after the lapse of considerable time. Accordingly,
the actual income tax impact may differ significantly from that estimated and
recorded by management.
20. Lease liabilities
The following table details the movement in the Group's lease obligations for
the year ended 31 December 2024:
As at 31 December 2024 2023
Opening balance 561 745
Additions 816 -
Disposals (427)
Principle payments (255) (184)
Cumulative translation adjustment (14) -
Balance, end of the year 681 561
Lease liabilities due within one year 177 137
Lease liabilities due beyond one year 504 424
During the year the Group made total payments toward lease liabilities in the
amount of $0.3 million (2023 - $0.2 million), of which $0.1 million (2023 -
$0.08 million) was interest.
The Group has elected to exclude short-term leases and low-value leases from
the Group's lease liabilities. Payments towards short-term leases, and
leases of low-value assets for the year ended 31 December 2024 were nominal
and have been included in G&A expense in the Statement of Comprehensive
Loss. The Group's short-term leases and leases of low-value consist
primarily of office equipment leases.
The annual discount rates used were 22.66% in Canada, 10.96% in London, 20.76%
in Tunisia and 8.11%, 8.82% and 9.56% in Romania.
21. Other provisions
JV audit Severance Other Total
Balance as at 31 December 2022 1,211 147 - 1,358
Change in provision - (41) - (41)
Balance as at 31 December 2023 1,211 106 - 1,317
Change in provision - - - -
Balance as at 31 December 2024 1,211 106 - 1,317
Current - - - -
Non-current 1,211 106 - 1,317
The Group is subject to audits arising in the normal course of business, with
its joint venture partner in the Sabria concession in Tunisia. A provision
is made to reflect management's best estimate of eventual settlement of these
audits. The years currently under audit are 2014-2021. Management has
reviewed the audit claims and has made a provision for what it expects to
settle. Management expects settlement of the joint venture audit provision
to occur later than twelve months from 31 December 2024.
As at 31 December 2017, a provision was made for potential severance costs
relating to the termination of employees in the Chouech field in Tunisia.
Since shutting in the field, agreements have been reached with the majority
of the employees. The remaining provision at 31 December 2024 reflects the
potential costs to terminate the remaining employees.
22. Accounts payable and accrued liabilities
As at 31 December 2024 2023
Accounts payable and accrued liabilities 7,374 9,320
Taxes payable 893 749
Total accounts payable and accrued liabilities 8,267 10,069
23. Aggregate payroll expense
The aggregate payroll expense of employees and executive management of Serinus
was as follows:
Year ended 31 December 2024 2023
Wages, salaries, and benefits 7 4,739 4,952
Share-based payment expense 8 221 3
Total aggregate payroll expense 4,960 4,955
24. Related party transactions
During the years ended 31 December 2024 and 2023, related party transactions
include the compensation of key management personnel. Key management
personnel consist of Serinus' Board of Directors, both executive and
non-executive. Transactions with key management personnel are noted in the
table below:
Year ended 31 December 2024 2023
Wages and salaries 658 834
Benefits 67 209
Share-based payment expense 71 3
Total related party transactions 796 1,046
25. Supplemental cash flow disclosure
Year ended 31 December 2024 2023
Cash (used in) generated from:
Trade receivables and other 2,754 1,863
Inventory (185) 7
Accounts payable and accrued liabilities (2,699) (1,752)
Restricted cash (113) (52)
Changes in non-cash working capital from operations (243) 66
The following table reconciles capital expenditures to the cash flow
statement:
Year ended 31 December 2024 2023
PP&E additions (Note 11) 1,106 5,516
E&E additions (Note 12) - -
Total capital additions 1,106 5,516
Changes in non-cash working capital (642) (218)
Total capital expenditures 464 5,298
26. Capital management
Year ended 31 December 2024 2023
Shareholders' equity 14,286 23,828
Total capital resources 14,286 23,828
The Group manages its capital structure to maximise financial flexibility as
well as closely monitors cash forecasts. Management considers capital to
include debt and equity instruments. The Group has the ability to manage its
capital structure raising financing through debt or equity issuances,
repurchasing shares and settling debt obligations. Further, each potential
acquisition and investment opportunity is assessed to determine the nature and
total amount of capital required together with the relative proportions of
debt and equity to be deployed. The Group does not presently utilise any
quantitative measures to monitor its capital.
27. Commitments and contingencies
Commitments
In October 2023, the Group received an exploration phase extension of the Satu
Mare Concession in Romania. The exploration period extension is in two
phases:
· The first phase of the extension is mandatory and is two years in
duration starting on 28 October 2023 (Phase 1). The work commitment for the
first phase is the reprocessing of 100 kilometres of legacy 2D seismic as well
as a 2D seismic acquisition program of 100 kilometres including processing the
acquired seismic data. The work commitment for Phase 1 is estimated at $1.2
million.
· The second phase of the license extension is optional and is two
years in duration starting on 28 October 2025 (Phase 2) with a work commitment
of drilling one well within the concession area with no total drilling depth
requirement stipulated. The work commitment for Phase 2 is estimated at $2.3
million.
Contingencies
The Tunisian state oil and gas company, ETAP, has the right to back into up to
a 50% working interest in the Chouech concession if, and when, the cumulative
crude oil sales, net of royalties and shrinkage, from the concession exceeds
6.5 million barrels. As at 31 December 2024, cumulative liquid hydrocarbon
sales net of royalties and shrinkage was 5.7 million (2023 - 5.5 million)
barrels. The Group currently does not expect to meet this threshold by the
expiry of the concession.
In December 2022, the Government of Romania introduced a solidarity tax
applied to the Group's annual profit, in excess of 20% of its average profits
for the financial years 2018-2021 (Note 5 (j)). The solidarity tax is
applicable for 2022 financial year only. The Group does not believe that the
solidarity tax is applicable to it, has received legal advice to support that
position and will continue challenging the legality of this additional tax.
If the Group were to consider the tax applicable the amount due is estimated
to be approximately $0.76 million. However, the Group has made the judgement
that the solidarity tax is not applicable and therefore has made no provision
in respect of this tax within the financial statements.
28. Income from operations analysis
($000) 2024 2023
Administrative expenses (3,409) (4,928)
Share-based payment expense (Note 7) (221) (3)
Impairment recovery (expense) (Note 11, 12) (5,666) (6,965)
Included within administrative expenses of $3.5 million (2023 - $5.3 million)
are the following:
($000) 2024 2023
Salaries and wages (1,887) (2,313)
Corporate audit and review fees (297) (264)
Consulting fees (186) (261)
29. Segment information
The Group's reportable segments are organised by geographical areas and
consist of the exploration, development and production of oil and natural gas
in Romania and Tunisia. The Corporate segment includes all corporate
activities and items not allocated to reportable operating segments and
therefore includes Brunei.
As at 31 December 2024 Romania Tunisia Corporate Total
Total assets 16,872 45,087 2,370 64,329
For the year ended 31 December 2024
Crude oil revenue - 12,345 - 12,345
Natural gas revenue 1,084 1,972 - 3,056
Condensate revenue - - - -
Total revenue 1,084 14,317 - 15,401
Cost of sales
Royalties (48) (1,831) - (1,879)
Production expenses (1,665) (6,453) (12) (8,130)
Depletion and depreciation (339) (3,188) (126) (3,653)
Windfall tax (340) - - (340)
Total cost of sales (2,392) (11,472) (138) (14,002)
Gross profit (loss) (1,308) 2,845 (138) 1,399
Administrative expenses - - (3,409) (3,409)
Share-based payment expense - - (221) (221)
Release of provision - - - -
Impairment expense (5,666) - - (5,666)
Gain on asset disposal - - 37 37
Decommissioning recovery - 68 - 68
Operating income (loss) (6,974) 2,913 (3,731) (7,792)
Finance expense 552 (1,171) (174) (793)
Net income (loss) before income taxes (6,422) 1,742 (3,905) (8,585)
Tax expense - (1,106) (22) (1,128)
Net income (loss) for the year (6,422) 636 (3,927) (9,713)
Capital expenditures 61 1,024 21 1,106
As at 31 December 2023 Romania Tunisia Corporate Total
Total assets 24,027 52,322 2,275 78,624
For the year ended 31 December 2023
Crude oil revenue - 13,312 - 13,312
Natural gas revenue 2,683 1,880 - 4,563
Condensate revenue - - - -
Total revenue 2,683 15,192 - 17,875
Cost of sales
Royalties (125) (1,929) - (2,054)
Production expenses (2,633) (5,349) (31) (8,013)
Depletion and depreciation (866) (3,582) (124) (4,572)
Windfall tax (783) - - (783)
Total cost of sales (4,407) (10,860) (155) (15,422)
Gross profit (loss) (1,724) 4,332 (155) 2,453
Administrative expenses - - (4,928) (4,928)
Share-based payment expense - - (3) (3)
Release of provision - - - -
Impairment expense (6,965) - - (6,965)
Loss on asset disposal - - - -
Decommissioning recovery - 31 (15) 16
Operating income (loss) (8,689) 4,363 (5,101) (9,427)
Finance expense (1,866) (824) 767 (1,923)
Net income (loss) before income taxes (10,555) 3,539 (4,334) (11,350)
Tax expense (2) (1,670) - (1,672)
Net income (loss) for the year (10,557) 1,869 (4,434) (13,022)
Capital expenditures 550 4,966 - 5,516
30. Events after the reporting period
Placing and Retails Offer
On 17 December 2024, the Company announced that it has conditionally raised
gross proceeds of up to £0.66 million by way of a placing of 26,841,141 new
ordinary shares at a price of 2.5 pence per share.
On 9 January 2025, the Company held a General Meeting whereby shareholders
approved the allocation of new shares with 93.54% of shareholders voting in
favour.
VAT Litigation in Romania
On 12 February 2025, the Superior Court of Cassation and Justice of Romania
has ruled in favour of Serinus Energy Romania vs. ANAF, in the case of the
rejected VAT refunds (Note 5 (e)).
In addition to the award of the VAT refunds of RON 8.3 million (approximately
US$1.7 million), Serinus is also awarded interest compensation for the delayed
refund of the VAT in the amount of RON 3.6 million (approximately US$0.8
million).
1 Jon Kempster resigned in July 2024.
2 The average GBP:USD rate for the year was 0.7821 (2023 - 0.8021).
3 Benefits include annual performance bonus, medical insurance and UK
pension scheme contributions.
4 2023 shares and options consists of share options, shares issued in lieu
of salary, and LTIP awards. Share options are priced at the fair value on the
grant date, calculated using Black Scholes, and amortised over the vesting
period. Shares issued in lieu of salary, were issued at the average share
price over the period related to the salary forgone. The LTIP awards were
priced using the closing share price on the issuance date and have no vesting
conditions. Both the shares issued in lieu and LTIP awards are fully expensed
at date of issuance.
5 Each LTIP award represents a right to acquire a share of the Group at $nil
consideration.
6 The average GBP:USD rate for the year was 0.7821 (2023 - 0. 8021).
7 Includes amounts in general and administrative expenses, production
expenses and exploration and development expenditures.
8 Represents the amortization of share-based payment expense associated with
options granted.
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 ZZGMFNDNGKZMRecent news on Serinus Energy
See all newsREG-Form 8.5 (EPT/RI) - Serinus Energy Plc
AnnouncementREG - Serinus Energy PLC - Result of Court and General Meetings
AnnouncementREG-Form 8.5 (EPT/RI) - Serinus Energy Plc
AnnouncementREG - Takeover Panel - Disclosure Table
AnnouncementREG - Takeover Panel - Disclosure Table
Announcement