Quarterlytics / Basic Materials / Tertiary Minerals

Tertiary Minerals

tym · LSE Basic Materials
Claim this profile
Ticker tym
Exchange LSE
Sector Basic Materials
Industry
Employees 1-10
← All annual reports
FY2016 Annual Report · Tertiary Minerals
Sign in to download
Loading PDF…
Tertiary Minerals plc
Company No. 03821411

Annual Report and Accounts 
for the year ended 30 September 2016

Highlights

2015 – 2016 achieved

•  Fundraising of £1,150,000 before expenses in very difficult market conditions

•  Storuman Exploitation (Mine) Permit approved by the Swedish Mining Inspectorate

•  Phase 4 drilling programme completed on the MB Project in Nevada

•  Significant lateral and depth extensions to fluorspar mineralisation proven in the 

Western Area on the MB Project

•  Modelling, economic evaluation and metallurgical testwork progressing for the MB 

Project

Post year end

•  Sale of the two legacy gold assets, Kaaresselkä and Kiekerömaa, in Finland to TSX-V 
listed Aurion Resources Ltd for an initial consideration and retained royalty interest

•  Entered into a non-binding Heads of Terms with global aluminium company, Hydro, 

to purchase land and old mine workings on the Lassedalen Fluorspar Project

Contents

Chairman’s Statement 

Strategic Report
Group Overview 

Operating Review and Performance 

Fluorspar Market and Strategic Opportunity 

Financial Review and Performance 

Risks and Uncertainties 

Our Governance
Corporate Governance 

Corporate Responsibility 

Board of Directors 

Directors’ Responsibilities 

Directors’ Report 

Financial Statements
Independent Auditor’s Report to the Members of Tertiary Minerals plc 

Consolidated Income Statement  

Consolidated Statement of Comprehensive Income 

Consolidated and Company Statements of Financial Position 

Consolidated Statement of Changes in Equity  

Company Statement of Changes in Equity 

Consolidated and Company Statements of Cash Flows 

Notes to the Financial Statements 

Annual General Meeting
Notice of Annual General Meeting 

Annual General Meeting Explanatory Notes 

Form of Proxy 

Form of Proxy Notes and Instructions 

Company Information 

2

3

3

6

8

9

11

12

13

14

14

16

17

17

18

19

20

21

22

37

38

39

40

IBC

Stock Code: TYM

www.tertiaryminerals.com 

1

 
Outside of our fluorspar business we have recently announced 
the sale of our Kaaresselkå and Kiekerömaa gold projects 
in Finland to Aurion Resources Ltd. On completion we will 
receive an initial payment in cash and Aurion shares. Further 
variable payments will be linked to the definition and size of 
43-101 compliant Mineral Resources and, on definition, paid 
as an advance against a 2% Net Smelter Return Royalty on 
gold and other mineral production. Our own historical work has 
demonstrated the potential for such Mineral Resources on both 
project areas and so we look forward to the prospect of a future 
cash flow from these projects.

In 2016 we have been successful in lowering our administration 
costs which we believe are amongst the lowest of all AIM 
traded companies. Our activities in 2016 have been funded by 
share placings with £1,150,000 raised before expenses during 
the financial year. Further information is given in the Annual 
Report which will be published in plain black and white text this 
year. The Company’s website has replaced the Annual Report 
as the main investor relations tool and, whilst the information 
being provided to shareholders in our Annual Report is no less 
comprehensive than last year, we feel that the money previously 
spent on glossy colour printing is better spent on our projects.

We look forward to reporting further progress in 2017 and to 
meeting shareholders again at our next Annual General Meeting 
to be held on Tuesday 31 January 2017 as set out on page 37.

Patrick Cheetham
Executive Chairman
12 December 2016

Chairman’s Statement

I am pleased to present the Company’s Annual Report and 
Financial Statements for the year ended 30 September 2016.

It has been a rather frustrating year for our Storuman Fluorspar 
Project in Sweden. Our long-awaited Mining Concession for 
the Storuman Project was granted by the Mining Inspectorate 
in February but the grant was then appealed to the Swedish 
Government by two separate groups. At the same time new case 
law established by the Supreme Court on a distant and unrelated 
project has caused the Mining Inspectorate to re-examine the 
basis on which Mining Concessions have recently been granted. 
Further information is given in our Operating Review. We remain 
positive that the original decision to grant the Mining Concession 
will be upheld and that the circumstances affecting the Supreme 
Court decision were not applicable to our Mining Concession 
application. There are no time-frame constraints on the appeals 
process so it is important that we achieve a satisfactory 
resolution before proceeding with the next stages of project 
evaluation and development.

In contrast, progress continues to be made in Nevada with 
our MB Fluorspar Project where a further round of drilling has 
demonstrated significant extensions of possibly higher grade 
mineralisation to the north-west of our 86 million tonne Mineral 
Resource Estimate. The Company is currently working towards 
completion of an economic and technical scoping study in the 
first half of 2017. This will include consideration of various value-
adding optimisations and may include another phase of drilling.

In Norway, we continue to maintain our interest in the 
Lassedalen fluorspar deposit and have recently reached a Heads 
of Terms agreement with Hydro, a global producer of aluminium 
and a major consumer of aluminium fluoride (a downstream 
product of fluorspar) to acquire outright ownership of key land 
and mineral rights at Lassedalen. Currently we have exploration 
rights over these Hydro holdings through an expropriation 
granted by the Norwegian Government but this agreement, 
if completed, will cement our hold on this important fluorspar 
resource. Given the permitting delays being experienced in 
Sweden this project may assume a higher priority within our 
European strategy in 2017.

Fluorspar prices in 2016 have continued a five year decline and 
a number of fluorspar mines closed in recent times. Structurally 
the fluorochemical industry, which dominates consumption 
of fluorspar, is in transition. Fluorine based HFC refrigerant 
chemicals are being phased out under various global climate 
change agreements and legislation, but are being replaced by 
new zero ozone-depleting and very low global warming potential 
HFO fluorine based chemicals that should help see a return to 
more buoyant market conditions in the medium-term.

2 

Tertiary Minerals plc Annual Report and Accounts 2016

Strategic Report

Group Overview
Company’s Aims
•  To become a reliable long-term and competitive supplier of 

high quality fluorspar to world markets.

•  To add value to the Group’s mineral projects.

•  The discovery, acquisition and development of mineral 

resources.

Company’s Strategy
•  To acquire and develop large fluorspar deposits located 

close to established infrastructure and key markets in stable, 
democratic and mining friendly jurisdictions.

Principal Activities
•  The principal activities of the Group are the identification, 
acquisition, exploration and development of mineral 
projects with primary focus on fluorspar, the main raw 
material source of fluorine for the chemical, steel and 
aluminium industries.

Stock Code: TYM

Operating Review and 
Performance
Fluorspar Projects

Storuman Fluorspar Project, Sweden

2016 Highlights
•  Exploitation (Mine) Permit application approved by the 

Swedish Mining Inspectorate

The Company’s 100% owned Storuman Project is located in 
north central Sweden and is linked by the E12 highway to the 
port city of Mo-i-Rana in Norway and by road and rail to the port 
of Umeå on the Gulf of Bothnia. A bulk rail terminal, constructed 
in 2012, 25km from the project site is likely to become an 
important factor in the cost-effective delivery of fluorspar to the 
key European fluorspar market.

JORC Compliant Mineral Resource
Classification 

Million Tonnes (Mt) 

Fluorspar (CaF2%)

The head office is based in Macclesfield in the United 
Kingdom with core operating locations in Storuman in Sweden, 
Lassedalen in Norway and the MB Project in Nevada, USA.

Indicated 
Inferred 
Total 

25.0 
2.7 
27.7 

10.28
9.57
10.21

Company’s Business Model
•  Successful, efficient and low costs explorer.

The Group prefers to acquire 100% ownership of mineral 
assets at minimal expense. This usually involves applying for 
exploration licences from the relevant authority, as was the case 
for the Storuman and Lassedalen projects. In other cases, rights 
are negotiated with existing project owners for initially low periodic 
payments that rise over time as confidence in the project value 
increases and this was the case for the MB Project.

The Group seeks to operate with a low cost base in order 
to maximise the funds that can be spent on exploration and 
development – value adding activities. The Company has six full 
time employees including the two executive directors (Managing 
Director and Chairman) who work with and oversee carefully 
selected and experienced consultants and contractors. The 
Board of Directors comprises two independent Non-Executive 
Directors, the Managing Director and the Executive Chairman. 
Their profiles are provided on page 13.

Administration costs are reduced via an arrangement governed 
by a Management Services Agreement with Sunrise Resources 
plc, whereby Sunrise Resources pays a portion of Tertiary’s 
office costs. As at the date of this report Tertiary is a substantial 
shareholder (as defined under the AIM Rules) of Sunrise 
Resources plc, holding 10.08%.

The Company’s activities are financed through periodic capital 
raisings, through private share placements and other innovative 
equity based financial instruments. As projects become more 
advanced the Board will seek to secure additional funding from 
potential end users. This kind of arrangement can take many 
forms, for example through off-take agreements or through joint 
venture partnerships.

Exploitation (Mine) Permit Application
The Company submitted its Exploitation (Mine) Permit 
application in July 2014 to the Swedish Mining Inspectorate and 
following an extensive consultation process the Exploitation 
(Mine) Permit (“Permit”) was approved on 18 February 2016. 
Key elements of the Permit:

•  The Permit is valid for 25 years

•  Name of the mining concession area: Kyrkberget K nr.1

•  The Permit has been granted to extract fluorspar under the 
Swedish Minerals Act (1991:45) and, with regards to the 
question of localisation, the Swedish Environmental Code 
(1998:808)

•  The Permit covers 184.13 hectares

•  500,000 Swedish Krona must be paid to the Mining 

Inspectorate prior to the commencement of mining operations 
as economic security for rehabilitation measures after the 
mine is closed

•  An application for land allocation must be made according to 
the Minerals Act before any land can be used for the mine 
according to the Permit

•  The concession area is predominantly limited to the area of 

the proposed open pit

•  The Swedish Mining Inspectorate has granted the Permit by 

giving precedence to the national interest of minerals over the 
national interest of reindeer herding

www.tertiaryminerals.com 

3

 
Strategic Report (continued)

The Next Step
Whilst substantial progress has been made on the Preliminary 
Feasibility Study (PFS) level metallurgical testwork, following 
the Exploitation (Mine) Permit appeal the Company decided to 
place all metallurgical testwork and outstanding phases of the 
Preliminary Feasibility Study on hold until the appeal process 
has been brought to a conclusion.

Following successful resolution of the Exploitation Concession 
appeal process and before mine construction can commence 
the detailed conditions of the processing plant, tailings 
facility and associated infrastructure must be set through the 
Environmental Permit process. The process is handled in the 
Swedish Land and Environmental Court and is governed by the 
Swedish Environmental Code (1998:808).

Technical and economic information from the Preliminary 
Feasibility Study will be used to prepare the Environmental 
Permit application.

MB Fluorspar Project, Nevada, USA

2016 Highlights
•  Phase 4 Drilling programme completed

•  Significant lateral and depth extension of fluorspar 

mineralisation proven in the Western Area

•  Deposit field appraisal by world renowned geologist – 

Dr Richard Sillitoe

•  Modelling and economic evaluation of the project 

progressing

The MB Property comprises 146 contiguous mining claims 
covering an area more than 2,800 acres and is located 19km 
south-west of the town of Eureka in central Nevada, USA. 
The state of Nevada is widely and justifiably recognised to 
be one of the most attractive mining jurisdictions in the world. 
Eureka is located on US Highway 50 and the main railroad is 
located 165km to the north of the deposit providing bulk freight 
distribution to the East and West of the USA. The USA, like 
Europe, is a key fluorspar market currently importing the majority 
of its fluorspar requirements. Rail access to the west coast 
provides access to Asian markets, which may be a target market 
in the future.

JORC Compliant Mineral Resource
Classification 

Million Tonnes (Mt) 

Fluorspar (CaF2%)

Indicated 
Inferred 
Total 

6.1 
80.3 
86.4 

10.8
10.7
10.7

Subsequent to the award of the Permit in February this year, two 
appeals have been lodged against the Permit. The appeals have 
been submitted by the Sami Reindeer Husbandry Community 
affected and Urbergsgruppen, a Swedish environmental action 
group which oppose all mining activities throughout Sweden. The 
appeals will be decided by the Swedish Government following 
their review of information from the original Permit application 
made by the Company, the Permit approval, the appeal 
documents and all key stakeholder groups.

As part of this process the Government has asked the Company 
for its opinion on a ruling earlier this year by the Swedish 
Supreme Administrative Court (“SAC”) regarding appeals made 
against the Exploitation (Mine) Permit over the Norra Karr 
rare earth element deposit owned by Leading Edge Materials 
(formerly Tasman Metals). Appeals may be considered by SAC 
following the government appeal process. The appeals were 
successful in this case and the SAC revoked the Norra Karr 
Exploitation (Mine) Permit and referred the case back to the 
Swedish Government. The basis on which the SAC revoked the 
Norra Karr Exploitation (Mine) Permit was that the Environment 
Impact Assessment (EIA) for the Mining Concession Area, 
relating to the Mineral Deposit Area only, did not sufficiently 
take into account the impact that mining activity may have on its 
surroundings (the “wider area”), including a Natura 2000 area. 
Following the ruling the case has now been referred back to the 
Swedish Mining Inspectorate (Bergsstaten) for re-assessment. 
Prior to this case the wider area impact has usually been 
addressed through the Environmental Permit process leading on 
from the Exploitation (Mine) Permit approval.

The Company provided a written opinion to the Government 
in September 2016 stating that the EIA prepared by Tertiary 
provides a sufficient description of the expected environmental 
impact on the wider area. The EIA was prepared based on the 
extensive and detailed baseline environmental studies and 
reindeer husbandry impact analysis completed by the Company.

When making the original decision to approve the Exploitation 
(Mine) Permit, the Mining Inspectorate maintained the view that 
continued sustainable reindeer husbandry can co-exist alongside 
the mining operation providing that the Company implements 
appropriate protective measures/precautions, the details of which 
will be set by the Swedish Land and Environmental Court.

The Company continues to reiterate to the Swedish Government 
that time is of the essence, ultimately the timing of this process 
and decision by the Swedish Government cannot be influenced 
further.

4 

Tertiary Minerals plc Annual Report and Accounts 2016

Stock Code: TYM

Phase 4 Drilling
Following the JORC 2012 compliant Mineral Resource 
Estimate upgrade for the MB Project to 86.4 million tonnes 
grading 10.7% fluorspar (CaF2) in June 2015, the Company 
completed a further phase of drilling, Phase 4, with the key 
objective being:

•  To test the lateral and depth extent of higher grade 

mineralisation in the Western Area

Four holes were drilled totalling 1,553 metres using the reverse 
circulation method, key highlights being:

•  Hole 15TMBRC036 located west of the Western Area:

 – 89.91m grading 12.02% CaF2 from 120.40m depth (total of 

8 significant fluorspar intersections)

 – Including 31.99m grading 16.74% CaF2 from 150.88m 
(total of 6 higher grade intersections above 15% CaF2)

Modelling, Economic Evaluation and 
Metallurgical Testwork
Following the appraisal by Dr Richard Sillitoe, the Company has 
started the process of modelling, optimisation, and associated 
economic evaluation of various production scenarios alongside 
early stage bench scale metallurgical testwork in order to provide 
a focus for a technical and economic Scoping Study. The early 
stage modelling and metallurgical testwork has highlighted some 
key opportunities and challenges:

•  Modelling the potential higher grade fluorspar in the 

north-west into the production scenarios has a significant 
effect on the project economics

•  Potential for economic production of commercial grade mica 

as a secondary product provides valuable upside for the 
project

•  The project is particularly sensitive to transport distance/cost 

•  Hole 15TMBRC038 located to the north of the Western Area:

to USA market and port

 – 22.86m grading 11.47% CaF2 from 74.68m depth

•  Hole 15TMBRC039 located to the north of the Western Area:

 – 137.16m grading 11.54% CaF2 from 53.34m depth (total of 

16 significant fluorspar intersections)

 – Including 32.00m grading 15.81% CaF2 from 185.93m 
(total of 5 higher grade intersections above 15% CaF2)

•  Ore-grade molybdenum (Mo) encountered in the base of hole 

15TMBRC036

Field Appraisal – Dr Richard Sillitoe
During the summer of 2016 the Company employed the services 
of world renowned economic geologist Dr Richard Sillitoe to 
complete an appraisal of the MB Deposit with particular focus on 
improved understanding of the geology/mineralogy/paragenesis 
for the deposit and potential association with a porphyry 
molybdenum-copper system. The key conclusions from the field 
visit and appraisal:

•  There is a reasonable possibility that the fluorspar grades 

could increase on approach to the inferred sub-surface 
intrusion in the north-west region of the deposit

•  1 or 2 northwest-directed core holes could easily test the 

possibility of increased fluorspar grades on approach to the 
inferred intrusion

• 

It is unlikely that the MB deposit is associated with a porphyry 
molybdenum-copper system

•  The mineralogy of the deposit is highly variable

Based on these key findings the Company is systematically 
working through the following work programmes:

•  Bench scale metallurgical testwork to ascertain the potential 
for producing acid grade fluorspar from the different areas of 
the deposit

•  Metallurgical testwork to assess the potential of producing 

commercial grade mica as a secondary product

•  Optimisation of the transport method and cost from mine to 

USA market and port

Following successful completion of these work programmes the 
Company will work towards completion of a Scoping Study for 
the project in the first half of 2017, this may include another 
phase of drilling on the MB Project in line with Dr Sillitoe’s 
recommendations.

Lassedalen Fluorspar Project, Norway
The Lassedalen Fluorspar Project is favourably located near 
Kongsberg, 80km to the south-west of Oslo in Norway. It is less 
than 1km from highway E134 and approximately 50km from the 
nearest Norwegian port. The Company views this resource as 
strategically important alongside its Storuman Project for the 
European market.

JORC Compliant Mineral Resource
Classification 

Million Tonnes (Mt) 

Fluorspar (CaF2%)

Inferred 

4.0 

24.60

Due to financial and fluorspar market conditions in 2015/2016 
and given the commitments on its other fluorspar projects and in 
the absence of expenditure obligations, further exploration at the 
Lassedalen Project has been a lower priority.

www.tertiaryminerals.com 

5

 
Strategic Report (continued)

A key landowner for the Company’s Lassedalen fluorspar project 
is the global aluminium company, Hydro. Tertiary and Hydro have 
recently entered into a Heads of Terms whereby Tertiary will 
acquire the land and historic mine workings from Hydro following 
successful due diligence and purchase agreement completion 
(within 14 months). The agreed purchase price is 1 Norwegian 
Krone. The acquisition provides an important value adding step 
for the project as well as strengthening the long-term security 
of tenure.

Once development work re-commences for the project, the 
immediate objective will be further drilling aimed at increasing 
the size of the current JORC compliant Mineral Resource 
Estimate.

Non-Core Projects

Kaaresselkä and Kiekerömaa Gold Projects, 
Finland
The Company has successfully negotiated the sale of the two 
legacy gold assets in Finland to TSX-V listed Aurion Resources 
Ltd. Following the initial consideration for the sale, the Company 
will retain a royalty interest in the projects and therefore 
providing the opportunity for potential income in the future. 
Summary of the transaction:

•  Aurion is a Canadian listed (TSX-V: AU) precious 

metals exploration company primarily focusing on the 
development of its Finnish gold projects, several of 
which are under a joint venture with B2Gold, a main 
listed (TSX:BTO,NYSE MKT:BTG) gold producer and 
developer

•  £100,000 initial consideration to be paid by Aurion: 

£15,000 in cash and £85,000 in Aurion shares

•  Tertiary will retain royalty interest in the projects:

 – Pre-Production Royalty of US$1.00/ounce gold 

following the definition of a NI 43-101 (or equivalent) 
Code compliant Inferred Mineral Resource Estimate on 
either project

 – Pre-Production Royalty of US$2.00/ounce gold 

following the definition of a NI 43-101 (or equivalent) 
Code compliant Indicated Mineral Resource Estimate 
on either project

 – Pre-Production Royalty of US$3.00/ounce gold 

following the definition of a NI 43-101 (or equivalent) 
Code compliant Measured Mineral Resource Estimate 
on either project

 – Net Smelter Returns Royalty (NSR) of 2% on all future 

gold production from either property

 – Aurion can purchase 50% of the NSR from Tertiary for 
USD$1,000,000 at any time prior to commencement of 
commercial production on either project

The sale is conditional upon successful transfer of the 
Exploration Licences for each project from Tertiary to Aurion 
(to be handled by the mining division of the Finnish Safety and 
Chemical Agency (Tukes)) and stock exchange approval by the 
TSX-V.

Rosendal Tantalum Project, Finland
The Exploration Licence for the project expired in October 2015 
and the Company has applied for a renewal of the Licence. If the 
Company is unsuccessful in finding a suitable partner or buyer to 
progress the project it is unlikely the renewal will be granted.

Ghurayyah Tantalum-Niobium-Rare-Earth 
Project, Saudi Arabia
The project continues to be on hold pending the issue of a new 
exploration licence.

Health and Safety
The Group has maintained strict compliance with its Health and 
Safety Policy and is pleased to report there have been no lost 
time accidents during the course of the year.

Environment
No Group company has had or been notified of any instance 
of non-compliance with environmental legislation in any of the 
countries in which they work.

Fluorspar Market and 
Strategic Opportunity
Fluorspar – Principal Uses
There are two principal commercial grades of fluorspar:

•  Metallurgical-spar (60-96% CaF2)

•  Acid-spar (+97% CaF2)

Metallurgical-spar accounts for approximately 40% of the total 
fluorspar production with the principal applications being:

•  Steel production – used as a flux to lower the melting 

temperature and increase the chemical reactivity to help the 
absorption and removal of sulphur, phosphorus, carbon and 
other impurities in the slag

•  Cement – used as a flux to speed up the calcination process 

and enables the kiln to operate at lower temperatures

Acid-spar, the grade of fluorspar which the Company is planning 
to produce, accounts for approximately 60% of total fluorspar 
production with the principal applications being:

•  Aluminium production – used to produce aluminium fluoride 
(AlF3) which acts as a flux to lower the bath temperature in 
the manufacture of aluminium

6 

Tertiary Minerals plc Annual Report and Accounts 2016

Stock Code: TYM

•  Manufacture of hydrofluoric acid (HF) – the primary source of 
all fluorochemicals (the single largest consumer of fluorspar), 
with a wide range of applications including:

 – Fluorocarbons, e.g. refrigerant gases, propellants, etc.

 – Electrical and electronic appliances

 – Metallurgical industry (extraction, manufacture and processing)

 – Lithium batteries

 – Pharmaceuticals, polymers and agrochemicals

 – Petrochemical catalysts

Fluorspar – Production and Consumption
The current global production of fluorspar is approximately 
5.8-6.0 million tonnes per year:

•  Major producing regions: China (>50% of the world’s 
production); Mexico; Mongolia/CIS; South Africa

Fluorspar – Tertiary Minerals Strategic 
Opportunity
• 

Industry view (producers, end users, analysts) is that 
demand and price will increase in the medium to long-term, 
the key drivers being:

 – No large scale commercial alternative or recycling

 – Refrigeration – new generation of zero ozone depleting 
potential (ODP) and very low global warming potential 
(GWP) refrigerants, hydrofluoroolefins (HFO’s)

 – Driven by environmental legislation, most recently the 
Kigali Amendment which was signed in October 2016, 
where over 170 nations agreed to phase down low ODP, 
high GWP Hydrofluorocarbons (HFCs). 

 – Energy reduction in the steel and aluminium industry

 – Emerging uses – fluoropolymers in lithium batteries for 

example

•  Major Consuming regions (highest to lowest): China; North 

 – Chinese supply-demand dynamics

America; Europe; Mexico; Russia

Fluorspar – Pricing
•  The global supply and demand for fluorspar has seen steady 

growth over the decade 1998 to 2008 – reflected in the 
long-term upward trend in price

• 

In 2009 the global financial crisis contributed to a contraction 
in acid-spar supply and demand followed by a short-term 
recovery in 2011

•  Demand for acid-spar has softened in the last 5 years 

resulting in oversupply and a downward trend in the price

•  The China export price for acid-spar (FOB China) is a 

traditional benchmark price and is currently published as 
US$250-270/tonne (Industrial Minerals Magazine). The 
equivalent price delivered into Europe (CIF Rotterdam) is 
published as US$250-270/tonne

The current price weakness does not impact the Company’s 
long-term strategy as it is not yet in production and the positive 
macroeconomic drivers for future prices remain essentially 
unchanged.

•  China produces >50% of world’s fluorspar

•  China fluorspar exports have continued to decline since 
2000 driven by increasing internal demand and production/
export restrictions – potentially a future net importer

•  Western Europe and North America are the largest acid-
spar consuming regions outside of China, importing more 
than 900,000 tonnes per year

•  USA imports 100% of its fluorspar

•  North America and Europe face the potential risk of 

security of supply

•  Fluorspar is classified as a critical raw material by the 

European Commission – high risk of supply shortage and 
consequent impact on the economy

•  USA considers fluorspar as a strategic mineral

Based on macroeconomic drivers the Company continues 
to be strategically placed to capitalise on this position in the 
future by developing its 100% owned large fluorspar assets, 
containing fluorspar resources of 13.1 million tonnes, 
located in the USA and Europe.

AVERAGE ACID-SPAR PRICES 2000–2016 YTD US$/T FOB CHINA

T
/
$
S
U
E
C
R
P

I

500

450

400

350

300

250

200

150

100

50

0

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016
YTD

Note:  The information in this Fluorspar Market Summary is drawn from various sources, including Industrial Minerals Magazine, United States Geological Survey, Roskill, 

UN Comtrade and CRU.

www.tertiaryminerals.com 

7

 
 
Strategic Report (continued)

Financial Review and 
Performance

The Group is currently in the earlier stages of the typical mining 
development cycle and so has no income other than cost 
recovery from the management contract with Sunrise Resources 
plc and a small amount of bank interest. Consequently the 
Group is not expected to report profits until it is able to profitably 
develop, dispose of, or otherwise commercialise its exploration 
and development projects.

The results for the Group are set out in detail on page 17. The 
Group reports a loss of £473,506 for the year (2015: £674,991) 
after administration costs of £558,857 (2015: £569,515) and after 
crediting interest of £1,712 (2015: £2,314). The loss includes 
expensed pre-licence and reconnaissance exploration costs of 
£25,343 (2015: £23,869), impairment of deferred exploration 
costs of £Nil (2015: £4,522) and impairment of available for sale 
investment (the Company’s share in Sunrise Resources plc) of 
£81,142 (2015: £260,997). Administration costs include £25,785 
(2015: £63,278) as non-cash costs for the value of certain share 
warrants held by employees as required by IFRS 2.

Management and service charge revenue of £190,124 
(2015: £181,598) arises from the provision of management, 
administration and office services to Sunrise Resources plc, 
to the benefit of both companies through efficient utilisation 
of services.

The financial statements show that, at 30 September 2016, the 
Group had net current assets of £461,018 (2015: £297,344). 
This represents the cash position after allowing for receivables 
and trade and other payables. These amounts are shown in the 
Consolidated and Company Statements of Financial Position 
on page 18 and are also components of the Net Assets of the 
Group. Net assets also include various “intangible” assets of 
the Company. As the name suggests, these intangible assets 
are not cash assets but include this year’s and previous 
years’ accrued expenditure on minerals projects where that 
expenditure meets the criteria in Note 1(d) accounting policies. 
The intangible assets total £4,429,261 (2015: £3,536,609) and 
the breakdown by project is shown in Note 2 to the Financial 
Statements on page 25.

Expenditure which does not meet the criteria in Note 1(d), such 
as pre-licence and reconnaissance costs, are expensed and 
add to the Company’s loss. The loss reported in any year can 
also include expenditure that was carried forward in previous 
reporting periods as an intangible asset but which the Board 
determines is “impaired” in the reporting period.

The extent to which expenditure is carried forward as intangible 
assets is a measure of the extent to which the value of the 
Company’s expenditure is preserved. In the current reporting 
period no costs were impaired.

The intangible asset value of a project does not equate to the 
realisable or market value of a particular project which will, 
in the Directors’ opinion, be at least equal in value and often 
considerably higher. Hence the Company’s market capitalisation 
on AIM can be in excess of or less than the net asset value of 
the Group.

Details of intangible assets, property, plant and equipment and 
investments are set out in Notes 8, 9 and 10 of the financial 
statements.

In the reporting period an impairment review was undertaken 
by the Directors on the carried amount in the Available for 
Sale Investment Revaluation reserve, to ascertain whether the 
decline in fair value of the investment in Sunrise Resources plc 
could be considered to be significant or prolonged, as required 
under IAS 39.

The nature of the activity of Sunrise Resources plc is similar 
to that of Tertiary Minerals plc in that it is involved in long-term 
mineral development and exploration. The projects within the 
Company will typically take over 5 years to develop before they 
can be commercially exploited and until the end of a project 
it is expected that there will be volatility in the share price of 
the Company.

Whilst the overall Available for Sale Revaluation has been 
negative since 5 November 2012, in the context of this entity, this 
is not considered prolonged given the timescales of the associated 
projects. Furthermore, due to the inherent volatility in the nature 
of the investment during the life cycle of the projects, and taking 
into account the Directors detailed knowledge of the business of 
Sunrise Resources plc, the decline in fair value is not considered 
of significance to the underlying business nor its share price.

However, for Interim Accounts for the six month period to 
31 March 2016, it was decided that the decline in fair value 
was likely to be deemed significant under the requirements of 
IAS 39; therefore the carried value of £81,142 in the Available 
for Sale Investment Reserve was impaired and reclassified to 
the Consolidated Income Statement, thereby increasing the loss 
for that period. An increase in fair value, due to an increase in 
share price, for the subsequent period to 30 September 2016, has 
been recognised in the Available for Sale Investment Reserve 
in equity (see Note 1(f) in the Notes to the Financial Statements 
on page 23).

The Financial Statements of a mineral exploration company 
can provide a moment in time snapshot of the financial health 
of the Company but do not provide a reliable guide to the 
performance of the Company or its Board and its long-term 
potential to create value.

Key Performance Indicators
The usual financial key performance indicators (“KPIs”) are 
neither applicable nor appropriate to measurement of the value 
creation of a company involved in mineral exploration and 
which currently has no turnover. The Directors consider that the 
detailed information in the Operating Review is the best guide to 
the Group’s progress and performance during the year.

The Company does seek to reduce overhead costs, where 
practicable, and is reporting reduced administration costs this 
financial year.

Fundraising
During the 2016 financial year the Company raised a total of 
£1,150,000 before expenses from institutional investors as 
shown in Note 14 of the Financial Statements.

8 

Tertiary Minerals plc Annual Report and Accounts 2016

Stock Code: TYM

Risks and Uncertainties

The Board regularly reviews the risks to which the Group is 
exposed and ensures through its meetings and regular reporting 
that these risks are minimised as far as possible.

The principal risks and uncertainties facing the Group at this stage 
in its development and in the foreseeable future are detailed below 
together with risk mitigation strategies employed by the Board.

RISK

Exploration Risk

MITIGATION STRATEGIES

The Group’s business is mineral exploration and evaluation 
which are speculative activities. There is no certainty that the 
Group will be successful in the definition of economic mineral 
deposits, or that it will proceed to the development of any of its 
projects or otherwise realise their value.

The directors bring over many years of combined mining and 
exploration experience and an established track record in 
mineral discovery.

The Company currently targets advanced and drill ready 
exploration projects in order to avoid higher risk grass roots 
exploration.

Resource Risk

All mineral projects have risk associated with defined grade and 
continuity. Mineral Reserves are always subject to uncertainties 
in the underlying assumptions which include geological 
projections and metal/mineral assumptions.

Resources and reserves are estimated by independent 
specialists on behalf of the Group in accordance with accepted 
industry standards and codes. The Directors are realistic in the 
use of mineral price forecasts and impose rigorous practices in 
the QA/QC programmes that support its independent estimates.

Development Risk

Delays in permitting, or changes in permit legislation and/or 
regulation, financing and commissioning a project may result 
in delays to the Group meeting production targets or even in 
extreme cases loss of title.

The Company’s permitting requirements are limited at this stage 
to its exploration activities but to reduce development risk in 
future the Directors will ensure that its permit and financing 
applications are robust and thorough and will seek to position 
the Company as a low quartile cost producer.

Commodity Risk

Changes in commodity prices can affect the economic viability 
of mining projects and affect decisions on continuing exploration 
activity.

The Company consistently reviews commodity prices and trends 
for its key projects throughout the development cycle.

Mining and Processing Technical Risk

Notwithstanding the completion of metallurgical testwork, test 
mining and pilot studies indicating the technical viability of a 
mining operation, variations in mineralogy, mineral continuity, 
ground stability, groundwater conditions and other geological 
conditions may still render a mining and processing operation 
economically or technically non-viable.

Environmental Risk

From the earliest stages of exploration the Directors look to use 
consultants and contractors who are leaders in their field and 
in future will seek to strengthen the executive and the Board 
with additional technical and financial skills as the Company 
transitions from exploration to production. 

Exploration and development of a project can be adversely 
affected by environmental legislation and the unforeseen results 
of environmental studies carried out during evaluation of a 
project. Once a project is in production unforeseen events can 
give rise to environmental liabilities.

Mineral exploration carries a lower level of environmental liability 
than mining. The Company has adopted an Environmental 
Policy and the directors avoid the acquisition of projects where 
liability for legacy environmental issues might fall upon the 
Company. 

Political Risk

All countries carry political risk that can lead to interruption 
of activity. Politically stable countries can have enhanced 
environmental and social permitting risks, risks of strikes and 
changes to taxation, whereas less developed countries can 
have, in addition, risks associated with changes to the legal 
framework, civil unrest and government expropriation of assets.

The Company’s strategy restricts its activities to stable, 
democratic and mining friendly jurisdictions.

The Company has adopted a strong Anti-corruption Policy and 
Code of Conduct and this is strictly enforced.

www.tertiaryminerals.com 

9

 
Strategic Report (continued)

RISK

Partner Risk

Whilst there has been no past evidence of this, the Group can 
be adversely affected if joint venture partners are unable or 
unwilling to perform their obligations or fund their share of future 
developments. 

MITIGATION STRATEGIES

The Board’s current policy is to maintain control of certain key 
projects so that it can control the pace of exploration and reduce 
partner risk.

For projects where other parties are responsible for critical 
payments and expenditures the Company’s agreements 
legislate that such payments and expenditures are met.

Financing & Liquidity Risk

Liquidity risk is the risk that the Company will not be able to 
raise working capital for its ongoing activities.

The Group’s goal is to finance its exploration and evaluation 
activities from future cash flows, but until that point is reached 
the Company is reliant on raising working capital from equity 
markets or from industry sources.

There is no certainty such funds will be available when needed.

The Company maintains a good network of contacts in 
the capital markets that has historically met its financing 
requirements.

The Company’s low overheads and cost effective exploration 
strategies help reduce its funding requirements and currently 
the directors take part of their fees in shares. Nevertheless 
further equity issues will be required from time to time. 

Financial Instruments

Details of risks associated with the Group’s Financial 
Instruments are given in Note 19 to the financial statements on 
page 36.

Internal Controls & Risk Management
The Directors are responsible for the Group’s system of internal 
financial control. Although no system of internal financial control 
can provide absolute assurance against material misstatement 
or loss, the Group’s system is designed to provide reasonable 
assurance that problems are identified on a timely basis and 
dealt with appropriately and expeditiously.

In carrying out their responsibilities, the Directors have put in 
place a framework of controls to ensure as far as possible that 
ongoing financial performance is monitored in a timely manner, 
that corrective action is taken and that risk is identified as early 
as practically possible, and they have reviewed the effectiveness 
of internal financial control.

The Board, subject to delegated authority, reviews capital 
investment, property sales and purchases, additional borrowing 
facilities, guarantees and insurance arrangements.

10 

Tertiary Minerals plc Annual Report and Accounts 2016

The Directors are responsible for the Group’s systems of 
internal financial control. Although no systems of internal 
financial control can provide absolute assurance against 
material misstatement or loss, the Group’s systems are 
designed to provide reasonable assurance that problems are 
identified on a timely basis and dealt with appropriately.

In carrying out their responsibilities, the Directors have put 
in place a framework of controls to ensure as far as possible 
that ongoing financial performance is monitored in a timely 
manner, that corrective action is taken and that risk is identified 
as early as practically possible, and they have reviewed the 
effectiveness of internal financial control.

The Board, subject to delegated authority, reviews capital 
investment, property sales and purchases, additional borrowing 
facilities, guarantees and insurance arrangements.

Forward-Looking Statements
This Annual Report may contain certain statements and 
expressions of belief, expectation or opinion which are forward-
looking statements, and which relate, inter alia, to the Company’s 
proposed strategy, plans and objectives or to the expectations 
or intentions of the Company’s directors. Such forward-looking 
statements involve known and unknown risks, uncertainties and 
other important factors beyond the control of the Company that 
could cause the actual performance or achievements of the 
Company to be materially different from such forward-looking 
statements.

This Strategic Report was approved by the Board of Directors on 
12 December 2016 and signed on its behalf.

Richard Clemmey
Managing Director

Stock Code: TYM

Remuneration Committee
The Remuneration Committee also comprises the Non-Executive 
Directors. The Remuneration Committee meets at least once a 
year to determine the appropriate remuneration for the Company’s 
executive directors, ensuring that this reflects their performance 
and that of the Group, and to demonstrate to shareholders that 
executive remuneration is set by Board members who have no 
personal interest in the outcome of their decisions.

The Company has initiated a long-term bonus and incentive 
scheme for the Managing Director. The objective of adopting 
the scheme is to provide reward for successfully achieving 
performance targets set by the Board of Directors in line with 
the Company’s Aims and Strategy. The Company has in place 
an Inland Revenue approved share option scheme and also 
issues warrants to subscribe for shares to executive directors 
and employees. Directors’ emoluments are disclosed in Note 4 
to the financial statements and details of Directors’ warrants are 
disclosed in Note 17.

The Board is aware that Non-Executive Directors are not 
considered to be independent under the terms of the Code if 
they hold warrants to buy shares in the Company and so they no 
longer participate in the issue of warrants.

Nomination Committee
The Nomination Committee comprises the Chairman, Managing 
Director and the Non-Executive Directors. The Nomination 
Committee meets at least once per year to lead the formal 
process of rigorous and transparent procedures for Board 
appointments and to make recommendations to the Board in 
accordance with best practice and other applicable rules and 
regulations, insofar as they are appropriate to the Group at this 
stage in its development.

Conflicts of Interest
The Companies Act 2006 permits directors of public companies 
to authorise directors’ conflicts and potential conflicts, where 
appropriate, and the Articles of Association contain a provision 
to this effect.

At 30 September 2016, Tertiary Minerals plc held 9.13% of the 
issued share capital of Sunrise Resources plc and the Chairman 
of Tertiary Minerals plc is also Chairman of Sunrise Resources 
plc. Tertiary Minerals plc also provides management services to 
Sunrise Resources plc, in the search, evaluation and acquisition 
of new projects.

Procedures are in place in order to avoid any conflict of interest 
between the Company and Sunrise Resources plc.

Our Governance

Corporate Governance

Although the rules of AIM do not require the Company to comply 
with the UK Corporate Governance Code (“the Code”), the 
Company fully supports the principles set out in the Code and 
attempts to comply wherever possible, given both the small size 
and limited resources available to the Company.

The Board of Directors currently comprises the Executive 
Chairman, Managing Director and two Non-Executive Directors. 
The Board considers that this structure is suitable for the Company 
having regard to the fact that it is not yet revenue-earning.

The two Non-Executive Directors have both served in excess 
of nine years and under the terms of the Code would not 
now be formally regarded as independent. However, it is 
proposed that they should continue to seek annual re-election 
rather than every third year as per the Articles of Association. 
The Company has been fortunate to secure the services of 
Donald McAlister and David Whitehead during that time and 
both continue to provide valuable advice based on their long 
experience of the mining industry.

The Board can be strengthened by the appointment of 
independent Non-Executive Directors but is satisfied that its 
composition is currently suitable for an AIM-listed company.

Role of the Board
The Board’s role is to agree the Group’s long-term direction and 
strategy and monitor achievement of its business objectives. 
The Board meets four times a year for these purposes and holds 
additional meetings when necessary to transact other business. 
The Board receives reports for consideration on all significant 
strategic and operational matters.

Notwithstanding that the Non-Executive Directors are not 
considered to be independent under the terms of the Code, they 
are considered by the Board to be independent of management 
and free from any business or other relationship which could 
materially interfere with the exercise of their independent 
judgement. Directors have the facility to take external independent 
advice in furtherance of their duties at the Group’s expense and 
have access to the services of the Company Secretary.

The Board delegates certain of its responsibilities to the Audit, 
Remuneration and Nomination Committees of the Board. 
These Committees operate within clearly defined, written terms 
of reference.

Audit Committee
The Audit Committee, composed entirely of Non-Executive 
Directors, meets at least twice a year and assists the Board in 
meeting responsibilities in respect of external financial reporting 
and internal controls. The Audit Committee also keeps under 
review the scope and results of the audit. It also considers the 
cost-effectiveness, independence and objectivity of the Auditor 
taking account of any non-audit services provided by them.

www.tertiaryminerals.com 

11

 
Our Governance (continued)

Corporate Responsibility

The Board takes regular account of the significance of social, 
environmental and ethical matters affecting the business of 
the Group. At this stage in the Group’s development the Board 
has not adopted a specific written policy on Corporate Social 
Responsibility as it has a limited pool of stakeholders other than 
its shareholders. Rather, the Board seeks to protect the interests 
of the Group’s stakeholders through individual policies and 
through ethical and transparent actions.

The Company engages positively with local communities and 
stakeholders in its project locations.

Shareholders
The Board seeks to protect shareholders’ interests by following, 
where appropriate, the guidelines in the Code and the Directors 
are always prepared, where practicable, to enter into a dialogue 
with shareholders to promote a mutual understanding of 
objectives. The Annual General Meeting provides the Board with 
an opportunity to informally meet and communicate directly with 
investors.

Environment
The Board recognises that its principal activity, mineral 
exploration, has the potential to impact on the local environment 
and consequently has adopted an Environmental Policy 
to ensure that the Group’s activities have minimal harmful 
environmental impact. Contractors are carefully selected on the 
basis that they have their own acceptable environmental policy, 
resources and training in order to carry out field activities in line 
with the Company’s high standards.

The Group’s activities, carried out in accordance with the 
Environmental Policy, have had only minimal environmental 
impact and this policy is regularly reviewed. Where appropriate, 
all work is carried out after advance consultation with all 
potentially affected parties.

Employees
The Group encourages its employees to understand all aspects 
of the Group’s business and seeks to remunerate its employees 
fairly, being flexible where practicable. The Group gives full 
and fair consideration to applications for employment received 
regardless of age, gender, colour, ethnicity, disability, nationality, 
religious beliefs, transgender status or sexual orientation. The 
Board takes account of employees’ interests when making 
decisions, and suggestions from employees aimed at improving 
the Group’s performance are welcomed.

The Company has adopted and implements an Anti-corruption 
Policy and Code of Conduct.

Suppliers and Contractors
The Group recognises that the goodwill of its contractors, 
consultants and suppliers is important to its business success 
and seeks to build and maintain this goodwill through fair 
dealings. The Group has a prompt payment policy and seeks 
to settle all agreed liabilities within the terms agreed with 
suppliers. The amount shown in the Consolidated and Company 
Statements of Financial Position in respect of trade payables at 
the end of the financial year represents 14 days of average daily 
purchases (2015: 14 days).

Health and Safety
The Board recognises it has a responsibility to provide 
strategic leadership and direction in the development of the 
Group’s health and safety strategy in order to protect all of its 
stakeholders. The Company has developed and implements 
a Health and Safety Policy to clearly define roles and 
responsibilities and in order to identify and manage risk.

12 

Tertiary Minerals plc Annual Report and Accounts 2016

Stock Code: TYM

Board of Directors

The Directors and Officers of the Company are:

Patrick Cheetham (56)
Executive Chairman

Donald McAlister (57)
Non-Executive Director*

Key Strengths and Experience

Key Strengths and Experience

•  Geologist.

•  Accountant.

•  35 years’ experience in mineral exploration.

•  Previously Finance Director at Mwana Africa plc, Ridge 

•  30 years’ experience in public company management.

•  Founder of the Company, Dragon Mining Ltd, Archaean Gold 

NL and Sunrise Resources plc.

Mining plc and Reunion Mining.

•  22 years’ experience in all financial aspects of the resource 
industry, including metal hedging, tax planning, economic 
modelling/evaluation, project finance and IPOs.

External Appointments:

•  Founding director of the Company.

Chairman and founder of Sunrise Resources plc.

External Appointments

Richard Clemmey (44)
Managing Director

Key Strengths and Experience

•  Chartered Engineer.

Financial Director of Moxico Resources plc and Finance Director 
of ZincOx Resources plc.

Colin Fitch LLM, FCIS
Company Secretary

•  23 years’ experience in developing and managing mining/
quarrying projects worldwide for Derwent Mining, Lafarge, 
Hargreaves (GB) Ltd, Marshalls plc and CFE.

Key Strengths and Experience

•  Barrister-at-Law.

•  Board Director since May 2012.

External Appointments:

None

David Whitehead (74)
Non-Executive Director†

Key Strengths and Experience

•  Mining geologist.

•  43 years’ experience in all aspects of mineral exploration, 
mine development and operations management including 
senior Executive Management experience in major mining 
companies: Billiton plc and BHP Billiton Plc.

•  Board Director since 2002.

External Appointments

Currently a director of Consolidated Mines & Investments Ltd 
and Chairman of its subsidiary Consolidated Nickel Mines Ltd. 
Both companies are unlisted.

•  Previously Corporate Finance Director of Kleinwort Benson, 
Partner and Head of Corporate Finance at Rowe & Pitman 
(SG Warburg Securities) and Assistant Company Secretary at 
the London Stock Exchange.

•  Held a number of non-executive directorships including 
Merrydown plc, African Lakes plc and Manders plc.

External Appointments

Company Secretary for Sunrise Resources plc.

* 

† 

 Chairman of the Audit Committee and member of the 
Remuneration Committee.

 Chairman of the Remuneration Committee and member 
of the  Audit Committee.

www.tertiaryminerals.com 

13

 
Our Governance (continued)

Directors’ Responsibilities

The Directors are responsible for preparing the Strategic Report, 
the Directors’ Report and the financial statements in accordance 
with applicable law and regulations.

Company law requires the Directors to prepare financial 
statements for each financial year. Under that law the Directors 
have elected to prepare the Group and Company financial 
statements in accordance with International Financial Reporting 
Standards (IFRSs) as adopted by the European Union and 
applicable law. Under company law the Directors must not 
approve the financial statements unless they are satisfied 
that they give a true and fair view of the state of affairs of the 
Group and Company and of the profit or loss of the Group for 
that period. The Directors are also required to prepare financial 
statements in accordance with the AIM Rules of the London 
Stock Exchange for companies trading securities on the AIM 
Market.

In preparing these financial statements, the Directors are 
required to:

•  select suitable accounting policies and then apply them 

consistently;

•  make judgements and accounting estimates that are 

reasonable and prudent;

•  state whether they have been prepared in accordance with 
IFRSs as adopted by the European Union, subject to any 
material departures disclosed and explained in the financial 
statements; and

•  prepare the financial statements on the going concern basis 
unless it is inappropriate to presume that the Company and 
the Group will continue in business.

The Directors are responsible for keeping adequate accounting 
records that are sufficient to show and explain the Company’s 
transactions and disclose with reasonable accuracy at any time 
the financial position of the Company and enable them to ensure 
that the financial statements comply with the requirements of the 
Companies Act 2006. They are also responsible for safeguarding 
the assets of the Company and hence for taking reasonable 
steps for the prevention and detection of fraud and other 
irregularities.

They are further responsible for ensuring that the Strategic 
Report and the Report of the Directors and other information 
included in the Annual Report and Financial Statements is 
prepared in accordance with applicable law in the United 
Kingdom.

Directors’ Report

The Directors are pleased to submit their Annual Report and 
audited accounts for the year ended 30 September 2016.

The Strategic Report starting on page 3 contains details of the 
principal activities of the Company and includes the Operating 
Review and Performance which provides detailed information on 
the development of the Group’s business during the year and 
indications of likely future developments.

Going Concern
In common with many exploration companies, the Company 
raises finance for its exploration and appraisal activities in 
discrete tranches. Further funding is raised as and when 
required. When any of the Group’s projects move to the 
development stage, specific project financing will be required.

The Directors prepare annual budgets and cash flow projections 
that extend beyond 12 months from the date of this report. These 
projections include the proceeds of future fundraising necessary 
within the next 12 months to meet the Company’s and Group’s 
overheads and planned discretionary project expenditures and to 
maintain the Company and Group as going concerns. Although 
the Company has been successful in raising finance in the past, 
there is no assurance that it will obtain adequate finance in the 
future. This represents a material uncertainty related to events 
or conditions which may cast significant doubt on the Group and 
Company’s ability to continue as going concerns and, therefore, 
that they may be unable to realise their assets and discharge 
their liabilities in the normal course of business. However, the 
Directors have a reasonable expectation that they will secure 
additional funding when required to continue meeting corporate 
overheads and exploration costs for the foreseeable future and 
therefore believe that the going concern basis is appropriate for 
the preparation of the financial statements.

Events After The Balance Sheet Date

Kaaresselkä and Kiekerömaa Gold Projects, 
Finland
On 5 December 2016 the Company announced the sale of 
the two legacy gold assets in Finland to TSX-V listed Aurion 
Resources Ltd. £100,000 initial consideration to be paid by 
Aurion: £15,000 in cash and £85,000 in Aurion shares. The 
Company will retain a royalty interest in the projects. The sale is 
conditional upon successful transfer of the Exploration Licences 
for each project from Tertiary to Aurion and exchange approval 
by the TSX-V.

Website Publication
The maintenance and integrity of the Tertiary Minerals plc 
website is the responsibility of the Directors; the work carried 
out by the Auditors does not involve the consideration of these 
matters and, accordingly, the Auditors accept no responsibility 
for any changes that may have occurred in the accounts since 
they were initially presented on the website. Legislation in the 
United Kingdom governing the preparation and dissemination of 
the accounts and the other information included in annual reports 
may differ from legislation in other jurisdictions.

Lassedalen Project, Norway
On 7 December 2016 the Company announced it has entered 
into a non-binding Heads of Terms to acquire land and historic 
mine workings on its Lassedalen Fluorspar Project in Norway 
from global aluminium company, Hydro. The Company has been 
granted exclusivity for 14-months to complete due-diligence and 
agree and finalise a purchase agreement.

For further detail please refer to the Operating Review on pages 
5 and 6.

14 

Tertiary Minerals plc Annual Report and Accounts 2016

Stock Code: TYM

Dividend
The Directors are unable to recommend the payment of a 
dividend.

Financial Instruments & Other Risks
Details of the Group’s Financial Instruments and risk 
management objectives and of the Group’s exposure to risk 
associated with its Financial Instruments is given in Note 19 to 
the financial statements.

The business of mineral exploration and evaluation has inherent 
risks. Details of risks and uncertainties that affect the Group’s 
business are given in Risks and Uncertainties on page 9.

Directors
The Directors holding office in the period were:

Mr P L Cheetham
Mr R H Clemmey
Mr D A R McAlister
Mr D Whitehead

Auditor
A resolution to re-appoint Crowe Clark Whitehill LLP as 
Auditor of the Company and the Group will be proposed at the 
forthcoming Annual General Meeting.

Charitable and Political Donations
During the year, the Group made no charitable or political 
donations.

Annual General Meeting
Notice of the Company’s Annual General Meeting convened for 
Tuesday 31 January 2017 at 2.30 p.m. is set out on page 37 of 
this report. Explanatory Notes giving further information about 
the proposed resolutions are set out on page 38.

Approved by the Board of Directors on 12 December 2016 and 
signed on its behalf.

Shareholders
As at the date of this report the following interests of 3% or more 
in the issued share capital of the Company appeared in the 
share register:

Richard Clemmey
Managing Director

As at 12 December 2016 

SVS (Nominees) 
Limited POOL 

TD Direct Investing 
Nominees (Europe) Limited 
SMKTNOMS 

Barclayshare Nominees 
Limited 

Hargreaves Lansdown 
(Nominees) Limited 15942 

HSDL Nominees Limited 

Hargreaves Lansdown 
(Nominees) Limited VRA 

Ronald Bruce Rowan 

Number 
of shares 

% of share 
capital

35,483,607 

13.29

26,339,920 

23,981,067 

11,218,121 

10,290,883 

10,282,817 

8,000,000 

9.87

8.98

4.20

3.86

3.85

3.00

Disclosure of Audit Information
Each of the Directors has confirmed that so far as he is aware, 
there is no relevant audit information of which the Company’s 
Auditor is unaware, and that he has taken all the steps that 
he ought to have taken as a director in order to make himself 
aware of any relevant audit information and to establish that the 
Company’s Auditor is aware of that information.

www.tertiaryminerals.com 

15

 
 
 
Independent Auditor’s Report

to the Members of Tertiary Minerals plc for the year ended 30 September 2016

We have audited the financial statements of Tertiary Minerals 
plc for the year ended 30 September 2016 which comprise the 
consolidated income statement, the consolidated statement 
of comprehensive income, the consolidated and company 
statements of financial position, the consolidated and company 
statements of changes in equity, the consolidated and company 
statements of cash flows and the related notes. The financial 
reporting framework that has been applied in their preparation is 
applicable law and International Financial Reporting Standards 
(IFRSs) as adopted by the European Union and, as regards the 
parent company financial statements, as applied in accordance 
with the provisions of the Companies Act 2006.

This report is made solely to the Company’s members, as a 
body, in accordance with Chapter 3 of Part 16 of the Companies 
Act 2006. Our audit work has been undertaken so that we might 
state to the Company’s members those matters we are required 
to state to them in an auditor’s report and for no other purpose. 
To the fullest extent permitted by law, we do not accept or 
assume responsibility to anyone other than the Company and 
the Company’s members as a body, for our audit work, for this 
report, or for the opinions we have formed.

Respective responsibilities of directors and 
auditors
As explained more fully in the statement of directors’ 
responsibilities, the directors are responsible for the preparation 
of the financial statements and for being satisfied that they give 
a true and fair view. Our responsibility is to audit and express 
an opinion on the financial statements in accordance with 
applicable law and International Standards on Auditing (UK and 
Ireland). Those standards require us to comply with the Financial 
Reporting Council’s (FRC’s) Ethical Standards for Auditors.

Scope of the audit of the financial statements
A description of the scope of an audit of financial 
statements is provided on the FRC’s website at: 
www.frc.org.uk/auditscopeukprivate.

Opinion on financial statements
In our opinion:

• 

• 

• 

the financial statements give a true and fair view of the 
state of the Group’s and the parent company’s affairs as 
at 30 September 2016 and of the Group’s loss for the year 
then ended;

the Group financial statements have been properly prepared 
in accordance with IFRSs as adopted by the European Union;

the parent company financial statements have been properly 
prepared in accordance with IFRSs as adopted by the 
European Union and as applied in accordance with the 
provisions of the Companies Act 2006; and

• 

the financial statements have been prepared in accordance 
with the requirements of the Companies Act 2006.

Emphasis of matter – going concern
In forming our opinion on the financial statements, which is not 
modified, we have considered the adequacy of the disclosure 
made in Note 1(b) to the financial statements concerning 
the Group’s and the Company’s ability to continue as going 
concerns. As explained in Note 1(b) to the financial statements, 
the Group’s projections include the proceeds of future fundraising 
necessary within the next 12 months in order to cover the 
Company’s and group’s overheads and carry out the company’s 
and Group’s planned discretionary project expenditure. As there 
is no assurance that adequate funds will be obtained, these 
conditions, along with the other matters explained in Note 1(b) 
to the financial statements, indicates the existence of a material 
uncertainty which may cast significant doubt about the Group’s 
and the Company’s ability to continue as going concerns. The 
financial statements do not include the adjustments that would 
result if the Group and Company were unable to continue as 
going concerns.

Opinion on other matters prescribed by the 
Companies Act 2006
In our opinion the information given in the strategic report 
and the directors’ report for the financial year for which the 
financial statements are prepared is consistent with the financial 
statements.

Matters on which we are required to report by 
exception
We have nothing to report in respect of the following matters 
where the Companies Act 2006 requires us to report to you if, in 
our opinion:

•  adequate accounting records have not been kept by the 

parent company, or returns adequate for our audit have not 
been received from branches not visited by us; or

• 

the parent company financial statements are not in agreement 
with the accounting records and returns; or

•  certain disclosures of directors’ remuneration specified by law 

are not made; or

•  we have not received all the information and explanations we 

require for our audit.

Michael Jayson (Senior Statutory Auditor)
For and on behalf of Crowe Clark Whitehill LLP
Statutory Auditor
Manchester, United Kingdom
12 December 2016

Crowe Clark Whitehill LLP is a limited liability partnership registered in 
England and Wales (with registered number OC307043).

16 

Tertiary Minerals plc Annual Report and Accounts 2016

Consolidated Income Statement

for the year ended 30 September 2016

Stock Code: TYM

Revenue 

Administration costs 
Pre-licence exploration costs 
Impairment of deferred exploration costs 

Operating loss 
Impairment of available for sale investment  
Interest receivable 

Loss before income tax 
Income tax 

Loss for the year attributable to equity holders of the parent 

Loss per share — basic and diluted (pence) 

All amounts relate to continuing activities.

Notes 

2,17 

8 

3 
7 

6 

2016 
£ 

190,124 

(558,857) 
(25,343) 
— 

(394,076) 
(81,142) 
1,712 

(473,506) 
— 

(473,506) 

(0.20) 

2015 
£

181,598

(569,515)
(23,869)
(4,522)

(416,308)
(260,997)
2,314

(674,991)
—

(674,991)

(0.37)

Consolidated Statement of Comprehensive 
Income

for the year ended 30 September 2016

Loss for the year 

Items that could be reclassified subsequently to the income statement:
Foreign exchange translation differences on foreign currency net investments in subsidiaries 

Items that have been reclassified subsequently to the Income statement:
Fair value movement on available for sale investment 
Transfer from available for sale investment reserve on impairment of available for sale investment  

Total comprehensive income/(loss) for the year attributable to equity holders of the parent 

2016 
£ 

2015 
£

(473,506) 

(674,991)

466,534 

(6,972) 

51,117 
— 

51,117 

44,145 

(59,439)

(734,430)

(112,702)
260,997

148,295

(586,135)

www.tertiaryminerals.com 

17

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated and Company Statements of 
Financial Position

at 30 September 2016
Company No. 03821411

Non-current assets
Intangible assets 
Property, plant & equipment 
Investment in subsidiaries 
Available for sale investment 

Current assets
Receivables 
Cash and cash equivalents 

Current liabilities
Trade and other payables 

Net current assets 

Net assets 

Equity
Called up share capital  
Share premium account 
Merger reserve 
Share option reserve 
Available for sale investment reserve 
Foreign currency reserve 
Accumulated losses 

Notes 

8 
9 
10 
10 

11 
12 

13 

14 

14 

14 

Group 
2016 
£ 

4,429,261 
9,785 
— 
204,470 

4,643,516 

105,032 
448,474 

553,506 

(92,488) 

461,018 

Company 
2016 
£ 

— 
9,636 
6,834,155 
204,470 

7,048,261 

81,377 
421,292 

502,669 

(53,424) 

449,245 

Group 
2015 
£ 

3,536,609 
7,296 
— 
148,222 

3,692,127 

90,309 
309,815 

400,124 

(102,780) 

297,344 

Company 
2015 
£

—
6,961
6,391,555
148,222

6,546,738

74,757
245,140

319,897

(49,573)

270,324

5,104,534 

7,497,506 

3,989,471 

6,817,062

2,669,442 
9,066,735 
131,096 
343,486 
51,117 
382,354 
(7,539,696) 

2,669,442 
9,066,735 
131,096 
343,486 
51,117 
— 
(4,764,370) 

1,878,592 
8,812,452 
131,096 
443,813 
— 
(84,180) 
(7,192,302) 

1,878,592
8,812,452
131,096
443,813
—
—
(4,448,891)

Equity attributable to the owners of the parent 

5,104,534 

7,497,506 

3,989,471 

6,817,062

These financial statements were approved and authorised for issue by the Board of Directors on 12 December 2016 and were signed on 
its behalf.

R H Clemmey 
Director 

D A R McAlister
Director

18 

Tertiary Minerals plc Annual Report and Accounts 2016

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Statement of Changes in Equity

Stock Code: TYM

Group 

Share 
capital 
£ 

Share 
premium 
account 
£ 

Merger 
reserve 
£ 

Share 
option 
reserve 
£ 

Available 
for sale 
reserve 
£ 

Foreign 

currency  Accumulated 
losses 
£ 

reserve 
£ 

Total 
£

At 30 September 2014 

1,743,020 

8,622,974 

131,096 

426,721 

(148,295) 

(24,741)  (6,563,497)  4,187,278

Loss for the period 
Change in fair value 
Transfer of impairment to 
income statement 
Exchange differences 

Total comprehensive loss 
for the year 

Share issue 
Share-based payments 
expense 
Transfer of expired options 
and warrants 

— 
— 

— 
— 

— 

— 
— 

— 
— 

— 

135,572 

189,478 

— 

— 

— 

— 

— 
— 

— 
— 

— 

— 

— 

— 

— 
— 

— 
— 

— 

— 

63,278 

(46,186) 

At 30 September 2015 

1,878,592 

8,812,452 

131,096 

443,813 

Loss for the period 
Change in fair value 
Exchange differences 

Total comprehensive 
income/(loss) for the year 

Share issue 
Share-based payments 
expense 
Transfer of expired warrants 

— 
— 
— 

— 

— 
— 
— 

— 

790,850 

254,283 

— 
— 

— 
— 

— 
— 
— 

— 

— 

— 
— 

— 
— 
— 

— 

— 

25,785 
(126,112) 

— 
(112,702) 

— 
— 

(413,994) 
— 

(413,994)
(112,702)

260,997 
— 

— 
(59,439) 

(260,997) 
— 

—
(59,439)

148,295 

(59,439) 

(674,991) 

(586,135)

— 

— 

— 

— 

— 

— 

— 

— 

— 

325,050

63,278

46,186 

—

(84,180)  (7,192,302)  3,989,471

— 
51,117 
— 

— 
— 
466,534 

(473,506) 
— 
— 

(473,506)
51,117
466,534

51,117 

466,534 

(473,506) 

44,145

— 

— 
— 

— 

— 
— 

— 

1,045,133

— 
126,112 

25,785
—

At 30 September 2016 

2,669,442 

9,066,735 

131,096 

343,486 

51,117 

382,354 

(7,539,696)  5,104,534

www.tertiaryminerals.com 

19

 
 
 
 
 
 
Company Statement of Changes in Equity

Company 

Share 
capital 
£ 

Share 
premium 
account 
£ 

Merger 
reserve 
£ 

Share 
option 
reserve 
£ 

Available 

for sale  Accumulated 
losses 
reserve 
£ 
£ 

Total 
£

At 30 September 2014 

1,743,020 

8,622,974 

131,096 

426,721 

(105,770)  (3,901,584)  6,916,457

Loss for the period 
Change in fair value 
Transfer of impairment to income 
statement 

Total comprehensive 
loss for the year 

Share issue 
Share-based payments expense 
Transfer of expired options 
and warrants 

— 
— 

— 

— 

— 
—  

— 

—  

135,572 
— 

189,478 
— 

— 

— 

— 
— 

— 

— 

— 
— 

— 

— 
— 

— 

— 
(112,702) 

(375,021) 
— 

(375,021)
(112,702)

218,472 

(218,472) 

—

— 

105,770 

(593,493) 

(487,723)

— 
63,278 

(46,186) 

— 
— 

— 

— 
— 

325,050
63,278

46,186 

—

At 30 September 2015 

1,878,592 

8,812,452 

131,096 

443,813 

— 

(4,448,891)  6,817,062

Loss for the period 
Change in fair value 

Total comprehensive 
loss for the year 

— 
— 

— 

— 
— 

— 

Share issue 
Share-based payments expense 
Transfer of expired warrants 

790,850 
— 
— 

254,283 
— 
— 

— 
— 

— 

— 
— 
— 

— 
— 

— 

— 
51,117 

(441,591) 
— 

(441,591)
51,117

51,117 

(441,591) 

(390,474)

— 
25,785 
(126,112) 

— 
— 
— 

— 
— 
126,112 

1,045,133
25,785
—

At 30 September 2016 

2,669,442 

9,066,735 

131,096 

343,486 

51,117 

(4,764,370)  7,497,506

20 

Tertiary Minerals plc Annual Report and Accounts 2016

 
 
 
 
 
Stock Code: TYM

Consolidated and Company Statements 
of Cash Flows

for the year ended 30 September 2016

Notes 

Operating activity
Total loss after tax 
Depreciation charge 
Impairment charge – exploration 
Impairment charge – available for sale investment 
Share-based payment charge 
Non-cash additions to available for sale investment 
Increase in provision for impairment of loans 
to subsidiaries 
(Increase)/decrease in receivables 
Increase/(decrease) in payables 

Net cash outflow from operating activity 

Investing activity
Interest received 
Development expenditures 
Purchase of property, plant & equipment 
Additional loans to subsidiaries 

Net cash outflow from investing activity 

Financing activity
Issue of share capital (net of expenses) 

Net cash inflow from financing activity 

Net increase/(decrease) in cash and 
cash equivalents 

Cash and cash equivalents at start of year 
Exchange differences 

11 
13 

8 
9 

Cash and cash equivalents at 30 September 

12 

Group 
2016 
£ 

(475,218) 
6,833 
— 
81,142 
25,784 
(86,272) 

— 
(14,723) 
(10,292) 

Company 
2016 
£ 

(449,650) 
6,647 
— 
81,142 
25,784 
(86,272) 

1,071 
(6,620) 
3,851 

Group 
2015 
£ 

(677,305) 
4,600 
4,522 
260,997 
63,278 
(21,298) 

— 
25,423 
(68,770) 

Company 
2015 
£

(600,316)
3,883
—
218,472
63,278
(21,298)

2,166
21,261
(49,647)

(472,746) 

(424,047) 

(408,553) 

(362,201)

1,712 
(473,527) 
(9,322) 
— 

(481,137) 

8,059 
— 
(9,322) 
(443,671) 

(444,934) 

1,045,133 

1,045,133 

1,045,133 

1,045,133 

2,314 
(560,250) 
(3,040) 
— 

(560,976) 

325,050 

325,050 

6,823
—
(3,040)
(594,818)

(591,035)

325,050

325,050

91,250 

309,815 
47,409 

448,474 

176,152 

245,140 
— 

421,292 

(644,479) 

(628,186)

942,890 
11,404 

309,815 

873,326
—

245,140

www.tertiaryminerals.com 

21

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes to the Financial Statements

for the year ended 30 September 2016

Background
Tertiary Minerals plc is a public company incorporated and domiciled in England. It is traded on the AIM market of the London Stock 
Exchange – EPIC: TYM.

The Company is a holding company for a number of companies (together, “the Group”). The Group’s financial statements are 
presented in Pounds Sterling (£) which is also the functional currency of the Company.

The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the 
Group’s financial statements.

1.  Accounting policies
(a)  Basis of preparation
The Financial Statements have been prepared on the basis of the recognition and measurement requirements of International 
Financial Reporting Standards (IFRS), as adopted by the European Union. They have also been prepared in accordance with those 
parts of the Companies Act 2006 applicable to companies reporting under IFRS.

(b) Going concern
In common with many exploration companies, the Company raises finance for its exploration and appraisal activities in discrete 
tranches. Further funding is raised as and when required. When any of the Group’s projects move to the development stage, specific 
project financing will be required.

The Directors prepare annual budgets and cash flow projections that extend beyond 12 months from the date of this report. These 
projections include the proceeds of future fundraising necessary within the next 12 months to meet the Company’s and Group’s 
overheads and planned discretionary project expenditures and to maintain the Company and Group as going concerns. Although the 
Company has been successful in raising finance in the past, there is no assurance that it will obtain adequate finance in the future. 
This represents a material uncertainty related to events or conditions which may cast significant doubt on the Group and Company’s 
ability to continue as going concerns and, therefore, that they may be unable to realise their assets and discharge their liabilities in 
the normal course of business. However, the Directors have a reasonable expectation that they will secure additional funding when 
required to continue meeting corporate overheads and exploration costs for the foreseeable future and therefore believe that the going 
concern basis is appropriate for the preparation of the financial statements.

(c) Basis of consolidation
Investments, including long-term loans, in subsidiaries are valued at the lower of cost or recoverable amount, with an ongoing review 
for impairment.

The Group’s financial statements consolidate the financial statements of Tertiary Minerals plc and its subsidiary undertakings using the 
acquisition method and eliminate intercompany balances and transactions.

In accordance with section 408 of the Companies Act 2006, Tertiary Minerals plc is exempt from the requirement to present its own 
Statement of Comprehensive Income. The amount of the loss for the financial year recorded within the financial statements of Tertiary 
Minerals plc is £441,591 (2015: £593,493).

(d) Intangible assets
Exploration and evaluation
Accumulated exploration and evaluation costs incurred in relation to separate areas of interest (which may comprise more than one 
exploration licence or exploration licence applications) are capitalised and carried forward where:

(1)  such costs are expected to be recouped through successful exploration and development of the area, or alternatively by its sale; 

or

(2)  exploration and/or evaluation activities in the area have not yet reached a stage which permits a reasonable assessment of the 
existence or otherwise of economically recoverable reserves, and active and significant operations in, or in relation to the areas 
are continuing.

A bi-annual review is carried out by the Directors to consider whether any exploration and development costs have suffered impairment 
in value and, if necessary, provisions are made according to these criteria. The bi-annual impairment reviews were conducted in March 
2016 and September 2016.

Accumulated costs, where the Group does not yet have an exclusive exploration licence and in respect of areas of interest which have 
been abandoned, are written off to the income statement in the year in which the pre-licence expense was incurred or in which the 
area was abandoned.

22 

Tertiary Minerals plc Annual Report and Accounts 2016

Stock Code: TYM

Development
Exploration, evaluation and development costs are carried at the lower of cost and expected net recoverable amount. On reaching a 
mining development decision, exploration and evaluation costs are reclassified as development costs and all development costs on 
a specific area of interest will be amortised over the useful economic life of the projects, once they become income generating and the 
costs can be recouped.

(e) Property, plant & equipment
All property, plant and equipment assets are stated at cost less accumulated depreciation. Depreciation is provided by the Group on 
all property, plant and equipment, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its 
expected useful life, as follows:

Fixtures and fittings 
Computer equipment 

20% to 33% per annum 
33% per annum 

Straight-line basis
Straight-line basis

Useful life and residual value are reassessed annually.

(f) Available for sale investments
Available for sale financial assets include non-derivative financial assets that are either designated as such or do not qualify 
for inclusion in any of the other categories of financial assets. Available for sale investments are initially measured at cost and 
subsequently at fair value, being the equivalent of market value, with changes in value recognised in equity. Gains and losses arising 
from available for sale investments are recognised in the income statement when they are sold or impaired.

(g) Trade and other receivables and payables
Trade and other receivables and payables are measured at initial recognition at fair value and subsequently measured at amortised cost.

(h) Cash and cash equivalents
Cash and cash equivalents consist of cash at bank and in hand and short-term bank deposits with a maturity of three months or less.

(i) Deferred taxation
Deferred taxation, if applicable, is provided in full in respect of taxation deferred by temporary differences between the treatment of 
certain items for taxation and accounting purposes.

Deferred tax assets are recognised to the extent that they are regarded as recoverable.

(j) Revenue
Revenue is measured at the fair value of the consideration received or receivable and represents amounts receivable for services 
provided to Sunrise Resources plc net of discounts, VAT and other sales-related taxes.

(k) Foreign currencies
The Group’s consolidated financial statements are presented in Pounds Sterling (£), being the functional currency of the Company, 
and the currency of the primary economic environment in which the Company operates. Monetary assets and liabilities denominated in 
foreign currencies are translated at the rate of exchange ruling at the balance sheet date.

For consolidation purposes, the net investment in foreign operations and the assets and liabilities of overseas subsidiaries, associated 
undertakings and joint arrangements, that have a functional currency different from the Group’s presentation currency, are translated 
at the closing exchange rates. Income statements of overseas subsidiaries, that have a functional currency different from the Group’s 
presentation currency, are translated at exchange rates at the date of transaction. Exchange differences arising on opening reserves 
are taken to the foreign currency reserve.

(l) Leasing and hire purchase commitments
Rentals applicable to operating leases where substantially all the benefits and risks of ownership remain with the lessor are charged to 
the income statement on a straight-line basis.

(m) Share warrants and share-based payments
The Company issues warrants and options to employees (including directors) and third parties. For all options and warrants issued 
after 7 November 2002 the fair value of the services received is recognised as a charge measured at fair value on the date of grant 
and determined in accordance with IFRS 2, IAS 32 and IAS 39, adopting the Black–Scholes–Merton model. The fair value is charged 
to administrative expenses on a straight-line basis over the vesting period, together with a corresponding increase in equity, based 
on the management’s estimate of shares that will eventually vest. The expected life of the options and warrants is adjusted based on 
management’s best estimates, for the effects of non-transferability, exercise restrictions and behavioural considerations. The details of 
the calculation are shown in Note 15.

www.tertiaryminerals.com 

23

 
Notes to the Financial Statements

for the year ended 30 September 2016

(n) Judgements and estimations in applying accounting policies
In the process of applying the Group’s accounting policies above, the Group has identified the judgemental areas that have the most 
significant effect on the amounts recognised in the financial statements:

Intangible assets – exploration and evaluation
Capitalisation of exploration and evaluation costs requires that costs be assessed against the likelihood that such costs will be 
recoverable against future exploitation or sale or alternatively, where activities have not reached a stage which permits a reasonable 
estimate of the existence of mineral reserves, a judgement that future exploration or evaluation should continue. This requires 
management to make estimates and judgements and to make certain assumptions, often of a geological nature, and most particularly 
in relation to whether or not an economically viable mining operation can be established in future. Such estimates, judgements and 
assumptions are likely to change as new information becomes available. When it becomes apparent that recovery of expenditure is 
unlikely the relevant capitalised amount is written off to the income statement.

Impairment
Impairment reviews for deferred exploration and evaluation costs are carried out on a project by project basis, with each project 
representing a potential single cash generating unit. The Group will review information produced by its exploration activities and 
consider whether the carrying value is impaired. Assessment of the impairment of assets is a judgement based on analysis of the 
probability of future cash flows from the relevant project, including consideration of:

(a)  The period for which the entity has the right to explore in the specific area and whether this right will expire in the near future, and 

whether the right is expected to be renewed.

(b)  The availability of funds for expenditure on further exploration for and evaluation of mineral resources on the specific project.

(c)  Exploration for and evaluation of mineral resources on the specific project has not led to the discovery of commercially viable 

quantities of mineral resources and the entity has decided to discontinue such activities on the project.

(d)  Sufficient data exist to indicate that, although a development on the specific project is likely to proceed, the carrying amount of 

the exploration and evaluation asset is unlikely to be recovered in full from successful development of a mine or by the sale of the 
project.

Impairment reviews for investments in subsidiaries and available for sale assets are carried out on an individual basis. The Group 
reviews performance indicators of the investment, such as market share price, to indicate whether the carrying value is impaired.

Available for sale assets represent a holding in Sunrise Resources plc as described in Note 10.  In the Interim Financial Statements 
for the six month period to 31 March 2016 a reduction in share price from cost was considered significant in terms of value and as a 
result the asset was treated as impaired in line with the requirements of IAS 39. This treatment is despite the fact that directors do not 
believe that the underlying business of Sunrise Resources plc is impaired either economically or commercially. A subsequent increase 
in share price in the period to 30 September 2016 has been recognised in equity (see note 1(f)).

Going concern
The preparation of financial statements requires an assessment of the validity of the going concern assumption. The validity of the 
going concern assumption is dependent on finance being available for the continuing working capital requirements of the Group. Based 
on the assumption that such finance will become available, the Directors believe that the going concern basis is appropriate for these 
accounts.

Share warrants, share options and share-based payments
The estimates of costs recognised in connection with the fair value of share options and share warrants require that management 
selects an appropriate valuation model and make decisions on various inputs into the model, including the volatility of its own share 
price, the probable life of the warrants and options before exercise, and behavioural considerations of warrant holders.

(p) Standards, amendments and interpretations not yet effective
A number of new standards and amendments to standards and interpretations have been issued but are not yet effective and in some 
cases have not yet been adopted by the EU.

The directors do not expect that the adoption of these standards will have a material impact on the financial statements of the Group 
in future periods. Specifically, the adoption of IFRS 9 will have minimal impact for both the measurement and disclosures of existing 
financial instruments. As the Group does not have any turnover other than recharge of expenses, IFRS 15 will not have any significant 
impact on revenue recognition and related disclosures. Finally, the adoption of IFRS 16 will not have any impact on the financial 
statements of the Group as all lease contracts are for periods of less than one year.

24 

Tertiary Minerals plc Annual Report and Accounts 2016

Stock Code: TYM

2.   Segmental analysis
The Chief Operating Decision Maker is the Board of Directors. The Board considers the business has one reportable segment, the 
management of exploration projects, which is supported by a Head Office function. For the purpose of measuring segmental profits 
and losses the exploration segment bears only those direct costs incurred by or on behalf of those projects. No Head Office cost 
allocations are made to this segment. The Head Office function recognises all other costs.

2016 

Consolidated Income Statement
Revenue (all UK) 

Impairment of deferred exploration costs  
Pre-licence exploration costs 
Impairment of available for sale investment 
Share-based payments 
Administration costs and other expenses 

Operating Loss 
Bank interest received 

Loss before income tax 
Income tax 

Loss for the year attributable to equity holders  

Non-current assets 
Intangible assets: 
  Deferred exploration costs: 
  Kaaresselkä Gold Project, Finland 
  Kiekerömaa Gold Project, Finland 
  Lassedalen Fluorspar Project, Norway 
  Storuman Fluorspar Project, Sweden 
  MB Fluorspar Project, USA 

Property, plant & equipment 
Available for sale investment 

Current assets
Receivables 
Cash and cash equivalents 

Current liabilities
Trade and other payables 

Net current assets 

Net assets 

Other data
Deferred exploration additions 
Exchange rate adjustments to deferred exploration costs 

Exploration 
projects 
£ 

— 

— 
(25,343) 
— 
— 
— 

(25,343) 
— 

(25,343) 
— 

(25,343) 

303,432 
141,190 
376,921 
1,931,150 
1,676,568 

4,429,261 
— 
— 

4,429,261 

23,603 
— 

23,603 

(35,051) 

(11,448) 

4,417,813 

473,527 
— 

Head 
office 
£ 

190,124 

— 
— 
(81,142) 
(25,785) 
(533,072) 

(449,875) 
1,712 

(448,163) 
— 

(448,163) 

— 
— 
— 
— 
— 

— 
9,785 
204,470 

214,255 

81,429 
448,474 

529,903 

(57,437) 

472,466 

686,721 

— 
419,125 

Total 
£

190,124

—
(25,343)
(81,142)
(25,785)
(533,072)

(475,218)
1,712

(473,506)
—

(473,506)

303,432
141,190
376,921
1,931,150
1,676,568

4,429,261
9,785
204,470

4,643,516

105,032
448,474

553,506

(92,488)

461,018

5,104,534

473,527
419,125

www.tertiaryminerals.com 

25

 
 
 
 
 
 
 
 
 
 
 
 
 
Notes to the Financial Statements

for the year ended 30 September 2016

2.   Segmental analysis (continued)

2015 

Consolidated Income Statement
Revenue (all UK) 

Impairment of deferred exploration costs  
Pre-licence exploration costs 
Transfer from available for sale investment reserve on impairment 
of available for sale investment 
Share-based payments 
Administration costs and other expenses 

Operating loss 
Bank interest received 

Loss before income tax 
Income tax 

Loss for the year attributable to equity holders  

Non-current assets
Intangible assets: 
  Deferred exploration costs: 
  Kaaresselkä Gold Project, Finland 
  Kiekerömaa Gold Project, Finland 
  Lassedalen Fluorspar Project, Norway 
  Storuman Fluorspar Project, Sweden 
  MB Fluorspar Project, USA 

Property, plant & equipment 
Available for sale investment 

Current assets
Receivables 
Cash and cash equivalents 

Current liabilities
Trade and other payables 

Net current assets 

Net assets 

Other data
Deferred exploration additions 
Exchange rate adjustments to deferred exploration costs 

Exploration 
projects 
£ 

Head 
office 
£ 

— 

181,598 

(4,522) 
(23,869) 

— 
— 
— 

(28,391) 
— 

(28,391) 
— 

(28,391) 

289,421 
132,467 
360,585 
1,656,135 
1,098,001 

3,536,609 
— 
— 

3,536,609 

15,106 
— 

15,106 

(46,743) 

(31,637) 

3,504,972 

560,250 
— 

— 
— 

(260,997) 
(63,278) 
(506,237) 

(648,914) 
2,314 

(646,600) 
— 

(646,600) 

— 
— 
— 
— 
— 

— 
7,296 
148,222 

155,518 

75,203 
309,815 

385,018 

(56,037) 

328,981 

484,499 

— 
70,843 

Total 
£

181,598

(4,522)
(23,869)

(260,997)
(63,278)
(506,237)

(667,305)
2,314

(674,991)
—

(674,991)

289,421
132,467
360,585
1,656,135
1,098,001

3,536,609
7,296
148,222

3,692,127

90,309
309,815

400,124

(102,780)

297,344

3,989,471

560,250
70,843

26 

Tertiary Minerals plc Annual Report and Accounts 2016

 
 
 
 
 
 
 
 
 
 
Stock Code: TYM

2016 
£ 

2015 
£

19,727 

19,290

6,000 

3,000 
1,000 
6,833 

6,000

3,000
1,000
4,600

3.  Loss before income tax

The operating loss is stated after charging
Operating lease rentals – land and buildings 
Fees payable to the Group’s Auditor for: 
  The audit of the Group’s annual accounts 
Fees payable to the Group’s Auditor and its associates for other services: 
  The audit of the Group’s subsidiaries, pursuant to legislation 
  Other services 
Depreciation – owned assets 

4.  Directors’ emoluments

Remuneration in respect of Directors was as follows:

P L Cheetham (salary) 
R H Clemmey (salary) 
D A R McAlister (salary) 
D Whitehead (salary) 

Net cost to Group 
2016 
£ 

Income from recharge to 
Sunrise Resources plc 
2016 
£ 

20,815 
97,280 
16,000 
15,000 

149,095 

88,427 
628 
— 
— 

89,055 

Total 
2016 
£ 

109,242 
97,908 
16,000 
15,000 

238,150 

Total 
2015 
£

108,706
81,530
16,000
15,519

221,755

The above remuneration amounts do not include non-cash share-based payments charged in these financial statements in respect 
of share warrants issued to the Directors in the year amounting to £19,308 (2015: £48,949) or Employer’s National Insurance 
contributions of £27,530 (2015: £25,076).

The above remuneration amount for R H Clemmey includes a bonus of £15,977 (2015: £Nil).

There were no pension contributions made during the year on behalf of Directors (2015: £Nil).

The Directors are also the key management personnel. If all benefits are taken into account, the total key management personnel 
compensation would be £257,458 (2015: £270,704).

5.  Staff costs

Total staff costs for the Group and Company, including directors, were as follows:

Wages and salaries  
Social security costs 
Share-based payments  

Net cost to Group 
2016 
£ 

Income from recharge to 
Sunrise Resources plc 
2016 
£ 

214,286 
19,336 
25,785 

259,407 

145,298 
17,050 
— 

162,348 

Total 
2016 
£ 

359,584 
36,386 
25,785 

421,755 

Total 
2015 
£

329,801
34,757
58,730

423,288

The average monthly number of employees, including directors, employed by the Group and Company during the year was as follows:

Technical employees 
Administration employees (including Non-Executive Directors) 

2016 
Number 

2015 
Number

3 
6 

9 

3
5

8

An increase in the number of administration employees for 2016 is due to inclusion of the part-time Company Secretary onto the 
payroll, which was not included in prior years.

www.tertiaryminerals.com 

27

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes to the Financial Statements

for the year ended 30 September 2016

6.  Loss per share
Loss per share has been calculated using the loss for the year attributable to equity holders of the parent and the weighted average 
number of shares in issue during the year.

Loss (£)  
Weighted average shares in issue (No.) 
Basic and diluted loss per share (pence) 

2016 

2015

(473,506) 
233,830,700 
(0.20) 

(674,991)
181,090,346
(0.37)

The loss attributable to ordinary shareholders and weighted average number of Ordinary Shares for the purpose of calculating the 
diluted earnings per Ordinary Share are identical to those used for the basic earnings per Ordinary Share. This is because the exercise 
of share warrants and options would have the effect of reducing the loss per Ordinary Share and is therefore anti-dilutive.

Income tax

7. 
No liability to corporation tax arises for the year due to the Group recording a taxable loss (2015: £Nil).

The tax credit for the period is lower than the credit resulting from the loss before tax at the standard rate of corporation tax in the 
UK – 20% (2015: 20%). The differences are explained below.

Tax reconciliation
Loss before income tax 

Tax at hybrid rate 20% (2015: 20.5%) 

Differences between capital allowances and depreciation 
Pre-trading expenditure no longer deductible for tax purposes 

Tax effect at 20% (2015: 20.5%) 

Unrelieved tax losses carried forward 

Tax recognised on loss 

2016 
£ 

(473,506) 

(94,701) 

(4,218) 
125,770 

24,310 

(70,391) 

— 

2015 
£

(674,991)

(138,373)

(549)
85,476

17,410

(120,963)

—

Total losses carried forward for tax purposes 

(5,351,834) 

(4,999,880)

Factors that may affect future tax charges
The Group has total losses carried forward of £5,351,834 (2015: £4,999,880). This amount would be charged to tax, thereby reducing tax 
liability, if sufficient profits were made in the future. The deferred tax asset has not been recognised as the future recovery is uncertain 
given the exploration status of the Group. The carried tax loss is adjusted each year for amounts that can no longer be carried forward.

28 

Tertiary Minerals plc Annual Report and Accounts 2016

 
 
 
8. 

Intangible assets

Group 

Cost
At start of year 
Additions  
Exchange adjustments 

At 30 September 

Impairment losses
At start of year 
Charge during year 

At 30 September 

Carrying amounts 
At 30 September 

At start of year 

9.  Property, plant & equipment

Cost
At start of year 
Additions  
Disposals 

At 30 September  

Depreciation
At start of year 
Charge for the year  
Disposals 

At 30 September  

Net Book Value
At 30 September 

At start of year 

Stock Code: TYM

Deferred 
exploration 
expenditure 
2016 
£ 

4,799,087 
473,527 
419,125 

5,691,739 

(1,262,478) 
— 

(1,262,478) 

Deferred 
exploration 
expenditure 
2015 
£

4,309,680
560,250
(70,843)

4,799,087

(1,257,956)
(4,522)

(1,262,478)

4,429,261 

3,536,609 

3,536,609

3,051,724

Group 
fixtures 
and fittings 
2016 
£ 

Company 
fixtures 
and fittings 
2016 
£ 

Group 
fixtures 
and fittings 
2015 
£ 

53,422 
9,322 
(11,224) 

51,520 

(46,126) 
(6,833) 
11,224 

(41,735) 

9,785 

7,296 

36,046 
9,322 
(11,224) 

34,144 

(29,085) 
(6,647) 
11,224 

(24,508) 

9,636 

6,961 

50,544 
3,040 
(162) 

53,422 

(41,688) 
(4,600) 
162 

(46,126) 

7,296 

8,856 

Company 
fixtures 
and fittings 
2015 
£

33,006
3,040
—

36,046

(25,202)
(3,883)
—

(29,085)

6,961

7,804

www.tertiaryminerals.com 

29

 
 
 
 
 
 
 
 
 
 
 
Notes to the Financial Statements

for the year ended 30 September 2016

10.  Investments

Subsidiary undertakings 

Company 

Tertiary Gold Limited 
Tertiary (Middle East) Limited 
Tertiary Minerals US Inc. 

Country of 
incorporation/ 
registration 

Type and percentage 
of shares held at 
30 September 2016 

England & Wales 
England & Wales  
Nevada, USA 

100% of Ordinary Shares 
100% of Ordinary Shares 
100% of Ordinary Shares 

Investment in subsidiary undertakings 

Ordinary Shares – Tertiary (Middle East) Limited 
Ordinary Shares – Tertiary Gold Limited 
Ordinary Shares – Tertiary Minerals US Inc. 
Loan – Tertiary (Middle East) Limited 
Less – Provision for impairment 
Loan – Tertiary Gold Limited 
Loan – Tertiary Minerals US Inc. 

At 30 September 

Principal activity

Mineral exploration
Mineral exploration
Mineral exploration

Company 
2016 
£ 

1 
224,888 
1 
683,586 
(683,372) 
5,158,075 
1,450,976 

6,834,155 

Company 
2015 
£

1
224,888
1
682,301
(682,301)
5,045,884
1,120,781

6,391,555

Available for sale investment 

Company 

Sunrise Resources plc 

Country of 
incorporation/ 
registration 

Type and percentage 
of shares held at 
30 September 2016 

Principal activity

England & Wales 

9.13% of Ordinary Shares 

Mineral exploration

Available for sale investment 

Value at start of year 
Additions to available for sale investment 
Movement in valuation of available for sale investment 

At 30 September 

Group 
2016 
£ 

148,222 
86,273 
(30,025) 

204,470 

Company 
2016 
£ 

148,222 
86,273 
(30,025) 

204,470 

Group 
2015 
£ 

239,626 
21,298 
(112,702) 

148,222 

Company 
2015 
£

239,626
21,298
(112,702)

148,222

The additions to available for sale investment are shares issued in lieu of a cash payment for settlement of outstanding invoices for 
management fees.

The fair value of the available for sale investment is equal to the market value of the shares in Sunrise Resources plc at 30 September 
2016, based on the closing mid-market price of shares on the AIM Market.

These are level one inputs for the purpose of the IFRS 13 fair value hierarchy.

30 

Tertiary Minerals plc Annual Report and Accounts 2016

 
 
 
 
 
 
 
 
11.  Receivables

Trade receivables 
Other receivables 
Prepayments 

At 30 September 

The Group aged analysis of trade receivables is as follows:

2016 Trade receivables  
2015 Trade receivables 

12.  Cash and cash equivalents

Cash at bank and in hand 
Short-term bank deposits  

At 30 September 

13.  Trade and other payables

Trade payables  
Other taxes and social security costs  
Accruals 
Other payables  

At 30 September 

Group 
2016 
£ 

64,902 
22,683 
17,447 

105,032 

Not 
impaired 
£ 

64,902 
53,906 

Group 
2016 
£ 

43,756 
404,718 

448,474 

Group 
2016 
£ 

33,471 
10,358 
38,324 
10,335 

92,488 

Company 
2016 
£ 

64,902 
676 
15,799 

81,377 

30 days 
or less 
£ 

64,902 
53,906 

Company 
2016 
£ 

16,574 
404,718 

421,292 

Company 
2016 
£ 

16,214 
10,358 
16,517 
10,335 

53,424 

Stock Code: TYM

Group 
2015 
£ 

53,906 
15,102 
21,301 

90,309 

Over 
30 days 
£ 

— 
— 

Group 
2015 
£ 

91,227 
218,588 

309,815 

Group 
2015 
£ 

32,027 
5,684 
59,866 
5,203 

102,780 

Company 
2015 
£

53,906
524
20,327

74,757

Total 
carrying 
amount 
£

64,902
53,906

Company 
2015 
£

26,552
218,588

245,140

Company 
2015 
£

13,042
5,684
25,644
5,203

49,573

www.tertiaryminerals.com 

31

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes to the Financial Statements

for the year ended 30 September 2016

14.  Issued capital and reserves

Allotted, called up and fully paid
Ordinary Shares of 1p each
Balance at start of year 
Shares issued in the year 

Balance at 30 September 

2016 
No. 

2016 
£ 

2015 
No. 

2015 
£

187,859,217 
79,084,996 

266,944,213 

1,878,592 
790,850 

2,669,442 

174,302,034 
13,557,183 

187,859,217 

1,743,020
135,572

1,878,592

During the year to 30 September 2016 the following share issues took place:

An issue of 28,888,889 1.0p Ordinary Shares at 2.25p per share, by way of placing, for a total consideration of £592,412 net of 
expenses (6 October 2015).

An issue of 97,170 1.0p Ordinary Shares at 1.40p per share to a director, in satisfaction of directors’ fees, for a total consideration of 
£1,360 (11 March 2016).

An issue of 50,000,000 1.0p Ordinary Shares at 1.00p per share, by way of placing, for a total consideration of £450,000 net of 
expenses (25 May 2016).

An issue of 98,937 1.0p Ordinary Shares at 1.375p per share to a director, in satisfaction of directors’ fees, for a total consideration of 
£1,361 (2 August 2016).

During the year to 30 September 2015 a total of 13,557,183 1.0p Ordinary Shares were issued, at an average price of 2.654p, for a 
total consideration of £324,795 net of expenses.

The total amount of transaction fees debited to the Share Premium account in the year was £107,588 (2015: £34,745).

Nature and purpose of reserves

Foreign currency reserve
Exchange differences relating to the translation of the net assets of the Group’s foreign operations, which relate to subsidiaries only, 
from their functional currency into the Parent’s functional currency, being Sterling, are recognised directly in the foreign currency 
reserve.

Share option reserve
The share option reserve is used to recognise the fair value of share-based payments provided to employees, including key 
management personnel, by means of share options and share warrants issued as part of their remuneration. Refer to Note 15 for 
further details.

15.  Warrants and options granted
Warrants not exercised at 30 September 2016

Issue date 

26/01/2012 
26/01/2012 
10/01/2013 
10/01/2013 
14/01/2014 
14/01/2014 
01/10/2014 
01/10/2014 
01/10/2014 
01/10/2014 
01/10/2014 
20/02/2015 
20/02/2015 
11/03/2016 
11/03/2016 

Exercise 
price 

9.75p 
9.75p 
7.63p 
7.63p 
11.25p 
11.25p 
9.00p 
12.00p 
15.00p 
18.00p 
21.00p 
4.00p 
4.00p 
1.40p 
1.40p 

Number 

2,300,000 
200,000 
1,700,000 
300,000 
1,050,000 
300,000 
600,000 
600,000 
600,000 
600,000 
600,000 
1,200,000 
500,000 
200,000 
800,000 

Exercisable 

Any time before expiry 
Any time before expiry 
Any time before expiry 
Any time before expiry 
Any time before expiry 
Any time before expiry 
Any time before expiry 
Any time from 01/10/2016 
Any time from 01/10/2017 
Any time from 01/10/2018 
Any time from 01/10/2018 
Any time before expiry 
Any time before expiry 
Any time from 11/03/2017 
Any time from 11/03/2017 

Expiry 
dates

26/01/2017
26/01/2017
10/01/2018
10/01/2018
14/01/2019
14/01/2019
30/09/2019
30/09/2019
30/09/2019
30/09/2019
30/09/2019
20/02/2020
20/02/2020
11/03/2021
11/03/2021

Warrants and options are issued for nil consideration and are exercisable as disclosed above. They are exchangeable on a one for one 
basis for each Ordinary Share of 1.0p at the exercise price on the date of conversion.

32 

Tertiary Minerals plc Annual Report and Accounts 2016

 
 
 
 
 
Stock Code: TYM

15.  Warrants and options granted (continued)

Share-based payments
The Company has an Inland Revenue approved share option scheme for all employees. Options are exercisable at a price equal to the 
market price of the Company’s shares on the date of grant. The vesting period is three years. If the options remain unexercised after a 
period of ten years from the date of grant the options expire. Options may be forfeited if the employee leaves the Company.

In addition, the Company issues warrants to directors and employees, outside of the approved scheme, on varying terms and conditions.

Details of the share warrants outstanding during the year are as follows:

Outstanding at start of year 
Granted during the year 
Exercised during the year 
Forfeited during the year 
Expired during the year 

Outstanding at 30 September 

Exercisable at 30 September 

2016 

2015

Number of 
share 
warrants 

15,050,000 
1,000,000 
— 
— 
(4,500,000) 

11,550,000 

8,150,000 

Weighted 
average 
exercise 
price 
Pence 

9.259 
1.400 
— 
— 
7.272 

9.353 

8.224 

Number of 
share 
warrants 
and share 
options 

13,700,000 
4,700,000 
(200,000) 
— 
(3,150,000) 

15,050,000 

10,350,000 

Weighted 
average 
exercise 
price 
Pence

7.422
11.02
2.375
—
4.337

9.259

8.459

The warrants outstanding at 30 September 2016 had a weighted average exercise price of £0.08 (2015: £0.09), a weighted average 
fair value of £0.03 (2015: £0.03) and a weighted average remaining contractual life of 2.22 years.

There were no warrants exercised in the year ended 30 September 2016. Warrants exercised in the year ended 30 September 2015 
had a weighted average exercise price of £0.02.

In the year ended 30 September 2016, warrants were granted on 11 March 2016. The aggregate of the estimated fair values of 
the warrants granted on this date is £4,603. In the year ended 30 September 2015, warrants were granted on 1 October 2014 and 
20 February 2015. The aggregate of the estimated fair values of the warrants granted on these dates is £76,354.

No share options were outstanding at 30 September 2016.

No share options were granted in the year ended 30 September 2016 or the year ended 30 September 2015.

The inputs into the Black–Scholes–Merton Pricing Model were as follows:

Weighted average share price 
Weighted average exercise price 
Expected volatility 
Expected life 
Risk-free rate 
Expected dividend yield 

2016 

1.40p 
1.40p 
75% 
4 years 
0.80% 
0% 

2015

5.43p
11.02p
80%
4 years
1.75%
0%

Expected volatility was determined by calculating the historical volatility of the Company’s share price over the previous four years. The 
expected life used in the model has been adjusted based on management’s best estimate for the effects of non-transferability, exercise 
restrictions and behavioural considerations.

The Company recognised total expenses of £25,785 and £63,278 related to equity-settled share-based payment transactions in 2016 
and 2015 respectively.

www.tertiaryminerals.com 

33

 
 
 
 
 
 
 
 
 
 
Notes to the Financial Statements

for the year ended 30 September 2016

16.  Operating lease commitments
The Company rents office premises under an operating lease agreement. The current lease term is for one year expiring on 
30 November 2016. No contingent rent is payable. The lease is eligible for renewal on expiry.

Future minimum lease payments under non-cancellable operating leases are:

Office accommodation:
Within one year 

The Company does not sub-lease any of its leased premises.

Lease payments recognised in loss for the period amounted to £19,727 (2015: £19,290).

2016 
Land & buildings 
£ 

2015 
Land & buildings 
£

3,299 

3,234

17.  Related party transactions

Key management personnel
The Directors holding office in the period and their warrants held in the share capital of the Company are:

At 30 September 2016 

At 30 September 2015

P L Cheetham* 

D A R McAlister 
D Whitehead 
R H Clemmey 

Shares 
number 

11,876,913 

453,894 
414,900 
504,037 

Warrants 
number 

1,500,000 
500,000 
500,000 
1,000,000 
300,000 
300,000 
1,000,000 
350,000 
600,000 
600,000 
600,000 
600,000 
600,000 

Warrants 
exercise 
price 

9.750p 
7.630p 
11.250p 
4.000p 
9.750p 
9.750p 
7.630p 
11.250p 
9.000p 
12.000p 
15.000p 
18.000p 
21.000p 

Warrants 
expiry date 

26/01/2017 
10/01/2018 
14/01/2019 
20/02/2020 
26/01/2017 
26/01/2017 
10/01/2018 
14/01/2019 
30/09/2019 
30/09/2019 
30/09/2019 
30/09/2019 
30/09/2019 

Shares 
number 

Warrants 
number

11,876,913 

5,000,000

257,787 
414,900 
6,333 

600,000
600,000
5,350,000

* Includes 2,843,625 shares held by K E Cheetham, wife of P L Cheetham.

The Directors have no beneficial interests in the shares of the Company’s subsidiary undertakings as at 30 September 2016. The 
Directors of the Company are the Directors of all Group companies.

Details of the Parent Company’s investment in subsidiary undertakings are shown in Note 10.

34 

Tertiary Minerals plc Annual Report and Accounts 2016

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock Code: TYM

17.  Related party transactions (continued)

Sunrise Resources plc
During the year the Company charged costs of £190,124 (2015: £181,598) to Sunrise Resources plc being shared overheads of 
£23,488 (2015: £22,809), costs paid on behalf of Sunrise Resources plc of £4,288 (2015: £6,312), staff salary costs of £61,866 
(2015: £55,454) and directors’ salary costs of £100,482 (2015: £97,023), comprising P L Cheetham £99,775 (2015: £96,972) and 
R H Clemmey £707 (2015: £51). The salary costs in Notes 4 and 5 include these charges.

At the balance sheet date an amount of £64,724 (2015: £53,888) was due from Sunrise Resources plc.

P L Cheetham, a director of Tertiary Minerals plc, is also a director of Sunrise Resources plc.

Shares and warrants held in Sunrise Resources plc by the Tertiary Minerals plc Directors are as follows:

At 30 September 2016 

At 30 September 2015

P L Cheetham* 

D A R McAlister  
D Whitehead 
R H Clemmey 

Shares 
number 

75,776,599 

550,000 
250,000 
— 

Warrants 
number 

2,000,000 
2,000,000 
2,000,000 
3,000,000 
— 
— 
500,000 
500,000 
500,000 
750,000 
500,000 

Warrants 
exercise 
price 

1.250p 
0.850p 
0.550p 
0.275p 
— 
— 
1.250p 
0.850p 
0.550p 
0.275p 
0.160p 

Warrants 
expiry date 

24/02/2017 
19/03/2018
14/01/2019
05/02/2020
— 
— 
24/02/2017 
19/03/2018
14/01/2019
05/02/2020
18/02/2021

Shares 
number 

Warrants 
number

22,725,951 

13,222,222

550,000 
250,000 
— 

—
—
2,250,000

* Includes 5,500,000 shares held by K E Cheetham, wife of P L Cheetham.

18.  Capital management
The Group’s capital requirements are dictated by its project and overhead funding requirements from time to time. Capital requirements 
are reviewed by the Board on a regular basis.

The Group manages its capital to ensure that entities within the Group will be able to continue as going concerns, to increase the value 
of the assets of the business and to provide an adequate return to shareholders in the future when exploration assets are taken into 
production.

The Group manages the capital structure and makes adjustments to it in the light of changes in economic conditions and the risk 
characteristics of its assets. In order to maintain or adjust the capital structure the possibilities open to the Group in future include 
issuing new shares, consolidating shares, returning capital to shareholders, taking on debt, selling assets and adjusting the amount of 
dividends paid to the shareholders.

19.  Financial instruments
At 30 September 2016, the Group’s and Company’s financial assets consisted of available for sale investments, trade receivables and 
cash and cash equivalents. At the same date, the Group and Company had no financial liabilities other than trade and other payables 
due within one year and had no agreed borrowing facilities as at this date. There is no material difference between the carrying and fair 
values of the Group and Company’s financial assets and liabilities.

The carrying amounts for each category of financial instruments held at 30 September 2016, as defined in IAS 39, are as follows:

Loans & receivables 
Available for sale investments 
Financial liabilities at amortised cost 

Group 
2016 
£ 

536,846 
204,470 
81,449 

Company 
2016 
£ 

487,652 
204,470 
42,385 

Group 
2015 
£ 

379,845 
148,222 
96,416 

Company 
2015 
£

300,510
148,222
43,209

www.tertiaryminerals.com 

35

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes to the Financial Statements

for the year ended 30 September 2016

19.  Financial instruments (continued)

Risk management
The principal risks faced by the Group and Company resulting from financial instruments are liquidity risk, foreign currency risk and, 
to a lesser extent, interest rate risk and credit risk. The Directors review and agree policies for managing each of these risks as 
summarised below. The policies have remained unchanged from previous periods as these risks remain unchanged.

Liquidity risk
The Group holds cash balances in Sterling, US Dollars, Swedish Kronor, Euros and Saudi Riyals to provide funding for exploration 
and evaluation activity, whilst the Company holds cash balances in Sterling, US Dollars and Euros. The Group and Company are 
dependent on equity fundraising through private placings which the Directors regard as the most cost-effective method of fundraising. 
The Directors monitor cash flow in the context of their expectations for the business to ensure sufficient liquidity is available to meet 
foreseeable needs.

Currency risk
The Group’s financial risk management objective is broadly to seek to make neither profit nor loss from exposure to currency risk. The 
Group is exposed to transactional foreign exchange risk and takes profits and losses as they arise as, in the opinion of the Directors, 
the cost of hedging against fluctuations would be greater than the related benefit from doing so.

Bank and cash balances were held in the following denominations: 

Group 

Company

United Kingdom Sterling 
United States Dollar 
Swedish Krona 
European Euro 
Canadian Dollar 
Saudi Riyal 

2016 
£ 

415,860 
19,240 
553 
12,777 
— 
44 

448,474 

2015 
£ 

225,795 
71,543 
2,373 
9,200 
866 
38 

309,815 

2016 
£ 

409,535 
11,641 
— 
116 
— 
— 

421,292 

2015 
£

221,972
23,140
—
28
—
—

245,140

Surplus Sterling funds are placed with NatWest bank on short-term treasury deposits at variable rates of interest.

The Company and the Group are exposed to changes in the US Dollar/UK Sterling exchange rate mainly in the Sterling value of US 
Dollar denominated financial assets.

Sensitivity analysis shows that the Sterling value of its US Dollar denominated financial assets at 30 September 2016 would increase 
or decrease by £962 for each 5% increase or decrease in the value of Sterling against the Dollar.

Neither the Company nor the Group is exposed to material transactional currency risk.

Interest rate risk
The Group and Company finance their operations through equity fundraising and therefore do not carry borrowings.

Fluctuating interest rates have the potential to affect the loss and equity of the Group and the Company insofar as they affect the 
interest paid on financial instruments held for the benefit of the Group. The Directors do not consider the effects to be material to the 
reported loss or equity of the Group or the Company presented in the financial statements.

Credit risk
The Company has exposure to credit risk through receivables such as VAT refunds, invoices issued to related parties and its joint 
arrangements for management charges. The amounts outstanding from time to time are not material other than for VAT refunds which 
are considered by the Directors to be low risk.

The Company has exposure to credit risk in respect of its cash deposits with NatWest bank and this exposure is considered by the 
Directors to be low.

20.  Event after the Balance Sheet date

Kaaresselkä and Kiekerömaa Gold Projects, Finland
On 5 December 2016 the Company announced the sale of the two legacy gold assets in Finland to TSX-V listed Aurion Resources Ltd. 
£100,000 initial consideration to be paid by Aurion: £15,000 in cash and £85,000 in Aurion shares. The Company will retain a royalty 
interest in the projects. The sale is conditional upon successful transfer of the Exploration Licences for each project from Tertiary to 
Aurion and exchange approval by the TSX-V. For further detail please refer to the Non-Core Projects section of the Operating Review 
on page 6.

36 

Tertiary Minerals plc Annual Report and Accounts 2016

 
 
 
Notice of Annual General Meeting

Tertiary Minerals plc
Company No. 03821411

Stock Code: TYM

Notice is hereby given that the Annual General Meeting of Tertiary Minerals plc will be held in the Fourth Floor Meeting Room at 
Arundel House, 13–15 Arundel Street, Temple Place, London, WC2R 3DX on Tuesday 31 January 2017, at 2.30 p.m. for the following 
purposes:

Ordinary Business

1.  To receive the Accounts and Reports of the Directors and of the Auditor for the year ended 30 September 2016.

2.  To re-elect Mr D Whitehead who is retiring as a director of the Company.

3.  To re-elect Mr D A R McAlister who is retiring as a director of the Company.

4.  To reappoint Crowe Clark Whitehill as Auditor of the Company and to authorise the Directors to fix their remuneration.

Special Business

Ordinary Resolution

5.  That, in accordance with section 551 of the Companies Act 2006, the Directors be generally and unconditionally authorised to 

allot shares in the Company or grant rights to subscribe for or to convert any security into shares in the Company (“Rights”) up to 
an aggregate nominal amount of £3,000,000 (consisting of 300,000,000 Ordinary Shares of 1p each) provided that this authority 
shall, unless renewed, varied or revoked by the Company, expire at the end of the next Annual General Meeting of the Company 
to be held after the date on which this resolution is passed, save that the Company may, before such expiry, make an offer or 
agreement which would or might require shares to be allotted or Rights to be granted and the Directors may allot shares or grant 
Rights in pursuance of such offer or agreement notwithstanding that the authority conferred by this resolution has expired.

This authority is in substitution for all previous authorities conferred on the Directors in accordance with section 551 of the 2006 Act.

Special Resolution

6.   That subject to the passing of resolution 5, the Directors be given the general power to allot equity securities (as defined by 

section 560 of the 2006 Act) for cash, either pursuant to the authority conferred by resolution 5 or by way of a sale of treasury 
shares, as if section 561(1) of the 2006 Act did not apply to any such allotment, provided that this power shall be limited to:

a) 

the allotment of equity securities in connection with an offer by way of a rights issue to the holders of Ordinary Shares in 
proportion (as nearly as may be practicable) to their respective holdings but subject to such exclusions or other arrangements 
as the Board may deem necessary or expedient in relation to treasury shares, fractional entitlements, record dates, legal or 
practical problems in or under the laws of any territory or the requirements of any regulatory body or stock exchange; and

b) 

the allotment (otherwise than pursuant to paragraph (a) above) of equity securities up to an aggregate nominal amount of 
£3,000,000 (consisting of 300,000,000 Ordinary Shares of 1 pence each).

The power granted by this resolution will expire on the conclusion of the Company’s next Annual General Meeting (unless 
renewed, varied or revoked by the Company prior to or on such date) save that the Company may, before such expiry, make 
offers or agreements which would or might require equity securities to be allotted after such expiry and the Directors may allot 
equity securities in pursuance of any such offer or agreement notwithstanding that the power conferred by this resolution has 
expired.

This resolution revokes and replaces all unexercised powers previously granted to the Directors to allot equity securities as if 
section 561(1) of the 2006 Act did not apply but without prejudice to any allotment of equity securities already made or agreed to 
be made pursuant to such authorities.

As a member of the Company you are entitled to appoint a proxy to exercise all or any of your rights to attend, speak and vote at a 
general meeting of the Company. Please refer to the Notes on the reverse of the Proxy Form.

By order of the Board.

C D T Fitch
Company Secretary
12 December 2016

Registered Office:
Sunrise House, Hulley Road, Macclesfield, Cheshire SK10 2LP United Kingdom

www.tertiaryminerals.com 

37

 
 
 
 
Annual General Meeting Explanatory Notes

Company No. 03821411

The Annual General Meeting of Tertiary Minerals plc will be held on at 2.30 p.m. on Tuesday 31 January 2017 in the Fourth Floor 
Council Room at Arundel House, 13–15 Arundel Street, Temple Place, London, WC2R 3DX. The business of the meeting is as follows:

Ordinary Business

Resolution 1

The Board is required to present to the meeting for approval the Accounts and the Reports of Directors and the Auditor for the year 
ended 30 September 2016 which can be found on pages 3 to 21.

Resolutions 2 and 3

The two Non-Executive Directors, Mr D Whitehead and Mr D A R McAlister, have both served the Company for more than nine years 
and under the terms of the UK Corporate Governance Code would not now be regarded as independent. As in previous years, it 
is proposed that they seek annual re-election rather than re-election every third year as stated in the Articles of Association. The 
Company has been fortunate enough to secure the services of these two Non-Executive Directors during their period of office and both 
continue to provide valuable advice based on their long experience of the mining industry.

Biographical details of the Directors can be found on page 13.

Resolution 4

The Company’s Auditor, Crowe Clark Whitehill LLP is offering itself for reappointment and if elected will hold office until the conclusion 
of the next Annual General Meeting at which accounts are laid before shareholders. This resolution will also allow the Directors to fix 
the remuneration of the Auditor.

Special Business

Resolution 5

This resolution is to give the Directors authority to issue shares. The last such authority was put in place by a meeting of shareholders 
held on 18 February 2016 but it will expire at the coming Annual General Meeting.

Section 551 of the Companies Act 2006 requires that directors be authorised by shareholders before any share capital can be issued.

At this stage in its development the Company relies on raising funds from the equity markets, through the issue of shares, from time to 
time and unless this resolution is put in place the Company will not be in a position to continue to raise funds to continue its activities.

If given, this authority will expire at the conclusion of the Annual General Meeting in 2018.

Resolution 6

This resolution will be proposed as a Special Resolution in the event that Resolution 5 is passed by shareholders. Resolution 6 is 
proposed to give the Directors authority to issue shares other than by way of rights issues which are, for regulatory reasons, complex, 
expensive, time consuming and impractical for a company the size of Tertiary Minerals plc.

A similar authority granted at last year’s Annual General Meeting is due to expire at the coming Annual General Meeting.

The resolution will, if passed, authorise Directors to allot shares or grant rights over shares of the Company where they propose to do 
so for cash and otherwise than to existing shareholders pro rata to their holdings, for example through a placement of shares.

If given, this authority will expire at the conclusion of the Annual General Meeting in 2018.

38 

Tertiary Minerals plc Annual Report and Accounts 2016

Stock Code: TYM

Form of Proxy

Tertiary Minerals plc
Company No. 03821411

I/We (Block capitals please)

........................................................................................................................................................................................................................

being a member/members of Tertiary Minerals plc hereby appoint the Chairman of the Meeting (see Note 3 overleaf) or the 
proxy named below as my/our proxy to vote for me/us on my/our behalf at the Annual General Meeting of the Company to be held 
on Tuesday 31 January 2017 in the Fourth Floor Meeting Room at Arundel House, 13–15 Arundel Street, Temple Place, London 
WC2R 3DX at 2.30 p.m. and at any adjournment thereof.

I/We wish this proxy to be used in connection with those of the Resolutions to be proposed at the Annual General Meeting which are 
listed below, in the manner set out below, and in connection with any other ordinary business transacted at the meeting.

Name of proxy 

Number of shares appointed over 

I wish to appoint 
multiple proxies (see Note 4 overleaf) 
Please tick

Signed or sealed (see Notes)  ....................................................................................  

Dated  .................................................................

Please indicate with an “X” in the spaces below how you wish the proxy to vote. Unless otherwise instructed the proxy will at his 
discretion vote as he thinks fit or abstain from voting in relation to all business of the meeting.

Ordinary Business

For

Against

Vote
Withheld

1. 

 Ordinary Resolution to receive the Accounts and Reports of the  
Directors and of the Auditor for the year ended 30 September 2016.

2. 

 Ordinary Resolution to re-elect Mr D Whitehead who is retiring as a  
director of the Company.

3. 

 Ordinary Resolution to re-elect Mr D A R McAlister who is retiring as a  
director of the Company.

4. 

 Ordinary Resolution to reappoint Crowe Clark Whitehill LLP as Auditor of the 
Company and authorise the Directors to fix their remuneration.

Special Business

5. 

 Ordinary Resolution to authorise the Directors to allot shares.

6. 

 Special Resolution to empower the Directors to disapply the  
pre-emption rights for certain allotments of shares.

Please see Notes overleaf.

Please return this Proxy Form in accordance with Note 6 overleaf.

www.tertiaryminerals.com 

39

 
 
 
 
 
 
 
Proxy Form Notes and Instructions

1.  As a member of the Company you are entitled to appoint a proxy to exercise all or any of your rights to attend, speak and vote at 

a general meeting of the Company. You can only appoint a proxy using the procedures set out in these Notes.

2.  Appointment of a proxy does not preclude you from attending the meeting and voting in person. If you have appointed a proxy and 

attend the meeting in person, your proxy appointment will automatically be terminated.

3.  A proxy does not need to be a member of the Company but must attend the meeting to represent you. To appoint as your proxy 

a person other than the Chairman of the meeting, insert their full name in the relevant box on the Proxy Form. If you sign and 
return the Proxy Form with no name inserted in the box, the Chairman of the meeting will be deemed to be your proxy. Where you 
appoint as the proxy someone other than the Chairman, you are responsible for ensuring that they attend the meeting and are 
aware of your voting intentions. If you wish your proxy to make any comments on your behalf, you will need to appoint someone 
other than the Chairman and give them the relevant instructions directly.

4.  You may appoint more than one proxy provided each proxy is appointed to exercise rights attached to different shares. You 

may not appoint more than one proxy to exercise rights attached to any one share. To appoint more than one proxy, you may 
photocopy the Proxy Form. Please indicate the proxy holder’s name and the number of shares in relation to which they are 
authorised to act as your proxy, which in aggregate should not exceed the number of shares held by you. Please also tick the box 
to indicate that there are multiple proxies. All forms must be signed and should be returned as set out in Note 6.

5.  To direct your proxy how to vote on the resolutions mark the appropriate box with an ‘X’. To abstain from voting on a resolution, 
select the relevant “Vote Withheld” box. A vote withheld is not a vote in law, which means that the vote will not be counted in the 
calculation of votes for or against the resolution. If no voting indication is given, your proxy will vote or abstain from voting at his or 
her discretion. Your proxy will vote (or abstain from voting) as he or she thinks fit in relation to any other matter which is put before 
the meeting.

6.  To appoint a proxy, the Proxy Form must be:

•  completed and signed;

• 

 sent or delivered to Capita Asset Services, PXS, 34 Beckenham Road, Beckenham, Kent BR3 4TU; and received by Capita 
Asset Services no later than 2.30 p.m. on Friday 27 January 2017.

7. 

In the case of a member which is a company, the Proxy Form or any notice of revocation of a proxy must be executed under its 
common seal or signed on its behalf by an officer of the company or an attorney for the company.

8.  Any power of attorney or any other authority under which the Proxy Form is signed (or a duly certified copy of such power or 

authority) must be included with the Proxy Form.

9. 

In the case of joint holders, where more than one of the joint holders purports to appoint or revoke a proxy, only the appointment 
submitted by the most senior holder will be accepted. Seniority is determined by the order in which the names of the joint holders 
appear in the Company’s register of members in respect of the joint holding (the first-named being the most senior).

10.  If you submit more than one valid proxy appointment, the appointment received last before the latest time for the receipt of proxies 

will take precedence.

11.  If you wish to change your proxy instructions simply submit a new proxy appointment according to these instructions. If you need 
another hard-copy Proxy Form please contact the Company. The last date for receipt of a new proxy instruction is set out in Note 
6 above.

12.  To revoke a proxy instruction you will need to send notice clearly stating your intention to revoke your proxy appointment to: 

Capita Asset Services, PXS, 34 Beckenham Road, Beckenham, Kent BR3 4TU.

13.  Entitlement to attend and vote at the meeting and the number of votes which may be cast thereat will be determined by reference 
to the Register of Members of the Company at close of business on Friday 27 January 2017. Changes to entries on the Register 
of Members after that time shall be disregarded in determining the rights of any person to attend and vote at the meeting.

40 

Tertiary Minerals plc Annual Report and Accounts 2016

Company Information

Tertiary Minerals plc (AIM – EPIC: TYM)
Company No. 03821411

Stock Code: TYM

Head Office
Silk Point
Queens Avenue
Macclesfield
Cheshire
SK10 2BB
United Kingdom
Tel:  +44 (0)1625 838679
Fax: +44 (0)1625 838559

Auditor
Crowe Clark Whitehill LLP
3rd Floor
The Lexicon
Mount Street
Manchester
M2 5NT
United Kingdom

Nominated Adviser & Broker
SP Angel Corporate Finance LLP
Prince Frederick House
35-39 Maddox Street
London
W1S 2PP
United Kingdom

Registrars
Capita Asset Services
The Registry
34 Beckenham Road
Beckenham
Kent BR3 4TU
United Kingdom

Registered Office
Sunrise House
Hulley Road
Macclesfield
Cheshire
SK10 2LP
United Kingdom

Company website:
www.tertiaryminerals.com

Bankers
National Westminster Bank plc
2 Spring Gardens
Buxton
Derbyshire
SK17 6DG
United Kingdom

Joint Broker
Beaufort Securities Limited
63 St Mary Axe
London
EC3A 8AA
United Kingdom

Solicitors
Gowling WLG (UK) LLP 
4 More London Riverside
London
SE1 2AU
United Kingdom

www.tertiaryminerals.com 

IBC

 
Tertiary Minerals plc

Silk Point
Queens Avenue
Macclesfield
Cheshire
SK10 2BB
United Kingdom

Tel:  +44 (0) 1625 838679
Fax: +44 (0) 1625 838559

www.tertiaryminerals.com