Net cash from operating activities | 38 | ||
Investing activities | |||
Interest received | |||
Proceeds on disposal of PPE | |||
Purchases of intangible assets and PPE | 17,18 | ( | ( |
Expenditure on land | 19 | ( | ( |
Net investment stone and coal interests | 20 | ( | ( |
Net investment sand interest | 20 | ( | ( |
Cash received from non-current receivables | |||
Cash acquired with new subsidiary | 37 | ||
Cash divested on disposal of group company | ( | ||
Cash reclassified from / (to) asset held for sale | 34 | ( | |
Proceeds on disposal of group company | |||
Net cash used in investing activities | ( | ( | |
Financing activities | |||
Preference dividends paid | 14 | ( | ( |
Repayment of bank borrowings | 26 | ( | ( |
New bank borrowings drawn | 26 | ||
Sale of dollar notes held in treasury | 26 | ||
Purchase of sterling notes for cancellation | 26 | ( | |
Repayment of borrowings from non-controlling shareholder | 26 | ( | ( |
New borrowings from non-controlling shareholder | 26 | ||
New equity from non-controlling interest | 36 | ||
Cost of non-controlling interest transaction | ( | ||
Purchase of non-controlling interest | ( | ( | |
Repayment of lease liabilities | 32 | ( | ( |
Net cash from / (used in) financing activities | ( | ||
Cash and cash equivalents | |||
Net increase / (decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | |||
Effect of exchange rate changes | ( | ||
Cash and cash equivalents at end of year | 25 |
• |
Buildings and structures |
20 to 67 years |
• |
Plant, equipment and vehicles |
4 to16 years |
• |
Construction in progress |
not depreciated |
2024 |
2023 |
|
$’000 |
$’000 |
|
Revenue: |
||
Sales of palm product |
185,919 |
175,313 |
Revenue from management services |
941 |
1,138 |
Sales of stone |
1,083 |
– |
Marketing commission on sales of coal |
– |
271 |
187,943 |
176,722 |
|
Cost of sales: |
||
Depreciation and amortisation |
(26,612) |
(28,750) |
Other costs |
(109,883) |
(113,665) |
(136,495) |
(142,415) |
Segment revenue |
Segment profit |
|||
2024 |
2023 |
2024 |
2023 |
|
$’m |
$’m |
$’m |
$’m |
|
Plantations |
186.8 |
176.4 |
31.9 |
12.4 |
Stone operation and sand interest (2023: stone, sand and coal interests) |
1.1 |
0.3 |
0.4 |
0.3 |
Other |
– |
– |
2.7 |
2.1 |
187.9 |
176.7 |
35.0 |
14.8 |
|
Interest income |
3.4 |
4.1 |
||
Reversal of provision |
6.6 |
– |
||
Gains / (losses) on disposals of subsidiaries and similar charges |
3.0 |
(26.0) |
||
Other gains / (losses) |
7.3 |
(4.7) |
||
Finance costs |
(16.4) |
(17.4) |
||
Profit / (loss) before tax |
38.9 |
(29.2) |
Segment assets |
Segment liabilities |
|||
2024 |
2023 |
2024 |
2023 |
|
$’m |
$’m |
$’m |
$’m |
|
Plantations |
484.5 |
479.3 |
(242.4) |
(270.3) |
Stone operation and sand interest (2023: stone, sand and coal interests) |
92.7 |
58.6 |
(14.3) |
– |
Total segment |
577.2 |
537.9 |
(256.7) |
(270.3) |
Unallocated |
21.8 |
2.5 |
(47.4) |
(36.0) |
Total group |
599.0 |
540.4 |
(304.1) |
(306.3) |
2024 |
2023 |
|
$’m |
$’m |
|
Sales by geographical destination: |
||
Indonesia |
187.9 |
176.7 |
187.9 |
176.7 |
2024 |
2024 |
2024 |
2023 |
2023 |
2023 |
|
Europe |
Indonesia |
Total |
Europe |
Indonesia |
Total |
|
$’m |
$’m |
$’m |
$’m |
$’m |
$’m |
|
Consolidated non-current assets |
68.8 |
438.1 |
506.9 |
57.3 |
415.3 |
472.6 |
Consolidated current assets |
9.3 |
82.8 |
92.1 |
4.3 |
63.5 |
67.8 |
Consolidated liabilities |
(56.4) |
(247.6) |
(304.0) |
(68.5) |
(237.8) |
(306.3) |
Net assets / (liabilities) |
21.7 |
273.3 |
295.0 |
(6.9) |
241.0 |
234.1 |
2024 | 2023 | |
$’000 | $’000 | |
Salient items charged in arriving at profit / (loss) before tax | ||
Administrative expenses (see below) | 15,208 | 17,372 |
Movement in agricultural produce inventory | 310 | 1,973 |
Movement in fair value of biological assets (see note 23) | (9) | 580 |
Amortisation of intangible assets | 386 | 374 |
Depreciation of PPE* | 26,226 | 28,376 |
Loss on disposal of PPE | 310 | 1,055 |
Indonesian operations | 16,030 | 14,895 |
Head office | 3,204 | 3,436 |
19,544 | 19,386 | |
Amount included as additions to PPE | (4,336) | (2,014) |
15,208 | 17,372 |
2024 | 2023 | |
$’000 | $’000 | |
Earnings before interest, tax, depreciation and amortisation | ||
Operating profit | 34,968 | 14,844 |
Depreciation and amortisation | 26,612 | 28,750 |
61,580 | 43,594 |
2024 | 2023 | |
Number | Number | |
Average number of employees (including executive directors): | ||
Agricultural – permanent | 8,794 | 9,085 |
Stone – permanent | 18 | – |
Head office | 6 | 6 |
8,818 | 9,091 |
$’000 | $’000 | |
The aggregate payroll costs comprised: | ||
Wages and salaries | 44,187 | 45,406 |
Social security costs | 2,385 | 2,514 |
Pension costs | 1,245 | 1,618 |
47,817 | 49,538 |
2024 | 2023 | |
$’000 | $’000 | |
Interest on bank deposits | 281 | 851 |
Other interest income | 3,088 | 3,240 |
Interest income | 3,369 | 4,091 |
Reversal of provision in respect of interest on stone loan | 6,622 | – |
2024 | 2023 | |
$’000 | $’000 | |
Impairment of asset held for sale | – | (23,616) |
Release of impairment provision on sale of non-current assets | 3,051 | – |
Reorganisation of subsidiaries | – | (2,435) |
3,051 | (26,051) |
2024 | 2023 | |
$’000 | $’000 | |
Change in value of sterling notes arising from exchange fluctuations | 265 | (2,199) |
Change in value of other monetary assets and liabilities arising from exchange fluctuations | 6,350 | (2,042) |
Gain on acquisition of sterling notes for cancellation | 702 | – |
Loss on sale of dollar notes held in treasury | – | (428) |
7,317 | (4,669) |
2024 | 2023 | |
$’000 | $’000 | |
Interest on bank loans and overdrafts | 9,240 | 9,623 |
Interest on dollar notes | 2,028 | 1,708 |
Interest on sterling notes | 3,231 | 3,412 |
Interest on other loans | 1,086 | 1,319 |
Interest on lease liabilities | 374 | 529 |
Other finance charges | 3,136 | 1,961 |
19,095 | 18,552 | |
Amount included as additions to PPE | (2,665) | (1,092) |
16,430 | 17,460 |
2024 | 2023 | |
$’000 | $’000 | |
Current tax: | ||
UK corporation tax | – | – |
Overseas withholding tax | 696 | 1,097 |
Foreign tax | 6,883 | 4,271 |
Foreign tax – prior year | (536) | 317 |
Total current tax charge | 7,043 | 5,685 |
Deferred tax: | ||
Current year | 3,079 | (18,593) |
Prior year | (1,688) | 1,356 |
Total deferred tax charge / (credit) | 1,391 | (17,237) |
Total tax charge / (credit) | 8,434 | (11,552) |
2024 | 2023 | |
$’000 | $’000 | |
Profit / (loss) before tax | 38,897 | (29,245) |
Notional tax at the Indonesian standard rate of 22 per cent (2023: 22 per cent) | 8,557 | (6,434) |
Tax effect of the following items: | ||
Interest expense not deductible | 911 | 1,387 |
Other expenses not deductible | 384 | 595 |
Exchange difference on deferred tax | 2,369 | (4,571) |
Prior year adjustments | (2,224) | 1,673 |
Non-taxable income | (1,694) | (71) |
UK tax rates above Indonesian standard rate | 228 | 24 |
Overseas withholding taxes, net of relief | – | 418 |
Impairment | 18 | (5,034) |
Tax losses not recognised for deferred tax purposes | – | 303 |
Other movements | (115) | 158 |
Tax charge / (credit) at effective tax rate for the year | 8,434 | (11,552) |
2024 | 2023 | |
$’000 | $’000 | |
Amounts recognised as distributions to preference shareholders: | ||
Dividends on 9 per cent cumulative preference shares | 18,576 | 4,129 |
2024 | 2023 | |
$’000 | $’000 | |
Profit / (loss) attributable to equity shareholders | 26,447 | (10,241) |
Preference dividends paid relating to current year | (8,172) | (4,129) |
Profit / (loss) for the purpose of calculating profit / (loss) per share | 18,275 | (14,370) |
’000 | ’000 | |
Weighted average number of ordinary shares for the purpose of: | ||
Basic profit / (loss) per ordinary share | 43,964 | 43,964 |
Diluted profit / (loss) per ordinary share | 43,964 | 43,964 |
2024 | 2023 | |
$’000 | $’000 | |
Beginning of year | 11,144 | 12,578 |
Transferred to assets held for sale | – | (1,434) |
End of year | 11,144 | 11,144 |
2024 | 2023 | |
$’000 | $’000 | |
Beginning of year | 7,124 | 6,993 |
Additions | 1,477 | 131 |
End of year | 8,601 | 7,124 |
Amortisation: | ||
Beginning of year | 5,531 | 5,157 |
Charge for year | 386 | 374 |
End of year | 5,917 | 5,531 |
Carrying amount: | ||
End of year | 2,684 | 1,593 |
Beginning of year | 1,593 | 1,836 |
Plantings | Mining | Buildings | Plant, | Construction | Total | |
assets | and | equipment | in progress | |||
structures | and vehicles | |||||
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Cost: | ||||||
At 1 January 2023 | 176,547 | – | 255,293 | 130,177 | 13,168 | 575,185 |
Additions | 4,141 | – | 6,731 | 4,578 | 6,826 | 22,276 |
Reclassifications and adjustments | – | – | 7,844 | 9,187 | (17,031) | – |
Disposals | (4,511) | – | (3,102) | (1,322) | – | (8,935) |
Divested on sale of subsidiary | (176) | – | (330) | (31) | – | (537) |
Transferred to assets held for sale | (18,090) | – | (37,154) | (1,055) | (76) | (56,375) |
At 31 December 2023 | 157,911 | – | 229,282 | 141,534 | 2,887 | 531,614 |
Additions | 7,315 | 1,059 | 15,090 | 2,066 | 7,801 | 33,331 |
Reclassifications and adjustments | – | 1,330 | 2,220 | 124 | (3,674) | – |
Disposals | (6,906) | – | (7,740) | (3,545) | – | (18,191) |
Acquired with new subsidiary (see note 38) | – | 66,841 | – | 1,602 | 153 | 68,596 |
Transferred from assets held for sale (see note 34) | 18,092 | – | 35,435 | 1,099 | 88 | 54,714 |
At 31 December 2024 | 176,412 | 69,230 | 274,287 | 142,880 | 7,255 | 670,064 |
Accumulated depreciation: | ||||||
At 1 January 2023 | 76,011 | – | 66,601 | 78,545 | – | 221,157 |
Charge for year | 9,586 | – | 8,111 | 10,679 | – | 28,376 |
Disposals | (2,705) | – | (872) | (1,249) | – | (4,826) |
Divested on sale of subsidiary | (7) | – | (10) | (31) | – | (48) |
Transferred to assets held for sale | (3,705) | – | (5,858) | (737) | – | (10,300) |
At 31 December 2023 | 79,180 | – | 67,972 | 87,207 | – | 234,359 |
Charge for year | 8,510 | – | 7,303 | 10,413 | – | 26,226 |
Disposals | (5,248) | – | (5,012) | (1,850) | – | (12,110) |
Release of impairment | (1,007) | – | (2,044) | – | – | (3,051) |
Acquired with new subsidiary (see note 38) | – | – | – | 164 | – | 164 |
Transferred from assets held for sale (see note 34) | 13,946 | – | 22,728 | 805 | – | 37,479 |
At 31 December 2024 | 95,381 | – | 90,947 | 96,739 | – | 283,067 |
Carrying amount: | ||||||
At 31 December 2024 | 81,031 | 69,230 | 183,340 | 46,141 | 7,255 | 386,997 |
At 31 December 2023 | 78,731 | – | 161,310 | 54,327 | 2,887 | 297,255 |
2024 | 2023 | |
$’000 | $’000 | |
Cost: | ||
Beginning of year | 48,832 | 48,648 |
Additions | 4,530 | 5,093 |
Acquired with new subsidiary | 3,086 | – |
Transferred from assets held for sale (see note 34) | 4,467 | – |
Transferred to assets held for sale | – | (4,909) |
End of year | 60,915 | 48,832 |
Accumulated amortisation: | ||
Beginning of year | 2,817 | 3,681 |
Transferred to assets held for sale | – | (864) |
End of year | 2,817 | 2,817 |
Carrying amount: | ||
End of year | 58,098 | 46,015 |
Beginning of year | 46,015 | 44,967 |
2024 | 2023 | |
$’000 | $’000 | |
Stone interest | – | 44,681 |
Sand interest | 8,405 | 3,633 |
Coal interests | 3,478 | 11,835 |
Provision against loan to coal interests | (2,550) | (2,550) |
9,333 | 57,599 | |
Plasma advances (see note 24) | 15,406 | 12,788 |
Other non-current receivables | 1,996 | 3,253 |
17,402 | 16,041 | |
Total financial assets | 26,735 | 73,640 |
2024 | 2023 | |
$’000 | $’000 | |
Agricultural produce | 6,273 | 6,092 |
Engineering and other operating inventory | 12,120 | 10,617 |
18,393 | 16,709 |
2024 | 2023 | |
$’000 | $’000 | |
Beginning of year | 3,087 | 3,909 |
Fair value gain / (loss) taken to income (see note 7) | 9 | (580) |
Movement in CDM whilst held for sale | 150 | – |
Transferred from assets held for sale (see note 34) | 92 | – |
Transferred to assets held for sale | – | (242) |
End of year | 3,338 | 3,087 |
2024 | 2023 | |
$’000 | $’000 | |
Financial assets | ||
Due from sale of goods | 1,742 | 3,731 |
Plasma advances | 18,003 | 15,824 |
Advances to third parties | 10,326 | 9,171 |
Other receivables | 5,000 | 4,302 |
35,071 | 33,028 | |
Non-financial assets | ||
Prepayments | 4,211 | 2,562 |
Other tax and social security | 7,436 | 5,452 |
11,647 | 8,014 | |
Total trade and other receivables | 46,718 | 41,042 |
Receivable as follows: | ||
Within one year (shown under current assets) | 31,312 | 28,254 |
After one year (see note 20) | 15,406 | 12,788 |
46,718 | 41,042 |
2024 | 2023 | |
$’000 | $’000 | |
Debt* | 198,092 | 192,379 |
Cash and cash equivalents | (38,837) | (14,195) |
Net debt | 159,255 | 178,184 |
* Being the book value of long and short term borrowings as detailed in the table below under Fair value of financial instruments | ||
Equity (including non-controlling interests) | 294,979 | 234,119 |
Net debt to equity ratio | 54.0% | 76.1% |
2024 | 2023 | |
$’000 | $’000 | |
Non-current (see note 20) | ||
Sand and coal interests (2023: stone, sand and coal interests) | 9,333 | 57,599 |
Plasma advances | 15,406 | 12,788 |
Other non-current receivables | 1,996 | 3,253 |
26,735 | 73,640 | |
Current (see note 24) | ||
Due from sale of goods | 1,742 | 3,731 |
Advances to third parties | 10,326 | 9,171 |
Plasma advances | 2,597 | 3,036 |
Other receivables | 5,000 | 4,302 |
19,665 | 20,240 | |
Cash and cash equivalents | 38,837 | 14,195 |
85,237 | 108,075 |
Weighted | Under | Between | Between | Over | Total | |
average | 1 year | 1 and 2 | 2 and 5 | 5 years | ||
interest rate | years | years | ||||
2024 | % | $’000 | $’000 | $’000 | $’000 | $’000 |
Bank loans | 8.3 | 30,076 | 28,298 | 70,646 | 46,795 | 175,815 |
Dollar notes – repayable 2026 | 7.5 | 2,028 | 28,049 | – | – | 30,077 |
Sterling notes – repayable 2025 | 8.8 | 29,617 | – | – | – | 29,617 |
Non-controlling shareholder loan | 5.8 | 503 | 503 | 8,219 | 1,286 | 10,511 |
Trade and other payables, and contract liabilities | – | 24,666 | – | – | – | 24,666 |
86,890 | 56,850 | 78,865 | 48,081 | 270,686 |
Weighted | Under | Between | Between | Over | Total | |
average | 1 year | 1 and 2 | 2 and 5 | 5 years | ||
interest rate | years | years | ||||
2023 | % | $’000 | $’000 | $’000 | $’000 | $’000 |
Bank loans | 7.7 | 30,718 | 23,054 | 67,389 | 12,829 | 133,990 |
Dollar notes – repayable 2026 | 7.5 | 2,028 | 2,028 | 28,049 | – | 32,105 |
Sterling notes – repayable 2025 | 8.8 | 3,337 | 41,978 | – | – | 45,315 |
Non-controlling shareholder loan | 6.2 | 11,715 | 1,481 | 714 | – | 13,910 |
Trade and other payables, and contract liabilities | – | 29,764 | – | – | – | 29,764 |
77,562 | 68,541 | 96,152 | 12,829 | 255,084 |
2024 | 2024 | 2023 | 2023 | |
Book value | Fair value | Book value | Fair value | |
$’000 | $’000 | $’000 | $’000 | |
Cash and deposits* | 38,837 | 38,837 | 14,195 | 14,195 |
Bank debt within one year* | (20,012) | (20,012) | (17,413) | (17,413) |
Bank debt after more than one year* | (114,417) (114,417) | (94,361) | (94,361) | |
Loans from non-controlling shareholder within one year** | – | – | (11,394) | (11,394) |
Loans from non-controlling shareholder after more than one year** | (8,750) | (8,750) | (2,090) | (2,090) |
Dollar notes after one year – repayable 2026** | (26,746) | (25,683) | (26,572) | (25,683) |
Sterling notes within one year – repayable 2025** | (28,167) | (26,237) | – | – |
Sterling notes after one year – repayable 2025** | – | – | (40,549) | (34,706) |
Net debt | (159,255) (156,262) | (178,184) | (171,452) |
At | Financing | Non-cash | At 31 | |
1 January | cash flows | and other | December | |
2024 | changes | 2024 | ||
$’000 | $’000 | $’000 | $’000 | |
Bank debt | (111,774) | (27,480) | 4,825 | (134,429) |
Loans from non-controlling shareholder | (13,484) | 12,234 | (7,500) | (8,750) |
Dollar notes – repayable 2026 | (26,572) | – | (174) | (26,746) |
Sterling notes – repayable 2025 | (40,549) | 11,606 | 776 | (28,167) |
Lease liabilities | (5,929) | 2,724 | (341) | (3,546) |
Total liabilities from financing activities | (198,308) | (916) | (2,414) | (201,638) |
At | Financing | Non-cash | At 31 | |
1 January | cash flows | and other | December | |
2023 | changes | 2023 | ||
$’000 | $’000 | $’000 | $’000 | |
Bank debt | (117,120) | 9,675 | (4,329) | (111,774) |
Loans from non-controlling shareholder | (15,519) | (8,606) | 10,641 | (13,484) |
Dollar notes – repayable 2026 | (17,842) | (8,142) | (588) | (26,572) |
Sterling notes – repayable 2025 | (38,162) | – | (2,387) | (40,549) |
Lease liabilities | (7,438) | 2,846 | (1,337) | (5,929) |
Total liabilities from financing activities | (196,081) | (4,227) | 2,000 | (198,308) |
2024 | 2023 | |
$’000 | $’000 | |
Bank loans | 134,429 | 111,774 |
The bank loans are repayable as follows: | ||
On demand or within one year | 20,012 | 17,413 |
Between one and two years | 19,348 | 16,662 |
Between two and five years | 56,489 | 58,684 |
After five years | 38,580 | 19,015 |
134,429 | 111,774 | |
Amount due for settlement within 12 months | 20,012 | 17,413 |
Amount due for settlement after 12 months | 114,417 | 94,361 |
134,429 | 111,774 |
Deferred tax assets / (liabilities) | Plantings | Other | Income/ | Agricultural | Tax | Total |
and | property, | (expenses)* | produce | losses | ||
related | plant and | and other | ||||
structures | equipment | inventory | ||||
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
At 1 January 2023 | (37,321) | (6,676) | 1,741 | (457) | 1,259 | (41,454) |
Prior year adjustment | – | (1,356) | – | – | – | (1,356) |
Credit / (charge) to income for the year | 427 | 76 | 11,962 | (73) | 1,630 | 14,022 |
Credit to comprehensive income for the year** | – | – | 99 | – | – | 99 |
Exchange differences*** | 1,917 | 2,653 | 36 | (35) | – | 4,571 |
Transferred to liabilities related to assets held for sale | 5,764 | 142 | (79) | 51 | (1,636) | 4,242 |
At 31 December 2023 | (29,213) | (5,161) | 13,759 | (514) | 1,253 | (19,876) |
Prior year adjustment | 3,968 | (2,282) | – | 2 | – | 1,688 |
(Charge) / credit to income for the year | (1,624) | (39) | (80) | (314) | 1,347 | (710) |
Credit to comprehensive income for the year** | – | – | 22 | – | – | 22 |
Exchange differences*** | (2,243) | 470 | (639) | 43 | – | (2,369) |
Acquired with new subsidiary (see note 37) | – | (10,797) | – | – | 3,901 | (6,896) |
Transferred from assets held for sale (see note 34) | 562 | (212) | 80 | (50) | 1,635 | 2,015 |
At 31 December 2024 | (28,550) | (18,021) | 13,142 | (833) | 8,136 | (26,126) |
Deferred tax assets | – | – | 13,142 | – | 8,136 | 21,278 |
Deferred tax liabilities | (28,550) | (18,021) | – | (833) | – | (47,404) |
At 31 December 2024 | (28,550) | (18,021) | 13,142 | (833) | 8,136 | (26,126) |
Deferred tax assets | – | – | 13,759 | – | 1,253 | 15,012 |
Deferred tax liabilities | (29,213) | (5,161) | – | (514) | – | (34,888) |
At 31 December 2023 | (29,213) | (5,161) | 13,759 | (514) | 1,253 | (19,876) |
2024 | 2023 | |
$’000 | $’000 | |
Indonesian retirement benefit obligations (see note 40) | 9,572 | 9,098 |
Lease liabilities (see note 32) | 3,546 | 5,929 |
Loan from non-controlling shareholder | 8,750 | 13,484 |
Payable under settlement agreement | 736 | 1,736 |
22,604 | 30,247 | |
Repayable as follows: | ||
On demand or within one year (shown under current liabilities) | 2,707 | 14,891 |
Between one and two years | 1,898 | 4,326 |
Between two and five years | 9,728 | 2,979 |
After five years | 8,271 | 8,051 |
Amount due for settlement after 12 months | 19,897 | 15,356 |
22,604 | 30,247 | |
Liabilities by currency: | ||
Sterling | 261 | 369 |
Dollar | 9,486 | 15,220 |
Rupiah | 12,857 | 14,658 |
22,604 | 30,247 |
ROU assets in PPE | Buildings | Plant, | Total |
and | equipment | ||
structures | and vehicles | ||
$’000 | $’000 | $’000 | |
Cost: | |||
At 1 January 2023 | 1,347 | 7,212 | 8,559 |
Additions | – | 645 | 645 |
Disposals | – | (632) | (632) |
At 31 December 2023 | 1,347 | 7,225 | 8,572 |
Additions | 219 | – | 219 |
Disposals | (88) | (98) | (186) |
At 31 December 2024 | 1,478 | 7,127 | 8,605 |
Accumulated depreciation: | |||
At 1 January 2023 | 287 | 595 | 882 |
Charge for year | 281 | 1,814 | 2,095 |
Disposals | – | (625) | (625) |
At 31 December 2023 | 568 | 1,784 | 2,352 |
Charge for year | 301 | 1,737 | 2,038 |
Adjustment | – | 820 | 820 |
Disposals | (88) | – | (88) |
At 31 December 2024 | 781 | 4,341 | 5,122 |
Carrying amount: | |||
At 31 December 2024 | 697 | 2,786 | 3,483 |
At 31 December 2023 | 779 | 5,441 | 6,220 |
Lease liabilities (see note 31) | 2024 | 2023 |
$’000 | $’000 | |
Within one year | 1,876 | 2,428 |
Between one and two years | 1,577 | 1,912 |
Between two and five years | 93 | 1,589 |
3,546 | 5,929 |
Interest on lease liabilities (see note 12) | 374 | 529 |
Principal payments on lease liabilities disclosed in the cash flow statement | 2,724 | 2,846 |
2024 | 2023 | |
$’000 | $’000 | |
Trade payables | 7,351 | 11,630 |
Contract liabilities | 8,032 | 17,134 |
Other tax and social security | 7,903 | 100 |
Accruals | 12,146 | 14,811 |
Other payables | 9,283 | 1,000 |
44,715 | 44,675 | |
Repayable as follows: | ||
On demand or within one year (shown under current liabilities) | 44,715 | 27,834 |
In the second year | – | 16,841 |
In the third to fifth years inclusive | – | – |
Amount due for settlement after 12 months | – | 16,841 |
44,715 | 44,675 |
June | |
2024 | |
$’000 | |
PPE | 17,235 |
Land | 4,467 |
Deferred tax | 2,015 |
Inventories | 1,286 |
Biological assets | 92 |
Plasma advances | 1,504 |
Trade and other receivables | 1,295 |
Cash and bank balances | 9 |
Total assets reclassified from held for sale | 27,903 |
Trade payables | (452) |
Other loans and payables | (7,401) |
Retirement benefits | (367) |
Total liabilities related to assets classified from held for sale | (8,220) |
Net assets reclassified from held for sale | 19,683 |
2024 | 2023 | |
$’000 | $’000 | |
Issued and fully paid: | ||
72,000,000 – 9 per cent cumulative preference shares of £1 each (2023: 72,000,000) | 116,516 | 116,516 |
43,963,529 – ordinary shares of 25p each (2023: 43,963,529) | 18,075 | 18,075 |
132,500 – ordinary shares of 25p each held in treasury (2023: 132,500) | (1,001) | (1,001) |
133,590 | 133,590 |
2024 | 2023 | |
$’000 | $’000 | |
Beginning of year | 14,304 | 23,625 |
Capital injection | 53,082 | 150 |
Share of result for the year | 4,016 | (7,452) |
Share of other comprehensive loss for the year | (27) | (41) |
Reorganisation of subsidiaries | (854) | (1,978) |
End of year | 70,521 | 14,304 |
2024 | 2023 | |
$’000 | $’000 | |
Revenue | 186,869 | 175,871 |
Profit after tax | 16,161 | 5,501 |
Non-current assets | 387,999 | 364,055 |
Current assets | 54,993 | 70,799 |
Non-current liabilities | (119,381) | (91,050) |
Current liabilities | (79,338) | (118,757) |
Net cash inflow / (outflow) from operating activities | 3,812 | (9,668) |
Net cash outflow from investing activities | (12,377) | (22,713) |
Net cash inflow from financing activities | 20,470 | 21,491 |
Net cash increase / (decrease) in cash and cash equivalents | 11,905 | (10,890) |
2024 | |
$’000 | |
PPE (see note 18) | 68,432 |
Land (see note 19) | 3,086 |
Deferred tax asset (see note 30) | 3,901 |
Current assets | 7,679 |
Cash | 259 |
83,357 | |
Current liabilities | (7,290) |
Deferred tax liability (see note 30) | (10,797) |
Loans from group | (65,270) |
Total net assets | – |
2024 | |
$’000 | |
Revenue | 1,083 |
Cost of Sales | (648) |
Gross Profit | 435 |
Administrative expenses | (65) |
Operating Profit | 370 |
Other gains / (losses) | 449 |
Finance costs | (684) |
Profit before tax | 135 |
2024 | |
$’000 | |
Revenue | 187,943 |
Net gain / (loss) arising from changes in fair value of biological assets | 9 |
Cost of sales | (136,567) |
Gross profit | 51,385 |
Distribution costs | (1,281) |
Administrative expenses | (15,387) |
Operating profit | 34,717 |
Interest income | 3,369 |
Reversal of provision | 6,622 |
Gains / (losses) on disposals of subsidiaries and similar charges | 3,051 |
Other gains / (losses) | 4,332 |
Finance costs | (17,431) |
Profit before tax | 34,660 |
2024 | 2023 | |
$’000 | $’000 | |
Operating profit | 34,968 | 14,844 |
Amortisation of intangible assets | 386 | 374 |
Depreciation of PPE | 26,226 | 28,376 |
Decrease in fair value of growing produce | (9) | 580 |
Loss on disposal of PPE | 310 | 1,055 |
Movement in assets held for sale | (1,559) | (784) |
Exchange translation differences | (1,686) | 1,188 |
Operating cash flows before movements in working capital | 58,636 | 45,633 |
(Increase) / decrease in inventories (excluding movements in fair value growing produce) | (887) | 9,482 |
Decrease / (increase) in receivables | 4,675 | (3,123) |
Decrease in payables | (13,338) | (4,818) |
Cash generated by operations | 49,086 | 47,174 |
Taxes paid | (3,621) | (2,177) |
Interest paid | (13,714) | (15,372) |
Net cash from operating activities | 31,751 | 29,625 |
2024 | 2023 | |
$’000 | $’000 | |
Change in net borrowings resulting from cash flows: | ||
Increase / (decrease) in cash and cash equivalents, after exchange rate effects | 24,642 | (7,719) |
Net (increase) / decrease in bank borrowings | (27,480) | 9,675 |
Purchase of sterling notes for cancellation | 11,606 | – |
Dollar notes held in treasury | – | (8,142) |
Decrease / (increase) in borrowings from non-controlling shareholder | 12,234 | (8,606) |
Transfer of borrowings to assets held for sale | – | 10,641 |
Transfer of borrowings from assets held for sale | (7,401) | – |
13,601 | (4,151) | |
Amortisation of sterling note issue expenses and premium | 566 | (188) |
Loss on disposal of dollar notes held in treasury | – | (428) |
Amortisation of dollar note issue expenses | (174) | (160) |
Amortisation of bank loan expenses | (1,884) | (1,266) |
12,109 | (6,193) | |
Currency translation differences | 6,821 | (5,262) |
Net borrowings at beginning of year | (178,184) | (166,729) |
Net borrowings at end of year | (159,254) | (178,184) |
Reduction | |
in surplus | |
$’000 | |
Decrease in discount rate by 0.1% p.a. | 271 |
Increase inflation by 0.1% p.a. | 103 |
Increase in long term rate of mortality improvement by 0.25% p.a. | 129 |
2024 | 2023 | |
Discount rate (per cent) | 7.12 | 6.81 |
Salary increases per annum (per cent) | 6 | 6 |
Mortality table (Indonesia) (TM1) | IV/2019 | IV/2019 |
Retirement age (years) | 55 | 55 |
Disability rate (per cent of the mortality table) | 10 | 10 |
2024 | 2023 | |
$’000 | $’000 | |
Balance at 1 January | 9,098 | 7,824 |
Current service cost | 1,140 | 1,259 |
Interest expense | 627 | 598 |
Past service cost | – | 209 |
Actuarial loss recognised in statement of comprehensive income | 113 | 449 |
Exchange | (459) | 156 |
Paid during the year | (1,314) | (1,040) |
Transferred from assets held for sale (see note 34) | 367 | – |
Transferred to assets held for sale | – | (357) |
Balance at 31 December (see note 31) | 9,572 | 9,098 |
2024 | 2023 | |
$’000 | $’000 | |
Current service cost | 1,140 | 1,259 |
Past service cost | – | 209 |
Interest expense | 627 | 598 |
Exchange | (459) | 156 |
1,308 | 2,222 |
2024 | 2023 | |
$’000 | $’000 | |
Within one year | 95 | 69 |
Between two and five years | 321 | 284 |
Between six and ten years | 885 | 694 |
After ten years | 8,271 | 8,051 |
9,572 | 9,098 |
Change | |
in deficit | |
$’000 | |
Decrease in discount rate by 0.1% p.a. | (663) |
Increase in discount rate by 0.1% p.a. | 590 |
Decrease salary increase by 0.1% p.a. | 651 |
Increase salary increase by 0.1% p.a. | (718) |
2024 | 2023 | |
$’000 | $’000 | |
Short term benefits | 1,283 | 1,222 |
2024 | 2024 | 2023 | 2023 | |
Closing | Average | Closing | Average | |
Indonesian rupiah to US dollar | 16,162 | 15,906 | 15,416 | 15,219 |
US dollar to pounds sterling | 1.2529 | 1.2783 | 1.2747 | 1.2471 |
2024 | 2023 | |
$’000 | $’000 | |
Shares in subsidiaries | 91,775 | 91,775 |
Loans to group companies and third parties | 136,774 | 148,830 |
228,549 | 240,605 |
Shares | Loans | |
$’000 | $’000 | |
At 1 January 2023 | 91,775 | 148,007 |
Repayment of loans | – | (10,673) |
Additions to loans | – | 12,772 |
Increase in provision | – | (675) |
Write off loans | – | (601) |
At 31 December 2023 | 91,775 | 148,830 |
Repayment of loans | – | (26,246) |
Additions to loans | – | 6,735 |
Decrease in provision | – | 7,455 |
At 31 December 2024 | 91,775 | 136,774 |
Class of | Percentage | |||
Subsidiary | Activity | Registered Office | shares | owned |
PT REA Kaltim Plantations (Indonesia) | Plantation agriculture | Gedung Grha Bintang 1st Floor B-C-D, Jl. Jend. Sudirman No. | Ordinary | 65.0 |
423, Damai Bahagia, Balikpapan Selatan, Balikpapan 76114, | ||||
Kalimantan Timur | ||||
PT Cipta Davia Mandiri (Indonesia) | Plantation agriculture | As for PT REA Kaltim Plantations | Ordinary | 65.0 |
PT Kutai Mitra Sejahtera (Indonesia) | Plantation agriculture | As for PT REA Kaltim Plantations | Ordinary | 65.0 |
PT Sasana Yudha Bhakti (Indonesia) | Plantation agriculture | As for PT REA Kaltim Plantations | Ordinary | 65.0 |
PT Prasetia Utama (Indonesia) | Plantation agriculture | As for PT REA Kaltim Plantations | Ordinary | 100.0 |
PT KCC Resources Indonesia (Indonesia) | Stone and coal marketing | Plaza 5 Pondok Indah Blok B.06, JL Margaguna Raya, Gandaria | Ordinary | 95.0 |
Utara, Kebayoran Baru, Jakarta Selatan 12140 | ||||
PT Aragon Tambang Pratama (Indonesia) | Stone concession | As for PT KCC Resources Indonesia | Ordinary | 95.0 |
R.E.A. Services Limited (England and Wales) | Group finance and services | 5th Floor North, Tennyson House, 159-165 Great Portland Street, | Ordinary | 100.0 |
London W1W 5PA | ||||
KCC Resources Limited (England and Wales) | Sub holding company | As for R.E.A. Services Limited | Ordinary | 100.0 |
PU Holdings Limited (England and Wales) | Sub holding company | As for R.E.A. Services Limited | Ordinary | 100.0 |
Makassar Investments Limited (Jersey) | Sub holding company | 13 Castle Street, St Helier, Jersey JE1 1ES | Ordinary | 100.0 |
REA Finance B.V. (Netherlands) | Group finance | Van Heuven Goedhartlaan 935A, 1181 LD Amstelveen, | ||
Amsterdam, Netherlands |