Notes | 2023 | 2022 | |
| Assets | EGP’000 | EGP’000 | |
| Non-current assets | |||
| Property, plant and equipment | 11 | ||
| Intangible assets and goodwill | 12 | ||
| Right of use assets | 25 | ||
| Financial assets at fair value through profit and loss | 14 | ||
| Total non-current assets | |||
| Current assets | |||
| Inventories | 15 | ||
| Trade and other receivables | 16 | ||
| Financial assets at fair value through profit and loss | 14 | ||
| Financial assets at amortized cost | 18 | ||
| Cash and cash equivalents | 17 | ||
| Total current assets | |||
| Total assets | |||
| Equity | |||
| Share capital | 19 | ||
| Share premium reserve | 19 | ||
| Capital reserves | 19 | ( | ( |
| Legal reserve | 19 | ||
| Put option reserve | 19 | ( | ( |
| Translation reserve | 19 | ( | |
| Retained earnings | 19 | ||
Equity attributable to the owners of the Company | |||
| Non-controlling interests | 2 | ||
Total equity | |||
| Non-current liabilities | |||
| Provisions | 21 | ||
| Borrowings | 24 | ||
| Other financial obligations | 25 | ||
| Non-current put option liability | 23 | ||
| Deferred tax liabilities | 9 | ||
Total non-current liabilities | |||
| Current liabilities | |||
| Trade and other payables | 22 | ||
| Other financial obligations | 25 | ||
| Current put option liability | 23 | ||
| Borrowings | 24 | ||
| Current tax liabilities | 28 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Notes | 2023 | 2022 | |
EGP’000 | EGP’000 | ||
Revenue | 6 | ||
Cost of sales | 8.1 | ( | ( |
Gross profit | |||
Marketing and advertising expenses | 8.2 | ( | ( |
Administrative expenses | 8.3 | ( | ( |
Impairment loss on trade and other receivable | 16 | ( | ( |
Other (expenses)/income | 8.4 | ( | |
Operating profit | |||
Net fair value losses on financial assets at fair value through profit or loss | 8.9 | ( | |
Finance costs | 8.7 | ( | ( |
Finance income | 8.7 | ||
Net finance (costs)/income | 8.7 | ( | |
Profit before income tax | |||
Income tax expense | 9 | ( | ( |
Profit for the year | |||
| Profit attributed to: | |||
Owners of the Company | |||
Non-controlling interests | ( | ( | |
Earnings per share | 10 | ||
Basic and diluted |
2023 | 2022 | |
EGP’000 | EGP’000 | |
Net profit for the year | ||
| Other comprehensive income: | ||
| Items that may be reclassified to profit or loss: | ||
Exchange difference on translation of foreign operations | ( | |
Other comprehensive income for the year, net of tax | ( | |
Total comprehensive income for the year | ||
| Attributable to: | ||
Owners of the Company | ||
Non-controlling interests | ||
Note | 2023 | 2022 | |
| Cash flows from operating activities | EGP’000 | EGP’000 | |
Profit before tax | |||
| Adjustments for: | |||
Depreciation of property, plant and equipment | 11 | ||
Depreciation of right of use assets | 25 | ||
Amortisation of intangible assets | 12 | ||
Unrealised foreign exchange gains and losses | 8.7 | ( | ( |
Fair value losses on financial assets at FV through profit or loss | |||
Finance income | 8.7 | ( | ( |
Finance Expense | 8.7 | ||
Loss/(gain) on disposal of PPE | ( | ||
Impairment in trade and other receivables | 16 | ||
Impairment in goodwill | |||
Impairment in assets | |||
Equity settled financial assets at fair value | ( | ( | |
ROU Asset/Lease Termination | ( | ||
Hyperinflation | ( | ||
Change in Provisions | 21 | ( | |
Change in Inventories | ( | ( | |
Change in Trade and other receivables | ( | ( | |
Change in Trade and other payables | ( | ( | |
Cash generated from operating activities before income tax payment | |||
Taxes paid | ( | ( | |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Proceeds from sale of property, plant and equipment | |||
Interest received on financial asset at amortised cost | |||
Payments for acquisition of property, plant and equipment | ( | ( | |
Payments for acquisition of intangible assets | ( | ( | |
Payments for the purchase of financial assets at amortised cost | ( | ( | |
Proceeds from the sale of financial assets at amortized cost | |||
Payment for purchase of global depository receipts (short-term investment) | 8.9 | ( | |
Proceeds from sale of global depository receipts (short-term investments) | 8.9 | ||
Net cash (used in)/generated from investing activities | ( | ||
| Cash flows from financing activities | |||
Proceeds from borrowings | 27 | ||
Repayment of borrowings | 27 | ( | ( |
Proceeds loan received from related party | 26 | ||
Repayment loan paid to related party | 26 | ( | |
Payments of lease liabilities | 27 | ( | ( |
Payment of financial obligations | 27 | ( | ( |
Dividends paid | ( | ||
Interest paid | 27 | ( | ( |
Bank charge paid | ( | ( | |
Cash injection by owner of non-controlling interest | |||
Paid cash to non-controlling interest | ( | ||
Net cash flows used in financing activities | ( | ( | |
Net (decrease) increase in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Effect of exchange rate | |||
Cash and cash equivalents at the end of the year | 17 |
| Share | Total | Non- | ||||||||
| Share | premium | Capital | Legal | Put option | Translation | Retained | attributed | Controlling | Total | |
| EGP’000 | Capital | reserve | reserves | reserve* | reserve | reserve | earnings | to | interests | Equity |
| As at 1 January 2023 | ( | ( | ||||||||
| Profit / (loss) for the year | ( | |||||||||
| Other comprehensive (expense)/ income for the year | ( | ( | ( | |||||||
| Total comprehensive income | ( | |||||||||
| Transactions with owners in their capacity as owners | ||||||||||
| Impact of hyperinflation | ( | ( | ( | |||||||
| Movement in put option liabilities for the year | ||||||||||
| Paid share from non-controlling interests | ( | ( | ||||||||
| Acquisition of non-controlling interests without | ||||||||||
| change in control | ||||||||||
| Total | ( | |||||||||
| At 31 December 2023 | ( | ( | ( | |||||||
| As at 1 January 2022 | ( | ( | ||||||||
| Profit for the year | ( | |||||||||
| Other comprehensive income for the year | ( | ( | ||||||||
| Total comprehensive income | ( | |||||||||
Transactions with owners in their capacity as owners | ||||||||||
| Dividends | ( | ( | ( | ( | ||||||
| Impact of hyperinflation | ( | ( | ( | ( | ||||||
| Movement in put option liabilities for the year | ||||||||||
| Acquisition of non-controlling interests without | ||||||||||
| change in control | ||||||||||
| Total | ( | ( | ( | ( | ||||||
| At 31 December 2022 | ( | ( |