Northland to Finance its Kaunisvaara Project

NOT FOR DISTRIBUTION OR RELEASE, DIRECTLY OR INDIRECTLY, IN OR INTO THE UNITED
STATES, AUSTRALIA, HONG KONG OR JAPAN OR ANY OTHER JURISDICTION IN WHICH THE
DISTRIBUTION OR RELEASE WOULD BE UNLAWFUL. OTHER RESTRICTIONS ARE APPLICABLE.
    PLEASE SEE THE IMPORTANT NOTICE AT THE END OF THIS PRESS RELEASE.

 THIS ANNOUNCEMENT DOES NOT CONSTITUTE AN OFFER OF ANY OF THE SECURITIES
DESCRIBED HEREIN

Luxembourg, February 2, 2012: Northland Resources S.A. (TSX: NAU, OSE: NAUR,
Frankfurt: NPK - "Northland" or "the Company") will today launch an equity
offering of the equivalent of minimum USD 225 million and maximum USD 250
million (the "Equity Offering") as well as a senior secured bond offering for a
minimum USD 450 million (the "Bond Offering") (together the "Offerings"), in
total up to USD 700 million.


The Company has entered into guarantee agreements with certain existing
shareholders and institutional investors who have guaranteed subscription of
shares in the Equity Offering for an aggregate amount of the equivalent of USD
250 million at the minimum subscription price per share of NOK 7.0/CAD 1.20.
However the final pricing per share in the equity placement will be determined
through an accelerated book-building process based on a broader marketing of the
equity offering. The Company has attracted a demand in excess of USD 250 million
from a broad range of high quality investors prior to launch and the guarantee
was significantly oversubscribed.

The Company intends to use the net proceeds from the Offerings towards funding
the development of the Kaunisvaara project, including the logistics solution for
the transportation of iron ore concentrates from the mine in Kaunisvaara to the
Port of Narvik, until it generates positive free cash flow, as well as for the
completion of the Hannukainen Definitive Feasibility Study ("DFS") and
exploration expenditures in Sweden and Finland.

* Following the completion of the Offerings, the logistical solution from mine
to port will be financed, controlled and managed by Northland's wholly-owned
subsidiaries, allowing the Company to benefit from expected lower operating
costs, as well as controlling a vital part of the value chain,
* The Company has made a decision to further optimize the production sequence
of the Tapuli and Sahavaara mines, starting the production from Tapuli in
the end of 2012, ramping up to 4 million dmtp as of 2015. Sahavaara is
expected to come on stream in 2016, which will allow production of 12 mt ore
to be maintained of the rest of the Life of Mine ("LOM"). This will ensure a
targeted annual production of 4.4 million dmtpa high quality concentrate as
of 2017,
* Following the completion of the Offerings, Northland will no longer pursue
the previously announced senior loan financing,
* Following the Company's decision to include the logistical solution,
operating expenses ("Opex") are expected to decrease by USD 3.2 per tonne,
to USD 55.6 per tonne,
* Following a review of all significant future agreements, the Company has
revised the total capital expenses ("Capex") expected to be USD 807 million,
compared to USD 765 million in the ("DFS") update completed in May 2011,
* Northland has, as previously announced, entered into long term off-take
agreements for 100% of the production with well established partners, namely
Tata Steel UK Ltd., Standard Bank Plc and Stemcor UK Ltd.,
* The Kaunisvaara project is expected to be completed on time,
* Standard Bank of South Africa Limited ("Standard Bank") will provide
Northland with a cost overrun facility of USD 40 million, and
* The Managers of the Offering are Pareto Securities AS as Global Coordinator
and Sole Bookrunner, and Haywood Securities Inc. as Canadian Lead Agent and
Ocean Equities Ltd. as Co-lead Manager.



"This financial solution will give Northland the required capital to complete
our iron ore project in Sweden," said Karl-Axel Waplan, President and CEO of
Northland Resources S.A. "The advantage of this solution is that we will better
integrate the Kaunisvaara project and logistics using the management team that
has been very successful developing the project on time."

Conference Call
Tomorrow, Friday, January 3, 2012, Northland will host a webcast presentation
and conference call scheduled to begin at 3.30 pm Central European Time / 9.30
am Eastern Standard Time and will be chaired by Anders Hvide, Executive Chairman
and Karl-Axel Waplan, Chief Executive Officer.
Details about the webcast and conference call will be provided in separate press
release prior to the call.


Equity Offering of up to USD 250 million
The Equity Offering is for new shares in the Company with no nominal value and
an accounting par value of CAD 0.10 (the "Shares"), with total gross proceeds of
the equivalent of minimum USD 225 million and maximum USD 250 million, and with
a subscription price per Share (the "Purchase Price") to be determined by the
Company's board of directors (the "Board") on the basis of a book-building
process with a minimum subscription price per Share of NOK 7.0/CAD 1.20.

Expected use of proceeds from the Equity Offering is funding of capital and
operating expenditures at the Kaunisvaara Project, Hannukainen DFS, repayment of
the bridge financing provided by Standard Bank Plc. to the Company, exploration
expenditures in Sweden and Finland, working capital and general corporate
purposes.

The Company has entered into agreements with certain large existing shareholders
of the Company and institutional investors (the "Guarantors") who have
guaranteed the subscription of Shares in the Offering for an aggregate amount of
NOK 1,452 million (equal to CAD 250 million and USD 250 million by using the
Norwegian Central Bank's currency exchange rate, fixed as of 1 February 2012) at
a subscription price per share of NOK 7.0/CAD 1.20. The Company has attracted
demand in excess of USD 250 million from a broad range of high quality investors
prior to launch, and the guarantee was significantly oversubscribed.

The Equity Offering is comprised of two tranches. One tranche (the
"International Tranche") will be marketed to certain professional and
institutional investors who may lawfully participate in the Offering in Europe,
Asia and in the United States to "qualified institutional buyers" (each a "QIB")
as defined in, and in reliance on, Rule 144A under the U.S. Securities Act of
1933, as amended (the "U.S. Securities Act"), with minimum subscription and
allocation amount equivalent to EUR 50,000 and with delivery of Shares (in the
form of depository receipts) in the Norwegian Central Securities Depository
("VPS") to be listed on Oslo Børs. The other tranche (the "Canadian Tranche")
will be marketed to accredited investors in Canada (as defined in National
Instrument 45-106 - Prospectus and Registration Exemptions) and in the United
States to QIBs as defined in, and reliance on, Rule 144A under the U.S.
Securities Act.

The minimum order has been set to the number of shares that equals an aggregate
purchase price of NOK 50,000/USD 100,000. No particular portion of the new
Shares is reserved for either the International Tranche or the Canadian Tranche.

The Shares in the Offering may not be sold, transferred, hypothecated or
otherwise traded on or through the facilities of the Toronto Stock Exchange (the
"TSX") or otherwise in Canada or to or for the benefit of a Canadian resident
for a period of four months and one day from the date of issue of the Shares
(the "Restricted Period"). Until the Restricted Period has lapsed, the Shares
issued in the International Tranche will be registered on a separate ISIN. As
soon as reasonably possible after the Restricted Period has lapsed, the Company
will seek to have such Shares registered under the same ISIN as the existing
shares of the Company. The shares in the Offering to be recorded in the VPS may
not be traded on the Oslo Stock Exchange until an EEA prospectus has been
approved, and announced in accordance with the Norwegian Securities Trading Act.

The book-building and application period for the Equity Offering commences
February 3, 2012 at 09.00 CET, and closes on or about February 9, 2012 at 06:00
a.m. CET. The Company may, however, at any time resolve to close or extend the
book building period in its sole discretion. Allocation of the new Shares is
expected to take place before opening of Oslo Børs on February 10, 2012 (subject
to extension).

For the Equity Offering, Pareto Securities AS is acting as Global Coordinator
and Sole Bookrunner, Haywood Securities Inc. is acting as Canadian Lead Agent
and Ocean Equities Ltd. acts as Co-Lead Manager.

Completion of the Equity Offering is subject to, inter alia, the corporate
resolutions of the Company required to implement the Equity Offering, and
received applications for the Bond, at the time of the close of the book
building period for the Bond, with an amount of the equivalent of USD 450
million (in one or several tranches). The listing of the Shares on the TSX will
be subject to TSX approval.

Senior Secured Bond Offering for USD 450 million
Northland Resources S.A. and its wholly owned subsidiary Northland Resources AB
will launch the Bond Offering for an equivalent of USD 450 million (in one or
several tranches).

The net proceeds from the Bond Offering will be used for financing various
costs, capital expenditure and working capital in connection with the
development of the Kaunisvaara Project (including the logistics solution for the
transportation of magnetite concentrate from the mine in Kaunisvaara to the Port
of Narvik and ancillary facilities), and funding the debt service reserve
accounts.

The Company's Management anticipates to conduct a global road show in the coming
days. The final terms of the Bond Offering will be determined on the basis of
market conditions during the roadshow and at the time of pricing.

The book-building and application period for the Bond Offering commences
February 3, 2012 at 09:00 CET, and is expected to close on February 14, 2012 at
17:30 CET. The Company may, however, at any time resolve to close or extend the
book building period in its discretion.

Settlement and later drawdown of the Bond is subject to approval of the Bond
Trustee, including but not limited to, necessary corporate resolutions to
complete the Bond Offering, and that Northland has received no less than USD
225 million in gross proceeds from the Equity Offering.

For the Bond Offering, Pareto Securities AS is acting as Global Coordinator and
Sole Bookrunner, Haywood Securities Inc. is acting as Canadian Lead Agent, Ocean
Equities Ltd. and Arctic Securities ASA as Co-lead Managers.

Changes to mine scheduling and logistics
During the latter half of 2011 a number of changes and reviews to the project
resulted in the development of a revised base case for the Kaunisvaara Project.
In the earlier base case the plan was to develop the logistics as a separate
financed entity. However, to assure full control of the logistics solution, it
was decided that logistics should be brought inside the project and as a result
the overall Capex of the project increased. A number of reviews were also
conducted to the mine sequence to try to optimize the project ramp up further
and to also mitigate certain risks related to the permitting of Sahavaara.

The environmental permit for the Tapuli mine is already in place having been
granted by the Border River Commission in 2010. However, the Sahavaara
environmental permit is not currently in place. The permit, for which the
application was submitted in May 2011, is expected to be granted during the
second half of 2012. The Company, however, sought to mitigate the risk of any
delays. Following detailed investigation, the Company determined that the Tapuli
mine alone was capable of supplying the required 12 million tonnes of ore for a
period of two years. This is also the maximum period of time that the Company
felt would be required to finalize the issuance of the Sahavaara permit. As a
further result of this optimization the Company was also able to delay a certain
amounts of Capex related to the Sahavaara mine, thereby reducing external
financing requirements.

The Tapuli mine is expected to commence production from the end of 2012, with
expected production of 1.3 million dmtpa in 2013, 2.4 million dmtpa in 2014 and
3.9 million dmtpa in 2015. In 2016, Tapuli production is expected to be 3.1
million dmtpa, while Sahavaara is expected to produce 0.7 million dmtpa. From
2017 onwards, the combined production is expected to be approximately 4.4
million dmtpa from the two mines. By applying this sequence to the project the
Company will achieve almost full planned concentrate production through 2015
while benefiting from delayed Capex spending and mitigated exposure to any delay
in the Sahavaara permit.

Updated operating expenses
Following the decision to include the logistical solution, the Opex has been
revised. The total Opex for the 17 years LOM operation is now estimated to be
USD 55.60 (including 5% contingency per tonne of concentrate (dry) delivered
Free on Board ("FOB") to the Port of Narvik. This compares to USD 58.80 per
tonne in the May 2011 DFS ("DFS"). Below is an updated table of the Opex.








+--------------------------+-----------+--------------------+
| | 2011 DFS | New plan USD/tonne |
| Cost category | USD/tonne | |
+--------------------------+-----------+--------------------+
| Mining | 17.6 | 18.4 |
+--------------------------+-----------+--------------------+
| Process | 12.6 | 12.5 |
+--------------------------+-----------+--------------------+
| General & Administration | 1.5 | 1.4 |
+--------------------------+-----------+--------------------+
| Transportation | 26.4 | 22.4 |
+--------------------------+-----------+--------------------+
| Royalties | 0.4 | 0.4 |
+--------------------------+-----------+--------------------+
| Other | 0.4 | 0.6 |
+--------------------------+-----------+--------------------+
| Total | 58.8 | 55.6 |
+--------------------------+-----------+--------------------+

Updated capital expenses
Following the decision to include the logistical solution the expected Capex has
increased and a total review of significant future agreements that the Company
will enter, the Capex was revised. This is to some extent balanced off with a
postponed investment in the start up of Sahavaara. The revised Capex is expected
to increase from USD 765 million to USD 807 million. The total LOM Capex has
increased from USD 892 million to USD 1,058 million. A comparison to the current
and previous Capex estimate is shown in the table below.

         Capex changes 2010-2014


+--------------------------------------------------------+----------+----------+
| Cost category | | |
| USDm | DFS 2011 | New Plan |
+--------------------------------------------------------+----------+----------+
| Mines - dikes, mobile mining equipment | 148 | 100 |
+--------------------------------------------------------+----------+----------+
| Mines - crushing stations and conveyors | 58 | 34 |
+--------------------------------------------------------+----------+----------+
| Plant Stream Sahavaara | 125 | 112 |
+--------------------------------------------------------+----------+----------+
| Plant Stream Tapuli | 163 | 160 |
+--------------------------------------------------------+----------+----------+
| Tailings and water ponds/line | 43 | 40 |
+--------------------------------------------------------+----------+----------+
| Power supply | 16 | 15 |
+--------------------------------------------------------+----------+----------+
| Filtration plant / common equipment and infrastructure | 127 | 121 |
+--------------------------------------------------------+----------+----------+
| Owners cost | 70 | 47 |
+--------------------------------------------------------+----------+----------+
| Closure cost | 0 | 0 |
+--------------------------------------------------------+----------+----------+
| Logistics | 15 | 179 |
+--------------------------------------------------------+----------+----------+
| Total | 765 | 807 |
+--------------------------------------------------------+----------+----------+
| Additional contingency | 0 | 67 |
+--------------------------------------------------------+----------+----------+
| Total including contingency | 765 | 874 |
+--------------------------------------------------------+----------+----------+
| Life of Mine Capex | 892 | 1,085 |
+--------------------------------------------------------+----------+----------+

         The additional contingency of USD 67 million is based on a thorough
review of all significant contracts with the objective to cover the risk for
increases of the total cost to achieve project completion.

Net Present Value ("NPV")
As a consequence of the increase in Capex (i.e. the inclusion of the logistics),
the Internal Rate of Return ("IRR") has decreased in comparison with the DFS
update, and is shown in the table below.




DFS update New Plan,
May 2011 January 2012


NPV @ 8% pre tax and funding USD 1,461m USD 1,366m

IRR pre tax and funding 32.0% 28.8%




NPV @ 8% post tax and funding USD 934m USD 800m



IRR post tax and funding 24.0% 20.1%
------------------------------------------------------------

Pre-tax and interest, NPV of USD 1,366 million using a discount rate of 8% and
an IRR of 28.8% (compared to the DFS update May 2011: NPV estimate of USD 1,461
million and an IRR of 32.0%).
After interest and tax, NPV of USD 800 million using a discount rate of 8% and
an IRR of 20.1% (compared to the DFS update May 2011: NPV estimate of USD 934
million using a discount rate of 8% and an IRR of 24.0%).

Status on the Kaunisvaara Project
Progress at the Kaunisvaara Project was steady through the first winter months
of 2011. Civil works were completed in October. More than 600,000 m(3) of the
Tapuli overburden has been removed so far, and ongoing development work is being
carried out at an average rate of 100,000 m(3) of material per week. The primary
crusher for the Tapuli ore is under construction. The concrete work has been
completed and the focus has now shifted to building of the ore sheds in front of
the mill. The steel structure was raised in the first weeks of 2012, all
according to the original timetable. Two-thirds of the roof and wall panels at
the largest building on the site, the process plant, are mounted and the
concrete has been poured for the autogenous grinding mills for the Tapuli and
Sahavaara lines and for the foundations for the Vertimills (secondary mills).
Detailed design of the process plant is ongoing and all long lead items,
including the crusher and mills from Metso, are on track for delivery to the
site at the end of second quarter of 2012.

Also on plan, the process water pond has been completed and the important water
process systems are in their final stage. In addition, all major foundation
works for the truck workshop have been completed and erection is ongoing.

The mine mobile equipment all of which will be supplied by Caterpillar/PON
remains on schedule for delivery in mid-2012.

During the fourth quarter of 2011, the 40 kV power line was commissioned by
Vattenfall Eldistribution AB ("Vattenfall"). In addition, Vattenfall received
the permit to commence the construction of the 130 kV power line to the site.
Excavation and construction for the concrete foundations for the line started
immediately, and most of these were completed by the end of the fourth quarter
of 2011. The construction of the power line remains on schedule.

Logistics
The concentrate is intended to be transported by truck from Kaunisvaara to the
terminal in Pitkäjärvi for reloading to rail cars for transportation to the ice-
free port of Narvik in Norway on the railway track "Malmbanan". To manage the
logistical solution, Northland is negotiating with three partners, Peab AB
("Peab"), Savage Companies ("Savage") and Grieg Logistics ("Grieg").
* Savage will assume the overall responsibility for the coordination,
management and cooperation between the three parties and coordinate the
whole logistic operation. In addition, Savage will ensure an appropriate
railway transport solution through the procurement of subcontractors and
rail operator,
* Peab will be responsible for the operation of road transport by truck as
well as the construction of the infrastructure necessary at the Pitkäjärvi
terminal and Port of Narvik, and;
* Grieg will be responsible for the operation of the terminal facility in the
port of Narvik.


Port of Narvik
In December 2011, the Narvik Municipality Planning Committee granted the Company
a construction permit for the iron ore terminal at Fagernes in Narvik, Norway.
The terminal is expected to efficiently load vessels of up to 180,000 tonnes.
Construction at the terminal started in December 2011 and is expected to be
ready for operation at end of first quarter of 2013.

Cost Overrun Facility from Standard Bank
Standard Bank has committed to provide a senior secured cost overrun facility to
Northland to finance potential cost overruns up to a maximum of USD 40 million.
The facility will be senior secured but subordinated to the Bond Offering and
will mature after the Bond matures.

DFS on Hannukainen and Pellivuoma
Concurrently with these activities, the Company is preparing a DFS on its
Hannukainen project and Pellivuoma deposit. The DFS for Hannukainen is expected
to be published towards the end of first quarter of 2012, and the DFS for the
Pellivuoma deposit is expected to be published during the second quarter of
2012.

Experienced management on site
The Kaunisvaara office is now fully operational and staff moved in at the
beginning of December 2011. Northland has a strong and experienced management
team in place which will enable the Company to reach production by the end of
2012 with the project expected to be on time. An ongoing recruitment program is
hiring the production staff required to run the mine and plant going forward.

For further information about the status of the Kaunisvaara Project, please
refer to the Company Update dated February 2012, which has been posted on the
Company's website: www.northland.eu.

[ON BEHALF OF THE BOARD]

"Karl-Axel Waplan"
President & CEO, Northland Resources S.A.

For more information, please contact:
Karl-Axel Waplan, President and CEO: +46 705 104 239
Peder Zetterberg, Acting CFO, +46 708 652 120
Anders Antonsson, Vice President - Investor Relations: +46 709 994 970
Marguerite Manshreck-Head, Investors Relations, Canada: +1 647 224 7882

Or visit our website: www.northland.eu


Northland is a development-stage mining company with a portfolio of iron ore
projects in northern Sweden and Finland. The Company's Kaunisvaara Project will
exploit two magnetite iron ore deposits in Sweden. The process is expected to
yield a high-grade, high-quality magnetite iron concentrate. The construction of
the Kaunisvaara project is underway and production is planned to start in the
fourth quarter of 2012. Northland has entered into industrial off-take contracts
for the entire production from Kaunisvaara. The Company is also preparing a
Definitive Feasibility Study for its Hannukainen Iron Oxide Copper Gold Project
in Kolari, northern Finland. The results of the study are expected to be
released in the first quarter of 2012.




Important Notice

Forward-Looking Statements
This announcement may include "forward-looking" statements within the meaning of
applicable securities laws. These forward-looking statements can be identified
by the use of forward-looking terminology, including the terms "believes",
"estimates", "anticipates", "expects", "intends", "may", "will" or "should" or,
in each case, their negative, or other variations or comparable terminology.
These forward-looking statements include all matters that are expectations
concerning, among other things, Northland's results of operations, financial
condition, liquidity, prospects, growth, strategies and the industry in which it
operates. By their nature, forward-looking statements involve risks and
uncertainties because they relate to events and depend on circumstances that may
or may not occur in the future. Readers are cautioned that forward-looking
statements are not guarantees of future performance and that Northland's actual
results of operations, financial condition and liquidity, and the development of
the industry in which it operates may differ materially from those made in or
suggested by the forward-looking statements contained in this press release. In
addition, even if Northland's results of operations, financial condition and
liquidity, and the development of the industry in which Northland operates are
consistent with the forward-looking statements contained in this press release,
those results or developments may not be indicative of results or developments
in subsequent periods.

This communication is directed only at (i) persons who are outside the United
Kingdom, (ii) persons who have professional experience in matters relating to
investments falling within Article 19(1) of the Financial Services and Markets
Act 2000 (Financial Promotion) Order 2005 (the "Order") or (iii) high net worth
entities, and other persons to whom it may lawfully be communicated, falling
within Article 49(2) of the Order (all such persons together being referred to
as "relevant persons"). Any investment activity to which this communication
relates will only be available to and will only be engaged in with, relevant
persons. Any person who is not a relevant person should not act or rely on this
document or any of its contents.

The contents of this announcement have been prepared by and are the sole
responsibility of the Company. The Lead Manager, the Co-Lead Managers and the
Agent are acting exclusively for the Company and no one else, and will not be
responsible to anyone other than the Company for providing the protections
afforded to their respective clients, or for advice in relation to the
contemplated Offering, the contents of this announcement or any of the matters
referred to herein.

The Offerings and the distribution of this announcement and other information in
connection with the Offerings may be restricted by law in certain jurisdictions.
The Company assumes no responsibility in the event there is a violation by any
person of such restrictions. Persons into whose possession this announcement or
such other information should come are required to inform themselves about and
to observe any such restrictions.

This announcement is not for distribution, directly or indirectly in or into any
jurisdiction in which it is unlawful to make any such offer or solicitation to
such person or where prior registration or approval is required for that
purpose. No steps have been taken or will be taken relating to the Offering in
any jurisdiction outside of Norway or Canada in which such steps would be
required. The publication of this announcement shall not under any circumstances
imply that there has been no change in the affairs of  the Company or that the
information contained herein is correct as of any date subsequent to the earlier
of  the date  hereof and any earlier specified date with respect to such
information.

This document is not an offer to sell, or the solicitation of an offer to buy or
subscribe for securities in the United States. Securities may not be offered or
sold in the United States absent registration under the U.S. Securities Act or
an exemption from, or in a transaction not subject to registration. The offer
and sale  of  the  securities  referred  to  herein  has  not  been  and will
not be registered under the Securities Act or under the applicable securities
laws of the United States.

This announcement does not constitute an offering circular or prospectus in
connection with an offering of securities of the Company. Investors must neither
accept  any offer  for, nor  acquire, any  securities to which this announcement
refers,  unless they  do so  on the  basis of  separate documentation  prepared
for  the purpose  of the  Offerings. This announcement does not constitute an
offer to sell, or the solicitation of an offer to buy or subscribe for, any
securities and cannot be relied on for any investment contract or decision.

This information is subject of the disclosure requirements according to section
§ 5-12 of the Norwegian Securities Trading Act (Norwegian:
verdipapirhandelloven).

This information is subject of the disclosure requirements acc. to §5-12 vphl
(Norwegian Securities Trading Act)



Northland to Finance its Kaunisvaara Project:
http://hugin.info/137015/R/1582326/494357.pdf




This announcement is distributed by Thomson Reuters on behalf of
Thomson Reuters clients. The owner of this announcement warrants that:
(i) the releases contained herein are protected by copyright and
other applicable laws; and
(ii) they are solely responsible for the content, accuracy and
originality of the information contained therein.

Source: Northland Resources S.A. via Thomson Reuters ONE

[HUG#1582326]


Unternehmen: Northland Resources S.A. - ISIN: LU0488722801