AI assistant
M3 MINING LIMITED — Annual Report 2021
Sep 29, 2021
65282_rns_2021-09-29_b00c4343-d902-45f8-88d3-a142c67a07e1.pdf
Annual Report
Open in viewerOpens in your device viewer
==> picture [44 x 35] intentionally omitted <==
M3 Mining Limited
ABN 98 644 548 434
Annual Report - 30 June 2021
M3 Mining Limited Corporate directory 30 June 2021
==> picture [44 x 35] intentionally omitted <==
| Directors | Russell Davis - Non-Executive Chairman |
|---|---|
| Simon Eley - Executive Director | |
| Ariel Edward (Eddie) King - Non-Executive Director | |
Company secretary |
Benjamin Donovan |
Registered office |
Level 1, 3 Ord Street |
| West Perth WA 6005 | |
Principal place of business |
Level 1, 3 Ord Street |
| West Perth WA 6005 | |
Share register |
Automic |
| Level 5, 126 Phillip Street | |
| Sydney NSW 2000 Australia | |
| P(Australia): 1300 288 664 | |
| P (Overseas): +61 2 9698 5414 | |
| W: www.automic group.com.au | |
Auditor |
William Buck Audit (WA) Pty Ltd |
| Level 3, 15 Labouchere Road | |
| South Perth WA 6151 | |
Solicitors |
GTP Legal |
| 68 Aberdeen Street | |
| Northbridge WA 6003 | |
Stock exchange listing |
M3 Mining Limited shares are listed on the Australian Securities Exchange (ASX code: |
| M3M) | |
Website |
www.m3mining.com.au |
Company information |
Incorporated in Western Australia, 22 September 2020 |
1
| M3 Mining Limited | |
|---|---|
| Contents | |
| 30 June 2021 | |
Directors' report |
3 |
| Auditor's independence declaration | 13 |
| Statement of profit or loss and other comprehensive income | 14 |
| Statement of financial position | 15 |
| Statement of changes in equity | 16 |
| Statement of cash flows | 17 |
| Notes to the financial statements | 18 |
| Directors' declaration | 34 |
| Independent auditor's report to the members of M3 Mining Limited | 35 |
| Shareholder information | 39 |
2
M3 Mining Limited Directors' report 30 June 2021
==> picture [44 x 35] intentionally omitted <==
The Directors of M3 Mining Limited ("Company") present their report, together with the financial statements, on the Company for the period 22 September 2020 to 30 June 2021.
Directors
The following persons were Directors of the Company during the whole of the financial period and up to the date of this report, unless otherwise stated:
Russell Davis - Non-Executive Director (appointed 16 November 2020)
Simon Eley - Executive Director
Ariel Edward King - Non-Executive Director (appointed 16 November 2020) Christopher Connelly - Non-Executive Director (resigned 16 November 2020) Stacey O’Neill - Non-Executive Director (resigned 16 November 2020)
Principal activities
The principal activity of the Company during the course of the financial period was the exploration and evaluation of mineral resources over two projects being the Victoria Bore and the Edjudina Gold project.
Dividends
There were no dividends paid, recommended or declared during the current financial period.
Review of operations
The loss for the Company after providing for income tax amounted to $733,518.
Victoria Bore
The Victoria Bore Copper Project located in the Pilbara region of WA. Victoria Bore is the Company’s flagship base metals project and was mined in the 1950’s producing high grade copper ore with grades averaging 32.7% from near surface workings. Samples taken from the old mine area support these grades with samples containing up to 49% copper. M3 Mining has identified two strong conductors generated from an MLEM survey, one of which is centred on the mine workings and in part possibly associated with this high-grade mineralisation. A lack of historical exploration drilling at depth or along strike provides excellent targets for the initial drilling program.
Edjudina Gold Project
The Edjudina Gold Project located 150km northeast of Kalgoorlie in the Eastern Goldfields in Western Australia, a region actively explored by major mining companies and hosting multiple tier 1 world class gold deposits. The Edjudina Project contains historical workings and zones of outcropping mineralisation, however because of soil cover that obscures large parts of the tenements, the project is considered not to have been adequately explored in the past. The structural setting of the project being located adjacent to the major Keith-Kilkenny Fault zone provides excellent target opportunities.
Significant changes in the state of affairs
The Company was incorporated in Western Australia on 22 September 2020.
There were no other significant changes in the state of affairs of the Company during the financial period.
Matters subsequent to the end of the financial period
On 26 July 2021 the Company completed their IPO issuing 23,000,000 fully paid ordinary shares at an issue price of $0.20 per share raising $4,600,000 (before costs), with listing on the ASX on 29 July 2021. The Lead Manager under the Prospectus was issued 2,000,000 options exercisable at $0.25 expiring on 30 June 2024.
3
M3 Mining Limited Directors' report 30 June 2021
==> picture [44 x 35] intentionally omitted <==
No other matter or circumstance has arisen since 30 June 2021 that has significantly affected, or may significantly affect the Company's operations, the results of those operations, or the Company's state of affairs in future financial years.
Likely developments and expected results of operations
Information on likely developments in the operations of the Company and the expected results of operations have not been included in this report because the Directors believe it would be likely to result in unreasonable prejudice to the Company.
Environmental regulation
The Company holds various exploration licences to regulate its exploration activities in Australia. These licences include conditions and regulation with respect to the rehabilitation of areas disturbed during the course of its exploration activities. However, the Board believes that the Company has adequate systems in place for the management of its environmental requirements and is not aware of any breach of those environmental requirements as they apply to the Company.
Information on Directors
Name: Russell Davis Title: Non-Executive Director - appointed 16 November 2020 Experience and expertise: Russell Davis is a geologist with over 40 years’ experience in the mineral resources business. He has worked on the exploration and development of a range of commodities for several international and Australian companies, holding senior technical and corporate positions including chief mine geologist, exploration manager and managing director. Mr Davis was a founding Director of Gold Road Resources Limited in 2005 and continued as an Executive then Non-executive Director until June 2016. Mr Davis was also founding Director of Syndicated Metals Limited in 2007 and Managing Director up to March 2012. Other current directorships: Chairman of Hammer Metals Ltd, since January 2014. Former directorships (last 3 years): Nil Interests in shares: 1,528,125 Interests in options: 1,000,000 options exercisable at $0.25 on or before 30 June 2024 Name: Simon Eley Title: Executive Director - appointed 22 September 2020 Experience and expertise: Simon Eley is a solicitor with considerable experience in the resource sector. Mr Eley was the founding director of Egan Street Resources and led the acquisition of the Rothsay gold project. Egan Street was acquired by Silver Lake Resources in 2019 for an implied value of $72 million. He has held the chairman role of several of ASX and NASDAQ listed companies. Mr Eley also led the team that acquired the Central Murchison Gold Project and subsequently became an executive director of Aragon Resources Limited, where he managed the progress of Aragon’s core asset, the Central Murchison gold project. Mr Eley’s experience also includes international oil and gas operations, as well as iron ore and coal projects, capital raisings, commercial agreements, dispute resolution, corporate management, strategy, acquisitions and divestments. Other current directorships: Celamin Holdings Ltd - Managing Director Westar Resources Ltd - Non-Executive Chairman Former directorships (last 3 years): Egan Street Resources Limited - Non-Executive Director Interests in shares: 2,256,251 Interests in options: 1,500,000 options exercisable at $0.25 on or before 30 June 2024
4
M3 Mining Limited Directors' report 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Name: Ariel Edward King Title: Non-Executive Director - appointed 16 November 2020 Experience and expertise: Eddie King holds a Bachelor of Commerce and Bachelor of Engineering (Mining Systems) from The University of Western Australia. Mr King’s past experience includes being manager for an investment banking firm, where he specialised in the technical and financial analysis of bulk commodity and other resource projects for investment and acquisition. Mr King was also a corporate adviser and representative for a stockbroking firm where he managed capital raisings and originated acquisitions for a number of ASX listed companies. Other current directorships: Ragnar Metals Ltd (ASX: RAG) Eastern Iron Limited (ASX: EFE) Queensland Pacific Metals Limited (ASX: QPM). Former directorships (last 3 years): Lindian Resources Limited (ASX: LIN) Bowen Coking Coal Limited (ASX: BCB) Axxis Technology Group Ltd (ASX: AYG) (renamed to ECS Botanics Limited (ASX: ECS) European Cobalt Limited (ASX: EUC) (renamed to Aston Minerals Limited (ASX: ASO) Six Sigma Metals Ltd (ASX: SI6) Sultan Resources Limited (ASX: SLZ). Interests in shares: 600,000 Interests in options: 2,000,000 options exercisable at $0.25 on or before 30 June 2024 Name: Christopher Connelly Title: Non-Executive Director - appointed 22 September 2020 - resigned 16 November 2020 Experience and expertise: Chris is an experienced finance executive. Other current directorships: Nil Former directorships (last 3 years): N/A Interests in shares: N/A Name: Stacey O’Neill Title: Non-Executive Director - appointed 22 September 2020 - resigned 16 November 2020 Experience and expertise: Stacey provided accounting support services to a number of clients. Other current directorships: Nil Former directorships (last 3 years): N/A Interests in shares: N/A
Other current directorships quoted above are current directorships for listed entities only and excludes directorships of all other types of entities, unless otherwise stated.
Former directorships (last 3 years) quoted above are directorships held in the last 3 years for listed entities only and excludes directorships of all other types of entities, unless otherwise stated.
Interests in shares and options are as at the date of this report.
Company secretary
Benjamin Donovan - appointed 25 March 2021
Ben Donovan is a member of the Governance Institute of Australia and provides corporate advisory, IPO and consultancy services to a number of companies. Mr Donovan is currently a company secretary of several ASX listed and public unlisted companies and has gained experience across resources, agritech, biotech, media and technology industries. He has extensive experience in listing rules compliance and corporate governance, having served as a Senior Adviser at the ASX in Perth for nearly 3 years, where he managed the listing of nearly 100 companies on the ASX. In addition, Mr Donovan has experience in the capital markets having raised capital and assisted numerous companies on achieving an initial listing on the ASX, as well as for a period of time, as a private client adviser at a boutique stock broking group.
Qualifications: Bachelor of Commerce (Law and Finance) & Finance (Honours), AGIA ACG
Stacey O’Neill - resigned 31 March 2021
5
M3 Mining Limited Directors' report 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Meetings of Directors
The number of meetings of the Company's Board of Directors ('the Board') held during the period ended 30 June 2021, and the number of meetings attended by each Director were:
| Attended | Held | |
|---|---|---|
| Russell Davis | 2 | 2 |
| Simon Eley | 4 | 4 |
| Ariel Edward King | 2 | 2 |
| Christopher Connelly | 2 | 2 |
| Stacey O’Neill | 2 | 2 |
Held: represents the number of meetings held during the time the Director held office.
Remuneration report (audited)
The remuneration report details the key management personnel remuneration arrangements for the Company, in accordance with the requirements of the Corporations Act 2001 and its Regulations.
Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the entity, directly or indirectly, including all Directors.
The remuneration report is set out under the following main headings:
-
Principles used to determine the nature and amount of remuneration
-
Details of remuneration
-
Service agreements
-
Share-based compensation
-
Additional disclosures relating to key management personnel
Principles used to determine the nature and amount of remuneration
The objective of the Company's executive reward framework is to ensure reward for performance is competitive and appropriate for the results delivered. The framework aligns executive reward with the achievement of strategic objectives and the creation of value for shareholders, and it is considered to conform to the market best practice for the delivery of reward. The Board of Directors ('the Board') ensures that executive reward satisfies the following key criteria for good reward governance practices:
-
competitiveness and reasonableness
-
acceptability to shareholders
-
performance linkage / alignment of executive compensation
-
transparency
The reward framework is designed to align executive reward to shareholders' interests. The Board have considered that it should seek to enhance shareholders' interests by:
-
having economic profit as a core component of plan design
-
focusing on sustained growth in shareholder wealth, consisting of dividends and growth in share price, and delivering constant or increasing return on assets as well as focusing the executive on key non-financial drivers of value
-
● attracting and retaining high calibre executives
Additionally, the reward framework should seek to enhance executives' interests by:
-
rewarding capability and experience
-
reflecting competitive reward for contribution to growth in shareholder wealth
-
providing a clear structure for earning rewards
In accordance with best practice corporate governance, the structure of non-executive Director and executive Director remuneration is separate.
6
M3 Mining Limited Directors' report 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Non-executive Directors remuneration
Fees and payments to non-executive Directors reflect the demands and responsibilities of their role. Non-executive Directors' fees and payments are reviewed annually by the Board. The Board may, from time to time, receive advice from independent remuneration consultants to ensure non-executive Directors' fees and payments are appropriate and in line with the market. The chairman's fees are determined independently to the fees of other non-executive Directors based on comparative roles in the external market. The chairman is not present at any discussions relating to the determination of his own remuneration.
The Constitution provides that the remuneration of Non-Executive Directors will not be more than the aggregate fixed sum determined by a general meeting of Shareholders or, until so, by the Directors. The aggregate remuneration for Non-Executive Directors has been set by the Board at an amount not to exceed $500,000 per annum.
Executive remuneration
The Company aims to reward executives based on their position and responsibility, with a level and mix of remuneration which has both fixed and variable components.
The executive remuneration and reward framework has four components:
-
base pay and non-monetary benefits
-
short-term performance incentives
-
share-based payments
-
other remuneration such as superannuation and long service leave
The combination of these comprises the executive's total remuneration.
Fixed remuneration, consisting of base salary, superannuation and non-monetary benefits, are reviewed annually by the Directors based on individual and business unit performance, the overall performance of the Company and comparable market remunerations.
Executives may receive their fixed remuneration in the form of cash or other fringe benefits (for example motor vehicle benefits) where it does not create any additional costs to the Company and provides additional value to the executive.
The short-term incentives ('STI') program is designed to align the targets of the business units with the performance hurdles of executives. STI payments are granted to executives based on specific annual targets and key performance indicators ('KPI's') being achieved. KPI's include profit contribution, customer satisfaction, leadership contribution and product management.
The long-term incentives ('LTI') include long service leave and share-based payments. Shares are awarded to executives over a period of three years based on long-term incentive measures. These include increase in shareholders value relative to the entire market and the increase compared to the Company's direct competitors.
Details of remuneration
Amounts of remuneration
Details of the remuneration of key management personnel of the Company are set out in the following tables.
-
The key management personnel of the Company consisted of the following Directors of the Company:
-
Russell Davis - Non-Executive Chairman
-
Simon Eley - Executive Director
-
Ariel Edward King - Non-Executive Director
-
Christopher Connelly - Non-Executive Director
-
Stacey O’Neill - Non-Executive Director
7
M3 Mining Limited Directors' report 30 June 2021
==> picture [44 x 35] intentionally omitted <==
| Post- | |||||||
|---|---|---|---|---|---|---|---|
| employment | Long-term | Share-based | |||||
| Short-term benefits | benefits |
benefits | payments | ||||
| Cash salary | Cash | Non- | Super- | Long service | Equity- | ||
| and fees | bonus | monetary | annuation | leave | settled | Total | |
| 30 June 2021 | $ | $ | $ | $ | $ | $ | $ |
| Non-Executive Directors: | |||||||
| Russell Davis | - | - | - | - | - | 115,400 | 115,400 |
| Ariel Edward King | - | - | - | - | - | 230,800 | 230,800 |
| Christopher Connelly | - | - | - | - | - | - | - |
| Stacey O’Neill | - | - | - | - | - | - | - |
| Executive Directors: | |||||||
| Simon Eley | - | - | - | - | - | 173,100 | 173,100 |
| - | - | - | - | - | 519,300 | 519,300 |
The proportion of remuneration linked to performance and the fixed proportion are as follows:
| Fixed | ||
|---|---|---|
| remuneration | Performance | |
| Name | 30 June 2021 | 30 June 2021 |
| Non-Executive Directors: | ||
| Russell Davis | - | 100% |
| Ariel Edward King | - | 100% |
| Christopher Connelly | - | - |
| Stacey O'Neill | - | - |
| Executive Directors: | ||
| Simon Eley |
- | 100% |
Service agreements
Remuneration and other terms of employment for key management personnel are formalised in service agreements. Details of these agreements are as follows:
Name: Russell Davis Title: Non-Executive Chairman Agreement commenced: 27 July 2021 Details: Services agreement to be paid a fee of $24,000 per annum (inclusive of statutory superannuation)
Name: Simon Eley Title: Executive Director Agreement commenced: 27 July 2021 Details: Executive services agreement to be a paid a fee of $36,000 per annum (inclusive of statutory superannuation). The agreement may be terminated:
-
by either party without cause with 3 months written notice, or in the cause of the Company, immediately with payment in lieu of notice;
-
by the Company with 3 months notice or immediately with payment in lieu of notice if the executive is unable to perform its duties under the agreement for two consecutive months or a period aggregating to three months in a 12 month period;
-
by either party with 3 months written notice if the executive's role become redundant
8
M3 Mining Limited Directors' report 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Name: Ariel Edward King Title: Non-Executive Director Agreement commenced: 27 July 2021 Details: Services agreement to be paid a fee of $24,000 per annum (inclusive of statutory superannuation)
Key management personnel have no entitlement to termination payments in the event of removal for misconduct.
Share-based compensation
Issue of shares
There were no shares issued to Directors and other key management personnel as part of compensation during the period ended 30 June 2021.
Options
The terms and conditions of each grant of options over ordinary shares affecting remuneration of Directors and other key management personnel in this financial period or future reporting years are as follows:
| Number of | Fair value | ||||
|---|---|---|---|---|---|
| options | per option | ||||
| Name | granted Grant date | Vesting date | Expiry date | Exercise price | at grant date |
| Russell Davis | 1,000,000 26 May 2021 | 26 May 2021 |
30 June 2024 | $0.250 | $0.115 |
| Simon Eley | 1,500,000 26 May 2021 | 26 May 2021 | 30 June 2024 | $0.250 | $0.115 |
| Ariel Edward King | 2,000,000 26 May 2021 | 26 May 2021 | 30 June 2024 | $0.250 | $0.115 |
Options granted carry no dividend or voting rights.
The number of options over ordinary shares granted to and vested by Directors and other key management personnel as part of compensation during the period ended 30 June 2021 are set out below:
| Number of | Number of | |
|---|---|---|
| options | options | |
| granted | vested | |
| during the | during the | |
| period | period | |
| Name | 30 June 2021 | 30 June 2021 |
| Russell Davis | 1,000,000 | 1,000,000 |
| Simon Eley | 1,500,000 | 1,500,000 |
| Ariel Edward King |
2,000,000 | 2,000,000 |
9
M3 Mining Limited Directors' report 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Additional disclosures relating to key management personnel
Shareholding
The number of shares in the Company held during the financial period by each Director and other members of key management personnel of the Company, including their personally related parties, is set out below:
| Balance at | Received | Balance at | |||
|---|---|---|---|---|---|
| the start of | as part of | Disposals/ | the end of | ||
| the period | remuneration | Additions | other | the period | |
| Ordinary shares | |||||
| Russell Davis * | - | - | 1,128,125 | - | 1,128,125 |
| Simon Eley ** | - | - | 1,856,250 | - | 1,856,250 |
| Ariel Edward King | - | - | 200,000 | - | 200,000 |
| Christopher Connelly | - | - | - | - | - |
| StaceyO'Neill | - | - | - | - | - |
| - | - | 3,184,375 | - | 3,184,375 |
- 750,000 shares were issued in consideration for the sale of the Edjudina Project to (Strada D'Oro Pty Ltd)
** 750,000 shares were issued in consideration for the sale of the Victoria Bore Project (Simon Eley)
Option holding
The number of options over ordinary shares in the Company held during the financial period by each Director and other members of key management personnel of the Company, including their personally related parties, is set out below:
| Balance at | Expired/ | Balance at | |||
|---|---|---|---|---|---|
| the start of | forfeited/ | the end of | |||
| the period | Granted | Exercised | other | the period | |
| Options over ordinary shares | |||||
| Russell Davis | - | 1,000,000 | - | - | 1,000,000 |
| Simon Eley | - | 1,500,000 | - | - | 1,500,000 |
| Ariel Edward King | - | 2,000,000 | - | - | 2,000,000 |
| Christopher Connelly | - | - | - | - | - |
| StaceyO'Neill | - | - | - | - | - |
| - | 4,500,000 | - | - | 4,500,000 |
Loans to key management personnel and their related parties
There were no loans provided or received from key management personnel and their related parties during the period.
This concludes the remuneration report, which has been audited.
Shares under option
Unissued ordinary shares of the Company under option at the date of this report are as follows:
| Exercise | Number | ||
|---|---|---|---|
| Grant date | Expiry date | price | under option |
| 26 May 2021 | 30 June 2024 |
$0.250 | 5,800,000 |
| 29 July2021 | 30 June 2024 | $0.250 | 2,000,000 |
| 7,800,000 |
No person entitled to exercise the options had or has any right by virtue of the option to participate in any share issue of the Company or of any other body corporate.
10
M3 Mining Limited Directors' report 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Shares issued on the exercise of options
There were no ordinary shares of the Company issued on the exercise of options during the period ended 30 June 2021 and up to the date of this report.
Indemnity and insurance of officers
The Company has indemnified the Directors and executives of the Company for costs incurred, in their capacity as a Director or executive, for which they may be held personally liable, except where there is a lack of good faith.
During the financial period, the Company paid a premium in respect of a contract to insure the Directors and executives of the Company against a liability to the extent permitted by the Corporations Act 2001. The contract of insurance prohibits disclosure of the nature of the liability and the amount of the premium.
Indemnity and insurance of auditor
The Company has not, during or since the end of the financial period, indemnified or agreed to indemnify the auditor of the Company or any related entity against a liability incurred by the auditor.
During the financial period, the Company has not paid a premium in respect of a contract to insure the auditor of the Company or any related entity.
Proceedings on behalf of the Company
No person has applied to the Court under section 237 of the Corporations Act 2001 for leave to bring proceedings on behalf of the Company, or to intervene in any proceedings to which the Company is a party for the purpose of taking responsibility on behalf of the Company for all or part of those proceedings.
Non-audit services
Other non-audit services of $6,600 provided by William Buck Consulting (WA) Pty Ltd (a related entity to William Buck Audit (WA) Pty Ltd), relate to the Investigating Accountant’s Report included in the Company’s Prospectus.
The Directors are satisfied that the provision of non-audit services in the period is compatible with the general standard of independence for auditors imposed by the Corporations Act. The nature and scope of the non-audit services provided means that auditor independence was not compromised.
Auditor's independence declaration
A copy of the auditor's independence declaration as required under section 307C of the Corporations Act 2001 is set out immediately after this Directors' report.
Auditor
William Buck Audit (WA) Pty Ltd continues in office in accordance with section 327 of the Corporations Act 2001.
11
M3 Mining Limited Directors' report 30 June 2021
==> picture [44 x 35] intentionally omitted <==
This report is made in accordance with a resolution of Directors, pursuant to section 298(2)(a) of the Corporations Act 2001.
On behalf of the Directors
==> picture [87 x 47] intentionally omitted <==
_________ Russell Davis Chairman
30 September 2021
12
AUDITOR’S INDEPENDENCE DECLARATION UNDER SECTION 307C OF THE CORPORATIONS ACT 2001 TO THE DIRECTORS OF M3 MINING LIMITED
I declare that, to the best of my knowledge and belief during the period ended 30 June 2021 there have been:
-
no contraventions of the auditor independence requirements as set out in the Corporations Act 2001 in relation to the audit; and
-
no contraventions of any applicable code of professional conduct in relation to the audit.
==> picture [107 x 32] intentionally omitted <==
William Buck Audit (WA) Pty Ltd ABN 67 125 012 124
==> picture [31 x 32] intentionally omitted <==
Conley Manifis Director
Dated this 30[th] day of September 2021
M3 Mining Limited Statement of profit or loss and other comprehensive income For the period ended 30 June 2021
==> picture [44 x 35] intentionally omitted <==
| Incorporation to | ||
|---|---|---|
| Note | 30 June 2021 | |
| $ | ||
| Revenue | ||
| Interest income | 132 | |
Expenses |
||
| Corporate and administration | 5 | (108,677) |
| Exploration expenditure incurred and expensed | (36,053) | |
| Project evaluation | (35,000) | |
| Share-basedpayments expense | (553,920) | |
Loss before income tax expense |
(733,518) | |
Income tax expense |
6 | - |
Loss after income tax expense for the period attributable to the owners of M3 Mining Limited |
14 | (733,518) |
| Other comprehensive income for theperiod,net of tax | - | |
| Total comprehensive income for theperiod attributable to the owners of M3 Mining Limited | (733,518) | |
| Cents | ||
| Basic loss per share | 25 | (11.57) |
| Diluted loss per share |
25 | (11.57) |
The above statement of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes
14
M3 Mining Limited Statement of financial position As at 30 June 2021
==> picture [44 x 35] intentionally omitted <==
| Note | 30 June 2021 | |
|---|---|---|
| $ | ||
| Assets | ||
| Current assets | ||
| Cash and cash equivalents | 7 | 1,955,039 |
| Other receivables | 8 | 5,007 |
| Total current assets | 1,960,046 | |
| Non-current assets | ||
| Exploration and evaluation | 9 | 15,000 |
| Total non-current assets | 15,000 | |
| Total assets | 1,975,046 | |
Liabilities |
||
| Current liabilities | ||
| Trade and other payables | 10 | 67,057 |
| Other liabilities | 11 | 1,364,003 |
| Total current liabilities | 1,431,060 | |
| Total liabilities | 1,431,060 | |
Net assets |
543,986 | |
Equity |
||
| Issued capital | 12 | 608,184 |
| Reserves | 13 | 669,320 |
| Accumulated losses | 14 | (733,518) |
| Total equity | 543,986 |
The above statement of financial position should be read in conjunction with the accompanying notes
15
M3 Mining Limited Statement of changes in equity For the period ended 30 June 2021
==> picture [44 x 35] intentionally omitted <==
| Share based | ||||
|---|---|---|---|---|
| Issued | payments | Accumulated | ||
| capital | reserve | losses | Total equity | |
| $ | $ | $ | $ | |
| Balance at 22 September 2020 | - | - | - | - |
| Loss after income tax expense for the period | - |
- |
(733,518) |
(733,518) |
| Other comprehensive income for theperiod,net of tax | - | - | - | - |
| Total comprehensive income for the period | - |
- |
(733,518) |
(733,518) |
| Transactions with owners in their capacity as owners: | ||||
| Contributions of equity, net of transaction costs (note 12) | 693,584 | - | - | 693,584 |
| Share-based payments (note 23) | - | 553,920 | - | 553,920 |
| Shares issued for exploration acquisition | 30,000 | - | - | 30,000 |
| Options issued for capital raisingcosts | (115,400) | 115,400 | - | - |
| Balance at 30 June 2021 | 608,184 |
669,320 |
(733,518) |
543,986 |
The above statement of changes in equity should be read in conjunction with the accompanying notes
16
M3 Mining Limited Statement of cash flows For the period ended 30 June 2021
==> picture [44 x 35] intentionally omitted <==
| Incorporation to | ||
|---|---|---|
| Note | 30 June 2021 | |
| $ | ||
| Cash flows from operating activities | ||
| Payments to suppliers and employees | (102,680) | |
| Interest received | 132 | |
| Net cash used in operatingactivities | 22 | (102,548) |
| Net cash from investingactivities | - | |
Cash flows from financing activities |
||
| Proceeds from issue of shares | 890,000 | |
| Proceeds from shares not issued | 1,364,003 | |
| Share issue transaction costs | (196,416) | |
| Net cash from financingactivities | 2,057,587 | |
Net increase in cash and cash equivalents |
1,955,039 | |
| Cash and cash equivalents at the beginningof the financialperiod | - | |
| Cash and cash equivalents at the end of the financialperiod | 7 | 1,955,039 |
The above statement of cash flows should be read in conjunction with the accompanying notes
17
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 1. General information
The financial statements cover M3 Mining Limited ("Company") as an individual entity. The financial statements are presented in Australian dollars, which is M3 Mining Limited's functional and presentation currency.
M3 Mining Limited is a listed public company limited by shares, incorporated and domiciled in Australia. Its registered office and principal place of business is:
Level 1, 3 Ord Street West Perth WA 6005
A description of the nature of the Company's operations and its principal activities are included in the Directors' report, which is not part of the financial statements.
The financial statements were authorised for issue, in accordance with a resolution of Directors, on 30 September 2021. The Directors have the power to amend and reissue the financial statements.
Note 2. Significant accounting policies
The principal accounting policies adopted in the preparation of the financial statements are set out below.
New or amended Accounting Standards and Interpretations adopted
The Company has adopted all of the new or amended Accounting Standards and Interpretations issued by the Australian Accounting Standards Board ('AASB') that are mandatory for the current reporting period.
Any new or amended Accounting Standards or Interpretations that are not yet mandatory have not been early adopted.
Basis of preparation
These general purpose financial statements have been prepared in accordance with Australian Accounting Standards and Interpretations issued by the Australian Accounting Standards Board ('AASB') and the Corporations Act 2001, as appropriate for for-profit oriented entities. These financial statements also comply with International Financial Reporting Standards as issued by the International Accounting Standards Board ('IASB').
Historical cost convention
The financial statements have been prepared under the historical cost convention, except for, where applicable, the revaluation of financial assets and liabilities at fair value through profit or loss, financial assets at fair value through other comprehensive income, investment properties, certain classes of property, plant and equipment and derivative financial instruments.
Critical accounting estimates
The preparation of the financial statements requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Company's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements, are disclosed in note 3.
Revenue recognition
The Company recognises revenue as follows:
Interest
Interest revenue is recognised as interest accrues using the effective interest method. This is a method of calculating the amortised cost of a financial asset and allocating the interest income over the relevant period using the effective interest rate, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to the net carrying amount of the financial asset.
Other revenue
Other revenue is recognised when it is received or when the right to receive payment is established.
18
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 2. Significant accounting policies (continued)
Income tax
The income tax expense or benefit for the period is the tax payable on that period's taxable income based on the applicable income tax rate for each jurisdiction, adjusted by the changes in deferred tax assets and liabilities attributable to temporary differences, unused tax losses and the adjustment recognised for prior periods, where applicable.
Deferred tax assets and liabilities are recognised for temporary differences at the tax rates expected to be applied when the assets are recovered or liabilities are settled, based on those tax rates that are enacted or substantively enacted, except for:
-
When the deferred income tax asset or liability arises from the initial recognition of goodwill or an asset or liability in a transaction that is not a business combination and that, at the time of the transaction, affects neither the accounting nor taxable profits; or
-
When the taxable temporary difference is associated with interests in subsidiaries, associates or joint ventures, and the timing of the reversal can be controlled and it is probable that the temporary difference will not reverse in the foreseeable future.
Deferred tax assets are recognised for deductible temporary differences and unused tax losses only if it is probable that future taxable amounts will be available to utilise those temporary differences and losses.
The carrying amount of recognised and unrecognised deferred tax assets are reviewed at each reporting date. Deferred tax assets recognised are reduced to the extent that it is no longer probable that future taxable profits will be available for the carrying amount to be recovered. Previously unrecognised deferred tax assets are recognised to the extent that it is probable that there are future taxable profits available to recover the asset.
Deferred tax assets and liabilities are offset only where there is a legally enforceable right to offset current tax assets against current tax liabilities and deferred tax assets against deferred tax liabilities; and they relate to the same taxable authority on either the same taxable entity or different taxable entities which intend to settle simultaneously.
Current and non-current classification
Assets and liabilities are presented in the statement of financial position based on current and non-current classification.
An asset is classified as current when: it is either expected to be realised or intended to be sold or consumed in the Company's normal operating cycle; it is held primarily for the purpose of trading; it is expected to be realised within 12 months after the reporting period; or the asset is cash or cash equivalent unless restricted from being exchanged or used to settle a liability for at least 12 months after the reporting period. All other assets are classified as non-current.
A liability is classified as current when: it is either expected to be settled in the Company's normal operating cycle; it is held primarily for the purpose of trading; it is due to be settled within 12 months after the reporting period; or there is no unconditional right to defer the settlement of the liability for at least 12 months after the reporting period. All other liabilities are classified as non-current.
Deferred tax assets and liabilities are always classified as non-current.
Cash and cash equivalents
Cash and cash equivalents includes cash on hand, deposits held at call with financial institutions, other short-term, highly liquid investments with original maturities of three months or less that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value.
Other receivables
Other receivables are recognised at amortised cost, less any allowance for expected credit losses.
Exploration and evaluation assets
Exploration and evaluation assets acquired
Exploration and evaluation assets comprise of acquisition of mineral rights (such as joint ventures) and fair value (at acquisition date) of exploration and expenditure assets from other entities. As the assets are not yet ready for use they are not depreciated. Exploration and evaluation assets are assessed for impairment if:
19
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 2. Significant accounting policies (continued)
-
sufficient data exists to determine technical feasibility and commercial viability; or
-
other facts and circumstances suggest that the carrying amount exceeds the recoverable amount.
Once the technical feasibility and commercial viability of the assets are demonstrable, exploration and evaluation assets are first tested for impairment and then reclassified to mine properties as development assets.
Exploration and evaluation expenditure
Exploration and evaluation expenditure incurred is expensed in respect of each identifiable area of interest until such a time where a JORC 2012 compliant resource is announced in relation to the identifiable area of interest. These costs are only carried forward to the extent that they are expected to be recouped through the successful development of the area or where activities in the area have not yet reached a stage which permits reasonable assessment of the existence of economically recoverable reserves.
When the technical feasibility and commercial viability of extracting a mineral resource have been demonstrated then any capitalised exploration and evaluation expenditure is reclassified as capitalised mine development.
Prior to reclassification, capitalised exploration and evaluation expenditure is assessed for impairment annually in accordance with AASB 6. Where impairment indicators exist, recoverable amounts of these assets will be estimated based on discounted cash flows from their associated cash generating units.
The Statement of Profit or Loss and Other Comprehensive Income will recognise expenses arising from excess of the carrying values of exploration and evaluation assets over the recoverable amounts of these assets.
In the event that an area of interest is abandoned or if the Directors consider the expenditure to be of reduced value, accumulated costs carried forward are written off in the period in which that assessment is made. Each area of interest is reviewed at the end of each accounting period and accumulated costs are written off to the extent that they will not be recoverable in the future.
Impairment of non-financial assets
Non-financial assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount.
Recoverable amount is the higher of an asset's fair value less costs of disposal and value-in-use. The value-in-use is the present value of the estimated future cash flows relating to the asset using a pre-tax discount rate specific to the asset or cash-generating unit to which the asset belongs. Assets that do not have independent cash flows are grouped together to form a cash-generating unit.
Trade and other payables
These amounts represent liabilities for goods and services provided to the Company prior to the end of the financial period and which are unpaid. Due to their short-term nature they are measured at amortised cost and are not discounted. The amounts are unsecured and are usually paid within 30 days of recognition.
Employee benefits
Share-based payments
Equity-settled and cash-settled share-based compensation benefits are provided to employees.
Equity-settled transactions are awards of shares, or options over shares, that are provided to employees in exchange for the rendering of services. Cash-settled transactions are awards of cash for the exchange of services, where the amount of cash is determined by reference to the share price.
20
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 2. Significant accounting policies (continued)
The cost of equity-settled transactions are measured at fair value on grant date. Fair value is independently determined using the Black-Scholes option pricing model that takes into account the exercise price, the term of the option, the impact of dilution, the share price at grant date and expected price volatility of the underlying share, the expected dividend yield and the risk free interest rate for the term of the option, together with non-vesting conditions that do not determine whether the Company receives the services that entitle the employees to receive payment. No account is taken of any other vesting conditions.
The cost of equity-settled transactions are recognised as an expense with a corresponding increase in equity over the vesting period. The cumulative charge to profit or loss is calculated based on the grant date fair value of the award, the best estimate of the number of awards that are likely to vest and the expired portion of the vesting period. The amount recognised in profit or loss for the period is the cumulative amount calculated at each reporting date less amounts already recognised in previous periods.
The cost of cash-settled transactions is initially, and at each reporting date until vested, determined by applying the Black-Scholes option pricing model, taking into consideration the terms and conditions on which the award was granted. The cumulative charge to profit or loss until settlement of the liability is calculated as follows:
-
during the vesting period, the liability at each reporting date is the fair value of the award at that date multiplied by the expired portion of the vesting period.
-
from the end of the vesting period until settlement of the award, the liability is the full fair value of the liability at the reporting date.
All changes in the liability are recognised in profit or loss. The ultimate cost of cash-settled transactions is the cash paid to settle the liability.
Market conditions are taken into consideration in determining fair value. Therefore any awards subject to market conditions are considered to vest irrespective of whether or not that market condition has been met, provided all other conditions are satisfied.
If equity-settled awards are modified, as a minimum an expense is recognised as if the modification has not been made. An additional expense is recognised, over the remaining vesting period, for any modification that increases the total fair value of the share-based compensation benefit as at the date of modification.
If the non-vesting condition is within the control of the Company or employee, the failure to satisfy the condition is treated as a cancellation. If the condition is not within the control of the Company or employee and is not satisfied during the vesting period, any remaining expense for the award is recognised over the remaining vesting period, unless the award is forfeited.
If equity-settled awards are cancelled, it is treated as if it has vested on the date of cancellation, and any remaining expense is recognised immediately. If a new replacement award is substituted for the cancelled award, the cancelled and new award is treated as if they were a modification.
Fair value measurement
When an asset or liability, financial or non-financial, is measured at fair value for recognition or disclosure purposes, the fair value is based on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date; and assumes that the transaction will take place either: in the principal market; or in the absence of a principal market, in the most advantageous market.
Fair value is measured using the assumptions that market participants would use when pricing the asset or liability, assuming they act in their economic best interests. For non-financial assets, the fair value measurement is based on its highest and best use. Valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, are used, maximising the use of relevant observable inputs and minimising the use of unobservable inputs.
Issued capital
Ordinary shares are classified as equity.
Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of tax, from the proceeds.
21
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 2. Significant accounting policies (continued)
Earnings per share
Basic earnings per share
Basic earnings per share is calculated by dividing the profit attributable to the owners of M3 Mining Limited, excluding any costs of servicing equity other than ordinary shares, by the weighted average number of ordinary shares outstanding during the financial period, adjusted for bonus elements in ordinary shares issued during the financial period.
Diluted earnings per share
Diluted earnings per share adjusts the figures used in the determination of basic earnings per share to take into account the after income tax effect of interest and other financing costs associated with dilutive potential ordinary shares and the weighted average number of shares assumed to have been issued for no consideration in relation to dilutive potential ordinary shares.
Goods and Services Tax ('GST') and other similar taxes
Revenues, expenses and assets are recognised net of the amount of associated GST, unless the GST incurred is not recoverable from the tax authority. In this case it is recognised as part of the cost of the acquisition of the asset or as part of the expense.
Receivables and payables are stated inclusive of the amount of GST receivable or payable. The net amount of GST recoverable from, or payable to, the tax authority is included in other receivables or other payables in the statement of financial position.
Cash flows are presented on a gross basis. The GST components of cash flows arising from investing or financing activities which are recoverable from, or payable to the tax authority, are presented as operating cash flows.
Commitments and contingencies are disclosed net of the amount of GST recoverable from, or payable to, the tax authority.
Comparatives
There are no comparatives as the company incorporated on 22 September 2020.
New Accounting Standards and Interpretations not yet mandatory or early adopted
Australian Accounting Standards and Interpretations that have recently been issued or amended but are not yet mandatory, have not been early adopted by the Company for the annual reporting period ended 30 June 2021. The Company has not yet assessed the impact of these new or amended Accounting Standards and Interpretations.
Note 3. Critical accounting judgements, estimates and assumptions
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the reported amounts in the financial statements. Management continually evaluates its judgements and estimates in relation to assets, liabilities, contingent liabilities, revenue and expenses. Management bases its judgements, estimates and assumptions on historical experience and on other various factors, including expectations of future events, management believes to be reasonable under the circumstances. The resulting accounting judgements and estimates will seldom equal the related actual results. The judgements, estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities (refer to the respective notes) within the next financial year are discussed below.
Share-based payment transactions
The Company measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the date at which they are granted. The fair value is determined by using either the Black-Scholes model taking into account the terms and conditions upon which the instruments were granted. The accounting estimates and assumptions relating to equity-settled share-based payments would have no impact on the carrying amounts of assets and liabilities within the next annual reporting period but may impact profit or loss and equity.
Estimation of useful lives of assets
The Company determines the estimated useful lives and related depreciation and amortisation charges for its property, plant and equipment and finite life intangible assets. The useful lives could change significantly as a result of technical innovations or some other event. The depreciation and amortisation charge will increase where the useful lives are less than previously estimated lives, or technically obsolete or non-strategic assets that have been abandoned or sold will be written off or written down.
22
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 3. Critical accounting judgements, estimates and assumptions (continued)
Income tax
The Company is subject to income taxes in the jurisdictions in which it operates. Significant judgement is required in determining the provision for income tax. There are many transactions and calculations undertaken during the ordinary course of business for which the ultimate tax determination is uncertain. The Company recognises liabilities for anticipated tax audit issues based on the Company's current understanding of the tax law. Where the final tax outcome of these matters is different from the carrying amounts, such differences will impact the current and deferred tax provisions in the period in which such determination is made.
Recovery of deferred tax assets
Deferred tax assets are recognised for deductible temporary differences only if the Company considers it is probable that future taxable amounts will be available to utilise those temporary differences and losses.
Exploration and evaluation costs
The ultimate recoverability of the value of exploration and evaluation assets is dependent on successful development and commercial exploitation, or alternatively, sale, of the underlying mineral exploration properties.
The Company undertakes at each reporting date, a review for indicators of impairment of these assets. Should an indicator of impairment exist, there is significant estimation and judgments in determining the inputs and assumptions used in determining the recoverable amounts.
The key areas of estimation and judgement that are considered in this review included:
-
Recent drilling results and reserves/resources estimates;
-
Environmental issues that may impact the underlying tenements;
-
The estimated market value of assets at the review date;
-
Independent valuations of underlying assets that may be available;
-
Fundamental economic factors such as mineral prices, exchange rates and current and anticipated operating cost in the industry; and
-
The Company's market capitalisation compared to its net assets.
Information used in the review process is rigorously tested to externally available information as appropriate.
Changes in these estimates and assumptions as new information about the presence or recoverability of an ore reserve becomes available, may impact the assessment of the recoverable amount of exploration and evaluation assets. If, after having capitalised the expenditure a judgement is made that recovery of the expenditure is unlikely, an impairment loss is recorded in the profit or loss.
Note 4. Operating segments
The Board has determined that the Company has one reportable segment, being mineral exploration in Australia. As the Company is focused on mineral exploration, the Board monitors the Company based on actual versus budgeted results. This internal reporting framework is the most relevant to assist the Board in making decisions regarding the Company and its ongoing exploration activities, while also taking into consideration the results of exploration work that has been performed to date. The financial results from this segment are equivalent to the financial statements of the Company as a whole.
All of the Company's assets are located in one geographical segment being Australia.
23
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 5. Corporate and administration
| 30 June 2021 | |
|---|---|
| $ | |
| Share registry & ASX compliance fees | 1,093 |
| Contractors and consultancy | 28,351 |
| Legal fees | 18,525 |
| Audit fees | 15,036 |
| Insurance | 36,418 |
| Travel, accommodation and conferences | 7,600 |
| Other | 1,654 |
| 108,677 |
Note 6. Income tax expense
| 30 June 2021 | |
|---|---|
| $ | |
| Numerical reconciliation of income tax expense and tax at the statutory rate | |
| Loss before income tax expense | (733,518) |
| Tax at the statutory tax rate of 30% | (220,055) |
| Tax effect amounts which are not deductible/(taxable) in calculating taxable income: | |
| Share based payments expense | 166,176 |
| Revenue losses and other deferred tax balances not recognised | 43,379 |
| Other non-allowable items | 10,500 |
| Income tax expense | - |
| 30 June 2021 | |
| $ | |
| Unrecognised deferred tax assets at 30%1 | |
| Deferred tax assets not recognised comprises temporary differences attributable to: | |
| Carry forward revenue losses | 42,836 |
| Capital raising costs | 47,140 |
| Exploration and evaluation | 9,329 |
| Provisions and accruals | 3,000 |
| Total deferred tax assets not recognised | 102,305 |
The above potential tax benefit, which excludes tax losses, for deductible temporary differences has not been recognised in the statement of financial position as the recovery of this benefit is uncertain.
The tax benefits of the above Deferred Tax Assets will only be obtained if:
-
(a) the company derives future assessable income of a nature and of an amount sufficient to enable the benefits to be utilised;
-
(b) the company continues to comply with the conditions for deductibility imposed by law; and
-
(c) no changes in income tax legislation adversely affect the company in utilising the benefits.
24
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 6. Income tax expense (continued)
1 The corporate tax rate for eligible companies will reduce from 30% to 25% by 30 June 2022 providing certain turnover thresholds and other criteria are met. Deferred tax assets and liabilities are required to be measured at the tax rate that is expected to apply in the future income year when the asset is realised or the liability is settled. The Directors have determined that the deferred tax balances be measured at the tax rates stated.
Note 7. Current assets - cash and cash equivalents
| 30 June 2021 | |
|---|---|
| $ | |
| Cash at bank | 1,955,039 |
Note 8. Current assets - other receivables |
|
| 30 June 2021 | |
| $ | |
| GST receivable | 5,007 |
Note 9. Non-current assets - exploration and evaluation |
|
| 30 June 2021 | |
| $ | |
| Exploration and evaluation | 15,000 |
Reconciliations
Reconciliations of the written down values at the beginning and end of the current financial period are set out below:
| $ | |
|---|---|
| Balance at 22 September 2020 | - |
| Acquisition of exploration and evaluation assets | 30,000 |
| Expensingof acquisition costs* | (15,000) |
| Balance at 30 June 2021 | 15,000 |
- Acquisition costs expensed relate to the Victoria Bore application pending grant.
The ultimate recovery of costs carried forward for exploration and evaluation phases is dependent on the successful development and commercial exploitation or sale of the respective areas of interest at an amount greater than or equal to carrying value.
The acquisition of exploration and evaluation assets from the related parties is subject to a buy-back clause, as described in note 20.
25
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 10. Current liabilities - trade and other payables
| 30 June 2021 | |||
|---|---|---|---|
| $ | |||
| Trade payables | 57,057 | ||
| Otherpayables | 10,000 | ||
| 67,057 | |||
Refer to note 16 for further information on financial instruments. |
|||
| Note 11. Current liabilities - other liabilities | |||
| 30 June 2021 | |||
| $ | |||
| Other current liabilities | 1,364,003 | ||
Funds received in advance from shareholders for the IPO. |
|||
| Note 12. Equity - issued capital | |||
| 30 June 2021 | |||
| Shares | $ | ||
| Ordinaryshares - fully paid(net of transactions costs) | 13,925,003 | 608,184 | |
Movements in ordinary share capital |
|||
Details |
Date | Shares | $ |
| Balance | 22 September 2020 |
3 | - |
| Seed capital upon incorporation | 9,300,000 | 390,000 | |
| Shares issued to acquire exploration assets | 1,500,000 | 30,000 | |
| Seed funding | 3,125,000 | 500,000 | |
| Less: capital raisingcosts | - | (311,816) | |
| Balance | 30 June 2021 |
13,925,003 |
608,184 |
Ordinary shares
Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the Company in proportion to the number of and amounts paid on the shares held. The fully paid ordinary shares have no par value and the Company does not have a limited amount of authorised capital.
On a show of hands every member present at a meeting in person or by proxy shall have one vote and upon a poll each share shall have one vote.
26
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 12. Equity - issued capital (continued)
Movements in issued options
| Expired/ | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Opening | Granted in | Exercised in | cancelled in | Closing | ||||||
| balance | period | period | period | balance | ||||||
| 22 | September | |||||||||
| 2020 | 30 June 2021 | |||||||||
| Exercisable at$0.25 | on or before | 30 | June | 2024 | - | 5,800,000 | - | - | 5,800,000 |
Capital risk management
The Company's objectives when managing capital is to safeguard its ability to continue as a going concern, so that it can provide returns for shareholders and benefits for other stakeholders and to maintain an optimum capital structure to reduce the cost of capital.
Capital is regarded as total equity, as recognised in the statement of financial position, plus net debt. Net debt is calculated as total borrowings less cash and cash equivalents.
In order to maintain or adjust the capital structure, the Company may issue new shares to raise cash.
Note 13. Equity - reserves
| 30 | June 2021 | |
|---|---|---|
| $ | ||
| Share-basedpayments reserve | 669,320 |
Share-based payments reserve
The reserve is used to recognise the value of equity benefits provided to employees and Directors as part of their remuneration, and other parties as part of their compensation for services.
Movements in reserves
Movements in each class of reserve during the current financial period are set out below:
| Share-based | ||
|---|---|---|
| payments | Total | |
| $ | $ | |
| Balance at 22 September 2020 | - | - |
| Options issued to directors and company secretary | 553,920 | 553,920 |
| Options issued to lead manager | 115,400 | 115,400 |
| Balance at 30 June 2021 | 669,320 |
669,320 |
27
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 14. Equity - accumulated losses
| 30 June 2021 | |
|---|---|
| $ | |
| Retained profits at the beginning of the financial period | - |
| Loss after income tax expense for theperiod | (733,518) |
| Accumulated losses at the end of the financialperiod | (733,518) |
Note 15. Equity - dividends
There were no dividends paid, recommended or declared during the current financial period.
Note 16. Financial instruments
Financial risk management objectives
The main risk that the Company is exposed to is liquidity risk.
Risk management is carried out by the Board of Directors ('the Board'). The Board meets when required to analyse financial risk exposure and to evaluate treasury management strategies in the context of the most recent economic conditions and forecasts. The Board's overall risk management strategy seeks to minimise potential adverse effect on financial performance. Risk Management initiatives are addressed by the Board when required.
Liquidity risk
Vigilant liquidity risk management requires the Company to maintain sufficient liquid assets (mainly cash and cash equivalents) to be able to pay debts as and when they become due and payable.
The Company manages liquidity risk by maintaining adequate cash reserves by continuously monitoring actual and forecast cash flows.
Remaining contractual maturities
The following tables detail the Company's remaining contractual maturity for its financial instrument liabilities. The tables have been drawn up based on the undiscounted cash flows of financial liabilities based on the earliest date on which the financial liabilities are required to be paid. The tables include both interest and principal cash flows disclosed as remaining contractual maturities and therefore these totals may differ from their carrying amount in the statement of financial position.
| Weighted | Remaining | |||||
|---|---|---|---|---|---|---|
| average | Between 1 and | Between 2 and |
contractual | |||
| interest rate | 1 year or less | 2 years |
5 years |
Over 5 years | maturities | |
| 30 June 2021 | % | $ | $ |
$ |
$ | $ |
| Non-derivatives | ||||||
| Non-interest bearing | ||||||
| Trade payables | - | 57,057 | - | - | - | 57,057 |
| Otherpayables | - | 10,000 | - | - | - | 10,000 |
| Total non-derivatives | 67,057 | - | - | - | 67,057 |
The cash flows in the maturity analysis above are not expected to occur significantly earlier than contractually disclosed above.
Fair value of financial instruments
Unless otherwise stated, the carrying amounts of financial instruments reflect their fair value.
28
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 17. Key management personnel disclosures
| Directors | |
|---|---|
| The following persons were Directors of M3 Mining Limited during the financial period: | |
Russell Davis |
Non-Executive Chairman |
| Simon Eley | Executive Director |
| Ariel Edward King | Non-Executive Director |
| Christopher Connelly | Non-Executive Director |
| Stacey O'Neill | Non-Executive Director |
Compensation
The aggregate compensation made to Directors and other members of key management personnel of the Company is set out below:
| 30 | June 2021 | |
|---|---|---|
| $ | ||
| Share-basedpayments | 519,300 |
Note 18. Remuneration of auditors
During the financial period the following fees were paid or payable for services provided by William Buck Audit (WA) Pty Ltd, the auditor of the Company:
| 30 June 2021 | |
|---|---|
| $ | |
| Audit services - William Buck Audit (WA) Pty Ltd | |
| Audit or review of the financial statements | 15,036 |
| Other services - William Buck Consulting (WA) Pty Ltd | |
| InvestigatingAccountants Report | 6,600 |
| 21,636 |
Note 19. Commitments
| 30 June 2021 | |
|---|---|
| $ | |
| Capital commitments | |
| Committed at the reporting date but not recognised as liabilities, payable: | |
| Exploration and evaluation | 87,920 |
| Committed at the reporting date but not recognised as liabilities, payable: | |
| Within oneyear | 87,920 |
Note 20. Related party transactions
Key management personnel
Disclosures relating to key management personnel are set out in note 17 and the remuneration report included in the Directors' report.
29
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 20. Related party transactions (continued)
Transactions with related parties
During the period the Company acquired one of the Victoria Bore Project tenements from Simon Eley and acquired the Edjudina Project from Strada D'Oro Pty Ltd (Vendors). The Vendors' relationship with the Company is as follows:
-
Simon Eley is an Executive Director of the Company; and
-
Strada D'Oro Pty Ltd is an entity which the Non-Executive Chairman, Russell Davis has an interest in as a director and shareholder.
30
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 20. Related party transactions (continued)
The Company provided the following consideration to the Vendors for the projects:
-
750,000 fully paid ordinary shares were issued to Simon Eley's nominee for the Victoria Bore Project, valued at $0.02 per share for total consideration of $15,000. As these exploration assets relate to tenement applications as at balance date, these costs have been expensed during the period; and
-
750,000 fully paid ordinary shares were issued to Strada D'Oro Pty Ltd for the Edjudina Project, valued at $0.02 per share for total consideration of $15,000.
Note 21. Events after the reporting period
On 26 July 2021 the Company completed their IPO issuing 23,000,000 fully paid ordinary shares at an issue price of $0.20 per share raising $4,600,000 (before costs), with listing on the ASX on 29 July 2021. The Lead Manager under the Prospectus was issued 2,000,000 options exercisable at $0.25 expiring on 30 June 2024.
No other matter or circumstance has arisen since 30 June 2021 that has significantly affected, or may significantly affect the Company's operations, the results of those operations, or the Company's state of affairs in future financial years.
Note 22. Reconciliation of loss after income tax to net cash used in operating activities
| 30 June 2021 | |
|---|---|
| $ | |
| Loss after income tax expense for the period | (733,518) |
| Adjustments for: | |
| Share-based payments | 568,920 |
| Change in operating assets and liabilities: | |
| Increase in other receivables | (5,007) |
| Increase in trade and otherpayables | 67,057 |
| Net cash used in operatingactivities | (102,548) |
Note 23. Share-based payments
Issue of options
An Employee Incentive Securities Plan has been established by the Company, whereby the Company may, at the discretion of the Board, grant options over ordinary shares in the Company to certain key management personnel, employees and contractors of the Company.
31
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 23. Share-based payments (continued)
Set out below are summaries of options granted:
| Weighted | ||
|---|---|---|
| Number of | average | |
| options | exercise price | |
| 30 June 2021 | 30 June 2021 | |
| Outstanding at the beginning of the financial period | - | |
| Granted | 5,800,000 | $0.250 |
| Forfeited | - | $0.000 |
| Exercised | - | $0.000 |
| Expired | - | $0.000 |
| Outstandingat the end of the financialperiod | 5,800,000 |
$0.250 |
| Exercisable at the end of the financialperiod | 5,800,000 |
$0.250 |
The weighted average share price during the financial period was $0.25.
The weighted average remaining contractual life of options outstanding at the end of the financial period was 3 years.
The Company issued 5,800,000 options exercisable at $0.25 on or before 30 June 2024, which vested on issue as show below:
-
1,000,000 Advisor options to the Lead Manager (Discovery Capital) in lieu for services provided for the seed capital raising;
-
● 4,800,000 incentive options to Directors and the Company Secretary as reasonable remuneration for future services to be provided to the Company.
Options were issued to Directors and the Company Secretary as follows:
| Number of | |
|---|---|
| options | |
| Russell Davis | 1,000,000 |
| Simon Eley | 1,500,000 |
| Ariel Edward King | 2,000,000 |
| Ben Donovan | 300,000 |
| 4,800,000 |
For the options granted during the current financial period, the Black Scholes Option Pricing Model has been used with the valuation model inputs used to determine the fair value at the grant date, are as follows:
| Assumption | |
|---|---|
| Expected volatility | 100% |
| Risk free interest rate (%) | 0.10% |
| Expected life of Options | 3 years |
| Exercise price | $0.25 |
| Grant date Share price (assume IPO price) | $0.20 |
| Value per Option | $0.1154 |
The resultant value of $115,400 for the 1,000,000 advisor options has been recorded as a cost of issuing shares and has been applied against the share capital raised through the seed funding and the Public Offer.
32
M3 Mining Limited Notes to the financial statements 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Note 23. Share-based payments (continued)
The resultant value of $553,920 for the 4,800,000 Director and Company Secretary options has been recorded as a share based payment expense.
Note 24. Non-cash investing and financing activities
| 30 June 2021 | |
|---|---|
| $ | |
| Shares issued for acquisition of exploration projects | 30,000 |
| Options issued to Directors and Company Secretary | 553,920 |
| Options issued to Lead manager in lieu for services for the seed capital raising | 115,400 |
| 699,320 |
Note 25. Earnings per share
| 30 June 2021 | |
|---|---|
| $ | |
| Loss after income tax attributable to the owners of M3 MiningLimited | (733,518) |
| Number | |
| Weighted average number of ordinaryshares used in calculatingbasic earningsper share | 6,339,318 |
| Weighted average number of ordinaryshares used in calculatingdiluted earningsper share | 6,339,318 |
| Cents | |
| Basic loss per share | (11.57) |
| Diluted loss per share | (11.57) |
As at reporting date, 5,800,000 Unlisted Options (which represent 5,800,000 potential Ordinary Shares) were considered nondilutive as they would decrease the loss per share.
33
M3 Mining Limited Directors' declaration 30 June 2021
==> picture [44 x 35] intentionally omitted <==
In the Directors' opinion:
-
the attached financial statements and notes comply with the Corporations Act 2001, the Accounting Standards, the Corporations Regulations 2001 and other mandatory professional reporting requirements;
-
the attached financial statements and notes comply with International Financial Reporting Standards as issued by the International Accounting Standards Board as described in note 2 to the financial statements;
-
the attached financial statements and notes give a true and fair view of the Company's financial position as at 30 June 2021 and of its performance for the financial period ended on that date; and
-
there are reasonable grounds to believe that the Company will be able to pay its debts as and when they become due and payable.
The Directors have been given the declarations required by section 295A of the Corporations Act 2001.
Signed in accordance with a resolution of Directors made pursuant to section 295(5)(a) of the Corporations Act 2001.
On behalf of the Directors
==> picture [87 x 47] intentionally omitted <==
_________ Russell Davis Chairman
30 September 2021
34
M3 Mining Limited
Independent auditor ’s r eport to members
Report on the Audit of the Financial Report
Opinion
We have audited the financial report of M3 Mining Limited (the Company), which comprises the statement of financial position as at 30 June 2021, the statement of profit or loss and other comprehensive income, the statement of changes in equity and the statement of cash flows for the period then ended, and notes to the financial statements, including a summary of significant accounting policies and other explanatory information, and the direc tors’ declaration .
In our opinion, the accompanying financial report of the Company, is in accordance with the Corporations Act 2001 , including:
-
(i) giving a true and fair view of the Company ’s financial position as at 30 June 2021 and of its financial performance for the period ended on that date; and
-
(ii) complying with Australian Accounting Standards and the Corporations Regulations 2001 .
Basis for Opinion
We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Report section of our report. We are independent of the Company in accordance with the auditor independence requirements of the Corporations Act 2001 and the ethical requirements of the Accounting Professional and Ethical Standa rds Board’s APES 110 Code of Ethics for Professional Accountants (including Independence Standards) (the Code) that are relevant to our audit of the financial report in Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key Audit Matter
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial report of the current period. The key audit matter was addressed in the context of our audit of the financial report as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on this matter.
==> picture [189 x 24] intentionally omitted <==
M3 Mining Limited
Independent auditor ’s r eport to members
SHARE BASED PAYMENTS
Area of focus How our audit addressed it Refer also to Remuneration Report on pages 6 to 10 and note 23
The Company entered into share-based payment arrangements, issuing options to executives and consultants to provide long term incentives to deliver long term shareholder returns.
- Our audit procedures included: — Determining the grant dates, we evaluated what were the most appropriate dates based on the terms and conditions of the offers;
The Company issued 5,800,000 options — Evaluating the fair values of the exercisable at $0.25 expiring on 30 June share-based payment arrangement 2024. The options vested upon issue. by agreeing assumptions to third party evidence; and — These arrangements required significant For the specific application of the judgements and estimations by Black Scholes model, we assessed management, including the following: the experience of management who advised the value of the - The evaluation of the grant date arrangements. We retested some of for these arrangements, and the the assumptions used in the model evaluation of the fair value of the and recalculated those fair values. options as at the grant date; and We considered that the forecast - The evaluation of key inputs into volatility applied in the model to be the Black Scholes option pricing appropriately reasonable and within model, including the significant industry norms. judgement of the forecast We also reconciled the vesting of the volatility of the share option over share-based payment arrangements to its exercise period. disclosures. The results of these share based payment arrangements materially affect the disclosure.
Other Information
The directors are responsible for the other information. The other information comprises the information in the Company ’s annual report for the period ended 30 June 2021 but does not include the financial report and the auditor’s report thereon.
Our opinion on the financial report does not cover the other information and we do not express any form of assurance conclusion thereon.
==> picture [189 x 24] intentionally omitted <==
M3 Mining Limited
Independent auditor ’s r eport to members
In connection with our audit of the financial report, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial report or our knowledge obtained in the audit or otherwise appears to be materially misstated.
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 the Directors for the Financial Report
The directors of the Company are responsible for the preparation of the financial report that gives a true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and for such internal control as the directors determine is necessary to enable the preparation of the financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
In preparing the financial report, the directors are responsible for assessing the ability of the Company 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 Company or to cease operations, or has no realistic alternative but to do so.
Auditor’s Responsibilities for the Audit of the Financial Report
Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reason able assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the Australian Auditing Standards 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 this financial report.
A further description of our responsibilities for the audit of these financial statements is located at the Auditing and Assurance Standards Board website at:
https://www.auasb.gov.au/admin/file/content102/c3/ar2_2020.pdf
This description forms part of our independent auditor’s report.
==> picture [189 x 24] intentionally omitted <==
M3 Mining Limited Independent auditor ’s r eport to members
Report on the Remuneration Report
Opinion on the Remuneration Report
We have audited the Remuneration Report included on pages 6 to 10 of the directors’ report for the period ended 30 June 2021.
In our opinion, the Remuneration Report of M3 Mining Limited, for the period ended 30 June 2021, complies with section 300A of the Corporations Act 2001 .
Responsibilities
The directors of the Company are responsible for the preparation and presentation of the Remuneration Report in accordance with section 300A of the Corporations Act 2001. Our responsibility is to express an opinion on the Remuneration Report, based on our audit conducted in accordance with Australian Auditing Standards.
==> picture [135 x 40] intentionally omitted <==
==> picture [55 x 46] intentionally omitted <==
William Buck Audit (WA) Pty Ltd Conley Manifis ABN 67 125 012 124 Director Dated this 30[th] day of September 2021
M3 Mining Limited Shareholder information 30 June 2021
==> picture [44 x 35] intentionally omitted <==
The following additional information is required by the Australian Securities Exchange Ltd in respect of listed public companies only.
The shareholder information set out below was applicable as at 28 September 2021.
Distribution of equitable securities
Analysis of number of equitable security holders by size of holding:
| Ordinary | shares | |
|---|---|---|
| Number | shares | |
| Size of holding | of holders | issued |
| 1 to 1,000 | 10 | 2,556 |
| 1,001 to 5,000 | 21 | 74,457 |
| 5,001 to 10,000 | 72 | 682,801 |
| 10,001 to 100,000 | 3313 | 13,619,506 |
| 100,001 and over | 91 | 22,545,683 |
| 507 | 36,925,003 | |
| Holdingless than a marketableparcel | 15 |
14,067 |
Substantial holders
Substantial holders in the Company are set out below:
| Ordinary | shares | ||
|---|---|---|---|
| % of total | |||
| shares | |||
| Number held | issued | ||
| RESMIN PTY LTD AND |
SIMON ELEY | 2,256,251 | 6.11 |
39
M3 Mining Limited Shareholder information 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Twenty largest quoted equity security holders
The names of the twenty largest security holders of quoted equity securities are listed below:
| Ordinary | shares | ||
|---|---|---|---|
| % of total | |||
| shares | |||
| Number held | issued | ||
| 1 | RESMIN PTY LTD | 2,006,250 | 5.43 |
| 2 | BROWN BRICKS PTY LTD | 956,250 | 2.59 |
| 3 | MR ZBIGNIEW WALDEMAR LUBIENIECKI | 828,125 | 2.24 |
| 4 | DAVIS FAMILY CAPITAL PTY LTD | 778,125 | 2.11 |
| 5 | STRADA DORO PTY LTD | 750,000 | 2.03 |
| 6 | STEVSAND PTY LTD | 675,000 | 1.83 |
| 6 | MR BRIAN PETER BYASS | 675,000 | 1.83 |
| 7 | CANARY CAPITAL PTY LTD | 600,000 | 1.62 |
| 7 | LAKE SPRINGS PTY LTD | 600,000 | 1.62 |
| 8 | BLAMNCO TRADING PTY LTD | 550,000 | 1.49 |
| 9 | KING CORPORATE PTY LTD | 500,000 | 1.35 |
| 10 | AKM (WA) PTY LTD | 443,750 | 1.20 |
| 11 | MR PETER FRANCIS SCANLAN | 425,000 | 1.15 |
| 12 | HORIZON INVESTMENT SERVICES PTY LTD | 400,000 | 1.08 |
| 13 | WINSOME MARY SANTA MARIA | 393,750 | 1.07 |
| 13 | MRS WINSOME MARY STAVRIANOU | 393,750 | 1.07 |
| 13 | KATARZYNA MIETHKE | 393,750 | 1.07 |
| 14 | MR LINDSAY GRANT FRANKER | 375,000 | 1.02 |
| 14 | MR MICHAEL FRANCIS MCMAHON & MRS SUSAN LESLEY MCMAHON <MCMAHON | 375,000 | 1.02 |
| SUPER FUND A/C> | |||
| 14 | STEVSAND INVESTMENTS PTY LTD | 375,000 | 1.02 |
| 15 | CANARY CAPITAL PTY LTD | 350,000 | 0.95 |
| 15 | ADVANTAGE VENTURES PTY LTD | 350,000 | 0.95 |
| 15 | MR EDMUND TECK HWANG LIM | 350,000 | 0.95 |
| 16 | GETMEOUTOFHERE PTY LTD | 300,000 | 0.81 |
| 16 | MEGASTONE PTY LTD | 300,000 | 0.81 |
| 16 | MR MEHDI MOHSENIN-MOSHIRI | 300,000 | 0.81 |
| 16 | MRS INGRID JARDINET STEPHENS | 300,000 | 0.81 |
| 17 | MR ANTHONY JOHN LOCANTRO | 280,000 | 0.76 |
| 18 | MR NATHAN LAWRENCE CAMMERMAN & MR JAMES EDWARD DILLON <THE SUPA | 278,750 | 0.75 |
| DOOPER S/F A/C> | |||
| 19 | MR SIMON PETER ELEY | 250,001 | 0.68 |
| 20 | MR RICHARD PANG | 250,000 | 0.68 |
| 20 | WILGUS INVESTMENTS PTY LTD | 250,000 | 0.68 |
| 20 | CITYSIDE INVESTMENTS PTY LTD | 250,000 | 0.68 |
| Total | 16,302,501 |
44.15 | |
| Total issued capital | 36,925,003 | 100.00 |
40
M3 Mining Limited Shareholder information 30 June 2021
==> picture [44 x 35] intentionally omitted <==
Unquoted equity securities
Unquoted Equity Security Holders with greater than 20% of an Individual class
| Unquoted equity securities Unquoted Equity Security Holders with greater than 20% of an Individual class |
||
|---|---|---|
| Options over ordinary shares | ||
| % of total | ||
| options | ||
| Unlisted options exercisable at $0.25 on or before 30/06/2024 | Number held | issued |
| KING CORPORATE PTY LTD | 2,000,000 | 25.64 |
Buy-Back Plans
The Company does not have any current con-market buy-back plans.
Voting rights
The voting rights attached to ordinary shares are set out below:
Ordinary shares
The voting rights attaching to ordinary shares are governed by the Constitution. On a show of hands every person present who is a Member or representative of a member shall have one vote and on a poll, every member present in person or by proxy or by attorney or duly authorised representative shall have one vote for each fully paid ordinary share held. None of the options have any voting rights.
There are no voting rights attached to any class of options or performance rights that are on issue.
Restricted securities
There are no restricted securities currently on issue.
Corporate Governance
Pursuant to the ASX Listing Rules, the Company’s Corporate Governance Statement will be released in conjunction with this report. The Company’s Corporate Governance Statement is available on the Company’s website at: www.m3mining.com.au
Tenements
| Interest | ||
|---|---|---|
| Description | Tenement number | owned % |
| Victoria Bore Project | E08/3220 |
100 |
| Applications: E08/3326 E08/3427 E08/3428 E08/3429 | ||
| E08/3430 E08/3431, E08/3440 | ||
| Edjudina Projection | E31/1140 E31/1141 E31/1168 E31/1249 P31/2113 | 100 |
| Applications: E31/1258 E31/1265 |
41