Quarterly Report • Nov 6, 2013
Quarterly Report
Open in ViewerOpens in native device viewer
Fourth Quarter and Year End 2012 Report - IGE Resources AB
| SEK million | ||||
|---|---|---|---|---|
| Q4 2012 | 2012 | Q4 2011 | 2011 | |
| Total revenues | - | - | - | 5.8 |
| EBITDA | -5.9 | -24.6 | -8.6 | -62.5 |
| Impairment losses and depreciation | -124.4 | -126.2 | -0.3 | -168.9 |
| Net result attributable to shareholders of parent company | -101.6 | -121.5 | -8.5 | -181.2 |
| Investments in period | 8.3 | 18.5 | 1.9 | 21.6 |
| Cash at end of period | 69.2 | 69.2 | 18.0 | 11.0 |
| Interest bearing long term debt at end of period | 5.0 | 5.0 | 6.4 | 6.3 |
IGE Resources' main activities in the fourth quarter were test work and the appeal process related to the Rönnbäcken nickel project and further assessment of the Group's diamond concessions in Africa, focusing primarily on the projects in the Democratic Republic of Congo (DRC).
IGE had no income in the fourth quarter, while the Group's costs and investments primarily reflect the activities the subsidiary Nickel Mountain Resources' Rönnbäcken project, in addition to maintenance of the mineral portfolio in Africa.
EBITDA for the quarter amounted to SEK –5.9 million, compared to SEK -8.6 million for the same period in 2011.
EBIT was affected by an impairment loss related to the Bakerville diamond project in South Africa amounting to SEK 95.2 million (net).
Operating expenses during the quarter were reduced from SEK -8.6 million in the fourth quarter last year to SEK -5.9 million in this year's fourth quarter, a 32 per cent reduction in operating costs.
IGE has a positive cash flow of SEK 58.2 million in 2012, including a share issue of SEK 101.9 million. Cash flow in 2011 was SEK - 29.2 million.
Cash and cash equivalents at the end of the year were SEK 69.2 million, compared to SEK 11.0 million end of 2011.
IGE Resources' total assets at the end of 2012 were SEK 292.8 million, compared to SEK 345.7 million at the end of 2011.
Net investments during the fourth quarter amounted to SEK 6.6 million (SEK 2.1 million in fourth quarter last year), reflecting mainly the current activity level in the Rönnbäcken nickel project.
Following a share acquisition in December 2012, Amarant Mining Ltd became IGE's main shareholder with 29.9 per cent of the outstanding shares. An Extraordinary General Meeting of the shareholders appointed a totally new Board of Directors for IGE on 29 December 2012. Mr Ulrik Jansson was appointed as chairman, Hans Lindroth, Jukka
Kallio and Terje E. Lien became new board members.
In January 2013, the Board announced that IGE's main focus going forward is to commence small scale production on gold and diamond assets primarily held in the Democratic Republic in Congo (DRC).
The Board is determined to move IGE's diamond projects towards production and to continue development of the projects towards commercialization. IGE's strategy also implies evaluation of new geographically diverse mineral projects with the aim to spread the risk and add additional upside potential to IGE's asset portfolio.
The development of the Rönnbäcken nickel project continues at a reduced activity level pending the outcome of the renewed appeal process.
The Board of IGE announced that it will call an EGM to propose an acquisition the Wanga Gold project in the DRC. The Board will propose that IGE acquires full ownership of the Wanga alluvial gold license in North-Eastern DRC. The proposed acquisition also includes mining rights to an alluvial gold project in Ethiopia and the right to purchase up to six recovery lines for the production of alluvial gold and diamonds. Each recovery line has a purchase price of USD 15 million, of which the current owner already has paid USD 2 million per line, which is included in the proposed purchase.
Additional information will be made available in conjunction with the notice to the upcoming EGM towards the end of first Quarter 2013.
In October, the Swedish Chief Mine Inspector granted the Exploitation Concession Rönnbäcken K nr 3 encompassing the Sundsberget deposit. The concession is valid for 25 years and gives the right to extract and market nickel, cobalt, iron, chrome, gold, silver, platinum and palladium metals. Subsequently, the newly awarded concession K nr 3 has been appealed to the Government by a number of appellants including Vapstens Sameby (Vapsten Reindeer Husbandry Cooperative). In December, Nickel Mountain AB (NM) submitted its statement to the government with regard to the appeal of the
three exploitation concessions K nr 1-3. The company is now awaiting the decision by the Swedish Government.
During the fourth quarter of 2012, NM received the results of a number of activities focused on the Rönnbäcken Nickel Project which were launched in the previous quarters.
NM received initial positive feedback on the marketing potential of the RNP magnetite concentrate in China from two separate trading groups which each handle large volumes of iron ore concentrates and related products. Both reported that the projected RNP magnetite specifications would be acceptable to various consumers in China. This is contrary to the previous indications by a steel consultant that market potential for blast furnace applications would be limited due to the elevated levels of Ni and Cr. More detailed market research and testwork will be required to better assess the marketability of the magnetite concentrate byproduct.
A final report by Tony Green of Grenvyn Consulting of the review of all geological and geochemical data along with drill core and geological scientific literature regarding the project area, has indicated that good geochemical signatures exist for the rock of RNP, permitting certain predictability of the nickel-bearing minerals. More systematic mineralogical studies are needed in order to predict the contents of deleterious minerals such as talc, brucite, and chlorite.
In response to the need for improved mineralogy, an initial program of thin section mineralogy was launched. Mineralogical descriptions were limited to 80 thin sections previously prepared from samples continuously collected during the logging of drill core. The results of this initial program are expected in the second quarter of 2013. Additional samples that systematically cover all parts of the deposits have been collected and are ready for mineralogical work when required to provide a robust geological model for mine planning.
A comprehensive program to develop geological-metallurgical domains is on-going. Domaining test work is being carried out by Outotec (Finland) OY on 22 samples representing distinct mineralization domains, in order to characterize their lithologies. This test work is expected to be completed in the second quarter of 2013.
Once the results of the geological-metallurgical domains test work and of the mineralogical
program are available, then the geological and geochemical contexts can be used to assist in developing a sound model for future development work.
In December 2012, a joint study on the employment impact of the Rönnbäcken Nickel Project was completed by the Luleå University of Technology and the Raw Materials Group. The study indicated that the Rönnbäcken Nickel Project would generate a significant amount of indirect employments, in addition to the approximately 550 direct mine-related jobs. The study estimates that 290 indirect jobs would be created locally in the municipality of Storuman, plus 150 regionally in the County of Västerbotten, and another 608 jobs nationally in Sweden. The total number of direct and indirect jobs generated by the project on a national level would be close to 1600.
In February 2013, Eurus Mineral Consultants (EMC) presented the results of benchmarking analysis comparing RNP against other nickel ores worldwide. Based on flotation kinetics of mineral and gangue which are the driving forces of flotation performance, EMC reviewed all flotation test data for the Rönnbäcken deposits Vinberget and Rönnbäcknäset and compared their flotation kinetics and performance against a number of nickel ores world-wide.
Results of this analysis demonstrated: that despite its low head grade Rönnbäcken delivers similar or higher rates of nickel recovery and its overall flotation performance is better than that of other nickel ores. An absence of iron sulphides avoids dilution of the concentrate grade thus allowing a higher level of optimal flotation performance to be achieved. The flotation response of Rönnbäcken in terms of the concentration ratio is over 9 times higher than the average of similar nickel ores, and the recovery to head grade ratio is almost 5 times higher than the average of similar nickel ores. Aspects identified for further mineralogical and processing investigation could increase recoveries by 3-6%. A number of areas were highlighted for optimization to reduce capital expenditure and operating costs.
In February 2013, ÅF Infraplan completed a Preliminary Socio-Economic Impact Assessment (PSEIA), which evaluates the Rönnbäcken project's contribution to long-term local and regional development. With the
majority of mine employees expected to live locally, tax revenues for the Storuman municipality alone are estimated to increase by more than 2 billion SEK during the life of mine. The PSIEA highlights some of the key planning challenges in this regard: provision of sufficient housing, resolution of issues with regard to traffic and infrastructure, and how to create an attractive society to draw families to the municipality. If these challenges are met successfully, the negative population trend of the past can be expected to reverse, and Hemavan-Tärnaby should experience positive, sustained development. The PSEIA has been posted on NM's website.
IGE's strategy for its diamond portfolio has been reviewed and changed by the new Board of Directors appointed in December 2012. The diamond projects have been held in a care and maintenance mode during the latest year. The limited work carried out has mainly been focused towards assessment work carried out by the management during the second half of 2012 to get a better understanding of the potential of the projects and the local conditions, situation with partners, commercial terms etc. Based on encouraging result from this assessment, together with new Board's approach to the diamond projects, a renewed diamond focus within the IGE Group has been assumed.
IGE's two diamond projects in DRC, Longatshimo and Tshikapa are located about 28 kilometres apart in the Kasai District of the country's Kasai-Occidental province. Both Tshikapa and Longatshimo projects are interesting in terms of their diamond resources. The projects are located in a highly potential area for diamond mining and IGE's presence, existing infrastructure and experience supports a decision to move forward with the development of these projects.
Both projects have verified resources of similar volumes, around 3.5 million carats per project area, according to a NI 43-101 report from 2008. The resource statements are based on the gravel from the terrace areas of the concessions as a result of the difficulty to assess the gravel on the river beds and below the rivers. Based on the assessment work carried out by IGE during 2012, the Group has decided to concentrate on the river gravel as the grades are significantly higher and the investments to get a river operation commissioned are lower. The gravel in the river is naturally concentrated by water through millions of years resulting in higher enrichment of diamonds.
The challenge with river operations is mainly that it is harder to get a good understanding of the volume of gravel below the rivers and more exact identify where economically viable spots can be found. However, the upside potential seen in relation to the relatively low capital requirement to get a dredging operation commissioned, makes IGE of the opinion that it is worth the risk. Once a pool of gravel or pothole is identified, the process of starting a dredging operation is relatively quick.
The preparation work towards getting the two projects commissioned is underway. The feasibility of the project is currently being assessed, along with calculation exercises aiming to understand the magnitude of an investment required to get a mine commissioned based on this project.
As soon as the Group has managed to get the river operations commissioned and able to generate a revenue stream, the next step will be to prepare bigger scale terrace mining operations on the concession areas.
DRC is among the top producers in the world in terms of number of carats recovered on an annual basis despite the fact that no hard rock kimberlite mining exists in the country. The production coming out of DRC is based on small scale alluvial diamond recovery, mainly artisanal diggings in the areas surrounding the many rivers in the country.
The two diamond concession held by IGE in South Africa, Bakerville and Harts River, are put on hold. The costs related to these projects are on a minimum level at present while IGE is working to find a solution to get these projects commercialized, either together with a partner or as outright sales.
IGE's costs related to the activities in the fourth quarter were marginal.
Cash and cash equivalents at the end of the fourth quarter 2012 amounted to SEK 69.2 million, compared to SEK 11.0 million at the end of fourth quarter 2011. Total equity at the end of the reporting period amounted to SEK 243.4 million (SEK 265.4 million at end of 2011), representing an equity ratio of 83 per cent (77 per cent at the end of fourth quarter the previous year).
The Company's interest bearing long term debt is limited to SEK 5.0 million, which is a convertible loan granted by Norrlandsfonden for the development of Rönnbäcken (interest bearing long term debt was SEK 5 million at the end of fourth quarter 2011).
IGE considers the financial position, cost structure and flexibility to be satisfactory. The current strategy implies to start small scale production focused on the rivers within both Longatshimo and Tshikapa diamond concessions in DRC. The Group has started the preparation work including refurbishment and purchase of complementary equipment required for these operations.
The development of Rönnbäcken will remain at a low level of activity until the appeal process with regard to the three exploitation concessions K nr. 1-3 has been resolved. The Company is awaiting the decision by the Swedish Government.
The Parent Company's business activity is to manage the Group's operations. The result before tax during the fourth quarter of 2012 amounted to SEK -37.4 million (-3.7). The main part of the loss during the year is attributable to impairments of intergroup receivables. Cash and cash equivalents amounted to SEK 68.6 million (9.3). Investments in the Parent Company during the reporting period amounted to SEK 0 million (0).
The shares of IGE Resources AB (publ.) are listed on the Oslo Stock Exchange, ticker symbol IGE. This Interim report has not been subject to a special review by the Company's auditors.
Stockholm, 21th of February 2013
Thomas Carlsson, CFO and acting CEO, IGE Resources AB (publ)
| (TSEK) | Note | Q4 2012 | Q4 2011 | 2012 | 2011 |
|---|---|---|---|---|---|
| Revenue from sales | 6 | - | - | - | 5,848 |
| Work performed by the entity and capitalized | - | 273 | - | 629 | |
| Other external expenses | 12 | -2,805 | -4,416 | -13,624 | -43,176 |
| Personnel expenses | -2,847 | -4,339 | -10,022 | -25,559 | |
| Results from equity accounted participations | 7 | -227 | -107 | -999 | -273 |
| Operating result before depreciation and impairment | |||||
| losses | -5,879 | -8,589 | -24,645 | -62,531 | |
| Depreciation/amortization and impairment loss on property, | |||||
| plant and equipment, intangible assets | 3 | -124,351 | -306 | -126,229 | -168,850 |
| Financial revenue | 4 | 134 | 180 | 605 | 900 |
| Financial expenses | 4 | -32 | - | -252 | -5,094 |
| Total financial items | 102 | 180 | 353 | -4,194 | |
| Result before tax | -130,128 | -8,715 | -150,521 | -235,575 | |
| Income tax | 8 | 29,031 | 0 | 29,031 | 49,631 |
| Result for the period | -101,097 | -8,715 | -121,490 | -185,944 | |
| Result for the period attributable to: | |||||
| Equity holders of the Parent Company | -101,091 | -8,487 | -121,450 | -181,197 | |
| Non-controlling interest | -6 | -228 | -40 | -4,747 | |
| Result for the period | -101,097 | -8,715 | -121,490 | -185,944 | |
| Result per share before and after dilution | -0.72 | -0.003 | -0.86 | -0.06 | |
| Average number of shares (Millions) | 140.8 | 2,931 | 140.8 | 2,868 |
| TSEK | Q4 2012 | Q4 2011 | 2012 | 2011 |
|---|---|---|---|---|
| Result for the period | -101,097 | -8,715 | -121,490 | -185,944 |
| Other comprehensive income | ||||
| Foreign currency translation differences - foreign operations | -695 | 5,874 | -1,637 | 10,315 |
| Total other comprehensive income | -101,792 | -2,841 | -123,127 | -175,629 |
| Total comprehensive income for the period attributable to: | ||||
| Equity holders of the Parent Company | -101,786 | -2,613 | -123,087 | -170,882 |
| Non controlling interest | -6 | -228 | -40 | -4,747 |
| (TSEK) Note |
31/12/2012 | 31/12/2011 |
|---|---|---|
| ASSETS | ||
| Fixed assets | ||
| Intangible fixed assets | ||
| Mineral interests | 218,489 | 326,991 |
| Tangible fixed assets | ||
| Plant and machinery | 605 | 1,335 |
| Long-term financial assets | ||
| Participation in equity accounted companies | 434 | 1,433 |
| Long-term receivables | 31 | 31 |
| Total fixed assets | 219,559 | 329,790 |
| Current Assets | ||
| Other receivables | 3,461 | 4,433 |
| Prepaid expenses | 591 | 452 |
| Cash and cash equivalents | 69,193 | 10,977 |
| Total current assets | 73,245 | 15,862 |
| TOTAL ASSETS | 292,804 | 345,652 |
| EQUITY 13,16 |
||
| Equity attributable to equity holders of the parent company | ||
| Share capital | 45,437 | 12,982 |
| Other paid in capital | 1,175,737 | 1,107,044 |
| Reserves | 7,937 | 9,574 |
| Retained earnings and profit for the period | -985,860 | -848,462 |
| 243,251 | 281,138 | |
| Non controlling interest | 181 | -15,727 |
| Total equity | 243,432 | 265,411 |
| Liabilities | ||
| Deferred tax liabilities 9 |
34,087 | 63,119 |
| Other provisions 9 |
1,018 | 2,996 |
| Long term liabilities | ||
| Convertible loan 10 |
5,000 | 5,000 |
| Other long term liabilities 11 |
1,155 | 1,276 |
| Total long term liabilities | 41,260 | 72,391 |
| Current liabilities | ||
| Accounts payable | 6,261 | 3,984 |
| Other liabilities | 189 | 352 |
| Accrued expenses and prepaid income | 1,662 | 3,514 |
| Total current liabilities | 8,112 | 7,850 |
| TOTAL EQUITY AND LIABILITIES | 292,804 | 345,652 |
| Pledged assets 14 |
10,379 | 8,431 |
| (TSEK) | Equity related to the shareholders of the parent company | ||||||
|---|---|---|---|---|---|---|---|
| Share capital |
Other paid in capital |
Exchange differences |
Retained earnings and profit for the year |
Total | Non controlling interest |
Total Equity |
|
| Balance at 1 January 2011 | 90,281 | 984,120 | -741 | -666,480 | 407,180 | -11,765 | 395,415 |
| Net result for the period | -181,708 | -181,708 | -4,236 | -185,944 | |||
| Bonus issue | 46,736 | -46,736 | 0 | 0 | |||
| Reduction of share capital without redemption of shares |
- 241,467 |
241,467 | 0 | 0 | |||
| Other comprehensive income: | |||||||
| Translation reserve | 10,315 | 10,315 | 10,315 | ||||
| Transactions with shareholders: Change of accounting principle related to reporting of non controlling interest |
-274 | -274 | 274 | 0 | |||
| Costs referable to fundraising | -9,498 | -9,498 | -9,498 | ||||
| New share issue | 55,123 | 55,123 | |||||
| Reallocation of equity from share premium reserve to share capital |
62,309 | -62,309 | 0 | 0 | |||
| Closing balance at 31 December 2011 | 12,982 | 1,107,044 | 9,574 | -848,462 | 281,138 | -15,727 | 265,411 |
| Balance at 1 January 2012 | 12,982 | 1,107,044 | 9,574 | -848,462 | 281,138 | -15,727 | 265,411 |
| Net result for the period | -121,450 | -121,450 | -40 | -121,490 | |||
| Reallocation of paid premium related to warrants issued by the company |
-510 | -510 | -510 | ||||
| Other comprehensive income: | |||||||
| Translation reserve | -1,637 | -1,637 | -1,637 | ||||
| Transactions with shareholders: | |||||||
| New share issue | 32,455 | 82,003 | 114,458 | 114,458 | |||
| Majority's takeover of minority's commitment | -15,948 | 15,948 | 0 | ||||
| Costs referable to fundraising | -12,800 | -12,800 | -12,800 | ||||
| Closing balance at 31 December 2012 | 45,437 | 1,175,737 | 7,937 | -985,860 | 243,251 | 181 | 243,432 |
The total number of outstanding shares amounts to 181,749,225 as per December 31st 2012.
| (TSEK) | Jan-Dec 2012 | Jan-Dec 2011 |
|---|---|---|
| Cash flow from operations | ||
| Result after financial items | -150,521 | -235,575 |
| Adjustments for non-cash items* | 122,521 | 191,106 |
| Income tax paid | - | - |
| Total cash flow from operations before change in working | ||
| capital | -28,000 | -44,469 |
| Change in working capital | ||
| Increase/decrease in inventories | - | 1,375 |
| Increase/decrease receivables | 865 | 11,448 |
| Increase/decrease in short term liabilities | 261 | -17,914 |
| Total cash flow from operations | -26,874 | -49,560 |
| Cash flow used for investments | ||
| Sale of associated company | - | 500 |
| Purchase of intangible assets | -18,460 | -21,580 |
| Sale of intangible assets | 2,072 | 500 |
| Purchase of tangible assets | 63 | - |
| Total cash flow used for investments | -16,325 | -20,580 |
| Financial activities | ||
| New share issue net of transaction costs | 101,925 | 45,625 |
| Transfer of paid premium related to warrants issue by the company | -510 | - |
| Raised credits | - | 1,276 |
| Amortization of debt | - | -5,956 |
| Total cash flow from financial activities | 101,415 | 40,945 |
| Change in cash and bank | 58,216 | -29,195 |
| Cash and bank at 1 January | 10,977 | 40,157 |
| Currency exchange difference | - | 15 |
| Cash and bank at the end of reporting period | 69,193 | 10,977 |
| *Adjustments for non cash items | ||
| Depreciations and impairment losses on intangible assets | 125,563 | 148,565 |
| Depreciations and impairment losses of tangible assets | 666 | 20,327 |
| Exchange loss | -1,697 | 16,805 |
| Capital gain | - | -366 |
| Capital loss | 212 | - |
| Write-down of long term financial asset | - | 4,433 |
| Share of loss on equity accounted companies | 999 | 231 |
| Dissolution provision related to mine site rehabilitation | -1,979 | 1,112 |
| Others | -1,303 | - |
| Total | 122,521 | 191,106 |
| (TSEK) | Note | Q4 2012 | Q4 2011 | 2012 | 2011 |
|---|---|---|---|---|---|
| Other operating income | - | - | - | - | |
| Other external expenses | 12 | -2,095 | -2,937 | -7,114 | -15,879 |
| Personnel expenses | -1,316 | -827 | -5,117 | -6,527 | |
| Depreciation/amortization tangible assets | 3 | 0 | -8 | -10 | -38 |
| Operating result | -3,411 | -3,772 | -12,241 | -22,444 | |
| Result from financial items | |||||
| Result from participations in group companies | -25,637 | - | -25,637 | -104,000 | |
| Financial revenue | 130 | 90 | 596 | 470 | |
| Financial expenses | -24 | -4 | -135 | -1,047 | |
| Total financial items | -25,531 | 86 | -25,176 | -104,577 | |
| Result before tax | -28,942 | -3,686 | -37,417 | -127,021 | |
| Income tax | 8 | 0 | 0 | 0 | 0 |
| Result for the period | -28,942 | -3,686 | -37,417 | -127,021 |
| TSEK | Q4 2012 | Q4 2011 | 2,012 | 2011 |
|---|---|---|---|---|
| Result for the period | -28,942 | -3,686 | -37,417 | -127,021 |
| Other comprehensive income | - | - | - | - |
| Total other comprehensive income | -28,942 | -3,686 | -37,417 | -127,021 |
| (TSEK) Note |
31/12/2012 | 31/12/2011 |
|---|---|---|
| ASSETS | ||
| Tangible fixed assets | ||
| Long-term financial assets | ||
| Shares in subsidiaries | 102,635 | 102,635 |
| Receivables from subsidiaries | 245,331 | 241,357 |
| Total fixed assets | 347,966 | 344,002 |
| Current Assets | ||
| Other receivables | 277 | 149 |
| Prepaid expenses | 210 | 203 |
| Cash and cash equivalents | 68,562 | 9,315 |
| Total current assets | 69,049 | 9,667 |
| TOTAL ASSETS | 417,015 | 353,669 |
| SHAREHOLDERS EQUITY 13,16 |
||
| Restricted equity | ||
| Share capital | 45,437 | 12,982 |
| Statutory reserve | 2,300 | 243,767 |
| Total restricted equity | 47,737 | 256,749 |
| Non restricted equity | ||
| Share premium reserve | 1,149,572 | 839,412 |
| Retained earnings | -749,536 | -622,515 |
| Result for the period | -37,417 | -127,021 |
| Total non restricted equity | 362,619 | 89,876 |
| Total shareholders equity | 410,356 | 346,625 |
| Long term liabilities | ||
| Convertible loan 10 |
5,000 | 5,000 |
| Total long term liabilities | 5,000 | 5,000 |
| Current liabilities | ||
| Accounts payable | 572 | 100 |
| Interest bearing loans and borrowings | - | 47 |
| Other liabilities | 48 | - |
| Accrued expenses | 1,039 | 1,897 |
| Total current liabilities | 1,659 | 2,044 |
| TOTAL SHAREHOLDERS EQUITY AND LIABILITIES | 417,015 | 353,669 |
| Changes in equity Parent Company | ||||
|---|---|---|---|---|
| -- | -- | -- | -- | ---------------------------------- |
| (TSEK) | Restricted Equity | Non restricted Equity | ||||
|---|---|---|---|---|---|---|
| 2011 | Share capital |
Statutory reserve |
Share premium reserves |
Retained earnings |
Result for the period |
Total Equity |
| Balance at 1 January 2011 | 90,281 | 111,345 | 848,910 | -119,047 | -503,468 | 428,021 |
| Transfer of prior year's net result | -503,468 | 503,468 | 0 | |||
| Result for the period | -127,021 | -127,021 | ||||
| Bonus issue | 46,736 | -46,736 | 0 | |||
| Reduction of share capital without redemption of shares Transactions with shareholders: |
- 241,467 |
241,467 | 0 | |||
| Costs referable to fundraising | -9,498 | -9,498 | ||||
| New share issue | 55,123 | |||||
| Reallocation of equity from share premium reserve to share capital |
62,309 | -62,309 | 0 | |||
| Closing balance at 31 December 2011 | 12,982 | 243,767 | 839,412 | -622,515 | -127,021 | 346,625 |
| Balance at 1 January 2012 | 12,982 | 243,767 | 839,412 | -622,515 | -127,021 | 346,625 |
| Transfer of prior year's net result | -127,021 | 127,021 | 0 | |||
| Result for the period Reallocation of paid premium related to warrants issued by the |
-37,417 | -37,417 | ||||
| company | -510 | -510 | ||||
| Reallocation of restricted equity to non restricted equity | -241,467 | 241,467 | 0 | |||
| Transactions with shareholders: | ||||||
| New share issue | 32,455 | 82,003 | 114,458 | |||
| Costs referable to fundraising | -12,800 | -12,800 | ||||
| Closing balance at 31 December 2012 | 45,437 | 2,300 | 1,149,572 | -749,536 | -37,417 | 410,356 |
A reduction of restricted Equity, decided on the EGM held on the 22nd of November 2011 was registered by the Swedish Companies registration office and thereby came in to force, in February 2012. As a consequence of the reallocation, the share premium reserve increased with SEK 241.5 million during 2012.
| 2012 | 2011 | 2010 | 2009 | 2008 | ||
|---|---|---|---|---|---|---|
| Number of outstanding shares at beginning of reporting period | Number | 51,928,350 | 1,805,618,810 | 795,709,953 | 418,161,828 | 341,000,000 |
| New share issue | Number | 129,820,875 | 2,348,649,150 | 1,009,908,857 | 377,548,125 | 77,161,828 |
| Number of outstanding shares at the end of reporting period* | Number | 181,749,225 | 51,928,350 | 1,805,618,810 | 795,709,953 | 418,161,828 |
| Average number of shares | Number | 140,846,758 | 2,930,566,085 | 1,346,291,141 | 538,509,297 | 364,988,889 |
| Operating result | TSEK | -24,645 | -149,987 | -149,987 | -39,190 | -92,573 |
| Result after tax | TSEK | -121,490 | -477,330 | -477,330 | -44,858 | -98,311 |
| Operating result per share | SEK | -0.47 | -0.05 | -0.11 | -0.07 | -0.25 |
| Result after financial items per share | SEK | -2.34 | -0.19 | -0.41 | -0.08 | -0.27 |
| Result per share after tax | SEK | -2.34 | -0.16 | -0.35 | -0.08 | -0.27 |
| Shareholders' equity per share before dilution* | SEK | 1.34 | 7.61 | 0.22 | 0.37 | 0.56 |
| Dividend | TSEK | - | - | - | - | - |
| Price per share at the end of reporting period | SEK | 0.45 | 1.66* | 0.23 | 0.58 | 0.65 |
* A reversed split of 1:80 was executed on the 7th of December 2011
In calculating income and cash flow per share the average number of shares during the reporting period has been used, whereas in calculating shareholders' equity the number of outstanding shares has been used.
IGE possesses none of its own shares at the end of the reporting period.
Further information regarding key ratio definitions can be obtained from the annual report for the financial year 2011.
Total number of shares amounts to 181,749,225 as per the end of 2012.
This interim report has been prepared according to Annual Accounts Act and IAS 34 Interim Reporting. The interim report has also been prepared in accordance with the rules in the Swedish Financial Accounting Standard RFR2.
The Interim report does not contain all the information and disclosures available in the annual report and the interim report should be read together with the annual report for 2011.
The operations of IGE involve certain significant risks, including but not limited to credit risk, foreign exchange risk, and political risk. For a complete discussion of the aforementioned risks, refer to the Company's
2011 annual report is available on the IGE website, www.ige.se. The management of IGE
| Financial revenue | Group | ||
|---|---|---|---|
| (TSEK) | 31/12/2012 | 31/12/2011 | |
| Interests | 556 | 269 | |
| Exchange gains | 49 | 631 | |
| Total financial revenue | 605 | 900 |
| Interest | -3 | -52 |
|---|---|---|
| Exchange losses | -249 | -5,042 |
| Total financial expenses | -252 | -5,094 |
does not consider that any additional risk has become current since the expiration of the previous year of operation.
Impairments during the quarter are mainly related to Bakerville diamond project in South Africa. IGE decided to impair the mineral interest related to the Bakerville project as a precautionary measure and to align the value value of the diamond portfolio with the current activities within the Group. In addition a claim on a drilling contractor assigned for a drilling programme in Kenya that never was delivered has been impaired during the year. After a litigation process the contractor has now been declared in bankruptcy resulting in a need of an impairment of IGE's claim.
Impairments during the comparative periods are mainly related to the Group's withdrawal from the Angolan diamond projects.
| Jan - December 2012 | |||||
|---|---|---|---|---|---|
| (TSEK) | Gold | Diamonds | Nickel | Other | Total |
| Revenue from sales | - | - | - | - | 0 |
| Operating result before depreciation and impairment losses | - | -2,469 | -9,947 | -12,229 | -24,645 |
| Depreciation of mineral interests | -1,351 | -124,211 | - | - | -125,562 |
| Depreciation according to plan | - | -537 | -119 | -11 | -667 |
| Result before tax | -1,351 | -127,215 | -10,175 | -11,780 | -150,521 |
| Fixed assets | - | 114,630 | 104,318 | 611 | 219,559 |
| Current assets | 56 | 2,697 | 1,442 | 69,050 | 73,245 |
| Long term liabilities | - | 1,155 | 5,000 | - | 6,155 |
| Short term liabilities | - | 69 | 6,382 | 1,661 | 8,112 |
| Investments (gross amounts) | - | - | 18,460 | - | 18,460 |
| Jan - December 2011 | |||||
| (TSEK) | Gold | Diamonds | Nickel | Other | Total |
| Other revenues | - | 5,848 | - | - | 5,848 |
| Operating result before depreciation and impairment losses | -304 | -26,547 | -13,258 | -22,422 | -62,531 |
| Depreciation of mineral interests | - | -165,267 | - | - | -165,267 |
| Depreciation according to plan | - | -3,382 | -163 | -38 | -3,583 |
| Result before tax | -301 | -198,600 | -13,637 | -23,037 | -235,575 |
| Fixed assets | - | 239,909 | 89,881 | - | 329,790 |
| Current assets | 1,498 | 4,245 | 453 | 9,666 | 15,862 |
| Long term liabilities | - | 1,276 | 5,000 | - | 6,276 |
| Short term liabilities | - | 1,430 | 4,375 | 2,045 | 7,850 |
Revenue from sales during 2011 is related to sales of rough diamonds recovered from IGE projects.
Result from participations in group companies during the period is attributable to the Group's interest in Nordic Iron Ore and Tasman Metals.
The positive amount reported is a reversal of a provision related to deferred tax liabilities. The reversal occurs as a result of impairments of the assets that the provision is related to.
The reversals of the deferred tax reported in the comparative periods are a result of the impairment of the Cassanguidi project that has been made historically.
The recognition of carrying amount of an asset will be recovered in the form of economic benefits that flow to the entity in future periods. When the carrying amount of the asset exceeds its tax base, the amount of taxable economic benefits will exceed the amount that will be allowed as a deduction for tax purposes. This difference is a temporary difference and the obligation to pay the resulting income taxes in future periods is a deferred tax liability. As the entity recovers the carrying amount of the asset, the taxable temporary difference will reverse and the entity will have taxable profit. This makes it probable that economic benefits will flow from the entity in the form of tax payments.
The deferred tax liabilities are calculated as the local tax rate of each project times the surplus value referable to each acquired project.
Other Provisions are constituted by an accrued cost related to an option vested to Mitchell River Group (MRG). If MRG decides to exercise the option, a provision of SEK 1.02 million will be deducted from the price to be paid for the shares. If they waive their right to exercise the option, the above provision will be set to zero and removed from the balance sheet of Nickel Mountain Resources.
Other provisions have historically included even a provision for mine site rehabilitation related to the former mining operations in Angola. As a consequence of the Group's withdrawal from the projects and loss of its rights to these licenses the provision has been dissolved during the year improving the Group result with SEK 2.0 million.
In June 2010, IGE issued a convertible loan that provided the Company with an amount of totally SEK 5 million to Norrlandsfonden. The convertible loan was issued based on the following conditions:
If fully converted the convertible loan will result in an additional 89,286 shares will be issued (a dilution of about 0.05% based on 181,749,225 shares outstanding).
Other long term liabilities are referable to outstanding accounts with the statutory Black Economic Empowerment partner for Bakerville, Tranter. Tranter initially owed IGE about SEK 8 million. At present SEK 1.3 of this amount has been paid. The amount reported in the Balance Sheet of IGE has been entered as duty of care. If the BEE partner fails to fulfil its obligations according to the contract, and thereby fails to pay the remaining SEK 6.7 million, IGE could end up in a situation where Tranter claim their first part payment refunded.
Agbaleo AB has invoiced IGE SEK 469.5 thousands during 2012 for services related to management assistance. Agbaleo was a related party on behalf of its Managing Director, Fredrik Lindgren who was a the Chairman of the board in IGE up to the Extra General Meeting held on the 27th of December 2012.
The Extra General Meeting held on the 22nd of November 2011 decided to execute a reverse split of the company's shares at a ratio of 1:80. The first day of trading with the new number of shares was the 8th of December 2011. As a result of the reversed split the number of shares at the time was reduced from 4,154,267,960 to 51,928,350.
Nickel Mountain Resources AB entered into an agreement with Mitchell River Group Pty Ltd. ("MRG") of Australia to form a strategic partnership with MRG of Australia. Pursuant to the MRG Agreement, MRG agreed to provide experienced personnel, systems and technical resources for the development of the Rönnbäcken Nickel Project for a term of 18 months, commencing June 2010. MRG will absorb the majority of its own costs, thereby accepting project risk and having an incentive to build value in the project. As a result of the agreement, MRG was entitled to accrue costs incurred during the term of the MRG Agreement and offset such costs against the cash payment. Such costs not paid by NMR would accrue as a loan to the Company to a maximum amount of USD 500,000 to be offset against the cash payment to exercise the option. If MRG waives their right to exercise the option, the above accrued expenses/loan will be set to zero and removed from the balance sheet of Nickel Mountain Resources.
To secure this loan, NMR agreed to grant MRG a fixed and floating charge of 10% over the mineral licences related to Rönnbäcken held by its subsidiary Nickel Mountain AB. This agreement has not yet resulted in a formal pledge.
As part of the above agreement, MRG has secured an option with a 24 month duration, which was vested on the 2nd of December 2011, for 10 per cent of the Rönnbäcken project in exchange for a USD 3 million cash payment.
IGE Resources subsidiary Nickel Mountain Resources has during the period received claims from Paul Sagberg, former Board member of Nickel Mountain Resources AB. The claim in question corresponds to approximately SEK 200 thousand. As ground for its claim, Paul Sagberg cites that he is entitled to a Board fee for his directorship in the company during the period July 2011 to May 2012. The company is of the opinion that the consultancy agreement with Environmental Consultant Paul Sagberg (see note 14 above), corresponding to a consideration of NOK 540 thousand in total, replaced Sagberg's right to Board remuneration. Nickel Mountain Resources has contested the claim and notified Paul Sagberg that the claim is unfounded. The claim presented consequently does not give rise to any reservation on the part of IGE Group.
Paul Sagberg has, during the fourth quarter 2012, brought forward an additional claim of 120 TNOK to IGE Resources that the company contests. As ground for its claim, Paul Sagberg refers to an agreement that was made between ECPS, owned by Sagberg, and Nickel Mountain resources AB (NMR) during 2011. According to that agreement ECPS should be entitled to a bonus of 120 TNOK if NMR managed to secure the financing of a proposed pre-feasibility study before February 2013. IGE is of the opinion that NMR never secured a financing that, according to the agreement, triggers the payment of above bonus to ECPS.
IGE Resources completed a fully guaranteed rights issue at the end of April 2012. 129,820,875 new shares were issued at a price of 0.75 NOK per share, resulting in an increase of share capital equivalent to SEK 32.5 million. The total number of outstanding shares after the rights issue amounts to 181,749,225.
Kungsgatan 44 SE-111 35 Stockholm Sweden Telephone +46 8 402 28 00 Org. Reg. No 556227-8043
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.