RNS Number:6907E
Tersus Energy Plc
27 September 2007


                               TERSUS ENERGY PLC

                          ("Tersus" or the "Company")

                                Interim Results

Introduction

During the six months to 30 June 2007 Tersus has continued to be capital
constrained and has made slow progress. Nevertheless, most parts of the business
have moved forward. However, it remains the case that Tersus will require
additional finance in the coming three months. Your directors continue to
explore a number of avenues to access additional capital to ensure that current
opportunities are not lost and that additional time is made available for the
introduction of a strategic partner or for disposal of one of the company's
assets.

Financial Results

   *Revenue of #1.14 million consisting of: Navitas #0.84 million; Envinta
    #0.28 million; advisory services #0.02 million (30 June 2006 - #1.65 million
    consisting of: Navitas #1.22 million; Envinta #0.06 million; advisory
    services #0.37 million; 31 December 2006 - #4.52 million consisting of:
    Navitas #2.35 million; Envinta #0.35 million; advisory services #1.82
    million).
   *Pre tax profit of #0.04 million (30 June 2006 - loss of #0.31 million; 31
    December 2006 - loss of #0.68 million).
   *Net assets of #5.08 million (30 June 2006 - #5.57 million; 31 December
    2006 - #5.13 million).
   *Included in the pre tax profit for the period ended 30 June 2007 is a
    profit of #0.50 million which is the increase in the fair value of the
    investment in HT Blade (see note 5 to the condensed consolidated interim
    financial statements).


Tersus Energy Controls (TEC)

   *Navitas Technologies Inc ('Navitas'), our 100 per cent owned developer
    and manufacturer of electronic control equipment, made progress during the
    six months. Despite cash constraints a programme of product development has
    been maintained and is expected to result in additional sales in the second
    half of this year. At the same time, the customer base has been broadened.
    The strategy of broadening the customer base has been proven during the year
    to date as some of Navitas' major customers have suffered a shortfall in
    their own sales volumes and thus their order levels from Navitas have
    dropped. The revenue for the first half year was CAN $1.88 million compared
    to CAN $2.50 million for the first six months last year and CAN $4.91
    million for the year ended 31 December 2006. Earnings before interest, tax
    and depreciation ('EBITDA') for the first half year was breakeven compared
    to an equivalent profit of CAN $0.14 million for the first half last year
    and a profit of CAN$0.29 million for the year ended 31 December 2006.
   *Envinta Corporation Inc ('Envinta'), our 100 per cent owned developer of
    energy and environmental information software has also made progress in
    2007. New customer contracts have been signed with EDF and Siemens and
    further sales are under discussion with additional blue chip prospective
    customers. Revenue for the six months to June 2007 was US $0.55 million
    (compared to US $0.12million for the six weeks after acquisition in 2006 and
    US $ 0.65 million to the year ended 31 December 2006). The Company posted an
    EBITDA profit of US $ 0.07 million for the six months from acquisition to 30
    June 2006 (compared to losses of US $0.07 and US $ 0.27 for the six weeks to
    30 June 2006 and the twelve months to 31 December 2007 respectively).
   *Despite vigorous efforts, no firm offers were received for Navitas. Your
    directors believe both Navitas and Envinta will achieve, in the medium term,
    values in excess of those attributable to the business at present. Each of
    these businesses requires a modest amount of additional capital in order to
    make the most of the opportunities available to it. Our strategy is to
    provide that additional capital either through Tersus or by the introduction
    of minority shareholders into the subsidiary business.


HT Blade

   *We continue to hold our interest in ZhongHong (Boading) Huiteng Wind
    Power Equipment Company Ltd ('HT Blade'), through a Texan partnership Tang
    Wind Energy ('TWE'). We are informed by TWE that HT Blade is trading in line
    with expectations in the current year. We continue to be positive about the
    value of our interest in HT Blade although we recognise that the realisation
    of that value is dependent upon the strategy adopted by the majority,
    Chinese state owned, shareholders.


Tersus Asian Renewables (TAR)

   *Tersus' activities through its 50per cent owned Indian company, Jasfour
    Power Private Ltd ('Jasfour'), have not progressed during the year and
    Tersus is in dispute with its joint venture partner. However, the financial
    exposure from this disagreement is limited and opportunities are still
    available for Tersus to develop a wind farm portfolio in India. Project
    capital will be required to exploit these opportunities and your directors
    continue to seek such capital.
   *Tersus activities in the Philippines have also made little demonstrable
    progress during 2007. Tersus has been informed by its joint venture partner
    that the Philippine's authorities have granted a land lease for the first
    site (40mw) but your directors have not been able to obtain any evidence for
    this as a result of delays within the Philippine authorities and/or the
    joint venture partner. Assuming the land lease has been granted and that
    this can be demonstrated, the opportunity exists to exploit the project and
    the next step will be to appoint a Philippines based full time developer.
   *In South Korea we have, through our 50/50 joint venture with Hahn
    Renewable Energy Plc, submitted a number of proposals which we anticipate
    will lead to memoranda of understanding. These proposals are for projects
    representing up to 600mw of wind power and 125mw of solar power. In
    addition, discussions continue elsewhere in South Korea in relation to a 10
    mw solar project, for which an MOU has been signed, a further 34mw of solar
    power, and up to 600mw of wind power projects. In order to verify and pursue
    these opportunities some development capital will be required and, in due
    course, project capital will be sought.


Tersus Bio Energy (TBE)

   *Tersus continues to seek project development opportunities, primarily
    through our interest in ECL Developments Ltd. This company is mainly focused
    on anaerobic digestion opportunities using proprietary thermophilic
    anaerobic digestion technology developed by Enviro-Control Limited ('ECL')
    into which Tersus invested in May 2006. ECL Developments Ltd is 50 per cent
    owned by Tersus and 50 per cent by ECL. The number and extent of the
    development opportunities which have been and are being discussed is such
    that we remain optimistic that a number of these will result in developable
    projects, as long as we have the working capital to get them to the
    development stage.


Tersus Advisory

   *Tersus continues to provide advisory services in relation to the Bens Run
    salt dome and prospective major investors continue to show an interest.
   *Tersus is providing strategic advice to Minnesota Power on entry into
    greenhouse gas investments and has received US $41k fees for these services
    since the end of the half year.


Future Direction and Financing

   *As noted earlier the Company will shortly be in need of additional
    finance. This would, we hope, enable immediate opportunities to be retained
    and discussions to continue to secure a more stable long term future for the
    business.
   *In the meantime your directors have terminated the employment contracts
    of almost all our people, where possible continuing to have their experience
    and expertise available through ad-hoc consultancy arrangements. Your
    chairman and executive directors have deferred their salaries throughout
    2007 and all other practicable steps have been taken in order to minimise
    the running cost of the business and thus maximise the period of time in
    which to achieve a satisfactory medium to long term financial platform for
    the business.



Enquiries:

Tersus Energy plc
Steve Levine, Chief Executive Officer
David Wilson, Chief Operating Officer and Finance Director
Tel: 020 7408 5433

KBC Peel Hunt Ltd (Nominated Adviser and Broker)
David Anderson
Tel: 020 7418 8900


Condensed consolidated interim income statement


                                                  (Unaudited)     (Unaudited)     (Unaudited)
                                              6 months to 30  6 months to 30         Year to
                                                   June 2007       June 2006     31 December
                                                                                        2006
                                                                    Restated        Restated
                                      Note                 #               #               #  
Revenue                                  2         1,142,757       1,655,780       4,519,350  
Cost of sales                                       (570,231)       (936,116)     (3,025,738) 
                                               -------------   -------------   -------------  
Gross profit                                         572,526         719,664       1,493,612  
Administrative costs                     3        (1,086,236)     (1,238,917)     (2,826,543) 
Finance costs - interest receivable                   62,173          90,336         164,753  
                interest payable                      (3,862)           (156)         (6,023) 
Other - increase in fair value of                                                                       
investment                               5           500,000               -               -  
Other operating income                                     -         117,672         492,470  
                                               -------------   -------------   -------------  
Profit/(loss) before tax                              44,601        (311,401)       (681,731) 
Income tax expense                                  (142,842)              -         (13,847) 
                                               -------------   -------------   -------------  
Loss for the period attributable                                                                        
to equity holders of the parent          2           (98,241)       (311,401)       (695,578) 
                                                 =============   =============   =============
Loss per share: Basic and diluted 
loss per share                           4              (0.3)p          (0.8)p          (1.8)p
                                                 =============   =============   =============



Condensed consolidated interim balance sheet

                                            (Unaudited)     (Unaudited)     (Unaudited)
                                           30 June 2007    30 June 2006     31 December
                                                                                   2006
                                                               Restated        Restated
                                   Note               #               #               #  
ASSETS                                                                            
Non-current assets                                                                
Property, plant and equipment                    91,002         107,540          93,302  
Goodwill                                      1,034,564       1,038,348       1,019,459  
Other intangible assets                         896,571         622,830         776,250  
Other financial assets                5       2,965,918       2,415,362       2,466,136  
                                          -------------   -------------   -------------  
                                              4,988,055       4,184,080       4,355,147  
                                          -------------   -------------   -------------  
Current assets                                                                    
Inventories                                     315,592         421,239         302,301  
Trade and other receivables                     747,524       1,135,062         859,664  
Other current assets                                  -         319,488               -  
Cash and cash equivalents                       351,197         491,064         565,755  
                                          -------------   -------------   -------------  
                                              1,414,313       2,366,853       1,727,720  
                                          -------------   -------------   -------------  
Total assets                                  6,402,368       6,550,933       6,082,867  
                                          =============   =============   =============


Condensed consolidated interim balance sheet (continued)

                                          (Unaudited)      (Unaudited)     (Unaudited)
                                         30 June 2007     30 June 2006     31 December
                                                                                  2006
                                                              Restated        Restated
                                   Note             #                #               #  
LIABILITIES                                                                      
Current liabilities                                                              
Trade and other payables                      959,048         781,027         804,810  
Short-term borrowings                          73,164          60,325           4,160  
Current tax payable                             8,500               -           8,500  
                                        -------------   -------------   -------------  
Total liabilities                           1,040,712         841,352         817,470  
                                        -------------   -------------   -------------  
Non-current liabilities                                                          
Deferred tax liabilities                      280,000         140,000         140,000  
                                        -------------   -------------   -------------  
                                                                                 
Total liabilities                           1,320,712         981,352         957,470  
                                        -------------   -------------   -------------  
Net assets                                  5,081,656       5,569,581       5,125,397  
                                        =============   =============   =============
EQUITY                                                                           
                                                                                 
Equity attributable to equity                                                    
holders of the parent                                                            
Share capital                                 190,231         190,231         190,231  
Share premium account                       6,417,112       6,417,112       6,417,112  
Merger reserve                              1,499,766       1,499,766       1,499,766  
Share option reserve                          166,992          95,933         134,210  
Foreign currency translation                                                                      
reserve                                       (86,705)        (11,140)       (108,423) 
Profit and loss account                    (3,105,740)     (2,622,321)     (3,007,499) 
                                         -------------   -------------   -------------  
Total equity                          6     5,081,656       5,569,581       5,125,397  
                                         =============   =============   =============


Condensed consolidated interim statement of recognised income and expense

                                       (Unaudited)     (Unaudited)     (Unaudited)  
                                   6 months to 30  6 months to 30      Year to 31
                                        June 2007       June 2006   December 2006
                                                         Restated        Restated
                                                #               #               #  
Exchange differences on translation 
of foreign operations                      21,718         (11,140)       (108,423) 
                                      -------------   -------------   -------------  
Net income/(expense) recognised                                                                   
directly in equity                         21,718         (11,140)       (108,423) 
Loss for the period                       (98,241)       (311,401)       (695,578) 
                                      -------------   -------------   -------------  
Total recognised income and                                                                      
expense for the period                    (76,523)       (322,541)       (804,001) 
                                      =============   =============   =============

The total recognised income and expense is attributable to the equity holders of
Tersus Energy plc.


Condensed consolidated interim cash flow statement

 
                                              (Unaudited)     (Unaudited)      Unaudited  
                                          6 months to 30  6 months to 30      Year to 31  
                                               June 2007       June 2006   December 2006  
                                                                Restated        Restated  
Cash flows from operating activities                   #               #               #    
Loss after taxation                              (98,241)       (311,401)       (695,578) 
Adjustments for:                                                                     
Depreciation                                       8,036           8,784          14,031  
Increase in fair value of investment            (500,000)              -               -  
Foreign exchange (profit)/loss                   (41,617)           (241)         33,548  
Share options                                     32,782          67,159         105,436  
Net profit on disposal of current asset                                                                        
investments                                            -        (221,659)       (592,650) 
Interest receivable                              (58,311)        (90,180)       (158,730) 
Taxation expense recognised in profit 
and loss                                         142,842               -          13,847  
Decrease/(increase) in trade and other                                                                            
receivables                                      182,280        (300,092)         (4,084) 
Decrease/(increase) in inventories                 9,822         (27,638)         47,239  
Increase in trade payables                       163,327          71,689          31,891  
                                           -------------   -------------   -------------  
Cash outflow from operations                    (159,080)       (803,579)     (1,206,050) 
Interest paid                                     (3,862)           (156)         (6,023) 
Income taxes paid                                 (2,842)              -          (5,347) 
                                           -------------   -------------   -------------  
Net cash outflow from operating 
activities                                      (165,784)       (803,735)     (1,217,420) 
                                           -------------   -------------   -------------  
Cash flows from investing activities                                                 
Acquisition of Envinta                                 -        (883,049)       (908,845))
Purchase of investments                           (2,065)     (2,081,855)     (2,142,119) 
Purchase of intangible fixed assets              (96,031)        (45,511)       (222,173) 
(Purchase)/sale of current asset 
investments                                      (20,763)        235,810       1,026,232  
Purchase of property, plant and                                                                            
equipment                                         (4,246)        (21,671)        (24,123) 
Interest received                                 10,207          44,930          63,688  
                                           -------------   -------------   -------------  
Net cash used in investing activities           (112,898)     (2,751,346)     (2,207,340))
                                           -------------   -------------   -------------  
Cash flows from financing activities                                                 
Proceeds from issue of share capital                   -         665,000         665,000  
                                           -------------   -------------   -------------  
Net cash generated from financing                                                                            
activities                                             -         665,000         665,000  
                                           -------------   -------------   -------------  
Net decrease in cash and cash equivalents       (278,682)     (2,890,081)     (2,759,760) 
Exchange differences                              (4,880)         (4,012)         (3,477) 
Cash and cash equivalents at beginning of                                                                         
period                                           561,595       3,324,832       3,324,832  
                                           -------------   -------------   -------------  
Cash and cash equivalents at 
end of period                                    278,033         430,739         561,595  
                                           =============   =============   =============


Notes to the condensed consolidated interim financial statements


1        Basis of preparation

These condensed consolidated interim financial statements (financial statements)
are for the six months ended 30 June 2007. They have been prepared in accordance
with the requirements of IFRS 1 "First-time Adoption of International Financial
Reporting Standards" relevant to interim reports, because they are part of the
period covered by the Group's first IFRS financial statements for the year ended
31 December 2007. They do not include all of the information required for full
annual financial statements, have been prepared on the basis of the recognition
and measurement requirements of International Financial Reporting Standards
(IFRS), and should be read in conjunction with the consolidated financial
statements of the Group for the year ended 31 December 2006.

These financial statements have been prepared under the historical cost
convention, except for revaluation of certain financial assets.

These financial statements have been prepared in accordance with accounting
policies based on the recognition and measurement principles of IFRS in issue as
adopted by the European Union (EU) and are effective at 31 December 2007 or are
expected to be adopted and effective at 31 December 2007, the first annual
reporting date at which the Group is required to use IFRS accounting standards
adopted by the EU.

These financial statements were prepared in accordance with United Kingdom
Accounting Standards (United Kingdom Generally Accepted Accounting Practice)
until 31 December 2006. The date of transition to IFRS was 1 January 2006. The
comparative figures in respect of 2006 have been restated to reflect changes in
accounting policies as a result of adoption of IFRS. The disclosures required by
IFRS 1 concerning the transition from UK GAAP to IFRS are given in the
reconciliation schedules in note 6.

The financial information set out in this interim report does not constitute
statutory accounts as defined in Section 240 of the Companies Act 1985. The
Group's statutory financial statements for the year ended 31 December 2006,
prepared under UK GAAP, have been filed with the Registrar of Companies. The
auditor's report on those financial statements was unqualified and did not
contain a statement under Section 237(2) of the Companies Act 1985.

Going concern

The interim statements have been prepared on the going concern basis, the
directors consider it appropriate to prepare the accounts on this basis on the
assumption that additional finance will be raised. The directors' consider that
this additional finance may come from the sale of business assets or from one of
a number of financing relationships which are under discussion.

However, there can be no certainty that the discussions with potential investors
and parties interested in purchasing certain group interests currently in
progress will be successful.  If the above assumption were not borne out then
the Group would not be a going concern. The interim statements do not include
any adjustments or disclosures that would be required if the company was not a
going concern.

2        Segment analysis

Segmental information on turnover by origin and losses before taxation:

                                       Revenue                                          Profit after tax
                    (Unaudited)       (Unaudited)       (Unaudited)       (Unaudited)       (Unaudited)    (Unaudited)
                      30 June         30 June 2006      31 Dec 2006         30 June         30 June 2006   31 Dec 2006
                        2007                                                  2007
By geographical           #                 #                 #                 #                 #              #
area of origin

Canada - Navitas       839,543         1,226,998         2,349,650           (34,914)           29,064         54,542
USA - advisory          11,526           234,099         1,667,635           (93,187)            6,230       (523,576)
services
USA - Envinta          281,688            63,488           353,625            25,901           (40,789)      (145,105)
UK                      10,000           131,195           148,440             3,959          (305,906)       (81,439)
                       ---------          --------          --------         ---------          --------     ----------
                     1,142,757         1,655,780         4,519,350           (98,241)         (311,401)      (695,578)
                       ---------          --------          --------         ---------          --------     ----------
                     1,142,757         1,655,780         4,519,350
                       =========          ========          ========         =========          ========      =========


3        Administrative costs

Administrative costs of #1,086,236 include #528,311 which relates to Tersus
Energy plc and Tersus Energy Services Inc. of which #365,899 is for employment
costs. However #192,488 of these employment costs have been accrued rather than
paid as the Chairman, Executive Directors, and some senior members of staff have
deferred their salary payments.

4        Loss per share

The calculation of the basic earnings per share is based on the earnings
attributable to ordinary shareholders divided by the weighted average number of
shares in issue during the year.

                               (Unaudited)      (Unaudited)     (Unaudited)
                           6 months ended     6 months ended     12 months
                            30 June 2007       30 June 2006        ended
                                                 Restated       31 Dec 2006
                                                                 Restated
                                      #                   #              #
Loss for the financial
period                          (98,241)           (311,401)      (695,578)

Weighted average number       Number              Number         Number
of shares                     of shares           of shares      of shares

For basic loss per share      38,046,376          37,491,182     37,392,378


5        Other financial assets

Other financial assets are categorised as at fair value through profit or loss.
Where the fair value can be reliably measured the fair value of the asset is
reflected in the balance sheet and any changes are reported in profit or loss.
Assets whose fair value can not be reliably measured are held at cost less any
impairment.

The investment in ZhongHong (Boading) Huiteng Wind Power Equipment Company Ltd
(HT Blade) was revalued at 30 June 2007. The investment is held through a
partnership into which a new partner was accepted introducing new capital
providing evidence of an increase in the fair value of the investment held by
the other partners. As a result of this adjustment, investments have been
increased by #500,000 and a profit of #500,000 has been recognised. The related
deferred tax has been provided.

6        Explanation of transition to IFRS

As stated in the Basis of Preparation, these are the Group's first condensed
consolidated interim financial statements for part of the period covered by the
first IFRS annual consolidated financial statements and are prepared in
accordance with the recognition and measurement rules of IFRS.

An explanation of how the transition from UK GAAP to IFRS has affected the
Group's financial position, financial performance and cash flows is set out
below.

IFRS 1 permits companies adopting IFRS for the first time to take certain
exemptions from the full requirements of IFRS in the transition period. These
interim financial statements have been prepared on the basis of taking the
following exemptions:

(S)         business combinations prior to 1 January 2006, the Group's date of
transition to IFRS, have not been restated to comply with IFRS 3 "Business
Combinations". Goodwill arising from these business combinations of #282,841 has
not been restated other than as set out in note b below.


The reconciliations set out on the following pages show the movement from
previously reported results prepared under UK GAAP to the restated results used
in these financial statements prepared under IFRS.

Reconciliation of equity at 1 January 2006

                                UK GAAP               a               b                            IFRS
                                      #               #               #               #               #  
Non-current assets                                                                                         
Property, plant and                                                                                      
equipment                        35,802               -               -               -          35,802  
Goodwill                        349,013               -               -               -         349,013  
Other intangible assets          80,450               -               -               -          80,450  
Investments                     337,625               -               -               -         337,625  

Current assets                                                                                 
Inventories                     397,380               -               -               -         397,380  
Trade and other receivables   1,333,893               -               -               -       1,333,893  
Other current assets            319,181               -               -               -         319,181  
Cash and cash equivalents     3,387,575               -               -               -       3,387,575  
                                                                                               
Current liabilities                                                                                    
Trade and other payables       (604,931)              -               -               -        (604,931) 
Short-term borrowings           (62,743)              -               -               -         (62,743) 
Short-term provisions           (93,716)              -               -               -         (93,716) 
                          -------------   -------------   -------------   -------------   -------------  
Net assets/liabilities        5,479,529               -               -               -       5,479,529  
                            =============   =============   =============   =============   =============
                                                                                               
Equity                                                                                         
Share capital                   186,307               -               -               -         186,307  
Share premium account         6,075,603               -               -               -       6,075,603  
Merger reserve                1,499,766               -               -               -       1,499,766  
Share option reserve             28,774               -               -               -          28,774  
Profit and loss account      (2,310,921)              -               -               -      (2,310,921) 
                          -------------   -------------   -------------   -------------   -------------  
Total equity                  5,479,529               -               -               -       5,479,529  
                           =============   =============   =============   =============   =============


Reconciliation of equity at 30 June 2006

                                                                                               
                                UK GAAP               a               b                            IFRS
                                      #               #               #               #               #  
Non-current assets                                                                                         
Property, plant and equipment   107,540                               -               -         107,540  
Goodwill                      1,398,348        (360,000)              -               -       1,038,348  
Other intangible assets         122,830         500,000               -               -         622,830  
Investments                   2,415,362               -               -               -       2,415,362  

Current assets                                                                                 
Inventories                     421,239               -               -               -         421,239  
Trade and other receivables   1,135,062               -               -               -       1,135,062  
Other current assets            319,488               -               -               -         319,488  
Cash and cash equivalents       491,064               -               -               -         491,064  
                                                                                               
Current liabilities                                                                                    
Trade and other payables       (527,315)              -               -               -        (527,315) 
Short-term borrowings           (60,325)              -               -               -         (60,325) 
Current tax payable                   -               -               -               -               -  

Short-term provisions          (253,712)              -               -               -        (253,712) 
                                                                                               
Non-current liabilities                                                                                    
Deferred tax liability                -        (140,000)              -               -        (140,000) 
                          -------------   -------------   -------------   -------------   -------------  
Net assets                    5,569,581               -               -               -       5,569,581  
                           =============   =============   =============   =============   =============
                                                                                               
Equity                                                                                         
Share capital                   190,231               -               -               -         190,231  
Share premium account         6,417,112               -               -               -       6,417,112  
Merger reserve                1,499,766               -               -               -       1,499,766  
Share option reserve             95,933                                                          95,933  
Profit and loss account      (2,633,461)              -               -               -      (2,633,461) 
                          -------------   -------------   -------------   -------------   -------------  
Total equity                  5,569,581               -               -               -       5,569,581  
                           =============   =============   =============   =============   =============

 
Reconciliation of equity at 1 January 2007
                                                                                               
                                UK GAAP               a               b                            IFRS
                                      #               #               #               #               #  
Non-current assets                                                                                         
Property, plant and equipment    93,302               -               -               -          93,302  
Goodwill                      1,341,061        (360,000)         38,398               -       1,019,459  
Other intangible assets         276,250         500,000               -               -         776,250  
Investments                   2,466,136               -               -               -       2,466,136  

Current assets                                                                                 
Inventories                     302,301               -               -               -         302,301  
Trade and other receivables     859,664               -               -               -         859,664  
Cash and cash equivalents       565,755               -               -               -         565,755  
                                                                                               
Current liabilities                                                                                    
Trade and other payables       (558,813)              -               -               -        (558,813) 
Short-term borrowings            (4,160)              -               -               -          (4,160) 
Current tax payable              (8,500)              -               -               -          (8,500) 
Short-term provisions          (245,997)              -               -               -        (245,997) 
                                                                                               
Non-current liabilities                                                                                    
Deferred tax liability                -        (140,000)              -               -        (140,000) 
                          -------------   -------------   -------------   -------------   -------------  
Net assets                    5,086,999               -          38,398               -       5,125,397  
                           =============   =============   =============   =============   =============
Equity                                                                                         
Share capital                   190,231               -               -               -         190,231  
Share premium account         6,417,112               -               -               -       6,417,112  
Merger reserve                1,499,766               -               -               -       1,499,766  
Share option reserve            134,210                                                         134,210  
Profit and loss account      (3,154,320)              -          38,398               -      (3,115,922) 
                          -------------   -------------   -------------   -------------   -------------  
Total equity                  5,086,999               -          38,398               -       5,125,397  
                           =============   =============   =============   =============   =============


Reconciliation of profit for the 6 months ended 30 June 2006

                                                                                              
                                UK GAAP               a               b                            IFRS
                                      #               #               #               #               #  
Continuing operations                                                                                     
Revenue                       1,655,780               -               -               -       1,655,780  
Cost of sales                  (936,116)              -               -               -        (936,116) 
                          -------------   -------------   -------------   -------------   -------------  
Gross profit                    719,664               -               -               -         719,664  
                                                                                               
Administrative costs         (1,238,917)              -               -               -      (1,238,917) 
Finance costs 
     - interest receivable       90,336               -               -               -          90,336  
       Interest payable            (156)              -               -               -            (156) 
Other operating income          117,672               -               -               -         117,672  
                          -------------   -------------   -------------   -------------   -------------  
Loss before tax                (311,401)              -               -               -        (311,401) 
                                                                                               
Income tax expense                    -               -               -               -               -  
                          -------------   -------------   -------------   -------------   -------------  
Loss for the period            (311,401)              -               -               -        (311,401) 
                           =============   =============   =============   =============   =============

 
Reconciliation of profit for the year to 31 December 2006
                                                                                               
                                UK GAAP               a               b                            IFRS
                                      #               #               #               #               #  
Continuing operations                                                                                     
Revenue                       4,519,350               -               -               -       4,519,350  
Cost of sales                (3,025,738)              -               -               -      (3,025,738) 
                          -------------   -------------   -------------   -------------   -------------  
Gross profit                  1,493,612               -               -               -       1,493,612  
                                                                                               
Administrative costs         (2,865,941)              -          38,398               -      (2,826,543) 
Finance cost 
     - interest receivable      164,753               -               -               -         164,753  
       Interest payable          (6,023)              -               -               -          (6,023) 
Other operating income          492,470               -               -               -         492,470  
                          -------------   -------------   -------------   -------------   -------------  
Loss before tax                (721,129)              -          38,398               -        (681,731) 
                                                                                               
Income tax expense              (13,847)              -               -               -         (13,847) 
                          -------------   -------------   -------------   -------------   -------------  
Loss for the period            (734,976)              -          38,398               -        (695,578) 
                            =============   =============   =============   =============   =============
                        

Notes to the reconciliations
     
a)   The Group acquired Envinta Corporation Inc (Envinta) on 8 May 2006.
     Application of IFRS 3 to this business combination resulted in 
     identification of a number of intangible assets, including an internet 
     domain name, a customer list, customer contracts and other databases. Under 
     IFRS these have been recognised separately in the balance sheet at their 
     fair value at the date of the combination. Under UK GAAP these intangible 
     assets were subsumed within goodwill. The result of this adjustment is to 
     decrease goodwill and increase intangible assets by #500,000 at the date of 
     the combination. At both 30 June 2006 and 31 December 2006 the value of 
     intangible assets was increased by #500,000. The value of goodwill at both 
     30 June 2006 and 31 December 2006 was reduced by #500,000. Deferred tax has 
     been provided on the increase and the goodwill adjusted accordingly.
     
b)   Goodwill recognised by the Group on acquisition of Navitas Technologies Inc 
     (Navitas) and Envinta under UK GAAP was being amortised over a period of 20
     years. Under IFRS goodwill is not amortised, but tested annually for 
     impairment. The goodwill amortisation charge recognised in accordance with 
     UK GAAP in 2006 has been written back. The result of this adjustment is to 
     reduce the amortisation charge in the income statement by #38,398 for the 
     year ending 31 December 2006 and increase the carrying value of those 
     intangible assets by the same amount. #10,398 of this amount relates to 
     Navitas and #28,000 to Envinta.



                      This information is provided by RNS
            The company news service from the London Stock Exchange

END
IR OKOKKKBKBCCB

Tersus Energy (LSE:TER)
Gráfico Histórico do Ativo
De Mai 2024 até Jun 2024 Click aqui para mais gráficos Tersus Energy.
Tersus Energy (LSE:TER)
Gráfico Histórico do Ativo
De Jun 2023 até Jun 2024 Click aqui para mais gráficos Tersus Energy.