Asset class | Depreciation method and rate |
Buildings | 8-10 per cent per annum straight line basis |
Equipment, fixtures and fittings | 10-40 percent per annum straight line basis |
Plant, machinery and vehicles | 7-30 per cent. per annum straight line basis |
Mining properties | Unit of production based on the proven reserves |
2023 | 2022 | |
US$000 | US$000 | |
Sale of gold and silver | 63,748 | 61,053 |
Other sales | 686 | 984 |
64,434 | 62,037 |
2023 | 2022 | |
US$000 | US$000 | |
Directors’ emoluments | 301 | 286 |
Employee wages and salaries | 4,325 | 3,266 |
Employer social tax and national insurance | 1,160 | 866 |
5,786 | 4,418 |
2023 | 2022 | |
Production | 384 | 337 |
Administration | 93 | 89 |
477 | 426 |
2023 | 2022 | |
Administration | 7 | 6 |
2023 | 2022 | |
US$000 | US$000 | |
Directors’ emoluments | 301 | 286 |
Employer social tax and national insurance | 22 | 21 |
323 | 307 |
2023 | 2022 | |
US$000 | US$000 | |
Impairments provided – ore | – | 62 |
Impairment provided – other | 439 | 20 |
439 | 82 |
2023 | 2022 | |
$000 | $000 | |
Finance costs | ||
Foreign exchange gain/(loss) | 252 | (504) |
Unwinding of discount on provisions | (472) | (343) |
Interest expense | (3,590) | (2,320) |
Unwinding of discount other financial liabilities | (221) | (433) |
Total finance costs | (4,031) | (3,600) |
2023 | 2022 | |
US$000 | US$000 | |
Staff costs (note 7) | 5,786 | 4,418 |
Depreciation and amortisation of assets | 6,990 | 4,591 |
Cost of inventories recognised as an expense | 13,624 | 7,651 |
Provision of impairment of receivables and inventory (note 8) | 439 | 62 |
Provision of impairment of ore (note 8) | – | 20 |
Irrecoverable VAT written off | 46 | 184 |
Penalties and fines | 756 | 514 |
Fees payable to the Company’s auditors for the audit of the Company | 55 | 28 |
Fees payable to the Company’s auditors for the audit of the Group financial statements | 192 | 150 |
2023 | 2022 | |
$000 | $000 | |
Deferred taxation | ||
Arising from origination and reversal of temporary differences | 546 | 181 |
2023 | 2022 | |
$000 | $000 | |
Profit before tax | 11,885 | 13,415 |
Corporation tax at standard rate | 2,377 | 2,683 |
Effect of different UK tax rates on some earnings | (336) | (129) |
Effect of expenses not deductible in determining taxable profit | 1,326 | 720 |
Current year tax losses and other temporary differences not recognised | 817 | 141 |
Foreign exchange allowable losses in subsidiary | (3,638) | (3,234) |
Total tax charge | 546 | 181 |
2023 | 2022 | |
US$000 | US$000 | |
Taxation losses | 1,160 | 1,808 |
Accelerated | ||||
Taxation | taxation | Other timing | ||
losses | depreciation | differences | Total | |
US$000 | US$000 | US$000 | US$000 | |
1 January 2022 | 8,908 | (228) | (491) | 8,189 |
Credit/(debit) to income | – | 163 | (344) | (181) |
Debit to other comprehensive income | (1,407) | – | – | (1,407) |
Currency translation | (576) | 12 | 15 | (549) |
31 December 2022 and 1 January 2023 | 6,925 | (53) | (820) | 6,052 |
Debit to income | – | (517) | (29) | (546) |
Debit to other comprehensive income | (4,075) | – | – | (4,075) |
Currency translation | 54 | (49) | (17) | (12) |
31 December 2023 | 2,904 | (619) | (866) | 1,419 |
2023 | 2022 | |
No. | No. | |
Basic | 27,332,934 | 27,332,934 |
Diluted | 27,332,934 | 27,332,934 |
2023 | 2022 | |
US$000 | US$000 | |
Profit after tax | 11,339 | 13,233 |
Income tax expense | 546 | 181 |
Finance expense | 4,283 | 3,096 |
Foreign exchange | (252) | 504 |
Depreciation and amortisation | 6,989 | 4,936 |
Fair value adjustment on loan | (630) | – |
Adjusted EBITDA | 22,275 | 21,950 |
Teren-Sai | ||||
Teren-Sai | Exploration and | Other | ||
geological | evaluation | intangible | ||
data | costs | assets | Total | |
$000 | $000 | $000 | $000 | |
Cost or valuation | ||||
At 1 January 2022 | 8,801 | 9,825 | – | 18,626 |
Additions | – | 240 | – | 240 |
Amortisation capitalised | – | 541 | – | 541 |
Currency translation | (589) | (654) | – | (1,243) |
At 31 December 2021 | 8,212 | 9,952 | – | 18,164 |
At 1 January 2023 | 8,212 | 9,952 | – | 18,164 |
Additions | – | 7 | 759 | 766 |
Amortisation capitalised | – | 546 | – | 546 |
Currency translation | 146 | 179 | 61 | 386 |
At 31 December 2023 | 8,358 | 10,684 | 820 | 19,862 |
Amortisation | ||||
At 1 January 2022 | 5,122 | 146 | – | 5,268 |
Amortisation charge | 541 | – | – | 541 |
Currency translation | (343) | – | – | (343) |
At 31 December 2022 | 5,320 | 146 | – | 5,466 |
At 1 January 2023 | 5,320 | 146 | – | 5,466 |
Amortisation charge | 546 | – | 75 | 621 |
Currency translation | 97 | – | 17 | 114 |
At 31 December 2023 | 5,963 | 146 | 92 | 6,201 |
Carrying amount | ||||
At 31 December 2023 | 2,395 | 10,538 | 728 | 13,661 |
At 31 December 2022 | 2,892 | 9,806 | – | 12,698 |
At 1 January 2022 | 3,679 | 9,825 | – | 13,504 |
Freehold | Equipment, | Plant, | ||||
Mining | Land and | fixtures and | machinery and | Assets under | ||
properties | buildings | fittings | buildings | construction | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | |
Cost or valuation | ||||||
At 1 January 2022 | 16,009 | 25,034 | 13,069 | 9,710 | 2,822 | 66,644 |
Additions | 3,936 | 42 | 837 | 6 | 4,295 | 9,116 |
Disposals | – | – | (476) | (33) | – | (509) |
Transfers | – | 4,387 | 187 | 65 | (4,639) | – |
Transfer from inventories | – | – | – | – | (16) | (16) |
Currency translation | (1,584) | (1,673) | (929) | (674) | (183) | (5,043) |
At 31 December 2022 | 18,361 | 27,790 | 12,688 | 9,074 | 2,279 | 70,192 |
At 1 January 2023 | 18,361 | 27,790 | 12,688 | 9,074 | 2,279 | 70,192 |
Additions | 4,971 | 349 | 7,312 | 10,708 | 15,818 | 39,158 |
Disposals | – | (6) | (592) | (17) | – | (615) |
Transfers | – | 5,586 | – | – | (5,586) | – |
Transfer from inventories | – | – | – | – | 682 | 682 |
Currency translation | 487 | 516 | 178 | 163 | 19 | 1,363 |
At 31 December 2023 | 23,819 | 34,235 | 19,586 | 19,928 | 13,212 | 110,780 |
Depreciation | ||||||
At 1 January 2022 | 3,350 | 13,319 | 9,105 | 5,520 | – | 31,294 |
Charge for year | 800 | 2,128 | 893 | 770 | – | 4,591 |
Eliminated on disposal | – | – | (464) | (33) | – | (497) |
Currency translation | (227) | (986) | (590) | (368) | – | (2,171) |
Transfers | – | – | – | – | – | – |
At 31 December 2022 | 3,923 | 14,461 | 8,944 | 5,889 | – | 33,217 |
At 1 January 2023 | 3,923 | 14,461 | 8,944 | 5,889 | – | 33,217 |
Charge for the year | 1,452 | 2,474 | 1,250 | 1,739 | – | 6,915 |
Eliminated on disposal | – | (6) | (555) | (41) | – | (602) |
Currency translation | 125 | 280 | 152 | 100 | – | 657 |
Transfers | – | – | – | – | – | – |
At 31 December 2023 | 5,500 | 17,209 | 9,791 | 7,687 | – | 40,187 |
Carrying amount | ||||||
At 31 December 2023 | 18,319 | 17,026 | 9,795 | 12,241 | 13,212 | 70,593 |
At 31 December 2022 | 14,438 | 13,329 | 3,744 | 3,185 | 2,279 | 36,975 |
At 1 January 2022 | 12,659 | 11,715 | 3,964 | 4,190 | 2,822 | 35,350 |
Country of | ||
Percentage | registration | |
Name | held | & operation |
Directly held | ||
AltynGold Holdings Limited | 100 | British Virgin Islands |
TOO GMK Altyn MM | 100 | Kazakhstan |
Indirectly held | ||
DTOO Gornorudnoe Predpriatie Baurgold | 100 | Kazakhstan |
Contribution to | ||||
investment | Subsidiaries | |||
Shares | adjustment | loans | Total | |
US$000 | US$000 | US$000 | US$000 | |
1 January 2022 | 225 | 50,114 | 63,795 | 114,134 |
Repayment of loans from subsidiary | – | – | (10,182) | (10,182) |
Adjustment as a result of loan repayment | (2,207) | 2,207 | – | |
Management charges and interest | – | – | 5,815 | 5,815 |
Impairment reversal – IFRS9 | – | – | 11,361 | 11,361 |
31 December 2022 | 225 | 47,907 | 72,996 | 121,128 |
Payment of loans to subsidiary | – | – | 3,636 | 3,636 |
Management charges and interest | – | – | 5,672 | 5,672 |
Impairment charge – IFRS9 | – | – | (1,337) | (1,337) |
31 December 2023 | 225 | 47,907 | 80,967 | 129,099 |
Total | |
US$000 | |
Movement of expected credit loss | |
1 January 2022 | 33,580 |
Impairment – IFRS9 | (11,361) |
31 December 2022 | 22,219 |
Impairment reversal – IFRS9 | 1,337 |
31 December 2023 | 23,556 |
Group | ||
2023 | 2022 | |
$000 | $000 | |
Ore | 9,791 | 6,184 |
Raw materials and consumables | 4,686 | 2,578 |
Work in progress | 708 | 379 |
Finished goods and goods for resale | 2,279 | 2,119 |
17,464 | 11,260 |
Group | Group | Company | Company | |
2023 | 2022 | 2022 | 2021 | |
US$000 | US$000 | US$000 | US$000 | |
VAT recoverable | 3,714 | 1,870 | – | – |
Prepayments – advances for equipment | 14,640 | 12,730 | – | – |
18,354 | 14,600 | – | – |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
$000 | $000 | $000 | $000 | |
Trade receivables | 1,973 | 1,992 | – | – |
Provision for impairment of trade receivables | (320) | (165) | – | – |
Net trade receivables | 1,653 | 1,827 | – | – |
VAT recoverable | 10,672 | 6,655 | 7 | 9 |
Prepayments | 6,257 | 8,914 | 7 | 6 |
Prepayments – provision | (164) | (795) | – | – |
Other receivables – recoverable | 47 | 22 | – | – |
18,465 | 16,623 | 14 | 15 | |
Total current trade and other receivables | 18,465 | 16,623 | 14 | 15 |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
US$000 | US$000 | US$000 | US$000 | |
VAT payable | 114 | 332 | – | – |
Other taxes payable | 133 | 688 | – | – |
247 | 1,020 | – | – |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
$000 | $000 | $000 | $000 | |
Trade payables | 1,890 | 1,590 | 10 | 12 |
Other taxes payable | 6,164 | 2,906 | 16 | 50 |
Other payables | 1,604 | 1,758 | 1,187 | 911 |
9,658 | 6,254 | 1,213 | 973 |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
US$000 | US$000 | US$000 | US$000 | |
Short term employee benefits | 301 | 286 | 301 | 286 |
Social security costs | 22 | 21 | 22 | 21 |
323 | 307 | 323 | 307 |
Abandonment & | |||
restoration | Holiday pay | Total | |
US$000 | US$000 | US$000 | |
Group | |||
I January 2022 | 5,453 | 232 | 5,685 |
Change in estimate of provision | – | 195 | 195 |
Unwinding of discount | 440 | – | 440 |
Paid during the year | – | (143) | (143) |
Currency translation adjustment | (376) | (21) | (397) |
31 December 2022 & 1 January 2023 | 5,517 | 263 | 5,780 |
Change in estimate of provision | 250 | 250 | |
Unwinding of discount | 481 | – | 481 |
Paid during the year | – | (193) | (193) |
Currency translation adjustment | 91 | 4 | 95 |
31 December 2023 | 6,089 | 324 | 6,413 |
Abandonment & | |||
restoration | Holiday pay | Total | |
US$000 | US$000 | US$000 | |
31 December 2023 | |||
Current | – | 324 | 324 |
Non-current | 6,089 | – | 6,089 |
6,089 | 324 | 6,413 | |
31 December 2022 | |||
Current | – | 263 | 263 |
Non-current | 5,517 | – | 5,517 |
5,517 | 263 | 5,780 |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
US$000 | US$000 | US$000 | US$000 | |
Current loans and borrowings | ||||
Bonds | – | – | – | – |
Bank loans | 18,130 | 13,609 | – | – |
Related party loans (see note 20) | 2 | 2 | – | – |
Other borrowings | – | – | – | – |
Total current loans and borrowings | 18,132 | 13,611 | – | – |
Due one – two years | ||||
Bond | 9,582 | – | 9,582 | – |
Bank loans | 12,523 | 3,482 | – | – |
22,105 | 3,482 | 9,582 | – | |
Due two – five years | ||||
Bank loans | 18,264 | 6,019 | – | – |
Due more than five years | ||||
Amount due to subsidiary Company | – | – | – | 31,119 |
Total non-current loans and borrowings | 40,359 | 9,501 | 9,582 | 31,119 |
Total borrowings | 58,491 | 23,112 | 9,582 | 31,119 |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
US$000 | US$000 | US$000 | US$000 | |
Profit before taxation | 11,885 | 13,414 | 33,607 | 12,891 |
Adjusted for: | ||||
Finance income | – | – | (2,484) | (2,771) |
Finance expenses | 3,582 | 2,320 | 788 | 2,502 |
Unwinding of discount | 701 | 776 | (2,794) | (2,270) |
Depreciation and amortisation of fixed assets | 6,989 | 4,589 | – | – |
Provisions (reversal)/provision | 440 | 277 | 1,248 | (11,292) |
(Increase) in inventories | (6,971) | (2,796) | – | – |
(Increase) in trade and other receivables | (3,326) | (7,486) | (90) | (78) |
Loss on disposal | 13 | 13 | – | – |
Decrease/(increase) in trade and other payables | 1,590 | 623 | 241 | (78) |
Waiver of intercompany balance | – | – | (31,119) | – |
Foreign currency translation | (252) | 504 | – | – |
Cash inflow/(outflow) from operations | 14,651 | 12,234 | (603) | (1,096) |
Cashflow | Cash changes | Non-cash changes | ||||||
—–––––––––––––––––––– | —————— | –––––––––––––––––––––––––––––––– | ||||||
1 January | 31 December | |||||||
2023 | Interest | 2023 | ||||||
New | Loans | Interest | charges and | Foreign | Receivables | |||
B/fwd | loans | repaid | repaid | discount | exchange | net-off | C/fwd | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
Loan element of Kazakhstan listed bond | – | 9,370 | – | (788) | 1,000 | – | – | 9,582 |
Other borrowings | 23,110 | 42,111 | (16,581) | (2,440) | 2,811 | (104) | – | 48,907 |
Related party borrowings | 2 | – | – | – | – | – | 2 | |
Net cash outflow from financing activities | 23,112 | 51,481 | (16,581) | (3,228) | 3,811 | (104) | – | 58,491 |
Due within one year | 13,511 | 18,132 | ||||||
Due after one year | 9,501 | 40,359 | ||||||
23,012 | 58,491 |
Cashflow | Cash changes | Non-cash changes | ||||||
—–––––––––––––––––––– | —————— | –––––––––––––––––––––––––––––––– | ||||||
1 January | 31 December | |||||||
2023 | interest | 2023 | ||||||
New | Loans | interest | charges and | Foreign | Receivables | |||
B/fwd | loans | repaid | repaid | discount | exchange | net-off | C/fwd | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
Loan element of Kazakhstan listed bond* | – | 9,370 | – | (788) | 1,000 | – | – | 9,582 |
Net cash outflow from financing activities | – | 9,370 | – | (788) | 1,000 | – | – | 9,582 |
Due within one year | – | – | ||||||
Due after one year | – | 9,582 | ||||||
– | 9,582 |
Cashflow | Cash changes | Non-cash changes | ||||||
—–––––––––––––––––––– | —————— | –––––––––––––––––––––––––––––––– | ||||||
1 January | 31 December | |||||||
2022 | 2022 | |||||||
New | Loans | Interest | Interest | Foreign | Receivables | |||
B/fwd | loans | repaid | repaid | charges | exchange | net-off | C/fwd | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
Loan element of Kazakhstan listed bond | 9,723 | – | (10,000) | (900) | 1,177 | – | – | – |
Other borrowings | 17,573 | 11,025 | (5,018) | (1,488) | 1,522 | (504) | – | 23,110 |
Related party borrowings | 12 | – | (10) | – | – | – | – | 2 |
Net cash outflow from financing activities | 27,308 | 11,025 | (15,028) | (2,388) | 2,699 | (504) | – | 23,112 |
Due within one year | 15,087 | 13,611 | ||||||
Due after one year | 12,221 | 9,501 | ||||||
27,308 | 23,112 |
Cashflow | Cash changes | Non-cash changes | ||||||
—–––––––––––––––––––– | —————— | –––––––––––––––––––––––––––––––– | ||||||
1 January | Interest | 31 December | ||||||
2022 | charges and | 2022 | ||||||
Loans | Interest | unwinding of | Foreign | Receivables | ||||
B/fwd | New loans | repaid | repaid | discount | exchange | net-off | C/fwd | |
US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | US$000 | |
Loan element of Kazakhstan listed bond | 9,723 | – | (10,000) | (900) | 1,177 | – | – | – |
Net cash outflow from financing activities | 9,723 | (10,000) | (900) | 1,177 | – | – | – | |
Due within one year | 9,723 | – | ||||||
Due after one year | – | – | ||||||
9,723 | – |
Number | US$000 | |
At 31 December 2023 – Ordinary shares of £0.10 each | 27,332,933 | 4,267 |
At 31 December 2022 – Ordinary shares of £0.10 each | 27,332,933 | 4,267 |
Group | Group | Company | Company* | |
2023 | 2022 | 2023 | 2022 | |
US$000 | US$000 | US$000 | US$000 | |
Cash and cash equivalents | 5,502 | 116 | 4,413 | 70 |
Other receivables and advance payments | 16,340 | 14,590 | – | – |
Intercompany loans | – | – | 80,967 | 72,996 |
21,842 | 14,706 | 85,380 | 73,066 | |
Financial instruments by category | ||||
Financial liabilities | Group | Group | Company | Company |
2023 | 2022 | 2023 | 2022 | |
US$000 | US$000 | US$000 | US$000 | |
Trade and other payables | 2,444 | 1,592 | 163 | 12 |
Loans and borrowings | 58,491 | 23,112 | 9,582 | – |
Intercompany borrowings | – | – | – | 31,119 |
60,935 | 24,704 | 9,745 | 31,131 |
2023 | 2022 | |
US$000 | US$000 | |
Group | ||
Total borrowings | 58,491 | 23,112 |
Less: cash and cash equivalents | (5,502) | (116) |
Net debt | 52,989 | 22,996 |
Total equity | 70,682 | 62,208 |
Total Capital | 123,671 | 85,204 |
Gearing ratio | 42.8% | 27.0% |
2023 | 2022 | |
US$000 | US$000 | |
Company | ||
Borrowings | 9,582 | – |
Intercompany loans | – | 31,119 |
Less: cash and cash equivalents | (4,413) | (70) |
Net debt | 5,169 | 31,049 |
Total equity | 122,731 | 89,123 |
Total Capital | 127,900 | 120,172 |
4.04% | 25.84% |
2023 US$000 | 2022 US$000 | |||||
Functional currency | Functional currency | |||||
Currency of monetary asset/liability | US$ | KZT | Total | US$ | KZT | Total |
US Dollar | (5,183) | (45,470) | (50,653) | (5) | (19,405) | (19,410) |
British Pound | (150) | – | (150) | 65 | – | 65 |
Kazakhstan Tenge | – | 11,710 | 11,710 | – | (3,188) | (3,188) |
Net Monetary position | (39,093) | (22,533) |
2023 US$000 | 2022 US$000 | |||
Functional currency | Functional currency | |||
Currency of monetary asset/liability | US$ | Total | US$ | Total |
US Dollar | (5,183) | (5,183) | 41,873 | 41,873 |
British Pound | (150) | (150) | 65 | 65 |
Net Monetary position | (5,333) | 41,938 |
2023 | 2022 | |
Group | US$000 | US$000 |
10% weakening/strengthening of Kazakh Tenge against the US Dollar | (3,376) | (2,279) |
Trade | |||
and other | |||
Borrowings | payables | Total | |
Group | US$000 | US$000 | US$000 |
31 December 2023 | |||
From two to five years | 20,629 | – | 20,629 |
From one to two years | 24,215 | – | 24,215 |
Due after more than one year | 44,844 | – | 44,844 |
Due within one year | 21,433 | 2,443 | 23,876 |
66,277 | 2,443 | 68,720 |
Trade | |||
and other | |||
Borrowings | payables | Total | |
Group | US$000 | US$000 | US$000 |
31 December 2022 | |||
From two to five years | 9,769 | – | 9,769 |
For one to two years | 4,593 | – | 4,593 |
Due after more than one year | 14,362 | – | 14,362 |
Due within one year | 6,673 | 1,581 | 8,254 |
21,035 | 1,581 | 22,616 |
Trade | ||||
Intercompany | and other | |||
loan | Borrowings | payables | Total | |
Company | US$000 | US$000 | US$000 | US$000 |
31 December 2023 | ||||
Due between one and two years | – | 10,131 | – | 10,131 |
Due within one year | – | – | 163 | 163 |
– | – | 163 | 10,294 | |
Trade | ||||
Intercompany | and other | |||
loan | Borrowings | payables | Total | |
Company | US$000 | US$000 | US$000 | US$000 |
31 December 2022 | ||||
Due after more than five years | 47,995 | – | – | 47,995 |
Due within one year | – | – | 12 | 12 |
47,995 | – | 12 | 48,007 |