AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Axactor SE

Annual Report Apr 29, 2011

3549_10-k_2011-04-29_df6dc13f-5182-42c7-9d94-d63775ad1ce3.pdf

Annual Report

Open in Viewer

Opens in native device viewer

Fourth Quarter 2010 Report (adjusted)

IGE Resources AB hereby announce adjusted and final financial results for 2010. The final year-end results are slightly adjusted from the preliminary results announced on 22 February 2011.

The change is mainly caused by the difficulties in valuating and recovering IGE's exploration and mining equipment in the Luxinge, Angola. IGE withdrew from the mine in December 2010. The Company has now made a full write-off of this equipment as a precautionary measure.

IGE has also corrected the results contribution from its subsidiary Nickel Mountain Resources AB.

Fourth quarter highlights

Rönnbäcken Pre-Feasibility Study initiated

  • Resource base increased by 185 million tonnes
  • Continued flow of encouraging drilling results
  • Aiming for Toronto listing of Rönnbäcken
  • Consolidation of diamond portfolio
  • Withdrawal from Luxinge decided
  • The book value of the diamond portfolio impaired by SEK 368 million
  • Cassanguidi mine under build-up, reduced output in Q4
  • Bakerville project granted mining rights (post quarter)

New Chairman of the Company

Timothy George elected interim Chairman until AGM

Key figures

SEK million Q4 2010 Q4 2009 2010 2009
Sales 4.3 - 20.9 -
Other income 0.1 0.9 0.2 16.0
Total revenues 4.4 0.9 21.1 16.0
EBITDA -87.9 -12.7 -150.0 -39.2
Impairment losses and depreciation -356.6 -2.6 -401.8 -5.9
Net result attributable to shareholders of parent company -369.5 -14.6 -465.6 -44.9
Investments in period 17.7 18.8 630.0 35.5
Cash at end of period 40.2 40.8 40.2 40.8
Interest bearing long term debt at end of period 5.3 5.8 5.3 5.8

Financial results

IGE Resources had sales of SEK 4.3 million in the fourth quarter, while sales in the full year 2010 amounted to SEK 20.9 million. All sales are attributable to diamond sales from the Cassanguidi and Luxinge mines. The Company had no sales revenue in 2009.

EBITDA for the quarter amounted to SEK -64.1 million and SEK -149.8 million for the full year. Operating costs have increased significantly in 2010, reflecting increased activity in Cassanguidi and Luxinge mines during 2010 and a more capital intensive development phase in the Rönnbäcken nickel project.

The development of the Group's diamond assets in Southern Africa was extremely challenging during 2010. Despite considerable efforts and investments, the Luxinge diamond project turned out not commercially viable.

Also the partnership structure and business practice of several partners in the project have added to IGE's assessment of the Luxinge project. The Company therefore decided to withdraw from the project in December 2010.

The Board of Directors has made an extraordinary write down of the entire Angola diamond project portfolio (Cassanguidi not included) of SEK 128 million in the fourth quarter. In addition the book value of the equipment related to the Luxinge project was written off as a precautionary measure. The Board is not able, at this point, to assess the possibility of recovering the equipment. The negotiation is pending. Also, the Company lower the book values the Pangea/Efidium portfolio by means of impairment. The book value of the assets is impaired with an amount of SEK 211 million, bringing this portfolio of diamond assets more in line with current market cap of the Company, capital needs and operational challenges going forward. This has been done as a deed of conservatism and to create an improved basis for value development going forward.

Net investments during the fourth quarter amounted to SEK 17.7 million (16.7). The investments during the period are mainly related to the advancement of the Rönnbäcken nickel project and investments related to the ramping up of the Cassanguidi diamond mine in Angola.

Cash flow during the fourth quarter was SEK -57.0 million (SEK -29.9 million in Q4 2009). The increased cash flow compared to previous period is a result of the ramp up of activities, mainly within the development of Rönnbäcken project related to the advancement of the pre feasibility process. Loans originating from the acquired Efidium have also been repaid during the quarter affecting the cash flow negative.

Operations; nickel

The Rönnbäcken nickel project made good progress also in the fourth quarter, with the completion of a NI 43-101 Resource Estimate of the Sundsberget deposit; an addition of 185 million tonnes of inferred mineral resources with an average total nickel content of 0.176% of which 0.104% is nickel in sulphide (Ni-AC) in October. The combined mineral resource estimate for the project now stands at 257 million tonnes (measured and indicated) with an average total nickel content of 0.180% of which 0.110% is nickel in sulphide (Ni-AC), and 269 million tonnes (inferred) with an average total nickel content of 0.176% of which 0.104% is nickel in sulphide (Ni-AC). The increased resource base suggests that IGE is moving closer to achieving the Rönnbäcken exploration target of 600-650 million tonnes at a grade of 0.10% to 0.15% nickel in sulphide.

A Prefeasibility Study on the Rönnbäcken Nickel Project was formally launched in November 2010 with completion targeted for the third quarter of 2012. Upon completion of exploration drilling, the focus of the drill program is expected to shift to non-exploration drilling. Initially, metallurgical comminution drilling is planned to take place to supply ore samples for autogenous grinding compatibility testwork. Geophysical surveys are also planned, as precursors to geotech drilling for tailings dam and mine pitwall stability testwork. Infill drilling is also planned, consistent with project and corporate objectives. Metallurgical testwork is planned to focus on improvement of nickel flotation concentrate quality. Lab testwork commenced in December 2010 at GTK, Finland, in cooperation with Outotec Finland aimed at producing a marketable iron ore concentrate byproduct from Rönnbäcken drill core.

After the expiration of the interim period IGE announced the completion of an updated Preliminary Economic Assessment for the Rönnbäcken Nickel Project which is wholly owned by its subsidiary Nickel Mountain Resources AB (former IGE Nordic). The Preliminary Economic Assessment (PEA) was prepared by SRK Consulting (Sweden) AB of Skellefteå, Sweden ("SRK") on behalf of Nickel Mountain Resources AB (the "Company"). The Preliminary Economic Assessment ("PEA") is considered by SRK to conform to the Canadian regulations of National Instrument 43-101 Standards of Disclosure for Mineral Projects.

PEA highlights:

HIGHLIGHTS:

· Average annualized production of 26,000 tonnes of nickel and 760 tonnes of cobalt in concentrate based on an annual feed throughput of 30 million tonnes

· A Life of Mine ("LOM") of 19 years with a potential for this to increase following the delineation of further resources by ongoing exploration.

· Low stripping ratio of 0.72:1 (waste tonnes:ore tonnes)

· High grade sulphide concentrate containing 28% nickel

· Average LOM Mine Gate Operating Cost of US\$4.16/lb (US\$9,171/t) of nickel recovered to concentrate

· Average LOM C1 Cash Operating Cost of US\$5.55/lb (US\$12,200/t) of payable nickel net of by-product credits

· Estimated Start-up Capital Cost of US\$1,161 million, including working capital.

· Pre-tax NPV8% ranges from US\$316 million to US\$1,572 million between nickel prices of US\$9.00/lb and US\$12.00/lb generating an Internal Rate of Return ("IRR") and cashflow range from 12.4% to 26.6% and from US\$1,701 million to US\$4,498million respectively.

IGE's subsidiary IGE Nordic AB was renamed to Nickel Mountain Resources AB (NMR), with the Rönnbäcken Nickel Project as its primary mineral asset. NMR is currently preparing to apply for a listing on the Toronto Stock Exchange (TSX), during the second quarter 2011. The TSX is the leading exchange for public mining companies. A listing of NMR on the TSX would provide exposure to investors specializing in junior base metals companies and provide a professional and transparent valuation of its nickel project.

Operations; diamonds

IGE's diamond assets have as described above been significantly devaluated in the fourth quarter. The write-down of diamond assets is conducted mainly on the basis of the unsuccessful Luxinge project in Angola and a thorough evaluation of the portfolio of diamond projects acquired through the Pangea/Efidium acquisition.

Luxinge diamond project

The Luxinge project was awarded mining license in the second quarter of 2010. Mining operations in the third and fourth quarter demonstrated that the diamond recoveries failed to match the expectations established by the earlier bulk sampling results. Furthermore, an external audit initiated by IGE identified onsite operational inefficiencies and procedural shortcomings which would require significant restructurings and investments. It is also IGE's opinion that the Luxinge partner model and its administrative requirements challenge the viability of the project. The Luxinge project has been managed by a joint administrative body in which all partners are represented, according to their respective stake in the project. All key management and administrative decisions are made through this body. IGE is a minority partner in the Luxinge project and has been represented accordingly.

Since 2007, IGE's total investment in Luxinge amounts to USD 15 million, of which USD 6

million are in equipment which remains IGE's property.

Following a thorough review of the Angola diamond assets, IGE has decided a write-down also of its Cariango, Luanguinga and Lacage diamond projects. Total write-down for the Angolan projects (Cassanguidi not included) amounts to SEK 128 million. In addition the company has impaired the book value of the investment guarantees related to the Angolan projects. IGE considers these deposits doubtful receivables, as the contracts related to the projects are restored.

Cassanguidi diamond project

The Cassanguidi diamond project is moving towards full commercial operations. The progress was however delayed in the fourth quarter due to installation of new equipment, machinery breakdowns and the mining operations going through an area which proved to be less attractive.

A total of 4,570 carats of rough diamonds were recovered from the Cassangudi mine in the fourth quarter. 3,896 carats of diamonds were sold in the quarter, at an average price of USD 176 per carat.

The mining operation has now moved into a more promising area of the mine and the configuration of Cassanguidi's two processing plants been revised and they have both been consolidated at a central location. This has resulted in improved efficiencies in processing, reduced management requirements and increased redundancy of processing equipment. Additional mining and processing equipment has been delivered to the site.

Bakerville diamond project

In the Bakerville project preparations for commercial operations move forward. The mining and processing plans are being designed and negotiations with suppliers were initiated in the fourth quarter. Several exploration pits over the entire prospecting and mining right areas were made and geologically logged in the fourth quarter.

The Bakerville project was awarded mining right by South African authorities in January 2011. As preparations move forward, IGE will monitor the project economics and the diamond market closely in order to determine the optimal time for start-up of the Bakerville mine.

Final preparations and start-up will require an addition SEK 60 million investment by IGE. A start-up is therefore dependent on further financing of the project.

Financial position

Cash and cash equivalents at the end of 2010 amounted to SEK 40.2 million, compared to SEK 40.8 million at the end of 2009. Total equity amounted to SEK 395.4 million (298.2) at the end of the reporting period, representing an equity ratio of 73 per cent (93 per cent the previous year).

The Company's interest bearing long term debt is limited to SEK 5.3 million, of which SEK 5 million is a convertible loan, at year-end (SEK 5.8 million the previous year)

IGE's net cash run rate during 2010 was just over SEK 6 million per month. For 2011 the run rate is expected to be positively affected by diamond revenue, the termination of Angolan projects, an internal cost cutting programme and the planned Toronto listing of the Rönnbäcken project.

IGE's investment programme for 2011 totals SEK 160 million, of which SEK 93 million is attributable to the Rönnbäcken project and SEK 60 million is planned investments in the Bakerville project. Both these projects will seek separate financing.

Group outlook

The Rönnbäcken project is expected to move forward according to plan and find financing of the next development steps through a Toronto listing. The Pre-Feasibility Study is scheduled for completion during the third quarter 2012.

The refocusing of the diamond business is expected to provide a significant cost reduction compared to 2010.

The build-up of commercial operations at the Cassanguidi mine are well underway following a challenging fourth quarter. Provided sufficient financing, the mine is expected to reach its 7,000 carats production target by the end of the year 2011.

Provided sufficient financing, the Bakerville is expected to be prepared for commercial operations during the second quarter 2011 and ready to go live when the Company finds that conditions are optimal.

IGE announced in the end of March that the Company's Board proposes a 100% guaranteed rights issue amounting to NOK 36.1 million. The share issue will be directed towards existing shareholders in IGE.

The Board announced a new EGM to be held on 19 April 2011 that shall decide on the proposed rights issue as well as on other items.

According to the Board's proposal the subscription price for the shares to be issued will be NOK 0.02 per share. As a result IGE will issue approximately 1.8 billion new shares, representing about 50 per cent of all outstanding IGE shares after completion of the issue.

Furthermore, the new EGM is proposed, subject to that the rights issue will be oversubscribed, to decide on an additional share issue of approximately up to 900 million shares at a subscription price of NOK 0.02, This issue will be directed to participants in the proposed rights issue that have not been allotted all the subscribed shares (so called oversubscription issue.

IGE's Board of Directors has initiated a cost reduction programme aiming to reduce IGE's operational costs significantly. The Board has also initiated a review of the Company's business plan, adjusting operations towards early stage exploration, development and trading in commodity licenses. IGE will actively seek to divest or include investors in current diamond projects.

The Board will also propose the upcoming Annual General Meeting (AGM) 2011, to decide on the distribution of shares in Nickel Mountain Resources AB (NMR) to IGE's shareholders. The Board's proposal will include approximately 50 per cent of the NMR shares held by IGE Resources (i.e. approximately 13 million shares in NMR). In doing so, the Board offers IGE shareholders an opportunity to participate also directly in the nickel resource project now being prepared for a listing on the Toronto Stock Exchange. The distribution of NMR shares will be scheduled so that the record day for the distribution will be after the rights issue has been registered and the new shares have been transferred to the subscribers. This enables the subscribers participating in the rights issue to participate in the distribution of NMR shares.

In line with the partly revised strategy and in order to restore confidence in the company the Board of Directors of IGE Resources and Mr Fellbom agreed that Tomas Fellbom should

resign from his position as CEO as per end of March. The Company's CFO Thomas Carlsson was appointed as CEO until a new permanent CEO for IGE Resources is identified.

Parent Company

The Parent Company's business activity is to manage the Group's operations. Result before tax during the fourth quarter 2010 amounted to SEK - 491.4 million (-11.2). Cash and cash equivalents amounted to SEK 32.4 million (1.2). 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 review by the Company's auditors.

Stockholm, 18 April 2011

Thomas Carlsson CFO and acting CEO IGE Resources AB (publ)

Consolidated Statement of comprehensive income

(TSEK) Note Q4 2010 Q4 2009 2010 2009
Revenue from sales 6 4,229 - 20,909 -
Other income 7 143 868 143 16,042
Work performed by the entity and capitalized 4,850 7,419 18,331 29,462
Other external expenses -16,194 -7,228 -61,644 -30,626
Personnel expenses -20,304 -13,712 -61,841 -52,571
Share of loss in equity accounted companies -15,564 - -15,887 -428
Other operating expenses -45,075 - -49,998 -1,069
Operating result before depreciation and
impairment losses -87,915 -12,654 -149,987 -39,190
Depreciation and impairment loss on
tangible and intangible assets -356,567 -2,580 -401,753 -5,931
4
Financial revenue 4 159 825 3,255 5,142
Financial expenses -755 -221 -4,741 -4,879
Total financial items -596 604 -1,486 263
Result before tax -445,078 -14,630 -553,226 -44,858
9
Income tax 75,594 0 75,896 0
Result for the period -369,484 -14,630 -477,330 -44,858
Result for the period attributable to:
Equity holders of the Parent Company -357,719 -14,630 -465,565 -44,858
Non controlling interest -11,765 - -11,765 -
Result for the period -369,484 -14,630 -477,330 -44,858
Result per share before and after dilution -0.27 -0.03 -0.35 -0.08

Statement of comprehensive income

TSEK Q4 2010 Q4 2009 2010 2009
Result for the period -369,484 -14,630 -477,330 -44,858
Other comprehensive income
Exchange differences during the year 18,729 4,085 -9,060 -14,046
Total other comprehensive income -350,755 -10,545 -486,390 -58,904
Total comprehensive income for the year
attributable to:
Equity holders of the Parent Company -338,990 -10,545 -474,625 -58,904
Non controlling interest -11,765 - -11,765 -

Consolidated Statement of financial position

(TSEK) Note 31/12/2010 31/12/2009
ASSETS
Fixed assets
Intangible fixed assets
Mineral interests 399,317 154,257
Tangible fixed assets
Plant and machinery 22,369 47,700
Mine and other development assets 55,218 -
Long-term financial assets
Investments in equity accounted companies 1,840 17,658
Long-term receivables 112 40,370
Total fixed assets 478,856 259,985
Current Assets
Inventory 1,437 -
Accounts receivable 152 262
Other receivables 20,166 17,258
Prepaid expenses and accrued income 564 1,336
Cash and cash equivalents 40,157 40,807
Total current assets 62,476 59,663
TOTAL ASSETS 541,332 319,648
EQUITY 16
Equity attributable to equity holders of the parent company
Share capital 90,281 39,785
Other paid in capital 984,120 451,041
Reserves -741 -20,000
Retained earnings and profit for the period -666,480 -172,597
407,180 298,229
Non controlling interest -11,765 -
Total equity 395,415 298,229
Liabilities
Deferred tax liabilities 9 112,750 -
Other provisions 10 1,884 -
Long term liabilities
Convertible loan 13 5,000 -
Interest bearing loans and borrowings 12 284 5,672
Other long term liabilities - 91
Total long term liabilities 119,918 5,763
Current liabilities
Accounts payable
7,537 2,606
Interest bearing loans and borrowings 5,672 6,302
Other liabilities 3,643 2,386
Accrued expenses and prepaid income 9,147 4,362
Total current liabilities 25,999 15,656
TOTAL EQUITY AND LIABILITIES 541,332 319,648

Consolidated Statement of changes in equity

(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
Opening balance 1st of January 2009 according to
previously audited statement
20,908 348,278 -5,954 -119,507 243,725 243,725
Corrected opening balance 1st of January 2009
Net result for the period
Other comprehensive income:
20,908 348,277 22,366 -155,840
-44,858
235,711
-44,858
235,711
-44,858
Exchange differences
Transactions with shareholders:
Acquisition of minority interest in subsidiary
-14,046 -217 -14,046
-217
-14,046
-217
Costs referable to fundraising
Issued call options
New share issue
18,877 -6,705
120
109,348
-6,705
120
128,225
-6,705
120
128,225
Closing balance at 31 December 2009 39,785 451,040 8,320 -200,915 298,230 298,229
Balance at 1 January 2010
Net result for the period
Other comprehensive income:
39,785 451,040 8,320 -200,915
-465,565
298,230
-465,565
-11,765 298,230
-477,330
Exchange differences
Transactions with shareholders:
-9,060 -9,060 -9,060
Costs referable to fundraising
New share issue
50,496 -7,678
540,757
-7,678
591,253
-7,678
591,253
Closing balance at 31 December 2010 90,281 984,119 -740 -666,480 407,180 -11,765 395,415

A correction of previously adopted statements has affected the opening balances related to exchange differences and retained earnings (see note 16 for further information). The table above shows both the opening balances for 1st of January 2009 in accordance with previous adopted statements and the opening balance as per the same date in accordance with the new corrected versions.

Total number of shares amounts to 1,805,618,810 as per December 31st 2010.

Consolidated Statement of cash flow

(TSEK) Jan-Dec 2010 Jan-Dec 2009
Cash flow from operations
Result after financial items -553,226 -44,858
Adjustments for non cash items* 467,406 -9,281
Income tax paid - -
Total cash flow from operations before change in
working capital -85,820 -54,139
Change in working capital
Increase/decrease in inventories 718 -
Increase/decrease receivables -4,274 383
Increase/decrease in short term liabilities 7,862 -7,791
Total cash flow from operations -81,514 -61,547
Cash flow used for investments
Acquisition of subsidiary, net of cash acquired 1,922 7,829
Purchase of intangible assets -59,250 -56,227
Sale of intangible assets 2,076 2,000
Purchase of tangible assets -2,146 -223
Sale of tangible assets 36 226
Acquisition of shares in associated companies -51 -
Total cash flow used for investments -57,414 -46,395
Financial activities
New share issue net of transaction costs 139,428 115,681
Convertible loan 5,000 91
Amortization of debt -6,109 -6,387
Total cash flow from financial activities 138,318 115,772
Change in cash and bank -609 1,443
Cash and bank at 1 January 40,807 39,639
Currency exchange difference -41 -275
Cash and bank at the end of reporting period 40,157 40,807
*Adjustments for non cash items
Depreciations and impairment losses on intangible assets 335,546 4,451
Depreciations and impairment losses of tangible assets 66,207 1,480
Exchange gain -232 -510
Capital gain - -13,844
Share of loss on equity accounted companies 15,887 428
Other operating expenses 49,998 -1,069
Others - -217
Total 467,406 -9,281

Income statement Parent company

(TSEK) Note Q4 2010 Q4 2009 2010 2009
Other income - - - 10,646
Other external expenses -6,494 -9,101 -13,137 -25,298
Personnel expenses -3,509 -3,011 -8,575 -8,250
Operating result before depreciation and
impairment losses -10,003 -12,112 -21,712 -22,902
Depreciation and impairment loss on
tangible and intangible assets -481,350 -20 -481,399 -110
Financial revenue 218 975 2,136 1159
Financial expenses -234 -86 -2,493 -1,709
Total financial items -16 889 -357 -550
Result before tax -491,369 -11,243 -503,468 -23,562
Income tax 9 0 62 0 62
Result for the period -491,369 -11,181 -503,468 -23,500

Statement of comprehensive income

TSEK Q4 2010 Q4 2009 2010 2009
Result for the period -491,369 -11,181 -503,468 -23,500
Other comprehensive income - - - -
Total other comprehensive income -491,369 -11,181 -503,468 -23,500

Balance sheet Parent company

(TSEK) Note 31/12/2010 31/12/2009
ASSETS
Tangible fixed assets
Plant and machinery 48 112
Long-term financial assets
Shares in subsidiaries 100,635 85,635
Receivables from subsidiaries 299,997 276,497
Total fixed assets 400,680 362,244
Current Assets
Accounts receivable - 14
Other receivables
Prepaid expenses and accrued income
10,505
297
11,353
248
Cash and cash equivalents 32,362 1,207
Total current assets 43,164 12,822
TOTAL ASSETS 443,844 375,066
SHAREHOLDERS EQUITY 16
Restricted equity
Share capital 90,281 39,785
Statutory reserve 111,345 111,345
Total restricted equity 201,626 151,130
Non restricted equity
Share premium reserve 848,910 315,830
Retained earnings and profit for the period -622,515 -119,047
Total non restricted equity 226,395 196,783
Total shareholders equity 428,021 347,913
Long term liabilities
Convertible loan 13 5,000 -
Interest bearing long term liabilities 12 - 5,672
Liabilities to subsidiaries - 9,678
Total long term liabilities 5,000 15,350
Current liabilities
Accounts payable 1,633 2,063
Interest bearing loans and borrowings 5,672 6,302
Other liabilities 446 640
Accrued expenses and prepaid income 3,072 2,798
Total current liabilities 10,823 11,803
TOTAL SHAREHOLDERS EQUITY AND LIABILITIES 443,844 375,066

Changes in equity Parent Company

(TSEK) Restricted Equity Non restricted Equity
2009 Share capital Statutory
reserve
Share
premium
reserves
Retained
earnings
and result
for the year
Total
Equity
Balance as at 1 January 2009 20,908 111,345 212,891 -95,547 249,597
Result for the year -23,500 -23,500
Transactions with shareholders:
Costs referable to fundraising -718 -718
Payment of call options 120 120
New share issue 18,877 103,537 122,414
Closing balance at 31 December 2009 39,785 111,345 315,830 -119,047 347,913
Balance as at 1 January 2010 39,785 111,345 315,830 -119,047 347,913
Result for the year -503,468 -503,468
Transactions with shareholders:
Costs referable to fundraising -7,677 -7,677
New share issue 50,496 540,757 591,253
Closing balance at 31 December 2010 90,281 111,345 848,910 -622,515 428,021

Key ratios and share data

2010 2009 2008 2007 2006
Number of outstanding shares at beginning of reporting period Number 795,709,953 418,161,828 341,000,000 341,000,000 311,000,000
New share issue Number 1,009,908,857 377,548,125 77,161,828 - 30,000,000
Number of outstanding shares at the end of reporting period Number 1,805,618,810 795,709,953 418,161,828 341,000,000 341,000,000
Average number of shares Number 1,346,291,141 538,509,297 364,988,889 341,000,000 313,000,000
Operating result TSEK -149,987 -39,190 -92,573 -55,730 -27,744
Result after tax TSEK -477,330 -44,858 -98,311 -58,986 -34,755
Operating result per share SEK -0.11 -0.07 -0.25 -0.16 -0.09
Result after financial items per share SEK -0.41 -0.08 -0.27 -0.17 -0.11
Result per share after tax SEK -0.35 -0.08 -0.27 -0.18 -0.12
Shareholders equity per share before dilution SEK 0.22 0.37 0.56 0.72 0.64
Dividend TSEK - - - - -
Price per share at the end of reporting period SEK 0.23 0.58 0.65 2.34 5.05

In calculating income and cash flow per share the average number of shares 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 2009.

Total number of shares amounts to 1,805,618,810 as per December 31st 2010.

Notes to the financial report

1. Accounting principles

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. During 2010, the same accounting principles have been applied in this report as in the annual report prepared for the financial year 2009 with the following exceptions (see below) referring to new or revised standards, interpretations and changes adopted by the European Union (EU) which are applied from 1 January, 2010. Only the new or revised standards which have had an impact on the Group are described below.

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 2009.

Changes in the fourth quarter 2010 edition of the financial statements

Exchange differences occurring as a result of intercompany transactions have in previous reports been affecting the operating result in the income statement. The effects are during periods significant which results in that the result of the Group becomes misleading and difficult to understand and analyse. The accounting policy regarding exchange differences related to intercompany transactions is changed as per this report. Exchange differences are recognised in equity as from the fourth quarter report 2010. See note 16 for the effects of the change of accounting principles.

2. Risks and Uncertainties

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 2009 annual report, available on the IGE website, www.ige.se. The management of IGE does not consider that any additional risk has become current since the expiration of the previous year of operation.

3. Depreciations and impairments

IGE has decided to withdraw from the alluvial diamond project, Luxinge in Angola. The company has pending discussions with its partners in the project with the aim to withdraw from the project in the most efficient way. The diamond recoveries and grades since the June 2010 granting of the Luxinge mining permit have not matched the expectations established by the earlier bulk sampling results. A recent external audit initiated by IGE, identified on-site operational inefficiencies and procedural shortcomings which would require significant restructuring and thus add further complexity to any decision to continue subsidising operations.

Write downs are made of IGE's non core assets as a result of that the future value of the assets is considered to be difficult to give a correct value. The Board has decided to not continue financing the further development of the exploration of the projects. The main part of the write down is referable to mineral interests in Kenya and IGE Nordic's shares in the associated company Norrsken Energy Ventures.

In addition the book value of the projects purchased through the acquisition of the Efidium Group has been assessed by means of impairment tests. As the share price has deteriorated significantly over the latest month accounting recommendations suggests that the assets of the Company should be impaired as duty of care. The tests suggested a need of a write down of book value of the diamond portfolio in Efidium amounting to MUSD 196.8. Calculations of net present value are related to a significant uncertainty and the result is based on a number of assumptions. The Company has, despite the uncertainty, decided to adopt a conservative approach towards the valuation of the Group's assets. The Company decided to adjust the book value of the assets to comply with the result of the impairment test.

Depreciation and impairment loss on tangible and intangible assets

(TSEK) Group
31/12/2010 31/12/2009
Impairment loss related to concessions in Kenya -11,685 -614
Impairment loss related to Nickel Mountain Resources projects -1,221 -1,859
Impairment loss related to projects in Burundi - -1,978
Impairment loss related to projects in Efidium -14,113 -
Impairment loss related to purchase price of Efidium Ltd -196,771 -
Impairment loss related to projects in Luxinge -74,215 -
Impairment loss related to projects in Lacage -18,445 -
Impairment loss related to projects in Cariango -11,172 -
Impairment loss related to projects in Luanguinga -11,557 -
Impairment loss of plant and equipment Efidium -17,226 -
Impairment loss of plant and equipment Angola -43,125 -
Depreciation according to plan -2,223 -1,480
Total impairment losses -401,753 -5,931

The impairment loss related to the purchase price of Efidium Ltd comprises a reversal of deferred tax amounting to SEK 75.4 million. The net impairment loss is SEK 121.4 million.

4. Financial items

Financial revenue Group
(TSEK) 31/12/2010 31/12/2009
Income from interest 84 82
Exchange rate gains 3,171 5,060
Total financial revenue 3,255 5,142
Financial expenses
(TSEK) 31/12/2010 31/12/2009
Exchange rate losses -2,968 -2,947
Other financial expenses -1,773 -1,932
Total financial expenses -4,741 -4,879

5. Segment reporting

2010
(TSEK) Gold Diamonds Nickel Other Total
Revenue from sales - 20,909 - - 20,909
Result before depreciation and impairment -1,588 -96,724 -32,566 -19,109 -149,987
Depreciation of concessions -11,685 -386,624 - -1,221 -399,530
Depreciation according to plan -199 -1,698 - -326 -2,223
Result before tax -13,449 -486,883 -10,717 -42,177 -553,226
Fixed assets - 403,254 69,479 6,123 478,856
Current assets 1,694 11,196 5,011 44,575 62,476
Long term liabilities - 284 5,000 - 5,284
Short term liabilities - 10,226 9,780 5,993 25,999
Investments (gross amounts) 2,673 593,020 34,268 - 629,961
2009
(TSEK) Gold Diamonds Nickel Other Total
Other income 15,169 - 873 - 16,042
Result before depreciation and impairment -3,761 -16,323 -12,185 -6,921 -39,190
Depreciation of concessions -614 - -802 -3,035 -4,451
Depreciation according to plan -302 -197 -321 -660 -1,480
Result before tax -6,869 -15,164 -14,211 -8,614 -44,858
Fixed assets 30,005 173,684 36,348 19,948 259,985
Current assets 2,284 35,802 8,449 13,128 59,663
Long term liabilities 91 5,672 - - 5,763
Current liabilities 140 8,433 1,275 5,808 15,656

6. Revenue from sales

Revenue from sales is related to sales of rough diamonds recovered from IGE projects.

7. Other income

Other income during 2010 constitutes of currency gains. During 2009 the main part of the item is related to a sale of IGE's 50% ownership of Kilimapesa Gold in Kenya, affecting other income with SEK 14.9 million. The remaining part is referable to currency gains from intercompany lending.

8. Other operating expenses

Other operating expenses are referable to a capital loss from sales of exploration permits in Nickel Mountain Resources AB (former IGE Nordic AB) and a write down of investment guarantees related to the diamond licenses held in Angola.

9. Tax

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 deferred tax liabilities are calculated as the local tax rate of each project times the surplus value referable to each acquired project.

It is inherent in the recognition of an asset that its carrying amount 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 that occurred as a result of the purchase of Efidium amounts to SEK 188,645 million.

10. Provisions

Other Provisions are related to an estimated cost of mine site restoration.

11. Share warrants – incentive programs

For information about currently outstanding share warrants and call options the Company refers to the latest annual report of the Group (2009).

12. Interest bearing long-term liabilities

Interest bearing long-term liabilities refers to a loan given by Svenska Handelsbanken AB for the purchase of equipment from Volvo to the production site in Luxinge, Angola. The loan is guaranteed by the Swedish Credit Exports Guarantee Board (EKN) with 3 years duration. The loan was raised in June 2008.

13. Convertible loan to Norrlandsfonden

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:

  • The maturity date of the convertible loan was set to August 31, 2018.
  • The loan runs with an annual interest rate of STIBOR 90 (Stockholm Interbank Offering Rate) plus an interest surcharge of 4% to be paid quarterly.
  • In case of conversion, the conversion rate per share will be SEK 0.70.
  • IGE has got the right to repay the loan in cash in advance at any time during the duration of the loan. IGE will then be forced to pay a compensation for the lost interest to Norrlandsfonden of 15% (on an annual basis) on the loan amount during the period that it has been utilised by IGE.

If fully converted the convertible loan will result in that an additional 7,142,857 shares will be issued (a dilution of about 0.4%).

14. Related party transactions

Mace Consulting has invoiced IGE SEK 69 thousand during the fourth quarter for services related to management assistance and market communication. Mace Consulting is a related party on behalf of its Managing Director,

Magne Aaby who is a member of the board in IGE.

The creditor of the long term liability of SEK 6.7 million is Pangea Exploration (Pty) Ltd. Pangea Exploration (Pty) Ltd is owned by a trust of which Robert Still is a trustee and a potential beneficiary and Anton Esterhuizen. Robert Still and Anton Esterhuizen are directors of the Lender and IGE Resources. The borrowing entity is a member of the IGE Group. As a consequence, this loan is considered to be between related parties, and is thus deemed a related party transaction. The loan has been fully repaid after the expiration of the interim period.

SEK 400 thousand was paid to John Afseth during the second quarter of 2010 for work carried out in relation the financing of the Group. John Afseth resigned as Chairman of IGE Resources AB in November 2010.

15. Purchase of Efidium Ltd

IGE concluded a purchase of 100% of the shares in Efidium Ltd on March 31st. The purchase price amounted to 495,399,057 shares, which corresponds to a value of SEK 426million as per the last trade on March 31 2010.

Efidium Ltd is a Group with assets and operations within the diamond sector in Angola, South Africa and the DRC (Democratic Republic of Congo). The Directors and management of IGE consider this purchase to be of great value to IGE, it strengthens the position of the Group significantly within the industry of diamond production and exploration. Efidium has got independently verified, SAMREC compliant, diamond resources of about 8.4 million carat. Cost reductions as a result of synergies between the two groups are also considered to be achieved after the merger of the two operations.

Below follows a summary of the balance sheet effects for the consolidated IGE Group that the purchase of Efidium gave rise to as per the purchase date of March 31st 2010.

(TSEK) Efidium
according to
IFRS
Acquisition
adjustment
Preliminary
acquisition
balance
established
March 31st
2010
Adjustments
due to the
result of the
final
acquistion
analysis
Final
acquisition
balance
established
Tangible fixed assets 37,544 54,597 92,141 - 92,141
Intangible fixed assets 18,306 543,706 562,012 -26,614 535,398
Current Assets 9,576 - 9,576 - 9,576
Liabilities -427,585 404,712 -22,873 - -22,873
Deferred tax liabilities - -215,259 -215,259 26,614 -188,645
Purchase price - - 425,597 - 425,597

Above table shows the preliminary acquisition analysis established by the closing of the purchase, 31st of March 2010. The final acquisition analysis established in conjunction with the Year end reporting of the IGE Group 31st of December 2010 resulted in a need of adjustment. The adjustment is shown in above table. The adjustment is a result of a lower corporate tax rate in Congo DRC compared to the rate used in the initial analysis. Costs related to the purchase amounts to 10,633 TSEK. The purchase price was based on a combination of the market cap of Pangea Diamondfields at the London AIM-stock Exchange at the time of the transaction and the number of carats verified within the different licences of Pangea's diamond portfolio that was included in the deal. The verified number of carats is based on the National Instrument 43-101 Technical Report on diamonds projects of IGE prepared for prepared for Pangea Diamondfields Plc by Venmyn Rand (Pty) Ltd.

Venmyn is an independent advisory company. Its consultants have extensive experience in preparing competent persons', technical advisers' and valuation reports for mining and exploration companies. Venmyn's advisors

have, collectively, more than 100 years of experience in the assessment and evaluation of mining projects and are members in good standing of appropriate professional institutions. The signatories to the technical report prepared for IGE/Pangea are qualified to express their professional opinions on the values of the mineral assets described.

Costs related to the acquisition of Efidium Ltd amounting to about SEK 10.6 million have been expensed in the income statement.

16. Correction of errors in accounting

Incorrect accounting related to previously reported results from share of profit/loss from equity accounted companies has been corrected in this report. In addition the foreign exchange rate differences arising from intercompany lending, previously reported as other external expenses, are from the transition date onwards recorded in exchange differences, as a separate component of equity. In addition the previously reported results from equity accounted companies held by Nickel Mountain Resources have been corrected. Below follows simplified pro forma income statement, balance sheet and changes in equity showing the effects of the above corrections.

The company's adopted statements in summary are shown below for 2008 and 2009. In addition the statements for 2010 are shown as if they were established according to previous adopted accounting principle.

Consolidated statement of comprehensive income (condensed)

TSEK 2008 2009 2010
Revenue 49,916 15,169 24,223
Other external expenses -31,884 -51,918 -127,420
Personnel expenses -28,225 -23,110 -43,510
Results equity accounted participations - , -23,887
Other operating expenses - -1,069 -9,625
Depreciations and impairments -39,607 -5,931 -401,753
Operating result -49,800 -66,859 -581,972
Financial revenue 8,249 6,136 83
Financial expenses -15,236 -5,059 -1,773
Total financial items -6,987 1,077 -1,690
Result before tax -56,787 -65,782 -583,662
Income tax 0 0 75,896
Result for the period -56,787 -65,782 -507,766

Consolidated statement of financial position (condensed)

(TSEK) 2008 2009 2010
ASSETS
Total fixed assets 238,387 267,920 478,856
Total current assets 49,174 59,356 62,476
TOTAL ASSETS 287,561 327,276 541,332

EQUITY

Equity attributable to equity holders of the parent company

Share capital 20,908 39,785 90,281
Other capital-contribution 348,277 451,041 984,120
Reserves
Retained earnings and profit for the
-5,954 845 21,695
period -119,507 -185,506 -688,916
243,724 306,165 407,180
Non controlling interest - - -11,765
Total equity 243,724 306,165 395,415
Total long term liabilities 24,929 12,065 125,590
Total current liabilities 18,908 9,046 20,327
TOTAL EQUITY AND LIABILITIES 287,561 327,276 541,332

Consolidated statement of comprehensive income (condensed)

TSEK Audited
income
Statement
2009
Correction of
errors in
accounting
Statement after
correction of
errors in
accounting
2009
Statement
after
correction of
errors in
accounting
2010
Revenue from sales - - 20,909
Other income 15,169 873 16,042 143
Work performed by the entity and capitalized 29,462 29,462 18,331
Other external expenses -51,918 20,845 -31,073 -61,644
Personnel expenses -52,571 -52,571 -61,841
Share of loss in equity accounted companies -507 79 -428 -15,887
Other operating expenses -1,069 -1,069 -49,998
Depreciations and impairments -5,931 -5,931 -401,753
Operating result -67,365 21,797 -45,568 -551,740
Financial revenue 6,136 -873 5,263 3,255
Financial expenses -4,553 -4,553 -4,741
Total financial items 1,583 -873 710 -1,486
Result before tax -65,782 20,924 -44,858 -553,226
Income tax 0 0 75,896
Result for the period -65,782 20,924 -44,858 -477,330

Consolidated statement of financial position (condensed)

TSEK Statement
of financial
position
2009
Correction of
errors in
accounting
Statement after
correction of
errors in
accounting
2009
Statement
after
correction of
errors in
accounting
2010
ASSETS
Total fixed assets 267,920 -7,935 259,985 478,856
Total current assets 59,356 307 59,663 62,476
TOTAL ASSETS 327,276 -7,628 319,648 541,332
EQUITY
Equity attributable to equity holders of the
parent company
Share capital 39,785 39,785 90,281
Other capital-contribution 451,041 451,041 984,120
Reserves 845 -20,845 -20,000 -741
Retained earnings and profit for the period -185,506 12,909 -172,597 -666,480
306,165 -7,936 298,229 407,180
Non controlling interest - - -11,765
Total equity 306,165 -7,936 298,229 395,415
Total long term liabilities 12,065 -6,302 5,763 125,590
Total current liabilities 9,046 6,610 15,656 20,328
TOTAL EQUITY AND LIABILITIES 327,276 -7,628 319,648 541,332

The change affects other external expenses in the income statement as well as exchange differences within equity. The amounts arising from differences between the receivables held by the intergroup lender and the liabilities held by the lendee during the most recent 3 year period amounts to:

(TSEK)

2008: -33,511
2009: 20,845
2010: 22,436

The change arising form the corrections of errors related to accounting for share of loss in equity accounted companies within the Group amounts to:

2008: -8,012
2009: -79
2010: -8,000

IGE RESOURCES AB (Publ)

Kungsgatan 44 SE-111 35 Stockholm Sweden Telephone +46 8 402 28 00 Org. Reg. No 556227-8043

Talk to a Data Expert

Have a question? We'll get back to you promptly.