• | Buildings and structures | 20 to 67 years |
• | Plant, equipment and vehicles | 5 to16 years |
• | Construction in progress | not depreciated |
2023 | 2022 | |
$’000 | $’000 | |
Revenue: | ||
Sales of goods | 175,313 | 206,611 |
Revenue from management services | 1,138 | 1,520 |
Revenue from coal interest | 271 | 652 |
176,722 | 208,783 | |
Cost of sales: | ||
Depreciation and amortisation | (28,750) | (27,654) |
Other costs | (113,665) | (120,150) |
(142,415) | (147,804) |
2023 | 2022 | |
$’m | $’m | |
Sales by geographical destination: | ||
Indonesia | 175.3 | 206.6 |
175.3 | 206.6 |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
Europe | Indonesia | Total | Europe | Indonesia | Total | |
$’m | $’m | $’m | $’m | $’m | $’m | |
Consolidated non-current assets | 57.3 | 387.4 | 444.7 | 1.4 | 476.1 | 477.5 |
Consolidated current assets | 4.3 | 58.9 | 63.2 | 9.3 | 84.1 | 93.4 |
Consolidated liabilities | (68.5) | (221.7) | (290.2) | (66.4) | (246.8) | (313.2) |
Net (liabilities) / assets | (6.9) | 224.6 | 217.7 | (55.7) | 313.4 | 257.7 |
2023 | 2022 | |
$’000 | $’000 | |
Salient items charged in arriving at (loss) / profit before tax | ||
Administrative expenses (see below) | 17,372 | 17,319 |
Movement in agricultural produce | 1,973 | 496 |
Movement in fair value of biological assets (see note 23) | 580 | 245 |
Amortisation of intangible assets | 374 | 65 |
Depreciation of PPE* | 28,376 | 27,589 |
* Of which $2.1 million (2022: $2.5 million) is depreciation of right of use assets (see note 32) | ||
Administrative expenses | ||
Loss on disposal of PPE | 1,055 | 218 |
Indonesian operations | 14,895 | 14,221 |
Head office | 3,436 | 3,428 |
19,386 | 17,867 | |
Amount included as additions to PPE | (2,014) | (548) |
17,372 | 17,319 |
2023 | 2022 | |
$’000 | $’000 | |
Earnings before interest, tax, depreciation and amortisation | ||
Operating profit | 14,844 | 41,401 |
Depreciation and amortisation | 28,750 | 27,654 |
43,594 | 69,055 |
2023 | 2022 | |
Number | Number | |
Average number of employees (including executive directors): | ||
Agricultural – permanent | 9,085 | 8,526 |
Head office | 6 | 6 |
9,091 | 8,532 | |
$’000 | $’000 | |
The aggregate payroll costs comprised: | ||
Wages and salaries | 45,406 | 42,878 |
Social security costs | 2,514 | 2,263 |
Pension costs | 1,618 | 2,147 |
49,538 | 47,288 |
2023 | 2022 | |
$’000 | $’000 | |
Interest on bank deposits | 851 | 1,161 |
Other interest income | 3,240 | 897 |
Reversal of provision in respect of interest on stone and coal loans | – | 3,239 |
4,091 | 5,297 |
2023 | 2022 | |
$’000 | $’000 | |
Impairment of asset held for sale | 23,616 | – |
Reorganisation of subsidiaries | 2,435 | – |
26,051 | – |
2023 | 2022 | |
$’000 | $’000 | |
Change in value of sterling notes arising from exchange fluctuations | (2,199) | 4,553 |
Change in value of other monetary assets and liabilities arising from exchange fluctuations | (2,042) | 9,613 |
Gain arising on the extension of the redemption date of the dollar notes | – | 495 |
Loss on sale of dollar notes held in treasury | (428) | – |
(4,669) | 14,661 |
2023 | 2022 | |
$’000 | $’000 | |
Interest on bank loans and overdrafts | 9,623 | 10,814 |
Interest on dollar notes | 1,708 | 1,707 |
Interest on sterling notes | 3,412 | 3,263 |
Interest on other loans | 1,319 | 851 |
Interest on lease liabilities | 529 | 377 |
Other finance charges | 1,961 | 2,527 |
18,552 | 19,539 | |
Amount included as additions to PPE | (1,092) | (226) |
17,460 | 19,313 |
2023 | 2022 | |
$’000 | $’000 | |
Current tax: | ||
UK corporation tax | – | 78 |
Overseas withholding tax | 1,097 | 1,635 |
Foreign tax | 4,271 | 7,172 |
Foreign tax – prior year | 317 | 133 |
Total current tax | 5,685 | 9,018 |
Deferred tax: | ||
Current year | (18,593) | 3,128 |
Prior year | 1,356 | (2,986) |
Total deferred tax | (17,237) | 142 |
Total tax (credit) / charge | (11,552) | 9,160 |
2023 | 2022 | |
$’000 | $’000 | |
(Loss) / profit before tax | (29,245) | 42,046 |
Notional tax at the Indonesian standard rate of 22 per cent (2022: 22 per cent) | (6,434) | 9,250 |
Tax effect of the following items: | ||
Interest expense not deductible | 1,387 | 818 |
Other expenses not deductible | 595 | 198 |
Exchange difference on deferred tax | (4,571) | 3,291 |
Effect of change of tax rate on deferred tax | – | (399) |
Prior year adjustments | 1,673 | (2,853) |
Deferred tax adjustment relating to Indonesian asset valuations | – | (1,162) |
Non taxable income | (71) | (103) |
UK tax rates above / (below) Indonesian standard rate | 24 | (235) |
Overseas withholding taxes, net of relief | 418 | 850 |
Impairment | (5,034) | – |
Tax losses not recognised for deferred tax purposes | 303 | 112 |
Other movements | 158 | (607) |
Tax (credit) / charge at effective tax rate for the year | (11,552) | 9,160 |
2023 | 2022 | |
$’000 | $’000 | |
Amounts recognised as distributions to preference shareholders: | ||
Dividends on 9 per cent cumulative preference shares | 4,129 | 16,530 |
2023 | 2022 | |
$’000 | $’000 | |
(Loss) / profit attributable to equity shareholders | (10,241) | 27,777 |
Preference dividends paid relating to current year | (4,129) | (8,826) |
(Loss) / profit for the purpose of calculating loss per share | (14,370) | 18,951 |
’000 | ’000 | |
Weighted average number of ordinary shares for the purpose of: | ||
Basic (loss) / profit per share | 43,964 | 43,959 |
Diluted (loss) / profit per share | 43,964 | 47,957 |
2023 | 2022 | |
$’000 | $’000 | |
Beginning of year | 12,578 | 12,578 |
Transferred to assets held for sale (see note 34) | (1,434) | – |
End of year | 11,144 | 12,578 |
2023 | 2022 | |
$’000 | $’000 | |
Beginning of year | 6,993 | 5,453 |
Additions | 131 | 273 |
Reclassifications and adjustments | – | 1,267 |
End of year | 7,124 | 6,993 |
Amortisation: | ||
Beginning of year | 5,157 | 5,092 |
Charge for year | 374 | 65 |
End of year | 5,531 | 5,157 |
Carrying amount: | ||
End of year | 1,593 | 1,836 |
Beginning of year | 1,836 | 361 |
Plantings | Buildings | Plant, | Construction | Total | |
and | equipment | in progress | |||
structures | and vehicles | ||||
$’000 | $’000 | $’000 | $’000 | $’000 | |
Cost: | |||||
At 1 January 2022 | 175,287 | 250,408 | 125,454 | 15,433 | 566,582 |
Additions | 2,367 | 3,712 | 9,840 | 2,903 | 18,822 |
Reclassifications and adjustments | – | 2,429 | 1,471 | (5,168) | (1,268) |
Disposals | (1,107) | (1,256) | (6,588) | – | (8,951) |
At 31 December 2022 | 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 (see note 37) | (176) | (330) | (31) | – | (537) |
Transferred to assets held for sale (see note 34) | (18,090) | (37,154) | (1,055) | (76) | (56,375) |
At 31 December 2023 | 157,911 | 229,282 | 141,534 | 2,887 | 531,614 |
Accumulated depreciation: | |||||
At 1 January 2022 | 66,000 | 59,606 | 75,178 | – | 200,784 |
Charge for year | 10,137 | 7,608 | 9,844 | – | 27,589 |
Disposals | (126) | (613) | (6,477) | – | (7,216) |
At 31 December 2022 | 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 (see note 37) | (7) | (10) | (31) | – | (48) |
Transferred to assets held for sale (see note 34) | (3,705) | (5,858) | (737) | – | (10,300) |
At 31 December 2023 | 79,180 | 67,972 | 87,207 | – | 234,359 |
Carrying amount: | |||||
At 31 December 2023 | 78,731 | 161,310 | 54,327 | 2,887 | 297,255 |
At 31 December 2022 | 100,536 | 188,692 | 51,632 | 13,168 | 354,028 |
2023 | 2022 | |
$’000 | $’000 | |
Cost: | ||
Beginning of year | 48,648 | 47,962 |
Additions | 5,093 | 1,327 |
Disposals | – | (641) |
Transferred to assets held for sale (see note 34) | (4,909) | – |
End of year | 48,832 | 48,648 |
Accumulated amortisation: | ||
Beginning of year | 3,681 | 4,322 |
Disposals | – | (641) |
Transferred to assets held for sale (see note 34) | (864) | – |
End of year | 2,817 | 3,681 |
Carrying amount: | ||
End of year | 46,015 | 44,967 |
Beginning of year | 44,967 | 43,640 |
2023 | 2022 | |
$’000 | $’000 | |
Stone interest | 44,681 | 30,354 |
Coal interests | 11,835 | 13,524 |
Provision against loan to coal interests | (2,550) | (2,550) |
53,966 | 41,328 | |
Sand interest | 3,633 | – |
57,599 | 41,328 | |
Plasma advances (see note 24) | 12,788 | 13,675 |
Other non-current receivables | 3,253 | 5,007 |
16,041 | 18,682 | |
Total financial assets | 73,640 | 60,010 |
2023 | 2022 | |
$’000 | $’000 | |
Agricultural produce | 6,092 | 8,556 |
Engineering and other operating inventory | 10,617 | 18,872 |
16,709 | 27,428 |
2023 | 2022 | |
$’000 | $’000 | |
Beginning of year | 3,909 | 4,154 |
Fair value loss taken to income (see note 7) | (580) | (245) |
Transferred to assets held for sale (see note 34) | (242) | – |
End of year | 3,087 | 3,909 |
2023 | 2022 | |
$’000 | $’000 | |
Due from sale of goods | 3,731 | 4,436 |
Prepayments | 2,562 | 6,997 |
Advances to third parties | 9,171 | 6,357 |
Other tax and social security | 5,452 | 9,439 |
Plasma advances | 15,824 | 16,283 |
Other receivables | 4,302 | 1,603 |
41,042 | 45,115 | |
Receivable as follows: | ||
Within one year (shown under current assets) | 28,254 | 31,440 |
After one year (see note 20) | 12,788 | 13,675 |
41,042 | 45,115 |
2023 | 2022 | |
$’000 | $’000 | |
Debt* | 192,379 | 188,643 |
Cash and cash equivalents | (14,195) | (21,914) |
Net debt | 178,184 | 166,729 |
* 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) | 234,119 | 257,530 |
Net debt to equity ratio | 76.1% | 64.7% |
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 | ||
2022 | ||||||
Bank loans | 8.0 | 52,868 | 23,926 | 57,455 | 39,885 | 174,134 |
Dollar notes – repayable 2026 | 7.5 | 1,385 | 1,385 | 20,543 | – | 23,313 |
Sterling notes – repayable 2025 | 8.8 | 3,285 | 3,292 | 41,123 | – | 47,700 |
Non-controlling shareholder loans – dollar | 6.0 | 2,301 | 2,232 | 13,342 | – | 17,875 |
Trade and other payables, and contract liabilities | – | 39,161 | – | – | – | 39,161 |
99,000 | 30,835 | 132,463 | 39,885 | 302,183 |
2023 | 2023 | 2022 | 2022 | |
Book value | Fair value | Book value | Fair value | |
$’000 | $’000 | $’000 | $’000 | |
Cash and deposits* | 14,195 | 14,195 | 21,914 | 21,914 |
Bank debt within one year* | (17,413) | (17,413) | (16,390) | (16,390) |
Bank debt after more than one year* | (94,361) | (94,361) | (100,730) | (100,730) |
Loans from non-controlling shareholder within one year** | (11,394) | (11,394) | (1,394) | (1,394) |
Loans from non-controlling shareholder after more than one year** | (2,090) | (2,090) | (3,484) | (3,484) |
Loans from non-controlling shareholder after more than one year* | – | – | (10,641) | (10,641) |
Dollar notes after one year – repayable 2026** | (26,572) | (25,683) | (17,842) | (18,465) |
Sterling notes after one year – repayable 2025** | (40,549) | (34,706) | (38,162) | (35,335) |
Net debt | (178,184) (171,452) | (166,729) | (164,525) |
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) |
At | Financing | Non-cash | At 31 | |
1 January | cash flows | and other | December | |
2022 | changes | 2022 | ||
$’000 | $’000 | $’000 | $’000 | |
Bank debt | (136,826) | 8,843 | 10,863 | (117,120) |
Loans from non-controlling shareholder | (16,216) | 697 | – | (15,519) |
Dollar notes – repayable 2022 | (26,985) | 27,035 | (50) | – |
Dollar notes – repayable 2026 | – | (18,465) | 623 | (17,842) |
Sterling notes – repayable 2025 | (42,533) | – | 4,371 | (38,162) |
Loan from related party – sterling | – | 51 | (51) | – |
Lease liabilities | (6,230) | 2,670 | (3,878) | (7,438) |
Total liabilities from financing activities | (228,790) | 20,831 | 11,878 | (196,081) |
2023 | 2022 | |
$’000 | $’000 | |
Bank loans | 111,774 | 117,120 |
The bank loans are repayable as follows: | ||
On demand or within one year | 17,413 | 16,390 |
Between one and two years | 16,662 | 14,210 |
Between two and five years | 58,684 | 53,779 |
After five years | 19,015 | 32,741 |
111,774 | 117,120 | |
Amount due for settlement within 12 months | 17,413 | 16,390 |
Amount due for settlement after 12 months | 94,361 | 100,730 |
111,774 | 117,120 |
2023 | 2022 | |
$’000 | $’000 | |
Dollar notes – repayable 2026 | (26,572) | (26,412) |
Dollar notes held in treasury | – | 8,570 |
(26,572) | (17,842) |
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 2022 | (38,639) | (6,194) | 1,974 | (671) | 2,301 | (41,229) |
Prior year adjustment | 1,898 | 1,107 | (6) | 199 | (212) | 2,986 |
Credit / (charge) to income for the year | 868 | 133 | 39 | (102) | (1,174) | (236) |
Charge to comprehensive income for the year** | – | – | (83) | – | – | (83) |
Effect of tax rate changes to income for the year | – | – | – | 55 | 344 | 399 |
Exchange differences*** | (1,448) | (1,722) | (183) | 62 | – | (3,291) |
At 31 December 2022 | (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 |
Charge 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) |
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) |
Deferred tax assets | – | – | 1,741 | – | 1,259 | 3,000 |
Deferred tax liabilities | (37,321) | (6,676) | – | (457) | – | (44,454) |
At 31 December 2022 | (37,321) | (6,676) | 1,741 | (457) | 1,259 | (41,454) |
2023 | 2022 | |
$’000 | $’000 | |
Indonesian retirement benefit obligations (see note 40) | 9,098 | 7,824 |
Lease liabilities (see note 32) | 5,929 | 7,438 |
Loans from non-controlling shareholder | 13,484 | 15,519 |
Payable under settlement agreement | 1,736 | 3,736 |
30,247 | 34,517 | |
Repayable as follows: | ||
On demand or within one year (shown under current liabilities) | 14,891 | 5,712 |
Between one and two years | 4,326 | 3,721 |
Between two and five years | 2,979 | 18,106 |
After five years | 8,051 | 6,978 |
Amount due for settlement after 12 months | 15,356 | 28,805 |
30,247 | 34,517 | |
Liabilities by currency: | ||
Sterling | 369 | 475 |
Dollar | 15,220 | 19,255 |
Rupiah | 14,658 | 14,787 |
30,247 | 34,517 |
Buildings | Plant, | Total | |
and | equipment | ||
structures | and vehicles | ||
$’000 | $’000 | $’000 | |
Cost: | |||
At 1 January 2022 | 614 | 9,025 | 9,639 |
Additions | 1,259 | 2,754 | 4,013 |
Disposals | (526) | (4,567) | (5,093) |
At 31 December 2022 | 1,347 | 7,212 | 8,559 |
Additions | – | 645 | 645 |
Disposals | – | (632) | (632) |
At 31 December 2023 | 1,347 | 7,225 | 8,572 |
Accumulated depreciation: | |||
At 1 January 2022 | 532 | 2,975 | 3,507 |
Charge for year | 281 | 2,196 | 2,477 |
Disposals | (526) | (4,576) | (5,102) |
At 31 December 2022 | 287 | 595 | 882 |
Charge for year | 281 | 1,814 | 2,095 |
Disposals | – | (625) | (625) |
At 31 December 2023 | 568 | 1,784 | 2,352 |
Carrying amount: | |||
At 31 December 2023 | 779 | 5,441 | 6,220 |
At 31 December 2022 | 1,060 | 6,617 | 7,677 |
2023 | 2022 | |
$’000 | $’000 | |
Within one year | 2,428 | 2,249 |
Between one and two years | 1,912 | 1,752 |
Between two and five years | 1,589 | 3,437 |
5,929 | 7,438 | |
Other information relating to leases | ||
Interest on lease liabilities (see note 12) | 529 | 377 |
Principal payments on lease liabilities disclosed in the cash flow statement | 2,846 | 2,670 |
2023 | 2022 | |
$’000 | $’000 | |
Trade payables | 11,630 | 9,924 |
Contract liabilities | 17,134 | 25,930 |
Other tax and social security | 100 | 80 |
Accruals | 14,811 | 10,970 |
Other payables | 1,000 | 3,307 |
44,675 | 50,211 | |
Repayable as follows: | ||
On demand or within one year (shown under current liabilities) | 27,834 | 40,454 |
In the second year | 16,841 | 5,319 |
In the third to fifth years inclusive | – | 4,438 |
Amount due for settlement after 12 months | 16,841 | 9,757 |
44,675 | 50,211 |
$’000 | |
Goodwill | 1,434 |
PPE | 46,075 |
Land | 4,045 |
Inventories | 1,477 |
Biological assets | 242 |
Plasma advances | 1,476 |
Trade and other receivables | 1,334 |
Cash and bank balances | 49 |
Total assets classified as held for sale | 56,132 |
Impairment of assets held for sale | (23,616) |
Assets classified as held for sale | 32,516 |
Trade payables | (869) |
Deferred tax | (4,242) |
Other loans and payables | (10,641) |
Retirement benefits | (357) |
Total liabilities related to assets classified as held for sale | (16,109) |
Net assets held for sale | 16,407 |
2023 | 2022 | |
$’000 | $’000 | |
Issued and fully paid: | ||
72,000,000 – 9 per cent cumulative preference shares of £1 each (2022: 72,000,000) | 116,516 | 116,516 |
43,963,529 – ordinary shares of 25p each (2022: 43,963,529) | 18,075 | 18,075 |
132,500 – ordinary shares of 25p each held in treasury (2022: 132,500) | (1,001) | (1,001) |
133,590 | 133,590 |
9 per cent | Ordinary | |
cumulative | shares of | |
preference | 25p each | |
shares of | ||
Issued and fully paid: | £1 each | |
At 1 January 2022 | 72,000,000 | 43,950,529 |
Issued during 2022 | – | 13,000 |
At 31 December 2022 and 2023 | 72,000,000 | 43,963,529 |
2023 | 2022 | |
$’000 | $’000 | |
Beginning of year | 23,625 | 20,270 |
Share of result for the year | (7,452) | 5,109 |
Share of other comprehensive (loss) / income for the year | (41) | 41 |
Capital injection | 150 | – |
Reorganisation of subsidiaries | (1,978) | – |
Amendment to non-controlling interest | – | (295) |
Dividends | – | (1,500) |
End of year | 14,304 | 23,625 |
2023 | 2022 | |
$’000 | $’000 | |
Revenue | 175,871 | 208,188 |
Profit after tax | 5,501 | 31,626 |
Non-current assets | 364,055 | 261,526 |
Current assets | 70,799 | 80,997 |
Non-current liabilities | (91,050) | (112,919) |
Current liabilities | (118,757) | (59,687) |
Net cash (outflow) / inflow from operating activities | (9,668) | 18,362 |
Net cash outflow from investing activities | (22,713) | (11,318) |
Net cash inflow / (outflow) from financing activities | 21,491 | (32,214) |
Net cash decrease in cash and cash equivalents | (10,890) | (25,170) |
$’000 | |
PPE | 489 |
Trade and other receivables | 519 |
Cash | 1,340 |
2,348 | |
Trade and other payables | (26) |
Net assets | 2,322 |
Translation reserve | 685 |
Non-controlling interest | (337) |
Total net assets disposed | 2,670 |
Consideration received | 1,810 |
Loss on disposal (see note 10) | (860) |
2023 | 2022 | |
$’000 | $’000 | |
Operating profit | 14,844 | 41,401 |
Amortisation of intangible assets | 374 | 65 |
Depreciation of PPE | 28,376 | 27,589 |
Decrease in fair value of growing produce | 580 | 245 |
Loss on disposal of PPE | 1,055 | 218 |
Movement in assets held for sale | (784) | – |
Exchange translation differences | 1,188 | (1,627) |
Operating cash flows before movements in working capital | 45,633 | 67,891 |
Decrease / (increase) in inventories (excluding movements in fair value of growing produce) | 9,482 | (10,412) |
Increase in receivables | (3,123) | (11,871) |
(Decrease) / increase in payables | (4,818) | 2,674 |
Cash generated by operations | 47,174 | 48,282 |
Taxes paid | (2,177) | (14,372) |
Interest paid | (15,372) | (17,211) |
Net cash from operating activities | 29,625 | 16,699 |
2023 | 2022 | |
$’000 | $’000 | |
Change in net borrowings resulting from cash flows: | ||
Decrease in cash and cash equivalents, after exchange rate effects | (7,719) | (24,978) |
Net decrease in bank borrowings | 9,675 | 8,843 |
(Decrease) / increase in dollar notes held in treasury | (8,142) | 8,570 |
(Increase) / decrease in borrowings from non-controlling shareholder | (8,606) | 697 |
Transfer of borrowings to assets held for sale (see note 34) | 10,641 | – |
Net decrease in related party borrowings | – | 51 |
(4,151) | (6,817) | |
Amortisation of sterling note issue expenses and premium | (188) | (182) |
Cost of extension of redemption date of dollar notes | – | 252 |
Gain on extension of redemption date of dollar notes | – | 495 |
Loss on disposal of dollar notes held in treasury | (428) | – |
Amortisation of dollar note issue expenses | (160) | (174) |
Amortisation of bank loan expenses | (1,266) | (1,369) |
(6,193) | (7,795) | |
Currency translation differences | (5,262) | 16,734 |
Net borrowings at beginning of year | (166,729) | (175,668) |
Net borrowings at end of year | (178,184) | (166,729) |
Increase in | |
deficit | |
$’000 | |
Decrease in discount rate by 0.1% p.a. | 613 |
Increase inflation by 0.1% p.a. | 272 |
Increase in long term rate of mortality improvement by 0.25% p.a. | 340 |
2023 | 2022 | |
Discount rate (per cent) | 6.81 | 7.39 |
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 |
2023 | 2022 | |
$’000 | $’000 | |
Balance at 1 January | 7,824 | 8,849 |
Current service cost | 1,259 | 1,065 |
Interest expense | 598 | 640 |
Past service cost | 209 | – |
Actuarial loss / (gain) recognised in statement of comprehensive income | 449 | (374) |
Reduction in future retirement benefit obligations | – | (801) |
Exchange | 156 | (837) |
Paid during the year | (1,040) | (718) |
Transferred to assets held for sale (see note 34) | (357) | – |
Balance at 31 December (see note 31) | 9,098 | 7,824 |
2023 | 2022 | |
$’000 | $’000 | |
Current service cost | 1,259 | 1,065 |
Past service cost | 209 | – |
Reduction in future retirement benefit obligation | – | (801) |
Interest expense | 598 | 640 |
Exchange | 156 | (837) |
2,222 | 67 |
2023 | 2022 | |
$’000 | $’000 | |
Within one year | 69 | 69 |
Between two and five years | 284 | 233 |
Between six and ten years | 694 | 544 |
After ten years | 8,051 | 6,978 |
9,098 | 7,824 |
2023 | 2022 | |
$’000 | $’000 | |
Short term benefits | 1,222 | 1,094 |
Actual | Circular | |
$’000 | $’000 | |
Dollar notes | 26,572 | 26,572 |
Sterling notes | 40,549 | 40,501 |
Loans from DSN group | 13,484 | 24,125 |
Indonesian term bank loans | 102,757 | 102,626 |
Drawings under short term (working capital) banking facilities | 2,919 | 2,919 |
Short term revolving borrowings | 6,098 | – |
192,379 | 196,743 | |
Cash and cash equivalents | (14,195) | (8,123) |
End of year | 178,184 | 188,620 |
2023 | 2023 | 2022 | 2022 | |
Closing | Average | Closing | Average | |
Indonesian rupiah to US dollar | 15,416 | 15,219 | 15,731 | 14,917 |
US dollar to pounds sterling | 1.2747 | 1.2471 | 1.2056 | 1.2301 |
2023 | 2022 | ||
Note | $’000 | $’000 | |
Non-current assets | |||
Investments | |||
Shares in subsidiaries | 91,775 | 91,775 | |
Loans | 148,830 | 148,007 | |
(v) | 240,605 | 239,782 | |
Financial assets | (vi) | 21,031 | 30,100 |
Deferred tax assets | (vii) | 1,178 | 884 |
Total non-current assets | 262,814 | 270,766 | |
Current assets | |||
Trade and other receivables | (viii) | 415 | 66 |
Cash and cash equivalents | (ix) | 3,810 | 317 |
Total current assets | 4,225 | 383 | |
Total assets | 267,039 | 271,149 | |
Current liabilities | |||
Trade and other payables | (x) | (1,391) | (1,308) |
Total current liabilities | (1,391) | (1,308) | |
Non-current liabilities | |||
Dollar notes | (xi) | (26,572) | (26,412) |
Amount owed to group undertaking | (xii) | (41,290) | (38,942) |
Total non-current liabilities | (67,862) | (65,354) | |
Total liabilities | (69,253) | (66,662) | |
Net assets | 197,786 | 204,487 | |
Equity | |||
Share capital | (xiii) | 133,590 | 133,590 |
Share premium account | 47,374 | 47,374 | |
Exchange reserve | (4,300) | (4,300) | |
Retained earnings | 21,122 | 27,823 | |
Total equity | 197,786 | 204,487 |