| 31 December | |||
| 31 December | 2022 | ||
| Note | 2023 | (Unaudited) | |
| Assets | |||
| Cash and cash equivalents | 5 | ||
| Trade and unbilled receivables | 6 | ||
| Advances, deposits and other receivables | 7 | ||
| Development properties | 8 | ||
| Escrow retentions | 9 | ||
| Investment in joint venture | 10 | ||
| Loan to joint venture | 11 | ||
| Due from related parties | 19 | ||
| Property and equipment | 12 | ||
| Right-of-use assets | 13 | ||
| Deferred tax assets | 20 | ||
Total assets | |||
| Liabilities and equity | |||
| Liabilities | |||
| Trade and other payables | 14 | ||
| Advances from customers | 15 | ||
| Retention payable | 16 | ||
| Development property liability | 17 | ||
| Loans and borrowings | 18 | ||
| Due to related party | 19 | ||
Employees’ end of service benefits | |||
| Lease liabilities | 13 | ||
Total liabilities |
| 31 December | |||
| 31 December | 2022 | ||
| Note | 2023 | (Unaudited) | |
| Equity | |||
| Share capital | 21 | ||
| Share premium | 22 | ||
Capital contribution | |||
Retained earnings | |||
Foreign currency translation reserve | |||
| Statutory reserve | 2.22 | ||
Total equity | |||
Total liabilities and equity |
| 31 December | |||
| 31 December | 2022 | ||
| Note | 2023 | (Unaudited) | |
Revenue | 23 | ||
| Cost of revenue | 23 | ( | ( |
Gross profit | |||
Other income | 24 | ||
Selling and marketing expenses | 25 | ( | ( |
General and administrative expenses | 26 | ( | ( |
Finance costs | 27 | ( | ( |
Finance income | 27 | ||
Share of loss from joint venture | 10 | ( | ( |
Profit/ (loss) before tax | ( | ||
Income tax credit | 20 | ||
Profit/(loss) for the year | ( | ||
| Other comprehensive income/(loss) | |||
| Items that are or may be classified subsequently to profit | |||
| or loss | |||
Increase/(decrease) in foreign currency translation reserve | ( | ||
Total comprehensive income/(loss) for the year | ( |
| 31 December | |||
| 31 December | 2022 | ||
| Note | 2023 | (Unaudited) | |
| Profits attributable to: | |||
Owners of the Company | ( | ||
Non-controlling Interests | |||
( | |||
| Total comprehensive income/(loss) attributable to: | |||
Owners of the Company | ( | ||
Non-controlling Interests | |||
( | |||
| Earnings per share attributable to owners of the Company: | |||
| – basic and diluted earnings per share (USD) | 28 | ( | |
Adjusted earnings before interest, tax, depreciation and amortisation (adjusted EBITDA) | |||
Net finance costs/(income) | ( | ||
| Depreciation on property and equipment and right-of-use | |||
assets | |||
Listing related (reversal)/ expenses | ( | ||
| Tax (expenses)/credit | ( | ||
Adjusted earnings before interest, tax, depreciation and amortisation (adjusted EBITDA) |
| Foreign | |||||||
| currency | |||||||
| Statutory | translation | Retained | Capital | ||||
| Share capital | reserve | reserve | earnings | Share premium | Contribution | Total equity | |
Balance as at 1 January 2022 (Unaudited) | |||||||
Profit for the year | ( | ( | |||||
Other comprehensive income | ( | ( | |||||
Total comprehensive income for the year | ( | ( | ( | ||||
| Transactions with owners of the Company | |||||||
Capital contribution for the year* | |||||||
Issue of ordinary shares | ( | ||||||
Transferred from capital contribution | ( | ||||||
Total transactions with owners of the Company | |||||||
Balance as at 31 December 2022 (Unaudited) | |||||||
Balance as at 1 January 2023 | |||||||
Profit for the year | |||||||
Other comprehensive income | |||||||
Total comprehensive income for the year | |||||||
| Transaction with owners of the Company | |||||||
Issue of shares related to acquisition of subsidiary (notes 21 & 22) | ( | ||||||
Issue of ordinary shares (notes 21 & 22) | |||||||
Reduction of share capital (notes 21 & 22) | ( | ( | |||||
Other reserves | |||||||
Statutory reserve | ( | ||||||
Total transactions with owners of the Company | ( | ( | |||||
Balance as at 31 December 2023 |
| 31 December | |||
| 31 December | 2022 | ||
| Note | 2023 | (Unaudited) | |
| Cash flows from operating activities | |||
Profit/(loss) for the year | ( | ||
| Adjustments for: | |||
Depreciation on property and equipment | 26 | ||
| Depreciation on right–of–use assets | 26 | ||
Provision for employees’ end of service benefits | |||
Impairment on investments | |||
| Loss on early termination of lease | 26 | ||
| (Reversals)/accruals for listing related expenses | 26 | ( | |
| Finance costs | 27 | ||
| Finance income | 27 | ( | ( |
Share of loss from joint venture | |||
Income tax expenses/(credit) | ( | ||
Operating profit before working capital changes | |||
| Working capital changes | |||
Trade and unbilled receivables | ( | ( | |
Advances, deposits and other receivables | ( | ||
Development properties | ( | ||
Trade and other payables | ( | ||
Advances from customers | ( | ||
Retention payable | |||
Due to related parties | ( | ( | |
| Net cash used in operating activities | ( | ( | |
| Cash flows from investing activities | |||
| Acquisition of property and equipment | 12 | ( | ( |
Escrow retentions | ( | ( | |
| Funds transferred to related party | 19 | ( | ( |
| Proceeds from disposal of property and equipment | 12 | ||
Investment in joint venture | ( | ||
| Interest income | 27 | ||
Loan to joint venture | ( | ( | |
| Net cash used in investing activities | ( | ( |
| 31 December | |||
| 31 December | 2022 | ||
| Note | 2023 | (Unaudited) | |
| Cash flows from financing activities | |||
| Proceeds from bank borrowings | 18 | ||
| Repayment of bank borrowings | 18 | ( | ( |
| Interest expense on borrowings | 27 | ( | |
| Payment of structuring fees for loans and borrowings | 18 | ( | |
Proceeds from initial public offerings | |||
Funds received from Major shareholder | |||
| Funds received from Ultimate parent company | |||
| of Major shareholder | 19 | ||
Payment of lease liabilities | ( | ( | |
Interest expense on lease liabilities | ( | ( | |
Net cash generated from financing activities | |||
Net increase in cash and cash equivalents | |||
Effect of translation of foreign currency | ( | ||
Cash and cash equivalents, beginning of the year | |||
Cash and cash equivalents at the end of the year | |||
| Cash and cash equivalents: | |||
Cash in hand | |||
Cash at banks | |||
Name of subsidiary and domicile | Percentage of effective holding | Percentage of voting rights | License/Registration No. | Principal activities |
Dar Al Arkan Properties L.L.C ՟ UAE * | 100% | 100% | Commercial license no. 791860 | Development and sale of real estate. |
Dar Al Arkan Global UK Holdings LTD ՟ United Kingdom | 100% | 100% | Company registration no. 13881707 | Development and sale of real estate. |
Dar Al Arkan Holding UK LTD ՟ United Kingdom | 100% | 100% | Company registration no. 14385758 | General business activities |
Dar Global UK No. 1 LTD ՟ United Kingdom ** | 100% | 100% | Company registration no. 14751868 | Development and sale of real estate. |
Dar Global UK No. 2 LTD ՟ United Kingdom ** | 100% | 100% | Company registration no. 14751750 | Development and sale of real estate. |
Dar Global UK No. 3 LTD ՟ United Kingdom ** | 100% | 100% | Company registration no. 14751915 | Development and sale of real estate. |
Dar Al Arkan Spain S.L. ՟ Spain | 100% | 100% | Company registration no. B09896390 | Development and sale of real estate. |
Dar Benahavis I, S.L. ՟ Spain | 100% | 100% | Company registration no. B72530843 | Development and sale of real estate. |
Daranavis S.L. ՟ Spain | 100% | 100% | Company registration no. B72530850 | Development and sale of real estate. |
Dar Tabano, S.L. ՟ Spain | 100% | 100% | Company registration no. B72530835 | Development and sale of real estate. |
M/s. Prime Real Estate D.o.o. Sarajevo ՟ Bosnia * | 100% | 100% | Company registration no. 65-01-0672-17 | Development and sale of real estate. |
M/s. Luxury Real Estate D.o.o. Sarajevo ՟ Bosnia * | 100% | 100% | Company registration no. 65-01-0698-17 | Development and sale of real estate. |
| M/s. Dar Al Arkan Property Development D.o.o Sarajevo | Company registration no. 65-01-0676-17 | Development and sale of real estate. | ||
՟ Bosnia * | 100% | 100% | ||
| M/s. Beijing Dar Al Arkan Consulting Co. Ltd.* | Company registration no. 91110105MA7 | Economic and trade consulting, Engineering consulting, | ||
| EQ79Y9Q | business management consulting, corporate planning, | |||
| real estate information consulting, undertaking | ||||
| exhibition activities, advertising design, production, | ||||
| agency and release, development of real estate, | ||||
| technical consulting and technical services, computer | ||||
100% | 100% | and graphic design. | ||
| Aqtab Properties L.L.C ՟ UAE (Formerly Dar Al Arkan | Commercial license no. 997901 | Purchase and sale of real estate | ||
Global Property Development L.L.C) * | 100% | 100% |
Name of subsidiary and domicile | Percentage of effective holding | Percentage of voting rights | License / Registration No. | Principal activities |
Dar Al Arkan International Properties L.L.C ՟ UAE * | 100% | 100% | Commercial license no. 997919 | Purchase and sale of real estate |
| Dar Al Arkan International Property Development L.L.C | 100% | 100% | Commercial license no. 997915 | Purchase and sale of real estate |
| ՟ UAE * | ||||
Dar Al Arkan Property Development SPC ՟ Oman | 100% | 100% | Commercial license no. 1402786 | Real estate development, Construction of buildings |
| (general constructions of residential and non-residential | ||||
| buildings) | ||||
Dar Al Arkan Holdings Limited (ADGM) ՟ UAE * | 100% | 100% | Commercial license no. 000008662 | Holding ownership of equity and non-equity assets, real |
| property, intellectual property and other tangible and | ||||
| intangible assets. | ||||
| Dar Al Arkan Properties L.L.C ՟ | 100% | 100% | Commercial license no. CN-4765091 | ՟ Self-Owned property management services |
| Branch Of Abu Dhabi 1 ՟ UAE ** | ՟ Real estate development construction | |||
| ՟ Real estate purchase and sale brokerage. | ||||
Darglobal Maldives Private Limited ՟ Maldives ** | 100% | 100% | Commercial license no. C09392023 | Owning, operating and managing tourist hotels and |
| resorts. | ||||
Dar DG Global Investment L.L.C ՟ UAE ** | 100% | 100% | Commercial license no. 1215259 | Investment in Commercial Enterprises & Management. |
Dar Global Services Limited ՟ UK ** | 100% | 100% | Commercial license no. 15273295 | Business support including marketing activities. |
DG Luxury Property Management L.L.C ՟ UAE ** | 100% | 100% | Commercial license no. 1274015 | Property management services. |
Dar Al Arkan Global Holdings Real Estate ՟ KSA ** | 100% | 100% | Commercial license no. 1010924907 | Development of projects and buying and selling of real |
| estate. | ||||
Dar Global USA LLC ՟ USA ** | 100% | 100% | Commercial license no. M23000008667 | Investment in Commercial Enterprises & Management. |
| Dar Al Arkan Property Development LLC ՟ Real Estate | 100% | 100% | Commercial license no. 1143279 | Real estate Representative Office. |
| Rep. Office ՟ UAE ** | ||||
Dar Global Centralised Services DMCC ՟ UAE** | 100% | 100% | Commercial license no. DMCC198720 | Project management services. |
Assets | Life years |
Leasehold improvements | 3 |
Furniture and fixtures | 3-5 |
Computers and office equipment | 3-5 |
| Effective for annual periods | |
| Description | beginning on or after |
Non-current liabilities with Covenants ՟ Amendments to IAS 1 | 1 January 2024 |
| Classification of Liabilities as Current or Noncurrent – | 1 January 2024 |
| Amendments to IAS 1 | |
Lease liability in a Sale and Leaseback ՟ Amendments to IFRS 16 | 1 January 2024 |
Supplier Finance Arrangements ՟ Amendments to IAS 7 and IFRS 7 | 1 January 2024 |
Lack of Exchangeability ՟ Amendments to IAS 21 | 1 January 2025 |
| Sale or Contribution of Assets between an investor | Effective date |
| and its Associate or Joint Venture ՟ IFRS 10 and IAS 28 | deferred indefinitely |
| Domestic | International | ||
| USD | USD | ||
| For the year ended 31 December 2023: | |||
Revenue | – | 360,575,755 | |
Profit for the year | 1,5 | 87,3 9 6 | 81,638,775 |
| For the year ended 31 December 2022 (unaudited): | |||
Revenue | – | 80,001,625 | |
Profit/(loss) for the year | (14,813,354) | 9,604,274 | |
| As at 31 December 2023 | |||
Total assets | 35,170,037 | 732,176,025 | |
Total liabilities | 2,386,588 | 299,547,923 | |
| As at 31 December 2022 (unaudited) | |||
Total assets | 9,6 | 37,9 47 | 548,256,972 |
Total liabilities | 14,838,569 | 261,654,762 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
| Non-current assets | ||
United Arab Emirates | 105,659,116 | 30,209,519 |
Other countries | 6,626,542 | 45,819,709 |
112,285,658 | 76,029,228 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Cash in hand | 24,785 | 14,709 |
| Cash at bank | ||
Current accounts | 12,815,812 | 40,936,094 |
Escrow retention accounts (refer to (a) below) | 9,987,477 | 5,853,253 |
Escrow accounts (refer to (b) below) | 148,308,559 | 71,661,582 |
Demand deposit (refer to (c) below) | 67,342,878 | – |
238,479,511 | 118,465,638 | |
Less: Escrow retention accounts (note 9) | (9,987,477) | (5,853,253) |
228,492,034 | 112,612,385 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Unbilled receivables (refer to (a) below) | 207,553,472 | 39,152,132 |
Trade receivables (refer to (b) below) | 14,313,992 | 1,400,608 |
221,867,464 | 40,552,740 | |
Less: Provision for impairment on trade receivables | – | – |
Net receivables | 221,867,464 | 40,552,740 |
Not more than 12 months | 139,199,058 | 21,760,799 |
More than 12 months | 82,668,406 | 18,791,941 |
221,867,464 | 40,552,740 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Current (Not past due) | 207,553,472 | 39,164,419 |
Not more than 90 days | 7,749,411 | 625,417 |
Between 91 to 180 days | 9 07,483 | 538,546 |
Between 181 to 360 days | 4,229,881 | 201,341 |
More than 360 days | 1,427, 217 | 23,017 |
Total | 221,867,464 | 40,552,740 |
| As at | ||||||
| As at | 31 December | |||||
| 31 December | 2022 | |||||
| 2023 | (Unaudited) | |||||
Prepayments (refer to (a) and (c) below) | 33,100,762 | 44,540,626 | ||||
Advances to suppliers and contractors | 23,324,510 | 3,640,981 | ||||
Margin deposit (refer to (b) below) | 1,353,302 | 21,592,920 | ||||
Other deposits | 1,0 | 07,198 | 824,130 | |||
Other receivables | 6 | 87,037 | 486,009 | |||
VAT refundable | 1,397,979 | 10, | 0 | 47,18 | 3 | |
60,870,788 | 81,131,849 | |||||
Not more than 12 months | 59,517, 4 86 | 38,543,988 | ||||
More than 12 months | 1,353,302 | 42,587,861 | ||||
60,870,788 | 81,131,849 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Balance at the beginning of the year | 302,274,899 | 176,796,423 |
Additions during the year | 130,052,699 | 176,829,733 |
Reclass to property and equipment (refer to note 12) | (1,265,004) | – |
Cost of revenue | (214,131,383) | (51,351,257) |
Balance at the end of the year | 216,931,211 | 302,274,899 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Escrow retention accounts – more than 12 months (note 5) | 9,987,477 | 5,853,253 |
| As at | |||
| As at | 31 December | ||
| 31 December | 2022 | ||
| 2023 | (Unaudited) | ||
Percentage of ownership interest | 75.30% | 75.30% | |
149 | OPL Ltd | 5,370,876 | 4,681,667 |
| 31 December | ||
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Revenue | – | – |
Net loss | (123,740) | (439,221) |
Other comprehensive income | – | – |
Total comprehensive loss | (123,740) | (439,221) |
Group’s share of loss | (93,162) | (330,734) |
| As at | ||||
| As at | 31 December | |||
| 31 December | 2022 | |||
| 2023 | (Unaudited) | |||
Total assets | 25,077,273 | 18, | 8 | 37,517 |
Total liabilities | (17,942,847) | (12,620,164) | ||
Net assets | 7,134,4 26 | 6,217,353 | ||
Group’s share of net asset | 5,370,876 | 4,681,667 |
| As at | |||
| As at | 31 December | ||
| 31 December | 2022 | ||
| 2023 | (Unaudited) | ||
149 | OPL Ltd | 2,150,987 | 1,991,953 |
| Computers | |||||
| Leasehold | Furniture and | and office | Capital work- | ||
| improvements | fixtures | equipment | in-progress | Total | |
| Cost | |||||
As at 1 January 2022 (unaudited) | – | – | – | – | – |
Additions | – | 3,164 | 73,831 | 576,016 | 653,011 |
Transfer from related party | 201,073 | 39,989 | 164,004 | – | 405,066 |
Disposals | (201,073) | – | – | – | (201,073) |
As at 31 December 2022 (unaudited) | – | 43,153 | 237, 835 | 576,016 | 857,004 |
Additions | 227,250 | 941,356 | 1,729,079 | 1,499,982 | 4,397,667 |
Transfer from Capital work-in- progress | 1,412,172 | 429,343 | – | (1,841,515) | – |
Reclass from development properties | – | – | 590,872 | 674,132 | 1,265,004 |
Disposal | – | – | (10,223) | – | (10,223) |
Translation adjustments | 6,524 | 19,068 | 300 | – | 25,892 |
As at 31 December 2023 | 1,645,946 | 1,432,920 | 2,547,8 63 | 908,615 | 6,535,344 |
| Accumulated depreciation | |||||
As at 1 January 2022 (unaudited) | – | – | – | – | – |
Charge for the year | 4,994 | 5,425 | 9,448 | – | 19,867 |
Disposals | (4,994) | – | – | – | (4,994) |
As at 31 December 2022 (unaudited) | – | 5,425 | 9,448 | – | 14,873 |
Charge for the year | 192,693 | 268,456 | 523,309 | 984,458 | |
Disposal | – | – | (173) | – | (173) |
Translation adjustments | – | – | 137 | – | 137 |
As at 31 December 2023 | 192,693 | 273,881 | 532,721 | – | 999,295 |
| Carrying value | |||||
As at 31 December 2023 | 1,453,253 | 1,159,039 | 2,015,142 | 908,615 | 5,536,049 |
As at 31 December 2022 (unaudited) | – | 37,728 | 228,387 | 576,016 | 842,131 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| Right-of-use assets | 2023 | (Unaudited) |
Balance at the beginning of the year | 2,643,470 | – |
Additions during the year | 5,095,167 | 3,510,427 |
Depreciation charge for the year | (2,200,115) | (866,957) |
Foreign exchange gain | 116 | – |
Balance at the end of the year | 5,538,638 | 2,643,470 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| Lease liabilities | 2023 | (Unaudited) |
Balance at the beginning of the year | 2,743,815 | – |
Additions during the year | 5,095,167 | 3,510,427 |
Interest expense for the year | 376,587 | 161,790 |
Payments for the year | (2,274,801) | (928,402) |
Foreign exchange loss | 3,794 | – |
Balance at the end of the year | 5,944,562 | 2,743,815 |
Not more than 12 months | 2,597,561 | 1,054,322 |
More than 12 months | 3,347,0 01 | 1,689,493 |
5,944,562 | 2,743,815 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Trade payables | 3,050,477 | 1,823,906 |
Accruals | 22,533,630 | 28,601,037 |
Other payables | 129,783 | 266,341 |
25,713,890 | 30,691,284 | |
Not more than 12 months | 25,713,890 | 30,691,284 |
More than 12 months | – | – |
25,713,890 | 30,691,284 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Balance at the beginning of the year | 94,456,096 | 33,999,178 |
Revenue recognised during the year | (137,692,637) | (41,269,364) |
Advances received from the customers during the year ՟ Net | 100,759,831 | 101,726,282 |
Balance at the end of the year | 57,523,290 | 94,456,096 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Retention payable for construction works – not more than 12 months | 2,956,238 | – |
Retention payable for construction works – more than 12 months | 3,892,831 | 4,038,203 |
6,849,069 | 4,038,203 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Long term liability ՟ Land | 78,631,324 | 72,467,693 |
78,631,324 | 72,467,693 |
| As at | |||
| As at | 31 December | ||
| 31 December | 2022 | ||
| 2023 | (Unaudited) | ||
Balance at the beginning of the year | 69,668,662 | – | |
Add: Drawdown during the year | 77, | 234,071 | 69,668,662 |
Less: Repayments during the year | (18,882,948) | – | |
Total Borrowings | 128,019,785 | 69,668,662 | |
Less: ՟ Unamortised cost | (2,655,982) | – | |
125,363,803 | 69,668,662 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Not more than 12 months | 17,699,115 | 4,482,821 |
More than 12 months | 107,664,688 | 65,185,841 |
125,363,803 | 69,668,662 |
| As at | |||||
| As at | 31 December | ||||
| 31 December | 2022 | ||||
| 2023 | (Unaudited) | ||||
| Entity under common control | |||||
Dar Al Arkan For Real Estate Development W.L.L, Qatar (refer to (i) below) | 7, | 2 | 01,78 | 6 | 5,310,572 |
Quara Holding, Dubai | 1,392,125 | – | |||
Dar (Beijing) International Holdings Co. Ltd. | 25,886 | – | |||
8,619,797 | 5,310,572 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
| Major shareholder | ||
Dar Al Arkan Global Investment LLC, UAE | 1,248,415 | 2,101,668 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Short term benefits | 2,052,682 | 1,198,592 |
Employees’ end-of-service benefits | 180,014 | 118,142 |
Board of directors’ fees | 637,865 | – |
2,870,561 | 1,316,734 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
| Issuance of shares for acquisition of subsidiary | ||
Major shareholder | 283,328,780 | – |
| Issuance and redemption of preference shares | ||
Major shareholder | 61,900 | – |
| Loan (granted)/received | ||
| Entity under common control of Ultimate parent company of Major | ||
shareholder | (2,796,105) | (5,310,572) |
Ultimate parent company of Major shareholder | – | 181,297,803 |
Joint venture | (48,742) | |
| Deposits* | ||
Entity under common control | 67,342,878 | – |
| Share of loss | ||
Joint venture | 93,162 | 330,734 |
| Interest income | – | |
| Entity under common control of Ultimate parent company of Major | ||
shareholder | 513,120 | – |
Joint venture | 520,843 | – |
| Other income | ||
| Entity under common control of Ultimate parent company of Major | ||
shareholder | 1,392,125 | – |
| Professional fees | ||
Ultimate parent company of Major shareholder | (470,959) | – |
| Prepayments | ||
| Entity under common control of Ultimate parent company of Major | ||
shareholder | 73,997 | – |
| As at 31 December 2022 | |||||||
| As at 31 December 2023 | (Unaudited) | ||||||
Ordinary shares | Number | Amount | Number | Amount | |||
| Called up and fully paid-up | |||||||
| share capital | |||||||
Opening | 2,239,510,913 | 22,395,109 | – | – | |||
Issuance of shares for acquisition of subsidiary* | 366,666,594 | 3,666,666 | 2,239,510,913 | 22,395,109 | |||
Issuance of ordinary shares* | 21,621,612 | 216,216 | – | – | |||
Capital reduction** | (2, | 4 | 47,777,507) | (24,477,775) | – | – | |
180,021,612 | 1,800,216 | 2,239,510,913 | 22,395,109 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Share premium | 88,781,078 | – |
88,781,078 | – |
| 31 December | ||
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
| Revenue is recognised over time as provided below: | ||
Sale of residential units | 360,575,755 | 80,001,625 |
| Cost of revenue | ||
Cost of residential units | (214,131,383) | (51,351,257) |
2023 | 2024 | ||
Increase/(Decrease) in revenue | 15,801,721 | (15,801,721) | |
(Increase)/Decrease in cost of sales | (8,109,996) | 8,109,996 | |
Increase/(Decrease) in gross profit | 7,691,725 | (7,6 | 91,725) |
(Increase)/Decrease in selling and marketing expenses | (1,517,226) | 1,517,226 | |
Increase/(Decrease) in net profit | 6,174,499 | (6,174,499) |
| 31 December | ||||
| 31 December | 2022 | |||
| 2023 | (Unaudited) | |||
Income from termination of units (note (a) below) | 2,649,498 | 1,131,537 | ||
Foreign exchange gain | 4 | 97, | 50 8 | 675,231 |
Others | – | 58,881 | ||
3,147,0 0 6 | 1,865,649 |
| 31 December | ||
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Sales commission | 33,009,570 | 6,544,327 |
Marketing expenses | 5,754,962 | 3,154,874 |
38,764,532 | 9,699,201 |
| 31 December | |||
| 31 December | 2022 | ||
| 2023 | (Unaudited) | ||
Salaries and related benefits | 19,040,312 | 9,290,554 | |
Legal and professional expenses | 3,166,0 09 | 1,542,253 | |
Depreciation on right-of-use assets (refer to note 13) | 2,200,115 | 866,957 | |
IT related expenses | 1,058,667 | 145,596 | |
Bank charges | 722,808 | 1,125,496 | |
Utilities | 476,155 | 294,607 | |
Depreciation on property and equipment (refer to note 12) | 984,458 | 19,867 | |
Rent | 352,252 | 2 97,20 | 5 |
Board of Directors Fees (refer to note 19) | 637,865 | – | |
Travelling expenses | 705,319 | 235,369 | |
Listing related (reversal)/ expenses (refer to (a) below) | (1,680,520) | 13,465,003 | |
Value added tax expense | 43,007 | 71,378 | |
Service charge | – | 226,930 | |
Loss on early termination of lease | – | 196,076 | |
Other expenses | 1,549,829 | 783,704 | |
29,256,276 | 28,560,995 |
| 31 December | ||
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
| Finance costs | ||
Interest expense on bank borrowings | 3,579,519 | 393,005 |
Interest expense on unwinding of discount on long term liability | 1,064,692 | – |
Interest on lease liability (refer to note 13) | 376,587 | 161,790 |
5,020,798 | 554,795 | |
| Finance income | ||
Interest income | (3,754,858) | – |
Income from investment in bonds of joint venture | (520,842) | (79,475) |
Income on early settlement of long-term Liability | – | (3,341,153) |
Interest income from loan to related party (refer to note 19) | (513,120) | – |
(4,788,820) | (3,420,628) | |
Net finance cost/ (income) | 231,978 | (2,865,833) |
| 31 December | ||
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
| Earnings: | ||
| Profit/(loss) attributable to the owners of the Company for basic/diluted | ||
earnings | 83,226,171 | (5,209,080) |
| Number of shares | ||
| Weighted-average number of ordinary shares for basic/diluted earnings | ||
per share | 360,667,049 | 2,239,510,913 |
| Earnings per share: | ||
– basic and diluted earnings per share (USD) | 0.231 | (0.002) |
Carrying amount | Fair Value | |||
| As at | As at | |||
| As at | 31 December | As at | 31 December | |
| 31 December | 2022 | 31 December | 2022 | |
| 2023 | (Unaudited) | 2023 | (Unaudited) | |
| Financial assets | ||||
Cash and cash equivalents | 228,492,034 | 112,612,385 | 228,492,034 | 112,612,385 |
Trade and unbilled receivables | 221,867,464 | 40,552,740 | 221,867,464 | 40,552,740 |
Advances, deposits and other receivables | 3,047,537 | 22,903,059 | 3,047,537 | 22,903,059 |
Escrow retentions | 9,987,477 | 5,853,253 | 9,987,477 | 5,853,253 |
Due from related parties | 8,619,797 | 5,310,572 | 8,619,797 | 5,310,572 |
Loan to joint venture | 2,150,987 | 1,991,953 | 2,150,987 | 1,991,953 |
474,165,296 | 189,223,962 | 474,165,296 | 189,223,962 | |
| Financial liabilities | ||||
Trade and other payables | 25,713,890 | 30,691,284 | 25,713,890 | 30,691,284 |
Retention payable | 6,849,069 | 4,038,203 | 6,849,069 | 4,038,203 |
Loans and borrowings | 125,363,803 | 69,668,662 | 125,363,803 | 69,668,662 |
Development property liability | 78,631,324 | 72 ,467,693 | 78,631,324 | 72,467,693 |
Due to related party | 1,248,415 | 2,101,668 | 1,248,415 | 2,101,668 |
Lease liabilities | 5,944,562 | 2,743,815 | 5,944,562 | 2,743,815 |
243,751,063 | 181,711,325 | 243,751,063 | 181,711,325 |
Assets | USD | ||||
Cash and cash equivalents | 14 | 0, | 37 | 7, | 08 5 |
Trade and unbilled receivables | 40,552,740 | ||||
Advances, deposits and other receivables | 72,656,769 | ||||
Development properties | 245,914,632 | ||||
Due from related party | 50,976,545 | ||||
Property and equipment | 260,474 | ||||
Right-of-use assets | 1,174,895 | ||||
Other assets | 872,431 | ||||
Trade and other payables | (16,485,879) | ||||
Advances from customers | (94,456,096) | ||||
Retention payable | (4,036,399) | ||||
Due to related party | (2,101,668) | ||||
Development property liability | (72,467,693) | ||||
Loans and borrowings | (65,185,841) | ||||
Lease liabilities | (1,258,212) | ||||
Total identifiable net assets acquired | 296,793,783 |
EUR | GBP | BAM | CNY | |||
| 31 December 2023 | ||||||
Cash and cash equivalents | 5,910,324 | 1,885,534 | 30,734 | – | ||
Other financial assets | 892,563 | 3,991,989 | – | – | ||
Financial liabilities | (359,745) | (1,3 | 37,715) | (82,953) | – | |
6,4 | 43,142 | 4,539,808 | (52,219) | – | ||
| 31 December 2022 | ||||||
Cash and cash equivalents | 2,634,646 | 1,039,054 | 49,206 | – | ||
Other financial assets | 2,318,083 | 7,001,000 | 1,068,891 | – | ||
Financial liabilities | (17,349,296) | (41,934,259) | (2,236,142) | (11,446,683) | ||
(12,396,567) | (33,894,205) | (1,118,045) | (11,446,683) |
| 31 December | ||
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
EUR | 644,314 | (1,239,656) |
GBP | 453,980 | (3,389,420) |
BAM | (5,221) | (111,804) |
CNY | – | (1,144,668) |
1,093,073 | (5,885,548) |
| 31 December | ||
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
| Fixed rate instruments | ||
Financial assets | 74,544,664 | - |
Financial liabilities | - | - |
74,544,664 | - | |
| Variable rate instruments | ||
Financial assets | 172,465,150 | 21,592,920 |
Financial liabilities | (125,363,803) | (69,668,662) |
47,101,347 | (48,075,742) |
| Contractual Cashflows | |||||||||
| Carrying | Less than | More than | |||||||
amount | Total | 1 year | 1-2 years | 2-5 years | 5 years | ||||
| 31 December 2023 | |||||||||
| Financial liabilities | |||||||||
Payables | 25,713,890 | (25,713,890) | (25,713,890) | – | – | – | |||
| Retention | |||||||||
payable | 6,849,069 | (6,849,069) | (2,956,238) | (3,184,957) | (707,874) | – | |||
Loans and borrowings | 125,363,803 | (154,130,558) | (28,517,099) | (41,101,308) | (84,512,151) | – | |||
| Development | |||||||||
| property | |||||||||
liability | 78,631,324 | (92,579,986) | – | – | (92,579,986) | – | |||
Lease liabilities | 5,944,562 | (6,390,540) | (2,792,437) | (2,280,731) | (1,317,372) | – | |||
| Due to related | |||||||||
party | 1,248,415 | (1,248,415) | (1,248,415) | – | – | – | |||
243,751,063 | (286,912,458) | (61,228,079) | (46,566,996) | (179,117,383) | - | ||||
| 31 December 2022 (Unaudited) | |||||||||
| Financial liabilities | |||||||||
Payables | 30,691,284 | (30,691,284) | (30,691,284) | – | – | – | |||
Retention payable | 4,038,203 | (4,038,203) | – | – | (4,038,203) | – | |||
Loans and borrowings | 69,668,662 | (86,742,249) | (10,499,907) | (9,530,293) | (66,712,049) | – | |||
| Development | |||||||||
| property | |||||||||
liability | 72, | 4 | 67, | 69 3 | (92,579,986) | – | – | (92,579,986) | – |
Lease liabilities | 2,743,815 | (3,000,489) | (1,054,322) | (932,719) | (780,380) | (233,068) | |||
| Due to related | |||||||||
party | 2,101,668 | (2,101,668) | (2,101,668) | – | – | – | |||
181,711,325 | (219,153,879) | (4 4,347,181) | (10,463,012) | (164,110,618) | (233,068) | ||||
| 31 December | ||
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Total liabilities | 301,934,511 | 276,493,331 |
Less: Cash and cash equivalents | (228,492,034) | (112,612,385) |
Net debt | 73,442,477 | 163,880,946 |
Total equity | 465,411,551 | 281,401,588 |
Net debt to equity ratio | 0.16 | 0.58 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Letters of guarantee (refer to note (a) below) | 3,866,575 | 21,592,920 |
Others (refer to note (b) below) | 339,547 | - |
4,206,122 | 21,592,920 |
| As at | ||
| As at | 31 December | |
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
Contracted commitments for development properties (refer to note 8) | 102,250,823 | 21,780,570 |
| 31 December | ||
| 31 December | 2022 | |
| 2023 | (Unaudited) | |
The average number of employees employed by the Group | 207 | 92 |
| The payroll cost for these employees is as follows: | ||
՟ Wages and salaries | 19,040,312 | 9,290,554 |
| 31 December | |||
| 31 December | 2022 | ||
| 2023 | (Unaudited) | ||
Audit of these consolidated financial statements | 394,630 | 81,688 | |
Audit of condensed consolidated interim financial statements | 133,665 | - | |
Audit of financial statements of subsidiaries of the Company | 153,142 | 67, 301 | |
Filing ՟ Section 92 | 25,14 | 0 | – |
706,577 | 148,989 |
| (In USD) | ||
| 1 January | 1 January | |
| 2023 to | 2022 to | |
| 31 December | 31 December | |
| Particulars | 2023 | 2022 |
Revenue | 360,575,755 | 80,001,625 |
Gross Profit | 146,444,372 | 28,650,368 |
Gross Profit % | 41% | 36% |
Profit/(Loss) for the year before tax | 81,245,430 | (5,209,080) |
Profit/(Loss) for the year % of revenue | 23% | (7%) |