Year ended 31 December 2023 | |||
($’000) | Notes | 2023 | 2022 |
Operating activities | |||
Profit before taxation | |||
Adjustments to reconcile profit before taxation | |||
to net cash provided by operating activities: | |||
Depreciation, depletion and amortisation | 12,13 | ||
Impairment loss on property, plant and | 12 | ||
equipment | |||
Loss from the sale of property, plant and | 7e | ||
equipment | |||
Impairment loss on exploration and evaluation | 13 | ||
assets | |||
Defined benefit (gain)/loss | ( | ||
Movement in provisions | 23 | ( | ( |
Compensation to gas buyers | 6 | ||
Change in decommissioning provision | 23 | ( | |
estimates | |||
Finance income | 9 | ( | ( |
Finance costs | 9 | ||
Unrealised loss on derivatives | 26 | ||
ECL on trade receivables | 7d | ||
Non-cash revenues from Egypt 105 | ( | ( | |
Impairment loss on inventory | 7e | ||
Share-based payment charge | 25 | ||
Net foreign exchange loss | 9 | ||
Cash flow from operations before working | |||
capital adjustments | |||
Increase in inventories | ( | ( | |
Increase in trade and other receivables | ( | ( | |
Increase/(Decrease) in trade and other | ( | ||
payables | |||
Cash flow from operations | |||
Income tax paid | ( | ( | |
Net cash inflow from operating activities |
($’000) | Notes | 2023 | 2022 |
Investing activities | |||
Payment for purchase of property, plant and | 12 | ( | ( |
equipment | |||
Payment for exploration and evaluation, and | 13 | ( | ( |
other intangible assets | |||
Movement in restricted cash | 16 | ||
Proceeds from disposal of property, plant and | |||
equipment | |||
Amounts received from INGL related to the | 24 | ||
transfer of property, plant & equipment | |||
Other investing activities | ( | ||
Interest received | |||
Net cash outflow for investing activities | ( | ( | |
Financing activities | |||
Drawdown of borrowings | 21 | ||
Repayment of borrowings | 21 | ( | |
Repayment of deferred consideration liability | 21 | ( | ( |
Debt issue costs | 21 | ( | |
Repayment of obligations under leases | 21 | ( | ( |
Finance cost paid for deferred license | ( | ( | |
payments | |||
Finance costs paid | ( | ( | |
Dividend Paid | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at beginning of the | |||
period | |||
Effect of exchange rate fluctuations on cash | |||
held | |||
Cash and cash equivalents at the end of | 15 | ||
the period |
Years | |
Property leases and leasehold improvements | 3–10 |
Motor vehicles and other equipment | 2–5 |
Plant and machinery | 7–15 |
Furniture, fixtures and equipment | 5–7 |
Other & inter- | |||||
segment | |||||
($'000) | Europe | Israel | Egypt | transactions | Total |
Year ended 31 December 2023 | |||||
Revenue from gas sales | 109,949 | 674,481 | 138,237 | - | 922,667 |
Revenue from hydrocarbon liquids | - | 265,355 | 32,487 | - | 297,842 |
sales | |||||
Revenue from crude oil sales | 180,704 | - | - | - | 180,704 |
Revenue from LPG sales | - | - | 14,376 | - | 14,376 |
Other | - | - | - | 4,044 | 4,044 |
Total revenue | 290,653 | 939,836 | 185,100 | 4,044 | 1,419,633 |
Adjusted EBITDAX 106 | 113,498 | 669,894 | 153,790 | (6,684) | 930,498 |
Reconciliation to profit before tax: | |||||
Depreciation and | (36,702) (201,882) | (65,922) | (1,638) | (306,144) | |
amortisation expenses | |||||
Share-based payment charge | (6,610) | (730) | (89) | 89 | (7,340) |
Exploration and | (30,148) | (50) | - | (3,890) | (34,088) |
evaluation expenses | |||||
Change in decommissioning | 16,996 | - | - | - | 16,996 |
expenses | |||||
Expected credit loss | - | - | (4,375) | - | (4,375) |
Other expense | (4,665) | (190) | (412) | (7) | (5,274) |
Other income | 5,155 | 37 | 3,354 | (566) | 7,980 |
Other & inter- | |||||
segment | |||||
($'000) | Europe | Israel | Egypt | transactions | Total |
Finance income | 10,498 | 11,319 | 1,348 | (3,664) | 19,501 |
Finance costs | (44,264) (169,467) | (972) | (35,692) | (250,395) | |
Unrealised loss on derivatives | (6,610) | - | - | - | (6,610) |
Net foreign exchange gain/(loss) | (8,928) | (9,084) | (3,282) | 4,710 | (16,584) |
Profit/(Loss) before income tax | 8,220 | 299,847 | 83,440 | (47,342) | 344,165 |
Taxation income/(expense) | (42,376) | (68,600) | (48,254) | - | (159,230) |
Profit/(Loss) from operations | (34,156) | 231,247 | 35,186 | (47,342) | 184,935 |
Year ended 31 December 2022 | |||||
Revenue from gas sales | 328,506 | 45,153 | 156,264 | - | 529,923 |
Revenue from crude oil sales | 206,959 | - | - | - | 206,959 |
Other | (31,298) | (18,031) | 57,131 | (7,603) | 199 |
Total revenue | 504,167 | 27,122 | 213,395 | (7,603) | 737,081 |
Adjusted EBITDAX 106 | 262,655 | (4,498) | 164,581 | (1,125) | 421,613 |
Reconciliation to profit before tax: | |||||
Depreciation and | (27,199) | (12,112) | (43,266) | (783) | (83,360) |
amortisation expenses | |||||
Share-based payment charge | (1,423) | (214) | (89) | (4,318) | (6,044) |
Exploration and | (61,071) | (1,819) | - | (8,505) | (71,395) |
evaluation expenses | |||||
Impairment loss on property, plant | (27,628) | - | - | - | (27,628) |
and equipment | |||||
Expected credit loss | (3,043) | - | 10,970 | - | 7,927 |
Other expense | (2,699) | (1,102) | - | (8,317) | (12,118) |
Other income | 1,284 | 54 | 1,097 | 728 | 3,163 |
Finance income | 3,777 | 6,379 | 1,705 | (2,289) | 9,572 |
Finance costs | (32,395) | (29,811) | (858) | (44,251) | (107,315) |
Unrealised loss on derivatives | (5,203) | - | - | - | (5,203) |
Net foreign exchange gain/(loss) | 4,065 | (3,085) | (7,498) | (15,689) | (22,207) |
Profit/(Loss) before income tax | 111,120 | (46,208) | 126,642 | (84,549) | 107,005 |
Taxation income/(expense) | (42,283) | 10,951 | (57,766) | (636) | (89,734) |
Profit/(Loss) from continuing | 68,837 | (35,257) | 68,876 | (85,185) | 17,271 |
operations |
Other & inter- | |||||
Year ended 31 December 2023 | segment | ||||
($'000) | Europe | Israel | Egypt | transactions | Total |
Oil & Gas properties | 734,265 | 2,783,914 | 473,628 | 311,295 | 4,303,102 |
Other fixed assets | 35,110 | 13,918 | 19,996 | (801) | 68,223 |
Intangible assets | 20,303 | 243,965 | 46,846 | 14,275 | 325,389 |
Trade and other receivables | 88,729 | 130,135 | 154,095 | (19,702) | 353,257 |
Deferred tax asset | 217,504 | - | - | - | 217,504 |
Other assets | 849,649 | 573,855 | 47,601 | (954,915) | 516,190 |
Total assets | 1,945,560 3,745,787 | 742,166 | (649,848) | 5,783,665 | |
Trade and other payables | 375,390 | 391,379 | 74,893 | 62,864 | 904,526 |
Borrowings | 108,392 | 2,588,491 | - | 524,314 | 3,221,197 |
Decommissioning provision | 738,063 | 92,613 | - | 6,819 | 837,495 |
Current tax payable | 7,597 | - | - | 1,664 | 9,261 |
Deferred tax liability | - | 122,785 | - | - | 122,785 |
Other liabilities | 7,502 | - | 1,601 | (6,817) | 2,286 |
Total liabilities | 1,236,944 3,195,268 | 76,494 | 588,844 | 5,097,550 | |
Other segment information | |||||
Capital Expenditure 107 : | |||||
Property, plant and equipment | 220,461 | 138,490 | 130,099 | (1,630) | 487,420 |
Intangible, exploration and | 4,152 | 24,959 | 26,253 | 1,288 | 56,652 |
evaluation assets |
Other & inter- | |||||
Year ended 31 December 2022 | segment | ||||
($'000) | Europe | Israel | Egypt | transactions | Total |
Oil & Gas properties | 536,874 | 3,264,364 | 409,732 | (14,440) | 4,196,530 |
Other fixed assets | 13,365 | 4,750 | 17,325 | (66) | 35,374 |
Intangible assets | 48,249 | 219,354 | 20,639 | 8,136 | 296,378 |
Trade and other receivables | 141,509 | 82,611 | 131,453 | (17,609) | 337,964 |
Deferred tax asset | 244,394 | - | - | (2,168) | 242,226 |
Other assets | 883,576 | 24,933 | 96,942 | (382,496) | 622,955 |
Total assets | 1,867,967 3,596,012 | 676,091 | (408,643) | 5,731,427 | |
Trade and other payables | 220,706 | 540,459 | 50,563 | 114,506 | 926,234 |
Borrowings | 61,437 | 2,471,030 | - | 488,429 | 3,020,896 |
Decommissioning provision | 724,458 | 84,299 | - | - | 808,757 |
Other & inter- | |||||
Year ended 31 December 2022 | segment | ||||
($'000) | Europe | Israel | Egypt | transactions | Total |
Current tax payable | 109,468 | - | - | 41 | 109,509 |
Other liabilities | 124,201 | 40,882 | 18,498 | 32,252 | 215,833 |
Total liabilities | 1,240,270 3,136,670 | 69,061 | 635,228 | 5,081,229 | |
Other segment information | |||||
Capital Expenditure 108 | |||||
Property, plant and equipment | 85,840 | 537,527 | 105,792 | (368) | 728,791 |
Intangible, exploration and | 12,143 | 124,718 | 193 | 3,970 | 141,024 |
evaluation assets |
Other & inter- | |||||
Year ended 31 December 2023 | segment | ||||
($'000) | Europe | Israel | Egypt | transactions | Total |
Net cash from/(used in) operating | 25,737 | 586,570 | 52,032 | (8,152) | 656,187 |
activities | |||||
Cash outflow for investing activities | (134,681) | (194,833) | (91,238) | 4,294 | (416,458) |
Net cash from financing activities | 65,012 | (129,801) | 26,896 | (289,461) | (327,354) |
Net increase/(decrease) in cash and | (43,932) | 261,936 | (12,310) | (293,319) | (87,625) |
cash equivalents | |||||
Cash and cash equivalents at | 58,340 | 24,825 | 26,825 | 317,898 | 427,888 |
beginning of the period | |||||
Effect of exchange rate fluctuations | 775 | (136) | (3,281) | 9,151 | 6,509 |
on cash held | |||||
Cash and cash equivalents at end of | 15,183 | 286,625 | 11,234 | 33,730 | 346,772 |
the period |
Other & inter- | |||||
Year ended 31 December 2022 | segment | ||||
($'000) | Europe | Israel | Egypt | transactions | Total |
Net cash from/(used in) operating | 225,780 | (7,850) | 66,946 | (12,723) | 272,153 |
activities | |||||
Cash outflow from investing | (287,490) | (180,040) | (54,229) | 213,818 | (307,941) |
activities | |||||
Net cash from financing activities | 54,977 | (133,953) | (2,528) | (185,975) | (267,479) |
Net increase/(decrease) in cash and | (6,733) | (321,843) | 10,189 | 15,120 | (303,267) |
cash equivalents | |||||
Cash and cash equivalents at | 71,312 | 349,827 | 19,254 | 290,446 | 730,839 |
beginning of the period | |||||
Effect of exchange rate fluctuations | (6,451) | (3,159) | (2,617) | 12,543 | 316 |
on cash held | |||||
Cash and cash equivalents at end of | 58,128 | 24,825 | 26,826 | 318,109 | 427,888 |
the period |
($’000) | 2023 | 2022 |
Revenue from crude oil sales | 180,704 | 206,959 |
Revenue from hydrocarbon liquids sales | 297,842 | 35,384 |
Revenue from gas sales | 927,596 | 529,923 |
Revenue from LPG sales | 14,376 | 21,747 |
Compensation to gas buyers | (4,929) | (18,031) |
Gain/(Loss) on forward transactions | - | (55,189) |
Petroleum product sales | 4,044 | 2,697 |
Rendering of services | - | 1,001 |
Revenue from contracts with customers | 1,419,633 | 724,491 |
Other operating income-lost production insurance proceeds | - | 12,590 |
Total Revenue | 1,419,633 | 737,081 |
Sales for the year ended 31 December (Kboe) | 2023 | 2022 |
Egypt (net entitlement) | ||
Gas | 4,533 | 5,059 |
LPG | 287 | 333 |
Condensate | 436 | 390 |
Italy | ||
Oil | 2,190 | 2,440 |
Gas | 1,270 | 1,406 |
Israel | ||
Gas | 28,416 | 1,781 |
Oil | 3,492 | - |
UK | ||
Gas | 23 | 73 |
Oil | 228 | 245 |
Croatia | ||
Gas | 28 | 38 |
Greece | ||
Oil | 367 | - |
Total | 41,270 | 11,765 |
($’000) | 2023 | 2022 |
(a) Cost of sales | ||
Staff costs (note 8) | 47,650 | 52,904 |
Energy cost | 22,166 | 15,947 |
Flux cost | 33,998 | 36,970 |
Royalty payable | 185,622 | 45,770 |
Other operating costs 109 | 185,018 | 132,688 |
Depreciation and amortisation (note 12) | 300,876 | 79,362 |
Oil stock movement | (15,554) | (1,707) |
Stock (underlift)/overlift movement | (230) | (3,004) |
Total cost of sales | 759,546 | 358,930 |
(b) Administration expenses | ||
Staff costs (note 8) | 21,416 | 17,977 |
Other general & administration expenses | 6,648 | 16,592 |
($’000) | 2023 | 2022 |
Share-based payment charge included in administrative expenses (note 8) | 7,340 | 6,044 |
Depreciation and amortisation (note 12, 13) | 5,268 | 3,257 |
Audit fees (note 7g) | 2,401 | 2,072 |
43,073 | 45,942 | |
(c) Exploration and evaluation expenses | ||
Staff costs for Exploration and evaluation activities (note 8) | 3,171 | 3,012 |
Exploration costs written off (note 13) | 28,758 | 65,550 |
Other exploration and evaluation expenses | 2,159 | 2,833 |
34,088 | 71,395 | |
(d) Expected credit loss | ||
Expected credit loss expense | 4,375 | 3,043 |
Reversal of expected credit loss allowance | - | (10,970) |
4,375 | (7,927) | |
(e) Other expenses | ||
Intra-group merger costs (note 8) | 80 | 3,212 |
Loss from disposal of property plant & equipment | 190 | 1,102 |
Write-down of inventory (note 17) | - | 1,207 |
Write-down of property, plant and equipment costs (note 12) | 342 | - |
Provision for litigation and claims | - | 1,198 |
Other expenses | 4,662 | 5,399 |
5,274 | 12,118 | |
(f) Other income | ||
Profit from sale of inventory | 339 | 1,643 |
Reversal of provision for legal claims | 2,743 | - |
Other income | 4,898 | 1,520 |
7,980 | 3,163 | |
(g) Fees to the Company’s auditor for: | ||
The audit of the Company’s annual accounts | 970 | 770 |
The audit of the Company’s subsidiaries pursuant to legislation | 838 | 777 |
Total audit services | 1,808 | 1,547 |
Audit-related assurance services – half-year review | 404 | 378 |
Other services (note A) | 189 | 147 |
2,401 | 2,072 |
Number | 2023 | 2022 |
Administration | 198 | 187 |
Technical | 361 | 320 |
559 | 507 |
Number | 2023 | 2022 |
AQP employee (excluding Energean employees) | 612 | 626 |
612 | 626 |
($’000) | 2023 | 2022 |
Salaries 110 and benefits | 82,948 | 85,056 |
Social security costs | 10,832 | 8,706 |
Share-based payments (note 25) | 7,340 | 6,243 |
101,120 | 100,005 | |
Payroll cost capitalised in oil & gas assets and exploration | (21,463) | (16,694) |
& evaluation costs | ||
Payroll cost expensed | 79,657 | 83,311 |
Included in: | ||
Cost of sales (note 7a) | 47,650 | 52,904 |
Administration expenses (note 7b) | 28,756 | 24,021 |
Exploration and evaluation expenses (note 7c) | 3,171 | 3,012 |
Intra-group merger costs (note 7e) | 80 | 3,212 |
Other | - | 162 |
79,657 | 83,311 |
($’000) | Notes | 2023 | 2022 |
Interest on bank borrowings | 21 | 6,104 | 1,527 |
Interest on Senior Secured Notes | 21 | 193,009 | 167,372 |
Interest expense on long term payables | 24 | 7,158 | 14,660 |
Interest expense on short term liabilities | - | 54 | |
Less amounts included in the cost of qualifying | 12,13 | (17,416) | (123,635) |
assets | |||
188,855 | 59,978 | ||
Finance and arrangement fees | 8,985 | 11,334 | |
Commission charges for bank guarantees | 2,274 | 2,118 | |
Other finance costs and bank charges | (229) | 2,136 | |
Unwinding of discount on right of use asset | 2,476 | 2,159 | |
Unwinding of discount on long term trade | 8,753 | - | |
payables | |||
Unwinding of discount on provision for | 31,255 | 21,495 | |
decommissioning | |||
Unwinding of discount on deferred | 5,674 | 7,098 | |
consideration | |||
Unwinding of discount on convertible loan | 4,450 | 4,054 | |
Unwinding of discount on contingent | (1,855) | 2,667 | |
consideration | |||
Less amounts included in the cost of qualifying | (243) | (5,724) | |
assets | |||
Total finance costs | 250,395 | 107,315 | |
Interest income from time deposits | (19,501) | (9,572) | |
Total finance income | (19,501) | (9,572) | |
Foreign exchange losses | 16,584 | 22,207 | |
Net financing costs | 247,478 | 119,950 |
($’000) | 2023 | 2022 |
Current income tax charge | (57,800) | (199,563) |
Adjustments in respect of current income tax of | (1,598) | (583) |
previous year(s) | ||
Total current tax charge | (59,398) | (200,146) |
Deferred tax relating to origination and reversal of | (99,832) | 110,412 |
temporary differences (note 14) | ||
Income tax expense reported in the Income statement | (159,230) | (89,734) |
($’000) | 2023 | 2022 |
Profit before tax | 344,165 | 107,005 |
Tax calculated at 18.2% weighted average rate (2022: | (62,752) | (29,453) |
27.5%) 111 | ||
Impact of different tax rates 112 | (15,482) | (9,960) |
Non recognition of deferred tax on current year tax losses | (42,086) | (50,905) |
and other temporary differences | ||
Recognition of previously unrecognised deferred | (27,107) | 134,642 |
tax/derecognition of previously recognised deferred tax 113 | ||
Permanent differences 114 | (12,623) | (16,341) |
Foreign taxes | (29) | (54) |
Windfall tax 115 | - | (119,425) |
Tax effect of non-taxable income & allowances | 2,556 | 2,217 |
Other adjustments | (109) | 128 |
Prior year tax | (1,598) | (583) |
Taxation expense | (159,230) | (89,734) |
($’000) | 2023 | 2022 |
Total profit attributable to equity shareholders | 184,935 | 17,271 |
Effect of dilutive potential ordinary shares 116 | 4,450 | 4,054 |
189,385 | 21,325 |
2023 | 2022 | |
Basic weighted average number of shares | 178,447,141 | 177,931,019 |
Dilutive potential ordinary shares | 2,041,193 | 6,714,731 |
Diluted weighted average number of shares | 180,488,334 | 184,645,750 |
Basic earnings per share | $1.04/share | $0.10/share |
Diluted earnings per share | $1.05/share | $0.12/share |
Other property, | ||||
Oil and gas | Leased | plant and | ||
($’000) | assets 117 | assets 118 | equipment | Total |
Property, plant & equipment at cost: | ||||
At 1 January 2022 | 3,897,787 | 57,245 | 59,046 | 4,014,078 |
Additions | 742,665 | 1,195 | 1,534 | 745,394 |
Lease modification | - | 831 | - | 831 |
Disposal of assets | (900) | - | (900) | |
Capitalised borrowing cost | 109,184 | - | - | 109,184 |
Capitalised depreciation | 632 | - | - | 632 |
Change in decommissioning provision | 21,685 | - | - | 21,685 |
Other property, | ||||
Oil and gas | Leased | plant and | ||
($’000) | assets 117 | assets 118 | equipment | Total |
Other movements | (241) | 37 | (74) | (278) |
Foreign exchange impact | (31,388) | (596) | (388) | (32,372) |
At 31 December 2022 | 4,739,424 | 58,712 | 60,118 | 4,858,254 |
Additions | 469,023 | 38,278 | 2,203 | 509,504 |
Lease modification | - | 8,706 | - | 8,706 |
Disposal of assets | (111,448) | - | (111,448) | |
Capitalised borrowing cost | 17,658 | - | - | 17,658 |
Change in decommissioning provision | (2,504) | - | - | (2,504) |
Other movements | (313) | - | (307) | (620) |
Foreign exchange impact | 89,811 | 2,582 | 2,090 | 94,483 |
At 31 December 2023 | 5,201,651 | 108,278 | 64,104 | 5,374,033 |
Accumulated depreciation and impairment: | ||||
At 1 January 2022 | 442,522 | 19,102 | 52,981 | 514,605 |
Charge for the period | 71,464 | 10,091 | 1,171 | 82,726 |
Impairments | 27,878 | - | - | 27,878 |
Foreign exchange impact | 1,030 | 105 | 6 | 1,141 |
At 31 December 2022 | 542,894 | 29,298 | 54,158 | 626,350 |
Charge for the period | 287,926 | 15,432 | 1,808 | 305,166 |
Impairment | 342 | - | - | 342 |
Foreign exchange impact | 67,387 | 1,607 | 1,856 | 70,850 |
At 31 December 2023 | 898,549 | 46,337 | 57,822 | 1,002,708 |
Net carrying amount: | ||||
At 31 December 2022 | 4,196,530 | 29,414 | 5,960 | 4,231,904 |
At 31 December 2023 | 4,303,102 | 61,941 | 6,282 | 4,371,325 |
($’000) | 2023 | 2022 |
Cost of sales (note 7a) | 300,876 | 79,362 |
Administration expenses (note 7b) | 4,290 | 2,623 |
Other operating (income)/expenses | - | 109 |
Capitalised depreciation in oil & gas properties | - | 632 |
Total | 305,166 | 82,726 |
Payment for additions to property, plant and equipment | ||
($’000) | 2023 | 2022 |
Additions to property, plant and equipment | 533,364 | 877,726 |
Associated cash flows | ||
Payment for additions to property, plant and equipment | (436,043) | (395,753) |
Non-cash movements/presented in other cash flow lines | ||
Borrowing cost capitalised | (17,658) | (109,184) |
Impairment | (342) | (27,878) |
Right-of-use asset additions/modifications | (46,984) | (2,026) |
Lease payments related to capital activities | 16,194 | 12,669 |
Capitalised share-based payment charge | - | (199) |
Capitalised depreciation | - | (632) |
Change in decommissioning provision | 2,504 | (21,685) |
Movement in working capital | (51,035) | (333,038) |
Other | ||||
Exploration and | Intangible | |||
($’000) | evaluation assets | Goodwill | assets | Total |
Intangible assets at Cost: | ||||
At 1 January 2022 | 205,333 | 101,146 | 9,707 | 316,186 |
Additions | 139,911 | - | 1,113 | 141,024 |
Other movements | - | - | 280 | 280 |
Exchange differences | (6,890) | - | (125) | (7,015) |
31 December 2022 | 338,354 | 101,146 | 10,975 | 450,475 |
Additions | 56,379 | - | 273 | 56,652 |
Other movements | 313 | - | 307 | 620 |
Exchange differences | 2,670 | - | (12) | 2,658 |
At 31 December 2023 | 397,716 | 101,146 | 11,543 | 510,405 |
Other | ||||
Exploration and | Intangible | |||
($’000) | evaluation assets | Goodwill | assets | Total |
Accumulated amortisation and impairments: | ||||
At 1 January 2022 | 83,279 | - | 4,766 | 88,045 |
Charge for the period | 39 | - | 595 | 634 |
Impairment | 47,240 | 18,310 | - | 65,550 |
Exchange differences | (110) | - | (22) | (132) |
31 December 2022 | 130,448 | 18,310 | 5,339 | 154,097 |
Charge for the period | 46 | - | 932 | 978 |
Impairment | 26,583 | 2,175 | - | 28,758 |
Exchange differences | 1,197 | - | (14) | 1,183 |
31 December 2023 | 158,274 | 20,485 | 6,257 | 185,016 |
Net carrying amount | ||||
At 31 December 2022 | 207,906 | 82,836 | 5,636 | 296,378 |
At 31 December 2023 | 239,442 | 80,661 | 5,286 | 325,389 |
Payment for additions to intangible assets ($’000) | 2023 | 2022 |
Additions to intangible assets | 56,652 | 141,024 |
Associated cash flows | ||
Payment for additions to intangible assets | (105,024) | (64,414) |
Non-cash movements/presented in other cash flow lines | ||
Movement in working capital | 48,372 | (76,610) |
Accrued | ||||||||||
Right of | Prepaid | expenses and | ||||||||
Property, | use | expenses | Deferred | Retirement | other | |||||
Deferred tax | plant and | asset | Decom- | and other | Tax | expenses | benefit | short-term | ||
(liabilities)/assets ($’000) | equipment | IFRS 16 | missioning | receivables | Inventory | losses | for tax | liability | liabilities | Total |
At 1 January 2022 | (140,553) | (990) | 89,440 | (1,571) | 183 | 120,180 | 11,030 | 266 | 9,388 | 87,373 |
Increase/(decrease) for the period through: | ||||||||||
Profit or loss (Note 10) | (11,836) | (103) | 41,688 | 1,642 | 265 | 83,814 | (4,822) | (22) | (214) | 110,412 |
Other | ||||||||||
comprehensive income | (64) | (2,799) | (2,863) | |||||||
Exchange difference | 3,466 | 15 | (4,882) | 115 | (8) | (6,986) | (15) | (515) | (8,810) | |
31 December 2022 | (148,923) | (1,078) | 126,246 | 186 | 440 | 197,008 | 6,208 | 165 | 5,860 | 186,112 |
Increase/(decrease) for the period through: | ||||||||||
Profit or loss (Note 10) | (13,874) | (2,644) | (26,955) | (2,225) | (440) (57,185) | (630) | 163 | 3,958 | (99,832) | |
Other | ||||||||||
comprehensive income | - | - | - | - | - | - | - | 38 | - | 38 |
Exchange difference | (1,197) | (15) | 4,269 | (12) | 6 | 5,043 | 3 | 304 | 8,401 | |
31 December 2023 | (163,994) | (3,737) | 103,560 | (2,051) | 6 | 144,866 | 5,578 | 369 | 10,122 | 94,719 |
($'000) | 2023 | 2022 |
Deferred tax liabilities | (122,785) | (56,114) |
Deferred tax assets | 217,504 | 242,226 |
94,719 | 186,112 |
($'000) | 2023 | 2022 |
Cash and bank deposits | 346,772 | 427,888 |
346,772 | 427,888 |
($'000) | 2023 | 2022 |
Crude oil | 55,414 | 35,681 |
Hydrocarbon liquids | 1,685 | 2,367 |
Gas | 553 | 383 |
Raw materials and supplies | 52,474 | 54,916 |
Total inventories | 110,126 | 93,347 |
($'000) | 2023 | 2022 |
Trade and other receivables – current | ||
Financial items: | ||
Trade receivables | 297,305 | 215,215 |
Receivables from partners under JOA | 1,996 | 4,539 |
Other receivables 119 | 9,479 | 2,344 |
Government subsidies 120 | 82 | 3,025 |
Refundable VAT | 19,273 | 89,400 |
Accrued interest income | 1,016 | 1,445 |
329,151 | 315,968 | |
Non-financial items: | ||
Deposits and prepayments 121 | 19,174 | 15,084 |
Other deferred expense | 4,932 | 6,912 |
24,106 | 21,996 | |
353,257 | 337,964 | |
Trade and other receivables – non-current | ||
Financial items: | ||
Other tax recoverable | 15,544 | 14,701 |
15,544 | 14,701 |
($'000) | 2023 | 2022 |
Non-financial items: | ||
Deposits and prepayments | 17,612 | 11,726 |
Other non-current assets | 526 | 513 |
18,138 | 12,239 | |
33,682 | 26,940 |
31 December 2023 | Carrying | Contractual | 3 months | 3–12 | ||
($’000) | amounts | cash flows | or less | months | 1–2 years | 2–5 years |
Trade receivables | 297,305 | 305,436 | 237,559 | 56,781 | 11,096 | - |
Government | 82 | 82 | - | 82 | - | - |
subsidies | ||||||
Refundable VAT | 19,273 | 19,273 | 1,196 | 18,077 | - | - |
Receivables from | 1,996 | 1,996 | 1,996 | - | - | - |
partners under JOA | ||||||
Other receivables | 9,479 | 9,479 | 6,994 | 2,485 | - | - |
Other | 15,544 | 15,544 | - | - | 15,544 | |
tax recoverable | ||||||
Total | 343,679 | 351,810 | 247,745 | 77,425 | 26,640 | - |
31 December 2022 | Carrying | Contractual | 3 months | 3–12 | ||
($’000) | amounts | cash flows | or less | months | 1–2 years | 2–5 years |
Trade receivables | 215,215 | 218,709 | 198,665 | 13,949 | 6,095 | - |
Government | 3,025 | 3,025 | - | 3,025 | - | - |
subsidies | ||||||
Refundable VAT | 89,400 | 89,400 | 19,487 | 50,061 | 19,852 | - |
Receivables from | 4,539 | 4,539 | 4,539 | - | - | - |
partners under JOA | ||||||
Other receivables | 2,344 | 2,344 | 1,027 | 1,317 | - | - |
Other tax | 14,701 | 14,701 | - | - | 14,701 | |
recoverable | ||||||
Total | 329,224 | 332,718 | 223,718 | 68,352 | 40,648 | - |
Equity share | |||
capital | Share | Share | |
allotted and | capital | premium | |
Issued and authorised | fully paid | ($’000) | ($’000) |
At 1 January 2022 | 177,602,560 | 2,374 | 915,388 |
Issued during the year | |||
New shares | - | - | - |
Share based payment | 437,945 | 6 | - |
Share premium reduction | - | - | (500,000) |
At 31 December 2022 | 178,040,505 | 2,380 | 415,388 |
Issued during the year | |||
New shares | 4,422,013 | 57 | 49,943 |
Share based payment | 1,018,441 | 12 | - |
At 31 December 2023 | 183,480,959 | 2,449 | 465,331 |
$ cents per share | ($’000) | |||
2023 | 2022 | 2023 | 2022 | |
Dividends announced and paid in cash | ||||
Ordinary shares | ||||
March | 30 | - | 53,252 | - |
June | 30 | - | 53,411 | - |
September | 30 | 30 | 53,518 | 53,252 |
December | 30 | 30 | 53,517 | 53,252 |
Total | 120 | 60 | 213,698 | 106,504 |
($’000) | 2023 | 2022 |
Non-current | ||
Bank borrowings – after one year but within five years | ||
4.5% Senior Secured notes due 2024 ($625 million) | - | 620,461 |
4.875% Senior Secured notes due 2026 ($625 million) | 619,932 | 617,912 |
Bank borrowings – more than five years | ||
6.5% Senior Secured notes due 2027 ($450 million) | 444,313 | 442,879 |
5.375% Senior Secured notes due 2028 ($625 million) | 618,145 | 616,767 |
5.875% Senior Secured notes due 2031 ($625 million) | 616,762 | 615,890 |
8.50% Senior Secured notes due 2033 ($750 million) | 733,653 | - |
BSTDB Loan and Greek State Loan Notes | 108,392 | 61,437 |
Carrying value of non-current borrowings | 3,141,197 | 2,975,346 |
Current | ||
Revolving credit facility | 80,000 | - |
Convertible loan notes ($50 million) | - | 45,550 |
Carrying value of current borrowings | 80,000 | 45,550 |
Carrying value of total borrowings | 3,221,197 | 3,020,896 |
($’000) | 2023 | 2022 |
Current borrowings | 80,000 | 45,550 |
Non-current borrowings | 3,141,197 | 2,975,346 |
Total borrowings | 3,221,197 | 3,020,896 |
Less: | ||
Cash and cash equivalents | (346,772) | (427,888) |
Restricted cash | (25,606) | (74,776) |
Net Debt | 2,848,819 | 2,518,232 |
Total equity | 686,115 | 650,198 |
Borrowing costs | |||||||||
including | |||||||||
amortisation of | Foreign | ||||||||
Cash | Cash | Reclass- | Lease | arrangement | exchange | 31 | |||
($'000) | 1 January | inflows | outflows | ification | Additions | modification | fees | impact | December |
2023 | 3,335,646 | 905,038 | (1,018,175) | (71,261) | 38,222 | 8,860 | 224,123 | 1,069 | 3,423,522 |
Senior Secured Notes | 2,913,909 | 750,000 | (800,522) | (23,613) | - | - | 193,009 | - | 3,032,783 |
Convertible loan notes | 45,550 | - | - | (50,000) | - | - | 4,450 | - | - |
Current borrowings RCF | - | 110,000 | (30,000) | - | - | - | - | - | 80,000 |
Long-term borrowings | 61,437 | 45,038 | (5,576) | 1,257 | - | - | 6,104 | 154 | 108,414 |
Lease liabilities | 32,272 | - | (18,732) | 1,095 | 38,222 | 8,860 | 2,464 | 915 | 65,096 |
Deferred licence payments | 51,832 | - | (13,345) | - | - | - | 7,667 | - | 46,154 |
Contingent Consideration | 86,320 | - | - | - | - | - | 4,755 | - | 91,075 |
Deferred consideration of | 144,326 | - | (150,000) | - | - | - | 5,674 | - | - |
acquisition of minority | |||||||||
2022 | 3,294,460 | 63,463 | (213,068) | (122) | 949 | (66) | 194,984 | (4,954) | 3,335,646 |
Senior Secured Notes | 2,905,631 | - | (156,694) | - | - | - | 164,972 | - | 2,913,909 |
Convertible loan notes | 41,496 | - | - | - | - | - | 4,054 | - | 45,550 |
Long -term borrowings | - | 63,463 | - | - | - | - | 1,743 | (3,769) | 61,437 |
Lease liabilities | 44,425 | - | (14,023) | (122) | 949 | (66) | 2,294 | (1,185) | 32,272 |
Deferred licence payments | 57,230 | - | (12,351) | - | - | - | 6,953 | - | 51,832 |
Contingent consideration | 78,450 | 7,870 | 86,320 | ||||||
Deferred consideration of | 167,228 | - | (30,000) | - | - | - | 7,098 | - | 144,326 |
acquisition of minority |
($’000) | 2023 | 2022 |
Defined benefit obligation | 1,595 | 1,675 |
Provision for retirement benefits recognised | 1,595 | 1,675 |
Allocated as: | ||
Non-current portion | 1,595 | 1,675 |
1,595 | 1,675 |
($’000) | 2023 | 2022 |
At 1 January | 1,675 | 2,766 |
Current service cost | 88 | 163 |
Interest cost | 59 | 52 |
Extra payments or expenses | 1 | 3,233 |
Actuarial losses – from changes in financial assumptions | 161 | (267) |
Benefits paid | (433) | (4,100) |
Exchange differences | 44 | (172) |
At 31 December | 1,595 | 1,675 |
2023 | 2022 | |
Greece | ||
Discount rate | 3.57% | 4.10% |
Expected rate of salary increases | 3.54% | 3.54% |
Average life expectancy over retirement age | 24.0 years | 19.7 years |
Inflation rate | 2.10% | 2.20% |
Italy | ||
Discount rate | 3.20% | 0.94% |
Expected rate of salary increases | N/A | N/A |
Average life expectancy over retirement age | 17.1 years | 20.9 years |
Inflation rate | 2.00% | 2.00% |
($’000) | 2023 | 2022 |
Greece | ||
Percentage Effect on defined benefit obligation | ||
Change + 0.5% in Discount rate | -3% | -3% |
Change – 0.5% in Discount rate | 3% | 3% |
Change +0.5% in Expected rate of salary increases | 3% | 3% |
Change -0.5% in Expected rate of salary increases | -3% | -3% |
Italy | ||
Percentage Effect on defined benefit obligation | ||
Change + 0.5% in Discount rate | -1% | -1% |
Change – 0.5% in Discount rate | 1% | 1% |
($’000) | 2023 | 2022 |
Greece | ||
Percentage Effect on current service cost | ||
Change + 0.5% in Discount rate | -4% | -4% |
Change – 0.5% in Discount rate | 4% | 4% |
Change +0.5% in Expected rate of salary increases | 4% | 5% |
Change -0.5% in Expected rate of salary increases | -4% | -5% |
Provision for | |||
litigation and | |||
($'000) | Decommissioning | other claims | Total |
At 1 January 2022 | 802,098 | 11,294 | 813,392 |
New provisions | - | 1,619 | 1,619 |
Change in estimates | 49,313 | (551) | 48,762 |
Recognised in property, plant and equipment | 21,685 | 21,685 | |
Recognised in profit& loss | 27,628 | (551) | 27,077 |
Spend | (8,898) | (344) | (9,242) |
Reclassification | - | (1,568) | (1,568) |
Unwinding of discount | 21,495 | - | 21,495 |
Currency translation adjustment | (55,251) | (1,104) | (56,355) |
At 31 December 2022 | 808,757 | 9,346 | 818,103 |
Current provisions | 8,376 | - | 8,376 |
Non-current provisions | 800,381 | 9,346 | 809,727 |
At 1 January 2023 | 808,757 | 9,346 | 818,103 |
New provisions | 4,913 | - | 4,913 |
Change in estimates | (24,413) | (2,076) | (26,489) |
Recognised in property, plant and equipment | (7,417) | - | (7,417) |
Recognised in profit& loss | (16,996) | (2,076) | (19,072) |
Spend | (18,697) | - | (18,697) |
Reclassification | (1,023) | - | (1,023) |
Unwinding of discount | 31,255 | - | 31,255 |
Currency translation adjustment | 29,884 | 240 | 30,124 |
At 31 December 2023 | 830,676 | 7,510 | 838,186 |
Provision for | |||
litigation and | |||
($'000) | Decommissioning | other claims | Total |
Current provisions | 51,824 | - | 51,824 |
Non-current provisions | 778,852 | 7,510 | 786,362 |
Discount | Cessation of | |||||
Inflation | rate | production | Spend in | 2023 | 2022 | |
assumption | assumption | assumption | 2023 | ($'000) | ($'000) | |
Greece | 1.8%- 2.7% | 3.08% | 2034 | - | 19,359 | 13,036 |
Italy | 3.0%- 2.0% | 4.17% | 2023–2039 | 8,831 | 497,827 | 519,749 |
UK | 2.34% | 3.31% | 2023–2030 | 9,866 | 202,874 | 176,063 |
Israel | 3.0%- 1.6% | 4.18% | 2044 | - | 92,613 | 84,299 |
Croatia | 3.0%- 2.0% | 4.17% | 2036 | - | 18,003 | 15,610 |
Total | 18,697 | 830,676 | 808,757 |
($’000) | 2023 | 2022 |
Trade and other payables – current | ||
Financial items: | ||
Trade accounts payable | 225,451 | 298,091 |
Payables to partners under JOA 122 | 170,470 | 58,336 |
Deferred licence payments due within one year | 46,154 | 13,345 |
Deferred consideration for acquisition of minority | - | 144,326 |
Other payables 123 | 53,756 | 34,644 |
Contingent consideration (note 26.1) | 91,075 | - |
Short term lease liability | 16,498 | 9,208 |
Deferred income | 548 | |
VAT payable | 20 | |
603,972 | 557,950 | |
Non-financial items: | ||
Accrued expenses 124 | 65,033 | 98,650 |
Contract liability 125 | - | 56,230 |
Other finance costs accrued (note 9) | 63,893 | 39,672 |
Social insurance and other taxes | 4,705 | 4,372 |
133,631 | 198,924 | |
737,603 | 756,874 | |
Trade and other payables – non-current | ||
Financial items: | ||
Trade and other payables 126 | 117,796 | 169,360 |
Deferred licence payments 127 | - | 38,488 |
Contingent consideration (note 26.1) | - | 86,320 |
($’000) | 2023 | 2022 |
Long term lease liability | 48,598 | 23,063 |
166,394 | 317,231 | |
Non-financial items: | ||
Social insurance | 529 | 827 |
529 | 827 | |
166,923 | 318,058 |
($’000) | 2023 | 2022 |
Energean Deferred Share Bonus Plan (“ DSBP ”) | 1,913 | 1,332 |
Energean Long Term Incentive Plan (“ LTIP ”) | 5,427 | 4,911 |
Total share-based payment charge | 7,340 | 6,243 |
Capitalised to intangible and tangible assets | - | 199 |
Expensed as administration expenses (note 8) | 7,340 | 6,044 |
Total share-based payment charge | 7,340 | 6,243 |
Contingent consideration | 2023 |
1 January | 86,320 |
Fair value adjustment including | 4,755 |
Discount unwinding | (1,855) |
Unrealised loss on derivates | 6,610 |
31 December | 91,075 |
31 December 2023 | 31 December 2022 | |||
($’000) | Carrying value | Fair value | Carrying value | Fair value |
Senior Secured notes (note 21) | 3,032,783 | 2,775,135 | 2,913,909 | 2,716,625 |
($’000) | 2023 | 2022 |
Impact on finance costs | ||
Interest rates increase +0.5% | 401 | 135 |
Interest rates decrease -0.5% | (401) | (135) |
31 December | 31 December | |
($’000) | 2023 | 2022 |
Trade receivables and receivables from partners under JOA | 308,078 | 224,319 |
Allowance for impairment | (8,777) | (4,565) |
Total | 299,301 | 219,754 |
31 December 2023 | 31 December 2022 | |||
Trade | Trade | |||
($’000) | receivables | Allowance | receivables | Allowance |
Not yet due | 38,309 | (2,022) | 75,573 | (2,377) |
Past due by less than one month | 14,200 | (750) | 27,654 | (870) |
Past due by one to three months | 34,411 | (1,816) | - | - |
Past due by three to six months | 33,684 | (1,778) | 11,032 | (347) |
Past due by more than six months | 34,004 | (1,795) | 6,095 | (192) |
Total | 154,608 | (8,161) | 120,354 | (3,786) |
31 December | 31 December | |
($’000) | 2023 | 2022 |
Italy | 36,854 | 57,000 |
United Kingdom | 2,260 | 6,491 |
Egypt | 154,638 | 120,361 |
Greece | 189 | 2,976 |
Israel | 114,139 | 37,491 |
Total | 308,080 | 224,319 |
($'000) | 2023 | 2022 |
Aa2 | 895 | - |
A1 | 30,769 | 294,505 |
A2 | 313,040 | 96,599 |
A3 | 75 | 31,084 |
BBB | 21,098 | 30,826 |
BB | - | 48,403 |
B | 3 | - |
B3 | 6,488 | 1,247 |
372,368 | 502,664 |
Liabilities | Assets | |||
($’000) | 2023 | 2022 | 2023 | 2022 |
United Kingdom Pounds (£) | 134,415 | 43,433 | 104,371 | 16,008 |
Euro | 862,698 | 816,719 | 1,175,741 | 653,420 |
CAD | 18 | 17 | - | - |
NOK | 22 | 7,977 | 1 | 22 |
ILS | 7,874 | 9,354 | 30,441 | 19,383 |
SGD | - | 63 | - | 109 |
EGP | 263 | 727 | 4,951 | 16,983 |
Total | 1,005,290 | 878,290 | 1,315,505 | 705,926 |
31 December 2023 | ||||||||||||||
USD | GBP | Euro | ILS | NOK | SGD | EGP | ||||||||
variation | variation | variation | variation | variation | variation | variation | ||||||||
10% | -10% | 10% | -10% | 10% | -10% | 10% | -10% | 10% | -10% | 10% | -10% | 10% | -10% | |
Effect on profit before tax | (3,768) | 2,996 | (30) | (675) | (5,004) | 4,886 | 2,257 | (2,052) | - | - | - | - | 32 | (25) |
Effect on pre-tax equity | (3,768) | 2,996 | (30) | (675) | (5,004) | 4,886 | 2,257 | (2,052) | - | - | - | - | 32 | (25) |
31 December 2022 | |||||||||||||
USD | GBP | Euro | ILS | NOK | SGD | EGP | |||||||
variation | variation | variation | variation | variation | variation | variation | |||||||
10% | -10% | 10% | -10% | 10% | -10% | 10% | -10% 10% | -10% | 10% | -10% | 10% | -10% | |
Effect on profit before tax | 12,927 | (3,634) | (2,415) | 1,883 | (6,394) | 6,986 | 5 | (4) 1,003 | (912) | (793) | 721 | 25 | 25 |
Effect on pre-tax equity | 12,927 | (3,634) | (2,415) | 1,883 | (6,394) | 6,986 | 5 | (4) 1,003 | (912) | (793) | 721 | 25 | 25 |
Carrying | Contractual | 3 months | 3–12 | More than | |||
($'000) | amounts | cash flows | or less | months | 1–2 years | 2–5 years | 5 years |
31 December 2023 | |||||||
Bank | 3,221,197 | 3,939,304 | 96,500 | 88,977 | 952,249 | 898,567 | 1,903,011 |
loans | |||||||
Lease | 65,096 | 74,656 | 4,279 | 14,302 | 27,919 | 12,378 | 15,778 |
liabilities | |||||||
Trade and | 705,270 | 740,980 | 251,215 | 349,765 | 140,000 | - | - |
other | |||||||
payables | |||||||
Total | 3,991,563 | 4,754,940 | 351,994 | 453,044 1,120,168 | 910,945 | 1,918,789 |
Carrying | Contractual | 3 months | 3–12 | More than 5 | |||
($'000) | amounts | cash flows | or less | months | 1–2 years | 2–5 years | years |
31 December 2022 | |||||||
Bank | 2,975,346 | 3,869,648 | 64,453 | 98,480 | 910,680 | 1,291,207 | 1,504,828 |
loans | |||||||
Lease | 32,271 | 33,207 | 2,231 | 6,503 | 2,967 | 19,952 | 1,554 |
liabilities | |||||||
Trade and | 936,120 | 984,802 | 311,602 | 337,634 | 238,692 | 96,874 | - |
other | |||||||
payables | |||||||
Total | 3,943,737 | 4,887,657 | 378,286 | 442,617 1,152,339 | 1,408,033 | 1,506,382 |
($’000) | Nature of transactions | 2023 | 2022 |
Other related party “Seven Marine” | Vessel leasing and services | 2,013 | 2,001 |
Other related party “Prime Marine | Construction of field support | - | 8,060 |
Energy Inc” | vessel | ||
2,013 | 10,061 |
($’000) | Nature of balance | 2023 | 2022 |
Seven Marine | Vessel leasing and services | - | 702 |
- | 702 |
Annual | ||||
bonus paid | ||||
31 December 2023 ($’000) | Salary and fees | Benefits | in cash | Total |
Executive Directors | 1,561 | 75 | 1,909 | 3,545 |
Non-Executive Directors | 761 | - | - | 761 |
Total | 2,322 | 75 | 1,909 | 4,306 |
Annual | ||||
bonus paid | ||||
31 December 2022 ($’000) | Salary and fees | Benefits | in cash | Total |
Executive Directors | 1,667 | 157 | 1,570 | 3,394 |
Non-Executive Directors | 794 | - | - | 794 |
Total | 2,461 | 157 | 1,570 | 4,188 |
($’000) | 2023 | 2022 |
Capital Commitments | ||
Due within one year | 195,903 | 174,071 |
Due later than one year but within two years | 20,963 | 186,596 |
Due later than two years but within five years | 6,230 | 5,961 |
223,096 | 366,628 | |
Performance guarantees 128 | ||
Greece | 4,522 | 4,170 |
Israel | 53,006 | 97,572 |
Egypt | - | 2,000 |
UK | 95,743 | 83,976 |
Italy | 16,140 | 11,461 |
169,411 | 199,179 |
Shareholding | Shareholding | |||
Country of | At 31 | At 31 | ||
incorporation/registered | Principal | December | December | |
Name of subsidiary | office | activities | 2023 (%) | 2022 (%) |
Energean E&P | 22 Lefkonos Street, 2064 | Holding | 100 | 100 |
Holdings Ltd. | Nicosia, Cyprus | Company | ||
Energean Capital | 22 Lefkonos Street, 2064 | Holding | 100 | 100 |
Ltd. | Nicosia, Cyprus | Company | ||
Energean Group | 44 Baker Street, London | Oil and gas | 100 | 100 |
Services Ltd. | W1U 7AL, United Kingdom | exploration, | ||
development and | ||||
production | ||||
Energean Oil & Gas | 32 Kifissias Avenue, | Oil and gas | 100 | 100 |
S.A. | Marousi Athens, 151 25, | exploration, | ||
Greece | development and | |||
production | ||||
Energean | 22 Lefkonos Street, 2064 | Oil and gas | 100 | 100 |
International Ltd. | Nicosia, Cyprus | exploration, | ||
development and | ||||
production | ||||
Energean Israel Ltd. | 22 Lefkonos Street, 2064 | Oil and gas | 100 | 100 |
Nicosia, Cyprus | exploration, | |||
development and | ||||
production | ||||
Energean | 22 Lefkonos Street, 2064 | Oil and gas | 100 | 100 |
Montenegro Ltd. | Nicosia, Cyprus | exploration, | ||
development and | ||||
production | ||||
Energean Israel | Andre Sakharov 9, Haifa, | Gas | 100 | 100 |
Transmission Ltd. | Israel | transportation | ||
license holder | ||||
Energean Israel | Andre Sakharov 9, Haifa, | Financing | 100 | 100 |
Finance Ltd. | Israel | activities | ||
Energean Egypt Ltd. | 22 Lefkonos Street, 2064 | Oil and gas | 100 | 100 |
Nicosia, Cyprus | exploration, | |||
development and | ||||
production | ||||
Energean Hellas | 22 Lefkonos Street, 2064 | Oil and gas | 100 | 100 |
Ltd. | Nicosia, Cyprus | exploration, | ||
development and | ||||
production | ||||
Energean Italy | 31 Foro Buonaparte, | Oil and gas | 100 | 100 |
S.p.a. | 20121 Milano, Italy | exploration, | ||
development and | ||||
production | ||||
Energean Sicilia | Via Salvatore Quasimodo | Oil and gas | 100 | 100 |
S.r.l. | 2 – 97100 Ragusa | exploration, | ||
(Ragusa) |
Shareholding | Shareholding | |||
Country of | At 31 | At 31 | ||
incorporation/registered | Principal | December | December | |
Name of subsidiary | office | activities | 2023 (%) | 2022 (%) |
development and | ||||
production | ||||
Energean | 44 Baker Street, London | Oil and gas | 100 | 100 |
Exploration Ltd. | W1U 7AL, United Kingdom | exploration, | ||
development and | ||||
production | ||||
Energean UK Ltd. | 44 Baker Street, London | Oil and gas | 100 | 100 |
W1U 7AL, United Kingdom | exploration, | |||
development and | ||||
production | ||||
Energean Egypt | Block #17, City Center, 5th | Oil and gas | 100 | 100 |
Energy Services | Settlement, New Cairo, | exploration, | ||
JSC | 11835, Egypt | development and | ||
production | ||||
Energean | 44 Baker Street, London | Oil and gas | 100 | 100 |
Investments Ltd. | W1U 7AL, United Kingdom | exploration, | ||
development and | ||||
production | ||||
Energean Morocco | 44 Baker Street, London | Oil and gas | 100 | 100 |
Ltd. | W1U 7AL, United Kingdom | exploration, | ||
development and | ||||
production |
Group’s | ||||||
Licence/unit | Fiscal | working | Joint | |||
Country | area | Fields | regime | interest | operation | Operator |
Israel | ||||||
Karish | Karish North, Karish | Concession | 100% | No | NA | |
Main | ||||||
Tanin | Tanin | Concession | 100% | No | NA | |
Egypt | ||||||
Abu Qir | Abu Qir, Abu Qir | PSC | 100% | No | NA | |
North, Abu Qir West, | ||||||
Yazzi (32.75%) | ||||||
NEA | Yazzi (67.25%), | PSC | 100% | No | NA | |
Python | ||||||
NI | Field A (NI-1X), Field | PSC | 100% | No | NA | |
B (NI-3X), NI-2X, | ||||||
Viper (NI-4X) | ||||||
Greece | ||||||
Prinos | Prinos, Epsilon | Concession | 100% | No | NA |
Group’s | ||||||
Licence/unit | Fiscal | working | Joint | |||
Country | area | Fields | regime | interest | operation | Operator |
South Kavala | Concession | 100% | No | NA | ||
Katakolo | Katakolo | Concession | 100% | No | NA | |
(undeveloped) | ||||||
Italy | ||||||
C.C6.EO | Vega A (Vega B, | Concession | 100% 129 | Yes | Energean | |
undeveloped) | ||||||
B.C8.LF | Rospo Mare | Concession | 100% 130 | Yes | Energean | |
Fiume tenna | Verdicchio | Concession | 100% | No | Energean | |
B.C7.LF | Sarago, cozza, | Concession | 95% | Yes | Energean | |
vongola | ||||||
B.C11.AS | Gianna | Concession | 49% | Yes | ENI | |
GIANNA | (undeveloped) | |||||
Garaguso | Accettura | Concession | 50% | Yes | Energean | |
A.c14.AS | Rosanna and Gaia | Concession | 50% | Yes | ENI | |
A.C15.AX | Valentina, Raffaella, | Concession | 10% | Yes | ENI | |
Emanuela, Melania | ||||||
A.c16.AG | Delia, Demetra, Sara, | Concession | 30% | Yes | ENI | |
Dacia, Nicoletta | ||||||
A.C8.ME | Anemone and | Concession | 19% and | Yes | ENI | |
Azelea 131 | 15.675% | |||||
Masseria | Appia and Salacaro | Concession | 50% | Yes | Energean | |
Monaco | (undeveloped) | |||||
G.C1.AG | Cassiopea , Gemini, | Concession | 40% | Yes | ENI | |
Centauro | ||||||
B.C14.AS | Calipso and Clara | Concession | 49% | Yes | ENI | |
West | ||||||
B.C20.AS | Carlo, Clotilde e | Concession | 49% | Yes | ENI | |
Didone | ||||||
(undeveloped) | ||||||
Montignano | Cassiano and | Concession | 50% | Yes | Energean | |
Castellaro | ||||||
B.C13.AS | Clara Est, Clara | Concession | 49% | Yes | ENI | |
Nord, Clara NW, | ||||||
(Cecilia | ||||||
undeveloped) | ||||||
Comiso (EIS) | Comiso | Concession | 100% | No | NA | |
A.c13.AS | Daria, ( Manuela | Concession | 49% | Yes | ENI | |
,Arabella, Ramona | ||||||
undeveloped) |
Group’s | ||||||
Licence/unit | Fiscal | working | Joint | |||
Country | area | Fields | regime | interest | operation | Operator |
B.C10.AS | Emma West and | Concession | 49% | Yes | ENI | |
Giovanna | ||||||
A.C36.AG | Fauzia | Concession | 40% | Yes | ENI | |
Torrente | Grottammare | Concession | 76% | Yes | Petrorep | |
menocchia | (undeveloped) | |||||
Montegranaro | Leoni | Concession | 50% | Yes | Gas Plus | |
Lucera | Lucera | Concession | 4.8% | Yes | GPI | |
Monte Urano | San Lorenzo | Concession | 40% | Yes | Energean | |
A.C21.AG | Naide | Concession | 49% | Yes | ENI | |
Colle di lauro | Portocannone | Concession | 83.32% | Yes | Energean | |
Porto | Porto civitanova | Concession | 40% | Yes | GPI | |
civitanova | ||||||
Quarto | Quarto | Concession | 33% | Yes | Padana | |
Energia | ||||||
A.C17.AG | Regina | Concession | 25% | Yes | ENI | |
S. Andrea | Concession | 50% | Yes | Canoel | ||
B.C2.LF | San Giorgio Mare | Concession | 100% | Yes | Energean | |
San Marco | San Marco | Concession | 20% | No | ENI | |
B.C1.LF | Santo Stefano | Concession | 95% | Yes | Energean | |
Mafalda | Sinarca | Concession | 40% | Yes | Gas Plus | |
B.C9.AS | Squalo Centrale | Concession | 33% | Yes | ENI | |
Massignano | Talamonti | Concession | 50% | Yes | Energean | |
Masseria | Traetta | Concession | 14% | Yes | Canoel | |
Grottavecchia | ||||||
S. Anna (EIS) | Tresauro | Concession | 25% | Yes | Enimed | |
Torrente | Vigna Nocelli | Concession | 50% | Yes | Rockhopper | |
Celone | (Masseria Conca | Italia | ||||
undeveloped) | ||||||
UK | ||||||
Tors | Garrow, Kilmar | Concession | 68% | Yes | Alpha | |
Petroleum | ||||||
Markham | Concession | 3% | Yes | Spirit | ||
Energy | ||||||
Scott | Concession | 10% | Yes | CNOOC | ||
Telford | Concession | 16% | Yes | CNOOC | ||
Wenlock | Concession | 80% | Yes | Alpha | ||
Petroleum | ||||||
Croatia | ||||||
Izabela | PSC | 70% | No | NA |
Group’s | ||||||
working | Joint | |||||
Country | Concession | Fields | Fiscal regime | interest | operation | Operator |
Israel | ||||||
Blocks 12, | Katlan, Hermes and | Concession | 100% | No | N/A | |
21, 23, 31 | Hercules | |||||
Egypt | ||||||
East North | PSC | |||||
Bir El Nus | ||||||
50% | Yes | Energean | ||||
Greece | ||||||
Block-2 | Concession | 75% | Yes | Energean | ||
Prinos | Prinos CO2 Storage | Concession | 100% | No | N/A | |
Italy | ||||||
G.R13.AG | Lince prospect | Concession | 40% | Yes | ENI | |
G.R.14.AG | Panda, Vela prospect | Concession | 40% | Yes | ENI | |
Croatia | ||||||
Irena | PSC | 70% | No | NA |
($’000) | Notes | 2023 | 2022 |
Assets | |||
Non-current assets | |||
Investment in subsidiaries | 3 | 1,289,481 | 1,163,565 |
Property plant and equipment | 34 | 46 | |
Other intangible assets | 47 | 55 | |
Loans and other intercompany receivables | 4 | 173,509 | 334,116 |
1,463,071 | 1,497,782 | ||
Current assets | |||
Trade and other receivables | 6 | 23,414 | 74,909 |
Cash and cash equivalents | 1,202 | 336 | |
24,616 | 75,245 | ||
Total assets | 1,487,687 | 1,573,027 | |
Equity and liabilities | |||
Shareholders’ equity | |||
Share capital | 9 | 2,449 | 2,380 |
Share premium | 9 | 465,331 | 415,388 |
Other reserves | 5 | - | 10,459 |
Share based payment reserve | 32,939 | 25,611 | |
Retained earnings | 447,626 | 615,200 | |
948,345 | 1,069,038 | ||
Non-current liabilities | |||
Other payables | 516 | 786 | |
Borrowings | 8 | 444,313 | 442,879 |
444,829 | 443,665 | ||
Current liabilities | |||
Trade and other payables | 7 | 14,513 | 14,774 |
Borrowings | 8 | 80,000 | 45,550 |
Total current liabilities | 94,513 | 60,324 | |
Total liabilities | 539,342 | 503,989 | |
Total equity and liabilities | 1,487,687 | 1,573,027 |
Equity | ||||||
Share | component | |||||
based | of | |||||
Share | Share | payment | convertible | Retained | Total | |
($’000) | capital | premium | reserve | bonds | earnings | equity |
At 1 January 2022 | 2,374 | 915,388 | 19,374 | 10,459 | 197,491 | 1,145,086 |
Profit for the year | - | - | - | 24,213 | 24,213 | |
Transactions with owners | ||||||
of the company | ||||||
Exercise of share options | 6 | - | (6) | - | - | - |
Share premium reduction | - | (500,000) | - | - | 500,000 | - |
(note 9) | ||||||
Share based payment | - | - | 6,243 | - | - | 6,243 |
charges | ||||||
Dividend Paid (note 5) | - | - | - | - | (106,504) | (106,504) |
At 31 December 2022 | 2,380 | 415,388 | 25,611 | 10,459 | 615,200 | 1,069,038 |
Profit for the year | - | - | - | 35,665 | 35,665 | |
Transactions with owners | ||||||
of the company | ||||||
Share based payment | - | - | 7,340 | - | - | 7,340 |
charges | ||||||
Exercise of share options | 12 | - | (12) | - | - | - |
Conversion of the loan | 57 | 49,943 | - | (10,459) | 10,459 | 50,000 |
note (note 8) | ||||||
Dividend paid (note 5) | - | - | - | - | (213,698) | (213,698) |
At 31 December 2023 | 2,449 | 465,331 | 32,939 | - | 447,626 | 948,345 |
$'000 | |
At 1 January 2023 | 1,163,565 |
Additions | 125,916 |
At 31 December 2023 | 1,289,481 |
($’000) | 2023 | 2022 |
Loans to subsidiaries | 172,294 | 332,050 |
Receivables from share-based awards to subsidiary undertakings | 1,215 | 2,066 |
Total | 173,509 | 334,116 |
$ cents per share | ($’000) | |||
2023 | 2022 | 2023 | 2022 | |
Dividends announced and paid in cash | ||||
March | 30 | - | 53,252 | - |
June | 30 | - | 53,411 | - |
September | 30 | 30 | 53,518 | 53,252 |
December | 30 | 30 | 53,517 | 53,252 |
Total | 120 | 60 | 213,698 | 106,504 |
31 | 31 | |
December | December | |
($’000) | 2023 | 2022 |
Total equity | 948,345 | 1,069,038 |
Non-distributable | ||
Share capital | (2,449) | (2,380) |
Share premium (note 9) | (465,331) | (415,388) |
Equity component of convertible bonds 132 | - | (10,459) |
Unrealised profits included in retained earnings reserve | (228,326) | (232,788) |
Unrealised share based payment reserve 133 | (16,431) | (13,340) |
Total distributable reserves | 235,808 | 394,683 |
($’000) | 2023 | 2022 |
Financial items | ||
Due from subsidiary undertakings | 22,519 | 74,004 |
Refundable VAT | 315 | 374 |
22,834 | 74,378 | |
Non-financial items | ||
Deposits and prepayments | 580 | 531 |
Total trade and other receivables | 23,414 | 74,909 |
($’000) | 2023 | 2022 |
Staff costs accrued | 2,636 | 1,906 |
Trade payables | 2,534 | 3,219 |
Due to subsidiary undertakings | 900 | 1,515 |
Finance costs accrued | 7,215 | 6,161 |
Accrued expenses | 913 | 1,718 |
Income taxes | 52 | 36 |
Social insurance and other taxes | 206 | 170 |
Other creditors | 57 | 49 |
Total trade and other payables | 14,513 | 14,774 |
($’000) | 2023 | 2022 |
Non-current | ||
Senior Secured notes | 444,313 | 442,879 |
Carrying value of non-current borrowings | 444,313 | 442,879 |
Current | ||
Convertible loan notes | - | 45,550 |
Revolving credit line facility | 80,000 | - |
Carrying value of current borrowings | 80,000 | 45,550 |
2022 | 2023 | 2022 | |
Authorised | |||
At 1 January 2022 | 177,602,560 | 2,374 | 915,388 |
Share premium reduction | - | - | (500,000) |
Issued during the period | - | - | - |
New shares | - | - | - |
Employee share schemes | 437,945 | 6 | - |
At 31 December 2022 | 178,040,505 | 2,380 | 415,388 |
Share premium reduction | - | - | - |
Issued during the period | - | - | - |
New shares (Note A) | 4,422,013 | 57 | 49,943 |
Employee share schemes | 1,018,441 | 12 | - |
At 31 December 2023 | 183,480,959 | 2,449 | 465,331 |
($’000) | 2023 | 2022 |
Salaries 134 | 7,129 | 5,892 |
Social insurance costs and other funds | 2,033 | 785 |
Share-based payments | 4,249 | 3,847 |
Pension contribution & insurance | 198 | 305 |
Total staff costs | 13,609 | 10,829 |
($’000) | 2023 | 2022 |
Loans to subsidiaries | 172,294 | 332,050 |
Receivables from share-based awards to subsidiary undertakings | 1,215 | 2,066 |
Trade and other receivables | 22,519 | 74,004 |
Total amounts receivable from subsidiary undertakings | 196,028 | 408,120 |
Amounts payable to subsidiary undertakings | 900 | 1,515 |
Total amounts outstanding | 195,128 | 406,605 |