Notes | 2024 | 2023 | |
£ | £ | ||
Continuing operations | |||
Revenue | 6 | ||
Cost of sales | 7 | ( | ( |
Depreciation of operating assets | ( | ( | |
Gross profit | ( | ||
Administrative expenses | 9 | ( | ( |
Operating loss | ( | ( | |
Impairment charge | 16 | ( | |
Gain on bargain purchase | 5 | ||
Finance income - interest | 8 | ||
Finance costs | 11 | ( | ( |
Profit/(loss) before income tax | ( | ||
Income tax expense | 12 | ( | ( |
Loss for the year attributable to owners of the Company | ( | ( | |
Other comprehensive income: | |||
Items that may be reclassified to profit or loss: | |||
Exchange gain (loss) on translation of foreign | |||
operations | ( | ||
Total comprehensive income (loss) for the year | |||
attributable to the Group | ( | ||
Loss per share attributable to owners of the | Pence per | Pence per | |
Company | share | share | |
From continuing operations: | |||
Basic and Diluted (pence) | 13 | ( | ( |
Notes | Group | Company | |||
2024 | 2023 | ||||
2024 | 2023 | ||||
£ | £ | ||||
£ | £ | ||||
Non-current assets | 23,904,078 | 3,921,348 | |||
Investments in subsidiaries | 15 | ||||
Property, plant and equipment | 16 | - | - | ||
Deferred tax | 26 | - | - | ||
Deposits | - | - | |||
- | 40,970 | ||||
Intangible assets | 14 | ||||
23,904,078 | 3,962,318 | ||||
Total non-current assets | |||||
Current assets | - | - | |||
Inventory | 18 | 3,636,893 | 21,213,389 | ||
Trade and other receivables | 17 | 101,589 | 130,340 | ||
Cash at bank | 3,738,482 | 21,343,729 | |||
Total current assets | |||||
Current liabilities | 1,345,176 | 735,440 | |||
Trade and other payables | 19 | 909,000 | 909,000 | ||
Borrowings | 21 | ||||
Equity subscription advance | 703,000 | - | |||
received, allotment due | 2,957,176 | 1,644,440 | |||
Total current liabilities | 15,326,306 | 19,699,289 | |||
Net current assets | |||||
Non-current liabilities | 1,862,500 | 1,862,500 | |||
Borrowings | 21 | - | - | ||
Lease liability | 19 | ||||
Total non-current liabilities | 1,862,500 | 1,862,500 | |||
22,822,884 | 21,799,107 | ||||
NET ASSETS |
period ended 31 March 2024 | |||||
Equity | 3,107,482 | 2,536,195 | |||
Share capital | 22 | 28,819,456 | 24,462,976 | ||
Share premium account | 116,065 | 116,065 | |||
Warrant reserve | 23 | ( | ( | - | - |
Foreign exchange reserve | ( | ( | (9,220,120) | (5,316,129) | |
Retained losses | |||||
Equity attributable to owners of the Company | 22,822,884 | 21,799,107 | |||
22,822,884 | 21,799,107 | ||||
TOTAL EQUITY | 76 | Page |
Share | Share | Foreign | Share | Retained | TOTAL | |
capital | premium | exchange | warrants | losses | EQUITY | |
reserve | reserve | |||||
Balance at 1 April | £ | £ | £ | £ | £ | £ |
2022 | ( | ( | ||||
Loss for the period | ( | ( | ||||
Other Comprehensive Income: exchange | ||||||
translation loss on foreign operations | ( | ( | ||||
Total | ||||||
comprehensive | ||||||
loss for the year: | ( | ( | ( | |||
Transactions with owners: | ||||||
Shares issued | ||||||
Adjustment to Warrant reserve | ( | |||||
Balance at 31 | ||||||
March 2023 | ( | ( | ||||
Loss for the year | ( | ( | ||||
Other Comprehensive Income: Exchange | ||||||
translation gain on foreign operations | ||||||
Total | ||||||
comprehensive income {loss) for the year: | ( | |||||
Transactions with owners: | ||||||
Shares issued | ||||||
Balance at 31 | ||||||
March 2024 | ( | ( |
Notes | 2024 | 2023 | |
£ | £ | ||
Cash used in operating activities | |||
Loss for the year | ( | ( | |
Adjustment for: | |||
Depreciation | 16 | ||
Impairment | 16 | ||
Finance income | 8 | ( | |
Gain on bargain purchase | 5 | ( | |
Convertible loan note issue costs | |||
Lease interest | |||
Finance costs | 11 | ||
Unrealised forex loss / (gain) | ( | ||
Working capital changes: | |||
( Increase ) /decrease in inventories | ( | ||
( Increase ) /decrease in receivables | ( | ||
Increase/(decrease) in payables | |||
Increase/(decrease) in deferred tax & other assets | ( ) | ||
Net cash from (used in) operating activities | ( | ( | |
Cash flows from investing activities: | |||
Purchase of tangible assets | ( | ( | |
Acquisition of subsidiary | 5 | ( | |
Advance for subsidiary acquisition | 17 | ( | |
Recovery of advance to seller | |||
Net cash from investing activities | ( | ( | |
Cash flows from financing activities: | |||
Proceeds from shares issued (net of costs) | 22 | ||
Proceeds from issue of convertible loan notes (net of costs) (see below note) | 21 | ||
Share application money received pending allotment | |||
Finance Income | |||
Short term borrowings raised | |||
Lease repayments | ( | ( | |
Finance cost paid | ( | ( | |
Net cash from financing activities | |||
Net ( decrease ) in cash and cash equivalents | ( | ( | |
Effects of exchange rates on cash and cash equivalents | |||
Cash and cash equivalents at beginning of period | |||
Cash and cash equivalents at end of period |
2024 | 2023 | |
£ | £ | |
Opening Balance as on 1 st April | ||
Issued during the year | ||
Redeemed/Converted during the year (non cash item) | ( | |
Closing Balance as on 31 st March | ||
2024 | 2023 | |
£ | £ | |
Amount Received from issue | ||
Issue cost offset against consideration | ( | |
Net Amount received from issue |
Standards/interpretations | Description |
IAS 1 amendments and IFRS practice | Disclosure of accounting policies |
statement 2 | |
- (Making Materiality Judgements) | |
IAS 8 Accounting Policies, Changes in | Amendments – Definition of Accounting |
Accounting Estimates and Errors | estimates |
IAS 12 Deferred Taxation | Amendments - Deferred Tax related to |
Assets and Liabilities arising from a Single | |
Transaction |
Standard or interpretation | Description |
IAS 1 Presentation of Financial Statements | Amendments – Classification of |
Liabilities as Current or Non - Current | |
IAS 1 Presentation of Financial Statements | Amendment- Non-Current liability with |
covenants | |
IFRS 16 Leases | Amendments- Liability in a sale and |
leaseback transaction | |
IAS 7 Statement of Cash Flows and IFRS 7 | Amendments- Supplier finance |
Financial Instruments: Disclosure | arrangements |
Particulars | Amount GBP | ||
1 | Purchase consideration: | ||
Cash paid | 1,533,081 | ||
Equity issued | 3,740,305 | ||
(A) | 5,273,386 | ||
2 | Net assets of Suni: | ||
Fair value of concessions and related property plant & equipment | 9,498,602 | ||
Bank Deposits | 1,809,278 | ||
VAT receivable (fair value) | 858,328 | ||
Other receivables | 142,420 | ||
Cash & Bank | 79,086 | ||
Payables | (978,413) | ||
(B) | 11,409,301 | ||
Bargain purchase gain | (B-A) | 6,135,915 |
Particulars | Amount GBP |
Cash paid | 1,533,081 |
Less: cash acquired | (79,086) |
Net outflow | 1,453,995 |
2024 | USA | Europe | Asia | Total |
Revenue from external customers | 1,042,251 | 606,880 | 3,254,725 | 4,903,856 |
At a point in time | 1,042,251 | 606,880 | 3,254,725 | 4,903,856 |
2023 | USA | Europe | Asia | Total |
Revenue from external customers | 40,289 | 717,786 | 2,131,935 | 2,890,010 |
Timing of recognition: | ||||
At a point in time | 40,289 | 717,786 | 2,131,935 | 2,890,010 |
2024 | 2023 | |
£ | £ | |
Customer A | 1,477,622 | 895,809 |
Customer B | 791,583 | 471,867 |
Customer C | 580,494 | 408,780 |
Customer D | 369,405 | 339,710 |
Customer E | 329,826 | 292,414 |
2024 | 2023 | |
£ | £ | |
Expenses included in Cost of Sales: | ||
Mining & Processing Costs | 3,027,349 | 1,512,563 |
Human Resource Costs | 340,227 | 326,783 |
Logistics, Utilities & Plant Admin Costs | 1,009,880 | 368,061 |
Decrease / (Increase) in Inventory of Inputs | 11,554 | (676,058) |
4,389,010 | 1,531,349 |
2024 | 2023 | |
The following items have been included in arriving at operating | £ | £ |
loss: | ||
Depreciation on other assets | 26,257 | 242,663 |
Net foreign exchange loss /(gain) | 271,568 | (256,927) |
PR/IR Expenses | 54,192 | 118,865 |
Professional Fees | 590,965 | 223,460 |
Insurance | 45,022 | 127,617 |
Director Emoluments | 476,066 | 362,042 |
Management Salaries | 940,581 | 405,793 |
Brokerage | - | 93,125 |
R&D Exploration Expenses | 32,764 | 82,807 |
Other Admin Expenses | 1,655,842 | 958,421 |
2024 | 2023 | |
Number of employees for the year: | 523 | 474 |
£ | £ | |
Wages & salaries (for the above employees) | 1,165,356 | 1,088,599 |
Social security costs | 115,453 | 90,123 |
1,280,809 | 1,178,722 |
2024 | 2023 | |
£ | £ | |
Directors’ remuneration | ||
Emoluments, fees and payment in lieu of pension contributions | 473,395 | 482,042 |
£ | £ | |
Remuneration of the highest paid director (gross of capitalisation): | ||
Emoluments and fees | 320,000 | 320,000 |
Payment in lieu of retirement benefits | 30,000 | 30,000 |
2024 | 2023 | |
£ | £ | |
Interest Expense | 402,585 | 251,641 |
2024 | 2023 | |
£ | £ | |
Profit (loss) on ordinary activities before tax | 63,957 | (2,357,910) |
At the standard small companies rate of UK corporation tax of 19% (2023: weighted average rate of 19.5%) | 12,152 | (459,792) |
Minimum tax in Madagascar | - | 9,775 |
Expenses not deductible for tax purposes | 27,425 | 47,812 |
Tax losses carried forward (deferred tax not recognised) | 1,084,748 | 411,980 |
Unrealised profit eliminated on consolidation | 41,499 | |
Book profit on acquisition, not taxable | (1,165,824) | |
Short term timing differences | 77,171 | - |
Net tax (credit)/ charge | 77,171 | 9,775 |
Analysed as: | ||
Deferred tax (credit)/charge | 77,171 | - |
Current tax charge | - | 9,775 |
2024 | 2023 | |
Continuing operations: | ||
Loss attributable to equity holders of the Company (£) | (13,213) | (2,367,685) |
Weighted average number of ordinary shares in issue | 110,912,194 | 91,466,033 |
Loss per share (pence) | (0.01) | (2.59) |
Group | |
Cost | £ |
At 1 April 2022 | 3,571,196 |
Forex Change | 27,869 |
At 1 April 2023 | 3,599,065 |
Forex Change | (30,447) |
At 31 March 2024 | 3,568,618 |
Accumulated amortisation | £ |
At 1 April 2021 | - |
Charge for the year | - |
At 1 April 2022 | - |
Charge for the year | - |
At 31 March 2023 | - |
Net book value | £ |
At 1 April 2022 | 3,571,196 |
At 1 April 2023 | 3,599,065 |
At 31 March 2024 | 3,568,618 |
Company | Shares in group undertaking |
Cost and net book value | £ |
At 1 April 2022 | 3,901,023 |
Addition | 20,325 |
At 1 April 2023 | 3,921,348 |
Addition (see Note 5) | 5,437,731 |
Reclassification of loans | 14,545,000 |
At 31 March 2024 | 23,904,078 |
Tirupati Madagascar Ventures | ||
Registered: Lot II N 95 SB BIS E, Ambatobe , Antananarivo 103, Madagascar | ||
Nature of business: Graphite mining extraction | % | |
Class of share | Holding | |
Ordinary shares | 98* |
Establissements Rostaing | ||
Registered: Lot II N 95 SB BIS E, Ambatobe, Antananarivo 103, Madagascar | ||
Nature of business: Graphite mining extraction | % | |
Class of share | Holding | |
Ordinary shares | 95* | |
* Balance 5% is held by Mr. S. Podar on behalf of the Company. |
Suni Resources SA | ||
Registered: Moçambique, Cidade de Maputo, distrito de Kamavota, bairro de Bairro | ||
Sommershield, Av. Julius Nyrere, n.º 4000, Edifício Solar das Acácias, n.º 5 e 6, Cidade de | ||
Maputo | ||
Nature of business: Graphite mining extraction | % | |
Class of share | Holding | |
Ordinary shares | 99.9997 |
Group | Plant and | Mine | Assets under | Total |
machinery | development | construction | ||
assets | ||||
£ | £ | £ | £ | |
Cost | ||||
At 1 April 2022 | 5,778,410 | 2,004,824 | 632,029 | 8,415,263 |
Additions | 2,758,118 | 422,381 | 1,894,605 | 5,075,104 |
Reclassification | - | 2,300,000 | (2,300,000) | - |
At 1 April 2023 | 8,536,528 | 4,727,205 | 226,634 | 13,490,367 |
Additions | - | 648,839 | - | 648,839 |
Acquisition of Suni | - | 1,721,546 | 7,777,055 | 9,498,602 |
Resources | ||||
Foreign Currency | (147,298) | (81,568) | - | (228,866) |
Retranslations | ||||
Reclassification | 753,804 | (527,170) | (226,634) | - |
At 31 March 2024 | 9,143,034 | 6,488,852 | 7,777,055 | 23,408,941 |
Depreciation | ||||
At 1 April 2022 | 883,895 | 175,247 | - | 1,059,142 |
Depreciation | 990,125 | 242,663 | - | 1,232,788 |
expense | ||||
At 1 April 2023 | 1,874,020 | 417,910 | - | 2,291,930 |
Foreign Currency | (180,729) | (6,925) | - | (187,654) |
Retranslations | ||||
Depreciation | 1,175,399 | 347,474 | - | 1,522,873 |
expense | ||||
Impairment | 798,871 | - | - | 798,871 |
At 31 March 2024 | 3,667,561 | 758,459 | - | 4,426,020 |
Carrying amount | ||||
As at 1 April 2023 | 6,662,508 | 4,309,295 | 226,634 | 11,198,437 |
As at 31 March | 5,475,473 | 5,703,393 | 7,777,055 | 18,982,921 |
2024 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£ | £ | £ | £ | |
Trade receivables | 335,132 | 710,600 | 292,676 | 710,600 |
Advance for Capex | - | 287,039 | - | 287,039 |
VAT Receivable | 2,557,251 | 1,058,832 | 8,885 | 7,451 |
Other debtors | 2,487,059 | 50,209 | - | - |
Prepayments | 1,362 | 16,424 | - | 16,424 |
Amounts owed by group undertakings | - | - | 3,335,332 | 17,559,350 |
Advance for acquisition - to vendor* | - | 1,529,150 | - | 1,529,150 |
Advance to Suni Resources pre | - | 1,103,375 | - | 1,103,375 |
acquisition* | 5,380,805 | 4,755,629 | 3,636,893 | 21,213,389 |
At 31 March 2024 | Current | More than 30 | More than 60 | More than 90 | Total |
days | Days | days | |||
£ | £ | £ | £ | £ | |
Expected loss rate | 0% | 0% | 0% | 80% | 0% |
Gross trade | 292,676 | - | - | - | - |
receivables | |||||
Loss allowance | - | - | - | - | - |
At 31 March 2023 | Current | More than 30 | More than 60 | More than 90 | Total |
days | Days | days | |||
£ | £ | £ | £ | £ | |
Expected loss rate | 0% | 0% | 0% | 80% | 0% |
Gross trade | 710,600 | - | - | - | - |
receivables | |||||
Loss allowance | - | - | - | - | - |
Group | ||
2024 | 2023 | |
Cost | £ | £ |
Raw materials and consumables | 824,659 | 457,997 |
Finished and semi - finished goods | 385,266 | 928,561 |
1,209,925 | 1,386,558 |
Group | Company | |||
2024 | 2023 | 2024 | 2024 | |
£ | £ | £ | £ | |
Trade payables | 2,098,538 | 1,084,991 | 852,735 | 243,500 |
Social security and other taxes | 19,392 | 48,913 | 3,365 | - |
Accruals | 639,773 | 550,9 0 4 | 488,776 | 491,940 |
2,757,703 | 1,684, 808 | 1,345,176 | 735,440 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£ | £ | £ | £ | |
Lease liability | 26,166 | 31,080 | - | - |
Term | CLN2019 | CLN2022 |
Coupon | 12% payable half yearly | 12% payable half yearly |
Maturity | 31 December 2024, as amended from | 3 years from date of issue |
original 3 years from issue date per | See Note 26 regarding | |
agreement. Since amended again – see Note | amendments agreed | |
28 | subsequent to the year end | |
Conversion | At the holders’ option – see Note 28 | At the holders’ option |
Conversion | £0.45 per ordinary share being the IPO | £0.60 for year 1 |
Price | fund raise price per ordinary share | £0.75 for year 2 |
£0.90 for year 3 |
Maturities as at 31 March 2023 (See also Note 26) | 2024 | 2023 |
Within one year | 909,000 | 909,000 |
Between 2 and 5 years | 1,862,500 | 1,862,500 |
2,771,500 | 2,771,500 |
2024 | 2023 | |
Opening Balance as on 1 st April | 2,771,500 | 1,009,000 |
Issued during the year | - | 1,862,500 |
Redeemed/Converted during the year | - | (100,000) |
Closing Balance as on 31 st March | 2,771,500 | 2,771,500 |
2024 | 2024 | 2023 | 2023 | |
Number | £ | Number | £ | |
Allotted, called up and fully paid | ||||
Ordinary shares of 2.5p each | 124,299,220 | 3,107,482 | 101,447,768 | 2,536,195 |
Date of | Number of | Price per | Amount | |
Particulars | Issue | Shares | share £ | £ |
Suni Acquisition | 19 th Apr | |||
Consideration – 1 | 2023 | 2,018,944 | 0.31 | 625,873 |
Suni Acquisition | 19 th Apr | |||
Consideration – 2 | 2023 | 3,500,000 | 0.31 | 1,085,000 |
Shares issued in lieu of CLN | 01 st Dec | |||
Interest | 2023 | 1,285,952 | 0.175 | 225,042 |
Suni Acquisition | 18 th Dec | |||
Consideration – 3 | 2023 | 6,546,556 | 0.31 | 2,029,432 |
17 th Jan | ||||
Issue of Shares | 2024 | 9,500,000 | 0.11 | 1,045,000 |
Total | 22,851,452 | 5,010,347 |
Number of warrants exercisable | |||
Grant Date | Expiry Date | Exercise Price | and outstanding |
(£) | |||
31 December | 31 December | 0.30 | 1,000,000 |
2017 | 2025 | ||
31 December | 31 December | 0.40 | 1,520,000 |
2018 | 2025 | ||
31 March 2019 | 31 March 2025 | 0.40 | 320,000 |
31 December | 31 December | 0.40 | 1,620,000 |
2019 | 2025 | ||
31 March 2020 | 31 March 2025 | 0.40 | 480,000 |
20 April 2021 | 20 April 2024 | 1.35 | 222,222 |
Eligibility Date | Expiry Date | Exercise Price | Eligible number of |
(£) | warrants | ||
05 December | 05 December | 0.350 | 714,285 |
2022 | 2025 | ||
08 August 2022 | 08 August 2025 | 0.900 | 103,472 |
Total | 817,757 |
2024 | 2023 | |
Opening Balance as on 1 st April | 5,913,348 | 6,630,491 |
Expired during the year | - | (717,143) |
Closing Balance as on 31 st March | 5,913,348 | 5,913,348 |
Book | Fair | Book | |||
Valuation, | value | value | value | Fair value | |
Methodology | |||||
and hierarchy | 2024 | 2024 | 2023 | 2023 | |
£ | £ | £ | £ | ||
Financial assets | |||||
Cash and cash | |||||
equivalents | (a) | 185,968 | 185,968 | 289,338 | 289,338 |
Loans and receivables, net of impairment | (a) | 5,380,805 | 4,725,960 | 4,755,629 | 4,542,402 |
Total at amortised | |||||
cost | 5,566,773 | 4,911,928 | 5,044,967 | 4,831,740 | |
Financial | |||||
liabilities | |||||
Trade and other payables | (a) | 2,757,703 | 2,757,703 | 1,684,808 | 1,684,808 |
Borrowings | (a) | 2,975,330 | 2,975,330 | 2,771,500 | 2,771,500 |
Lease Liabilities | (a) | 26,166 | 26,166 | 31,080 | 31,080 |
Total at amortised | 5,759,199 | 4,487,388 | 4,487,388 | ||
cost | 5,759,199 |
Book | Book value | Fair value | |||
value | Fair value | ||||
Valuation, Methodology and | 2024 | 2024 | 2023 | 2023 | |
hierarchy | £ | £ | £ | £ | |
Financial assets | |||||
Cash and cash equivalents | (a) | 101,589 | 101,589 | 130,340 | 130,340 |
Loans and receivables, net of impairment | (a) | 18,181,893 | 18,181,893 | 21,213,389 | 21,213,389 |
Total at amortised cost | 18,283,481 | 18,283,481 | 21,343,729 | 21,343,729 | |
Financial liabilities | |||||
Trade and other payables | (a) | 1,345,176 | 1,345,176 | 735,440 | 735,440 |
Borrowings | (a) | 2,771,500 | 2,771,500 | 2,771,500 | 2,771,500 |
Total at amortised cost | 4,116,676 | 4,116,676 | 3,506,940 | 3,506,940 |
2024 | 2023 | |
£ | £ | |
Financial assets | ||
Cash and cash equivalents | 185,968 | 289,338 |
Loans and receivables, net of impairment | 5,380,805 | 4,755,629 |
5,566,773 | 5,044,967 |
2024 | 2023 | |
£ | £ | |
Financial assets | ||
Cash and cash equivalents | 101,589 | 130,340 |
Loans and receivables, net of impairment | 18,181,893 | 21,213,389 |
18,283,481 | 21,343,729 |
1 to | ||||||
Carrying | Contractual | 6 months | 6 to 12 | 2 | 2 to 5 | |
Amount | cash flows | or less | months | years | Years | |
31 March 2024 | £ | £ | £ | £ | £ | £ |
Non–derivative | ||||||
financial liabilities | ||||||
Trade and other payables | 2,757,703 | 2,757,703 | ||||
Borrowings | 2,771,500 | 3,151,888 | 991,184 | 2,160,704 | ||
Lease Liability | 26,166 | 26,166 | ||||
31 March 2023 | ||||||
Non–derivative | ||||||
financial liabilities | ||||||
Trade and other payables | 1,684,808 | 1,684,808 | ||||
Borrowings | 2,771,500 | 3,485,379 | 1,100,562 | 2,384,816 | ||
Lease Liability | 31,080 |
6 | ||||||
Carrying | Contractual | months | 6 to 12 | 1 to 2 | 2 to 5 | |
Amount | cash flows | or less | months | Years | Years | |
31 March 2024 | £ | £ | £ | £ | £ | £ |
Non–derivative | ||||||
financial liabilities | ||||||
Trade and other payables | 1,345,176 | 1,345,176 | ||||
Borrowings | 2,771,500 | 3,151,888 | 991,184 | 2,160,704 | ||
31 March 2023 | ||||||
Non–derivative | ||||||
financial liabilities | ||||||
Trade and other payables | 735,440 | 735,440 | ||||
Borrowings | 2,771,500 | 3,485,379 | 1,100,562 | 2,384,816 |
USD | USD | |
Group | 2024 | 2023 |
Cash and cash equivalents | 69,330 | 66,652 |
Trade & other receivables | 301,561 | 997,639 |
Trade & other payables | (504,913) | (243,500) |
Net Exposure in GBP equivalent | (134,022) | 820,791 |
MGA | MGA | |
Group | 2024 | 2023 |
Cash and cash equivalents | 65,379 | 158,386 |
Trade & other receivables | 1,738,605 | 1,101,590 |
Trade & other payables | (1,335,614) | (949,368) |
Net Exposure in GBP equivalent | 468,370 | 310,608 |
MZN | MZN | |
Group | 2024 | 2023 |
Cash and cash equivalents | 19,000 | - |
Trade & other receivables | 3,340,639 | - |
Trade & other payables | (76,913) | - |
Net Exposure in GBP equivalent | 3,282,726 | - |
USD | USD | |
Company | 2024 | 2023 |
Cash and cash equivalents | 69,330 | 66,040 |
Loans to subsidiaries | 19,559,920 | 15,153,109 |
Trade & other receivables | 1,262,775 | 6,060,281 |
Trade & other payables | (852,736) | (578,315) |
Net Exposure in GBP equivalent | 20,039,289 | 20,701,115 |
2024 | Group | Company |
£ | £ | |
GBP:USD exchange rate increases by 10% | 386,693 | 33,315 |
GBP:USD exchange rate decreases by 10% | (386,693) | (33,315) |
GBP:MGA exchange rate increases by 10% | 319,467 | - |
GBP:MGA exchange rate decreases by 10% | (353,617) | - |
2023 | Group | Company |
£ | £ | |
GBP:USD exchange rate increases by 10% | 82,079 | 2,070,112 |
GBP:USD exchange rate decreases by 10% | (82,079) | (2,070,112) |
GBP:MGA exchange rate increases by 10% | 31,068 | - |
GBP:MGA exchange rate decreases by 10% | (31,068) | - |
2024 | 2023 | |
Brought forward DTA | 74,076 | 75,242 |
Transferred to profit & loss during the year | (74,076) | - |
Forex | - | (1,196) |
Carried forward DTA | - | 74,076 |