Notes | 2024 | 2023 | |
| Assets | EGP’000 | EGP’000 | |
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Intangible assets and goodwill | 12 | ||
Right of use assets | 25 | ||
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 | ( | ( |
| Capital Redemption Reserve | |||
Legal reserve | 19 | ||
Put option reserve | 19 | ( | ( |
Translation reserve | 19 | ( | ( |
| Retained earnings | |||
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 | |||
| The accompanying notes on pages 139-188 form an integral part of these consolidated financial statements. |
Notes | 2024 | 2023 | |
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 income/(expenses) | 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 income/(costs) | 8.7 | ( | |
Profit before income tax | |||
Income tax expense | 9 | ( | ( |
Profit for the year | |||
| Profit/(Loss) attributed to: | |||
Owners of the Company | |||
Non-controlling interests | ( | ( | |
Earnings per share | 10 | ||
Basic and diluted |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Net profit for the year | ||
| Other comprehensive income/(expense): | ||
| Items that may be reclassified to profit or loss: | ||
Exchange difference on translation of foreign operations | ( | |
Other comprehensive income/(expense) for the year, net of tax | ( | |
Total comprehensive income for the year | ||
| Attributable to: | ||
Owners of the Company | ||
Non-controlling interests | ||
Notes | 2024 | 2023 | |
| 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 | ||
ECl in cash | |||
Impairment in goodwill | |||
Impairment in assets | |||
Equity settled financial assets at fair value | ( | ||
ROU Asset/Lease Termination | ( | ( | |
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 | 8.9 | ||
| investments) | |||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from borrowings | 27 | ||
Repayment of borrowings | 27 | ( | ( |
Payment of financial obligations | 27 | ( | ( |
Principal payment of lease liabilities | 27 | ( | ( |
Dividends paid | ( | ||
Payments for shares bought back | ( | ||
Interest paid | 27 | ( | ( |
Bank charge paid | ( | ( | |
Cash injection by owner of non-controlling interest | |||
Acquire shares non-controlling interest | ( | ||
Paid cash to non-controlling interest | ( | ||
Net cash flows used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Effect of exchange rate on cash | |||
Cash and cash equivalents at the end of the year | 17 |
| EGP'000 | |||||||||||
| As at 1 January 2024 | ( | ( | ( | ||||||||
| Profit / (loss) for the year | ( | ||||||||||
| Other comprehensive | |||||||||||
(expense)/ income for the year | ( | ( | |||||||||
Total comprehensive income | ( | ||||||||||
Transactions with owners in their capacity as owners | |||||||||||
| Dividends | ( | ( | |||||||||
| Buyback of shares | ( | ( | ( | ||||||||
| Cancellation of treasury | ( | ||||||||||
| shares | |||||||||||
| Movement in put option | ( | ( | ( | ||||||||
| liability in the year | |||||||||||
Acquisition of non- controlling interests | ( | ( | |||||||||
without change in control | |||||||||||
| Cash injection by owner | |||||||||||
| of non-controlling | |||||||||||
| interest | |||||||||||
| Total | ( | ( | ( | ( | ( | ||||||
| At 31 December 2024 | ( | ( | ( | ||||||||
| 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 | ( | ( | ( |
| Country of | Non-Controlling | |||||
| Principal activities | Incorporation | % Equity interest | interest | |||
2024 | 2023 | 2024 | 2023 | |||
| Al Borg Laboratory | Medical diagnostics service | Egypt | 99.30% | 99.30% | 0.70% | 0.70% |
| Company (“Al-Borg”) | ||||||
| Al Mokhtabar Company | ||||||
| for Medical Labs (“Al | Medical diagnostics service | Egypt | 99.90% | 99.90% | 0.10% | 0.10% |
| Mokhtabar”) | ||||||
Medical Genetic Center | Medical diagnostics service | Egypt | 55.00% | 55.00% | 45.00% | 45.00% |
| Al Makhbariyoun Al Arab | Medical diagnostics service | Jordan | 60.00% | 60.00% | 40.00% | 40.00% |
| Group | ||||||
| Golden Care for Medical | Holding company of SAMA | Egypt | 100.00% | 100.00% | 0.00% | 0.00% |
| Services | ||||||
| Integrated Medical | ||||||
| Analysis Company | Medical diagnostics service | Egypt | 100.00% | 100.00% | 0.00% | 0.00% |
| (S.A.E)* | ||||||
| SAMA Medical | ||||||
| Laboratories | Medical diagnostics service | Sudan | 80.00% | 80.00% | 20.00% | 20.00% |
| Co. ("Ultralab medical | ||||||
| laboratory ") | ||||||
| AL-Mokhtabar Sudanese | Medical diagnostics service | Sudan | 65.00% | 65.00% | 35.00% | 35.00% |
| Egyptian Co. | ||||||
| Integrated Diagnostics | Intermediary holding | Cayman | 100.00% | 100.00% | 0.00% | 0.00% |
| Holdings Limited | company | Islands | ||||
| Dynasty Group Holdings | Intermediary holding | England and | 51.00% | 51.00% | 49.00% | 49.00% |
| Limited | company | Wales | ||||
| Eagle Eye-Echo Scan | Intermediary holding | |||||
| ** | Mauritius | 77.57% | 77.18% | 22.43% | 22.82% | |
| Limited | company | |||||
Echo-Scan *** | Medical diagnostics service | Nigeria | 100.00% | 100.00% | 0.00% | 0.00% |
WAYAK Pharma | Medical services | Egypt | 99.99% | 99.99% | 0.01% | 0.01% |
| Medical Health | ||||||
| **** | Medical services | Saudi Arabia | 100% | 51% | 0% | 49% |
| Development | ||||||
| ***** | Intermediary holding | United Arab | ||||
| Chronx Limited | 80% | - | 20% | - | ||
| company | Emirates |
Country of incorporation | 2024 | 2023 | |
Medical Genetic Center | Egypt | 45.0% | 45.0% |
Al Makhbariyoun Al Arab Group | Jordan | 40.0% | 40.0% |
| SAMA Medical Laboratories Co. " Ultra lab | Sudan | 20.0% | 20.0% |
| medical laboratory " | |||
AL-Mokhtabar Sudanese Egyptian Co. | Sudan | 35.0% | 35.0% |
Al Borg Laboratory Company | Egypt | 0.7% | 0.7% |
Dynasty Group Holdings Limited | England and Wales | 49% | 49% |
Eagle Eye-Echo Scan Limited | Mauritius | 22.43% | 22.82% |
Medical Health Development | Saudi Arabia | - | 49% |
Chronx Limited | United Arab Emirates | 20% | - |
| Al Makhbariyoun | |||
| Al Arab Group | |||
| (Hashemite | |||
| Kingdom of | |||
Jordan) | Dynasty Group | Total | |
EGP'000 | EGP’000 | EGP’000 | |
| Summarised statement of income for 2024: | |||
Revenue | 901,693 | 82,073 | 983,766 |
Profit/(loss) | 43,284 | (28,681) | 14,603 |
Other comprehensive income | 236,565 | 507,452 | 744,017 |
Total comprehensive income | 279,849 | 478,771 | 758,620 |
Profit/(loss) allocated to non-controlling interest | 17,314 | (17,451) | (137) |
Other comprehensive income allocated to non- controlling interest | 95,631 | 280,775 | 376,406 |
| Summarised statement of financial position | |||
| as at 31 December 2024: | |||
Non-current assets | 686,881 | 40,962 | 727,843 |
Current assets | 444,959 | 43,039 | 487,998 |
Non-current liabilities | (275,070) | (3,911) | (278,981) |
Current liabilities | (289,230) | (23,365) | (312,595) |
Net assets | 567,540 | 56,725 | 624,265 |
Net assets attributable to non-controlling interest | 227,016 | 33,718 | 260,734 |
| Al Makhbariyoun | |||
| Al Arab Group | |||
| (Hashemite | |||
| Kingdom of | |||
Jordan) | Dynasty Group | Total | |
EGP'000 | EGP’000 | EGP’000 | |
| Summarised statement of income for 2023: | |||
Revenue | 604,025 | 96,394 | 700,419 |
Profit/(loss) | 32,811 | (54,740) | (21,929) |
Other comprehensive income | 65,142 | 131,234 | 196,376 |
Total comprehensive income | 97,953 | 76,494 | 174,447 |
Profit/(loss) allocated to non-controlling interest | 13,124 | (12,514) | 610 |
Other comprehensive income allocated to non- controlling interest | 26,333 | 71,847 | 98,180 |
| Summarised statement of financial position as at 31 | |||
| December 2023: | |||
Non-current assets | 494,904 | 51,913 | 546,817 |
Current assets | 254,412 | (6,623) | 247,789 |
Non-current liabilities | (202,510) | (3,189) | (205,699) |
Current liabilities | (187,663) | (24,911) | (212,574) |
Net assets | 359,143 | 17,190 | 376,333 |
Net assets attributable to non-controlling interest | 143,657 | 4,579 | 148,236 |
| Buildings | 50 years |
| Medical, electric and information systems equipment | 4-10 years |
| Leasehold improvements | 4-5 years |
| Fixtures, fittings & vehicles | 4-16 years |
Disclosures for significant estimates and assumptions | Note 4.2 |
Financial assets | Note 5 |
Trade receivables | Note 16 |
Disclosures for significant assumptions and estimates | Note 4.2 |
Goodwill and intangible assets | Note 13 |
2024 | 2023 | |
EGP'000 | EGP'000 | |
Cash and cash equivalents (Note 17) | 1,188,082 | 674,253 |
Term deposits and treasury bills (Note 18) | 527,832 | 161,098 |
Trade and other receivables (Note 16) | 930,308 | 685,050 |
Total financial assets | 2,646,222 | 1,520,401 |
2024 | 2023 | |
EGP'000 | EGP'000 | |
Trade and other payables (Note 22) | 705,304 | 556,563 |
Put option liability (Note 23) | 532,499 | 356,582 |
Financial obligations (Note 25) | 1,207,087 | 1,068,054 |
Loans and borrowings (Note 27) | 282,566 | 125,439 |
Total other financial liabilities | 2,727,456 | 2,106,638 |
Total financial instruments * | (81,234) | (586,237) |
2024 | 2023 | |
EGP’000 | EGP’000 | |
| Fixed-rate instruments | ||
Financial obligations (note 25) | 1,207,087 | 1,068,054 |
Loans and borrowings (note 24) | 197,542 | 16,694 |
Treasury bills (note 17 & 18) | 74,048 | 133,315 |
Term deposits (note 17 & 18) | 1,125,548 | 289,475 |
| Variable-rate instruments | ||
Loans and borrowings (note 24) | 67,465 | 94,451 |
| 31-Dec-24 | ||||||||
Assets | Liabilities | |||||||
| Cash and cash | Other | Total | Put | Finance | Trade | Total | Net | |
| equivalents | assets | assets | option | lease | payables | liability | exposure | |
US | 4,358 | - | 4,358 | (116,012) | (65,365) | (181,377) | (177,019) | |
JOD | - | - | - | (512,577) | - | - | (512,577) | (512,577) |
SAR | - | - | - | - | - | - | - | - |
| 31-Dec-23 | ||||||||
Assets | Liabilities | |||||||
| Cash and cash | Other | Total | Put | Finance | Trade | Total | Net | |
| equivalents | assets | assets | option | lease | payables | liability | exposure | |
US | 22,698 | - | 22,698 | - | (49,290) | (28,767) | (78,057) | (55,359) |
JOD | - | - | - | (301,383) | - | - | (301,383) | (301,383) |
SAR | - | - | - | (42,786) | - | - | (42,786) | (42,786) |
| Average rate | ||
| for the year | ||
| ended | ||
31-Dec-24 | 31-Dec-23 | |
US Dollars | 45.53 | 30.76 |
Euros | 49.17 | 33.31 |
GBP | 58.27 | 38.35 |
JOD | 64.11 | 43.12 |
SAR | 12.15 | 8.20 |
SDG | 0.06 | 0.05 |
NGN | 0.03 | 0.05 |
| Spot rate | ||
| for the year | ||
| ended | ||
31-Dec-24 | 31-Dec-23 | |
US Dollars | 50.79 | 30.84 |
Euros | 52.68 | 34.04 |
GBP | 63.78 | 39.26 |
JOD | 71.51 | 43.42 |
SAR | 13.52 | 8.22 |
SDG | 0.03 | 0.05 |
NGN | 0.03 | 0.03 |
| more than 5 | ||||
31 December 2024 | 1 year or less | 1 to 5 years | years | Total |
Financial obligations | 372,329 | 1,104,329 | 230,185 | 1,706,843 |
Put option liabilities | 532,499 | - | - | 532,499 |
Borrowings | 248,197 | 47,484 | - | 295,681 |
Trade and other payables | 705,304 | - | - | 705,304 |
1,858,329 | 1,151,813 | 230,185 | 3,240,327 |
| more than 5 | ||||
31 December 2023 | 1 year or less | 1 to 5 years | years | Total |
Financial obligations | 291,342 | 1,054,902 | 166,965 | 1,513,209 |
Put option liabilities | 313,796 | 42,786 | - | 356,582 |
Borrowings | 60,199 | 83,211 | - | 143,410 |
Trade and other payables | 556,563 | - | - | 556,563 |
1,221,900 | 1,180,899 | 166,965 | 2,569,764 |
| Revenue split by geographic location | ||||||
| For the year | Jordan | Nigeria | ||||
ended | Egypt region | Sudan region | region | region | Saudi Arabia | Total |
31-Dec-24 | 4,718,163 | 2,624 | 898,515 | 82,073 | 18,367 | 5,719,742 |
31-Dec-23 | 3,410,720 | 11,367 | 604,025 | 96,394 | - | 4,122,506 |
| Adjusted EBITDA split by geographic location | ||||||
| For the year | Jordan | Nigeria | ||||
ended | Egypt region | Sudan region | region | region | Saudi Arabia | Total |
31-Dec-24 | 1,617,263 | (10) | 252,636 | (26,410) | (112,591) | 1,730,888 |
31-Dec-23 | 1,058,254 | 1,107 | 157,306 | (24,623) | - | 1,192,044 |
| Impairment loss on trade receivables split by geographic location | ||||||
| For the year | Jordan | Nigeria | ||||
ended | Egypt region | Sudan region | region | region | Saudi Arabia | Total |
31-Dec-24 | 44,504 | - | 2,829 | 979 | - | 48,312 |
31-Dec-23 | 45,268 | 5,013 | - | 974 | - | 51,255 |
| Net profit / (loss) split by geographic location | ||||||
| For the year | Jordan | Nigeria | ||||
ended | Egypt region | Sudan region | region | region | Saudi Arabia | Total |
31-Dec-24 | 1,117,360 | (422) | 66,878 | (29,377) | (146,065) | 1,008,374 |
31-Dec-23 | 530,207 | (1,735) | 33,813 | (72,536) | (21,386) | 468,363 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Profit from operations | 1,214,348 | 737,762 |
Property, plant and equipment and right of use depreciation | 473,704 | 393,488 |
Amortization of Intangible assets | 9,094 | 7,750 |
EBITDA | 1,697,146 | 1,139,000 |
Nonrecurring items * | 33,742 | 53,044 |
Adjusted EBITDA | 1,730,888 | 1,192,044 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Delisting fees | 33,742 | - |
The Egyptian government for vocational training | - | 11,865 |
Pre-operating expenses in Saudi Arabia | - | 18,196 |
Impairment expenses due to the ongoing conflict in Sudan | - | 5,013 |
Impairment expenses in goodwill and assets for operations in Nigeria | - | 17,970 |
33,742 | 53,044 |
| Non-current assets by geographic location | ||||||
| For the year | Jordan | Nigeria | ||||
ended | Egypt region | Sudan region | region | region | Saudi Arabia | Total |
31-Dec-24 | 3,037,039 | 2,374 | 883,309 | 35,808 | 90,482 | 4,049,012 |
31-Dec-23 | 3,091,485 | 3,848 | 609,699 | 47,639 | 55,262 | 3,807,933 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Financial obligations (note 25) | 1,207,087 | 1,068,054 |
Borrowings (note 27) | 282,566 | 125,439 |
Less: Financial assets at amortised cost (note 18) | (527,832) | (161,098) |
Less: Cash and cash equivalents (Note 17) | (1,188,082) | (674,253) |
Net (funds)/debt | (226,261) | 358,142 |
Total Equity | 3,499,499 | 3,100,788 |
Net (funds)/debt as % of equity | (6.5) % | 11.6% |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Raw material | 1,204,351 | 875,296 |
Cost of specialized analysis at other laboratories | 52,527 | 38,765 |
Wages and salaries | 1,062,684 | 773,565 |
Property, plant and equipment, right of use depreciation and Amortisation | 441,541 | 362,230 |
Other expenses | 777,086 | 548,303 |
Total | 3,538,189 | 2,598,159 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Advertisement expenses | 150,764 | 98,034 |
Wages and salaries | 81,435 | 65,580 |
Property, plant and equipment depreciation | 723 | 718 |
Other expenses | 58,176 | 47,291 |
Total | 291,098 | 211,623 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Wages and salaries | 307,875 | 216,037 |
Property, plant and equipment and right of use depreciation | 40,534 | 38,290 |
Other expenses | 324,057 | 256,066 |
Total | 672,466 | 510,393 |
Other income/(expenses) | 44,671 | (13,314) |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Raw material | 1,204,351 | 875,296 |
Wages and Salaries | 1,451,994 | 1,055,182 |
Property, plant and equipment, right of use depreciation and amortisation | 482,798 | 401,238 |
Advertisement expenses | 150,764 | 98,034 |
Cost of specialized analysis at other laboratories | 52,527 | 38,765 |
Transportation and shipping | 130,613 | 100,850 |
Cleaning expenses | 93,487 | 78,400 |
Call Center | 29,511 | 27,874 |
Hospital Contracts | 111,172 | 69,342 |
Consulting Fees | 230,084 | 170,319 |
Utilities | 68,326 | 59,915 |
License Expenses | 106,176 | 46,583 |
Other expenses | 389,950 | 298,377 |
Total | 4,501,753 | 3,320,175 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
| Fees payable to the Company’s auditor for the audit of the Group’s annual | 34,875 | 49,217 |
| financial statements | ||
The audit of the Company’s subsidiaries pursuant to legislation | 37,233 | 15,779 |
Assurance services * | - | 308 |
72,108 | 65,304 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Interest expense | (170,574) | (141,688) |
Bank Charges | (26,324) | (19,295) |
Total finance costs | (196,898) | (160,983) |
Interest income | 144,675 | 72,779 |
Foreign Exchange gain | 303,466 | 87,798 |
Total finance income | 448,141 | 160,577 |
Net finance income/(cost) | 251,243 | (406) |
2024 | 2023 | |||||
| Administration | Administration | |||||
| Medical | and market | Total | Medical | and market | Total | |
Number of employees | 5,354 | 955 | 6,309 | 5,435 | 1,257 | 6,692 |
2024 | 2023 | |||||
| Administration | Administration | |||||
| Medical | and market | Total | Medical | and market | Total | |
Wages and salaries | 965,757 | 360,160 | 1,325,917 | 710,515 | 253,729 | 964,244 |
Social security costs | 79,760 | 22,877 | 102,637 | 49,786 | 24,386 | 74,172 |
Contributions to defined contribution | 17,167 | 6,273 | 23,440 | 13,264 | 3,502 | 16,766 |
| plan | ||||||
Total | 1,062,684 | 389,310 | 1,451,994 | 773,565 | 281,617 | 1,055,182 |
| Number of | 2024 | 2023 | ||
| shares’000 | ||||
| listed equity securities | Shares bought | 3,975 | (308,606) | - |
Shares sale | 3,975 | 282,610 | - | |
(25,996) | - |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Current year tax | (376,356) | (216,425) |
DT on undistributed reserves | (48,667) | (50,004) |
DT on reversal of temporary differences | (6,198) | (2,564) |
Total deferred tax | (54,865) | (52,568) |
Tax expense recognized in profit or loss | (431,221) | (268,993) |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Profit before tax | 1,439,595 | 737,356 |
Profit before tax multiplied by rate of corporation tax in Egypt of 22.5% (2023: 22.5%) | 323,909 | 165,905 |
Effect of tax rate in UK of 25% (2023: UK 23.5%) | (1,691) | (2,335) |
| Effect of tax rates in Jordan, Sudan, and Nigeria of 21%, 30% and 30% respectively | (67,994) | (4,188) |
| (2023: 21%, 30% and 30%); and Saudi Arabia with a rate of 20% (2023: 20%) | ||
| Tax effect of: | ||
Deferred tax not recognised | 59,306 | 37,684 |
Deferred tax arising on undistributed dividend | 48,667 | 50,004 |
Non-deductible expenses for tax purposes - employee profit share | 26,781 | 14,075 |
Non-deductible expenses for tax purposes - other | 42,243 | 7,848 |
Tax expense recognised in profit or loss | 431,221 | 268,993 |
2024 | 2023 | |||
Assets | Liabilities | Assets | Liabilities | |
EGP’000 | EGP’000 | EGP’000 | EGP’000 | |
Property, plant and equipment | (38,224) | (39,552) | ||
Intangible assets | (120,077) | (111,033) | ||
| Undistributed reserves from group | (275,542) | (226,875) | ||
| subsidiaries | ||||
Tax Losses | 2,488 | 2,731 | ||
Total deferred tax assets/(liability) | 2,488 | (433,843) | 2,731 | (377,460) |
(431,355) | (374,729) |
| Deferred tax | Effect of | ||||
| recognized | translation to | ||||
| Net Balance | in profit or | presentation | WHT tax | Net Balance | |
| 2024 | 1 January | loss | currency | paid | 31 December |
| Property, plant | (39,552) | 3,089 | (1,761) | - | (38,224) |
| and equipment | |||||
Intangible assets | (111,033) | (9,044) | - | - | (120,077) |
| Undistributed | |||||
dividend from group subsidiaries | (226,875) | (48,667) | - | - | (275,542) |
Tax losses | 2,731 | (243) | - | - | 2,488 |
(374,729) | (54,865) | (1,761) | - | (431,355) |
| Deferred tax | Effect of | ||||
| recognized | translation to | ||||
| Net Balance | in profit or | presentation | WHT tax | Net Balance | |
| 2023 | 1 January | loss | currency | paid | 31 December |
| Property, plant | (35,804) | (3,319) | (429) | - | (39,552) |
| and equipment | |||||
Intangible assets | (109,118) | (1,915) | - | - | (111,033) |
| Undistributed | |||||
dividend from group subsidiaries | (176,871) | (50,004) | - | - | (226,875) |
Tax losses | 61 | 2,670 | - | - | 2,731 |
(321,732) | (52,568) | (429) | - | (374,729) |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Al Mokhtabar Company for Medical Labs | 100,361 | 72,642 |
Alborg Laboratory Company | 69,979 | 42,514 |
Integrated Medical Analysis Company | 65,983 | 86,917 |
Al Makhbariyoun Al Arab Company | 39,218 | 24,802 |
275,541 | 226,875 |
2024 | 2024 | 2023 | 2023 | |
Gross Amount | Tax Effect | Gross Amount | Tax Effect | |
| (restated) (restated) | ||||
EGP’000 | EGP’000 | EGP’000 | EGP’000 | |
| Impairment of trade receivables (Note 16) | 197,914 | 44,531 | 183,070 | 41,191 |
| Impairment of other receivables (Note 16) | 10,559 | 2,376 | 8,509 | 1,915 |
Provision for legal claims (Note 21) | 9,759 | 2,196 | 5,561 | 1,251 |
Tax losses * | 1,419,590 | 358,081 | 837,236 | 217,487 |
1,637,822 | 407,184 | 1,034,376 | 261,844 | |
Unrecognized deferred tax asset | 407,184 | 261,844 | ||
| 2024 | 2023 | ||||
| Gross | 2024 | Gross | 2023 | ||
Company | Country | Amount | Tax Effect | Amount | Tax Effect |
| (restated) (restated) | |||||
EGP’000 | EGP’000 | EGP’000 | EGP’000 | ||
| Integrated Diagnostics | Jersey | 942,357 | 235,590 | 533,821 | 133,455 |
| Holdings plc | |||||
| Dynasty Group | England and | 10,425 | 2,606 | 11,445 | 2,175 |
| Holdings Limited | Wales | ||||
| Eagle Eye-Echo Scan | Mauritius | - | - | (278) | (42) |
| Limited | |||||
WAYAK Pharma | Egypt | 19,908 | 4,479 | 24,767 | 5,573 |
| Medical Genetic | Egypt | 17,325 | 3,898 | 15,264 | 3,435 |
| Center | |||||
Golden care | Egypt | 8,254 | 1,857 | 8,470 | 1,906 |
Medical health care | Saudi Arabia | 167,451 | 33,490 | 21,386 | 4,277 |
Echoscan | Nigeria | 253,870 | 76,161 | 222,361 | 66,708 |
1,419,590 | 358,081 | 837,236 | 217,487 | ||
2024 | 2023 | |
Profit attributable to ordinary equity holders of the parent for basic earnings EGP’000 | 1,077,434 | 510,304 |
Weighted average number of ordinary shares for basic and dilutive EPS’000 | 593,622 | 600,000 |
Basic and dilutive earnings per share EGP | 1.82 | 0.85 |
Goodwill | Brand Name | Software | Total | |
EGP’000 | EGP’000 | EGP’000 | EGP’000 | |
| Cost | ||||
At 1 January 2023 | 1,291,823 | 395,551 | 92,836 | 1,780,210 |
Additions | - | - | 2,490 | 2,490 |
Effect of movements in exchange rates | 13,144 | 7,910 | 4,032 | 25,086 |
At 31 December 2023 | 1,304,967 | 403,461 | 99,358 | 1,807,786 |
Additions | - | - | 15,383 | 15,383 |
Effect of movements in exchange rates | 58,310 | 25,648 | 13,969 | 97,927 |
At 31 December 2024 | 1,363,277 | 429,109 | 128,710 | 1,921,096 |
| Amortisation and impairment | ||||
At 1 January 2023 | 6,373 | 381 | 69,820 | 76,574 |
Impairment | 11,265 | - | - | 11,265 |
Amortisation | - | - | 7,750 | 7,750 |
Effect of movements in exchange rates | 80 | 11 | 1,923 | 2,014 |
At 31 December 2023 | 17,718 | 392 | 79,493 | 97,603 |
Amortisation | - | - | 9,094 | 9,094 |
Effect of movements in exchange rates | (476) | (25) | 8,833 | 8,332 |
At 31 December 2024 | 17,242 | 367 | 97,420 | 115,029 |
| Net book value | ||||
At 31 December 2024 | 1,346,035 | 428,742 | 31,290 | 1,806,067 |
At 31 December 2023 | 1,287,249 | 403,069 | 19,865 | 1,710,183 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
| Al Makhbariyoun Al Arab Group (“Biolab”) | ||
Goodwill | 149,658 | 90,872 |
Brand name | 65,357 | 39,684 |
215,015 | 130,556 | |
| Alborg Laboratory Company (“Al-Borg”) | ||
Goodwill | 497,275 | 497,275 |
Brand name | 142,066 | 142,066 |
639,341 | 639,341 | |
| Al Mokhtabar Company for Medical Labs (“Al-Mokhtabar”) | ||
Goodwill | 699,102 | 699,102 |
Brand name | 221,319 | 221,319 |
920,421 | 920,421 | |
Balance at 31 December | 1,774,777 | 1,690,318 |
| 2024 | |||
Bio Lab | Al-Mokhtabar | Al-Borg | |
Average annual patient growth rate from 2025 -2029 | 4% | 5% | 1% |
Average annual price per test growth rate from 2025 -2029 | 1% | 9% | 8% |
Annual revenue growth rate from 2025 -2029 | 5% | 12% | 10% |
Average gross margin from 2025 -2029 | 39% | 42% | 35% |
Terminal value growth rate from 1 January 2029 | 3% | 5% | 5% |
Discount rate | 14% | 24% | 24% |
| 2023 | |||
Bio Lab | Al-Mokhtabar | Al-Borg | |
Average annual patient growth rate from 2024 -2028 | 5% | 8% | 5% |
Average annual price per test growth rate from 2024 -2028 | 5% | 11% | 11% |
Annual revenue growth rate from 2024 -2028 | 10% | 16% | 17% |
Average gross margin from 2024 -2028 | 41% | 44% | 37% |
Terminal value growth rate from 1 January 2028 | 3% | 5% | 5% |
Discount rate | 17% | 25% | 25% |
| Year 2024 | |||
| Scenario | Enterprise | CGU Carrying | Headroom |
| Value | Value | ||
EGP’000 | EGP’000 | EGP’000 | |
| Impact on headroom of reducing revenues growth rate by 1% | 1,011,023 | 965,272 | 45,751 |
| across all years |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Current equity investments | 36,158 | 25,157 |
Balance at 31 December | 36,158 | 25,157 |
| Recoverable | CGU carrying | ||
| Company | amount | value | Headroom |
EGP'000 | EGP'000 | EGP'000 | |
Almokhtabar | 4,066,743 | 1,686,395 | 2,380,348 |
Alborg | 2,250,662 | 1,501,630 | 749,032 |
Al Makhbariyoun Al Arab | 1,216,827 | 965,272 | 251,555 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Chemicals and operating supplies | 317,562 | 374,650 |
317,562 | 374,650 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Trade receivables – net | 804,081 | 569,738 |
Prepayments | 80,297 | 42,185 |
Due from related parties note (26) | 5,543 | 5,037 |
Other receivables | 108,652 | 108,521 |
Accrued revenue | 12,032 | 1,754 |
1,010,605 | 727,235 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
At 1 January | 191,580 | 145,586 |
Charge for the year | 48,312 | 51,255 |
Utilised | (41,567) | - |
Exchange differences | 10,151 | (5,261) |
At 31 December | 208,476 | 191,580 |
| Weighted | Gross | ||
| average | carrying | Loss | |
| loss rate | amount | allowance | |
31-Dec-24 | EGP'000 | EGP'000 | EGP'000 |
Current (not past due) | 3.70% | 326,272 | (12,079) |
1–30 days past due | 4.59% | 148,696 | (6,822) |
31–60 days past due | 5.18% | 135,133 | (6,999) |
61–90 days past due | 8.89% | 88,708 | (7,885) |
91–120 days past due | 15.84% | 48,706 | (7,714) |
121–150 days past due | 15.77% | 29,520 | (4,654) |
More than 150 days past due | 67.46% | 224,959 | (151,760) |
| Weighted | Gross | ||
| average | carrying | Loss | |
| loss rate | amount | allowance | |
31-Dec-23 | EGP'000 | EGP'000 | EGP'000 |
Current (not past due) | 2.42% | 227,746 | (5,507) |
1–30 days past due | 6.41% | 115,230 | (7,389) |
31–60 days past due | 8.13% | 95,834 | (7,790) |
61–90 days past due | 13.53% | 49,489 | (6,694) |
91–120 days past due | 14.56% | 35,089 | (5,109) |
121–150 days past due | 16.47% | 24,383 | (4,017) |
More than 150 days past due | 71.48% | 205,037 | (146,564) |
EGP'000 | EGP'000 | EGP'000 | EGP'000 | EGP'000 | |
Total | < 30 days | 30-60 days | 61-90 days | > 90 days | |
2024 | 804,081 | 456,067 | 128,134 | 80,823 | 139,057 |
2023 | 569,738 | 330,080 | 88,044 | 42,795 | 108,819 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Cash at banks and on hand | 516,318 | 412,561 |
Treasury bills (less than 3 months) | 14,358 | 21,461 |
Term deposits (less than 3 months) | 657,406 | 240,231 |
1,188,082 | 674,253 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Term deposits (more than 3 months) | 468,142 | 49,244 |
Treasury bills (more than 3 months) | 59,690 | 111,854 |
527,832 | 161,098 |
31-Dec-24 | 31-Dec-23 | |
In issue at beginning of the year | 600,000,000 | 600,000,000 |
Buyback of shares | (18,673,728) | - |
In issue at the end of the year | 581,326,272 | 600,000,000 |
| 2024 | |||
| Ordinary | Ordinary | ||
| shares | shares | ||
| Number of | % of | Par value | |
| Ordinary share capital Name | shares | contribution | USD |
Hena Holdings Limited | 162,445,383 | 27.94% | 40,611,346 |
Actis IDH B V | 126,000,000 | 21.67% | 31,500,000 |
Free floating | 292,880,889 | 50.39% | 73,220,222 |
581,326,272 | 100% | 145,331,568 |
| Provision | ||||
| for Egyptian | ||||
| Government | ||||
| Provision | Training | |||
| for end Of | Fund for | Provision for | ||
| Service | employees | legal claims | Total | |
EGP’000 | EGP’000 | EGP’000 | EGP’000 | |
At 1 January 2024 | 332 | 11,865 | 5,561 | 17,758 |
Provision made during the year | 2,206 | 995 | 5,667 | 8,868 |
Provision used during the year | (96) | - | (871) | (967) |
Provision reversed during the year | - | (2,073) | (598) | (2,671) |
Effect of translation currency | 300 | - | - | 300 |
At 31 December 2024 | 2,742 | 10,787 | 9,759 | 23,288 |
Current | - | - | - | - |
Non- Current | 2,742 | 10,787 | 9,759 | 23,288 |
| Provision | ||||
| for Egyptian | ||||
| Government | ||||
| Provision | Training | |||
| for end Of | Fund for | Provision for | ||
| Service | employees | legal claims | Total | |
EGP’000 | EGP’000 | EGP’000 | EGP’000 | |
At 1 January 2023 | - | - | 3,519 | 3,519 |
Provision made during the year | 331 | 11,865 | 3,496 | 15,692 |
Provision used during the year | - | - | (771) | (771) |
Provision reversed during the year | - | - | (683) | (683) |
Effect of translation currency | 1 | - | - | 1 |
At 31 December 2023 | 332 | 11,865 | 5,561 | 17,758 |
Current | - | - | - | - |
Non- Current | 332 | 11,865 | 5,561 | 17,758 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Trade payables | 320,068 | 271,741 |
Accrued expenses | 246,523 | 178,499 |
Due to related parties note (26) | 28,654 | 5,962 |
Other payables | 125,935 | 112,750 |
Deferred revenue | 96,410 | 59,918 |
Accrued finance cost | 8,661 | 8,891 |
826,251 | 637,761 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Current put option - Al Makhbariyoun Al Arab | 512,577 | 301,383 |
Current put option - Eagle Eye-Echo scan | 19,922 | 12,413 |
532,499 | 313,796 | |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Non-current put option - Medical Health Development | - | 42,786 |
- | 42,786 |
Currency | Nominal interest rate | Maturity | 31 Dec 24 | 31 Dec 23 | |
AUB – BANK | EGP | CBE corridor rate*+1% | 26 January 2027 | 67,465 | 94,451 |
AUB – BANK | EGP | Secured 5% | 3 December 2025 | 17,940 | 13,121 |
Bank: Sterling BANK | NGN | Secured 19% | 26 May 2024 | - | 3,573 |
Mashreq bank | USD | Secured** 5% | 30 November 2025 | 162,474 | - |
Bank Al Etihad | JOD | Secured 11.75% | 15 July 2025 | 17,128 | - |
| Amount held as: | 265,007 | 111,145 | |||
Current Liability | 224,528 | 43,680 | |||
Non-current liability | 40,479 | 67,465 | |||
265,007 | 111,145 |
Buildings | Buildings | |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Balance at 1 January | 683,025 | 622,975 |
Addition for the year | 109,710 | 157,482 |
Depreciation charge for the year | (173,655) | (134,033) |
Terminated Contracts | (18,288) | (5,170) |
Exchange differences | 152,506 | 41,771 |
Balance at 31 December | 753,298 | 683,025 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
*Financial liability– laboratory equipment | 263,892 | 240,015 |
*Lease liabilities building | 943,195 | 828,039 |
1,207,087 | 1,068,054 |
| Minimum | |||
payments | Interest | Principal | |
At 31 December 2024 | 2024 | 2024 | 2024 |
Less than one year | 372,329 | 136,132 | 236,197 |
Between one and five years | 1,104,329 | 308,544 | 795,785 |
More than 5 years | 230,185 | 55,080 | 175,105 |
1,706,843 | 499,756 | 1,207,087 |
| Minimum | |||
payments | Interest | Principal | |
At 31 December 2023 | 2024 | 2024 | 2024 |
Less than one year | 291,342 | 114,638 | 176,704 |
Between one and five years | 1,054,902 | 295,586 | 759,316 |
More than 5 years | 166,965 | 34,931 | 132,034 |
1,513,209 | 445,155 | 1,068,054 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Interest on lease liabilities | 112,544 | 93,298 |
Expenses related to short-term lease | 7,981 | 10,540 |
| 2024 | ||||
| Transaction | ||||
| Nature of | amount of | Amount due | ||
Related Party | Nature of transaction | relationship | the year | from / (to) |
EGP’000 | EGP’000 | |||
ALborg Scan (S.A.E)* | Expenses paid on behalf | Affiliate** | - | - |
| International Fertility | Expenses paid on behalf | Affiliate*** | 11 | 11 |
| (IVF)** | Entity owned by | |||
H.C Security | Provide service | Company’s board | 20 | (73) |
| member | ||||
Life Health Care | Provided service | Entity owned by | (2,677) | 695 |
| Company's CEO | ||||
Dr. Amid Abd Elnour | Put option liability | Bio. Lab C.E.O and | (211,194) | (512,577) |
| shareholder | ||||
| Current account | Bio. Lab C.E.O and | (19,217) | (19,683) | |
| International Finance | shareholder | |||
| corporation (IFC) | Put option liability | Echo-Scan shareholder | (7,508) | (19,921) |
| International Finance | Current account | Echo-Scan shareholder | - | - |
| corporation (IFC) | ||||
| Integrated Treatment for | Rental income | Entity owned by | (2,582) | 4,837 |
| Kidney Diseases (S.A.E) | Medical Test analysis | Company’s CEO | 591 | |
| HENA HOLDINGS LTD | shareholders' dividends | shareholder | (1,916) | (4,879) |
| deferral agreement | ||||
| ACTIS IDH LIMITED | shareholders' dividends | shareholder | (1,579) | (4,019) |
| deferral agreement | ||||
| (555,609) |
| 2023 | ||||
| Transaction | ||||
| Nature of | amount of | Amount due | ||
Related Party | Nature of transaction | relationship | the year | from / (to) |
EGP’000 | EGP’000 | |||
ALborg Scan (S.A.E)* | Expenses paid on behalf | Affiliate** | (351) | - |
| International Fertility | Expenses paid on behalf | Affiliate*** | (1,771) | - |
| (IVF)** | Entity owned by | |||
H.C Security | Provide service | Company’s board | 6 | (93) |
| member | ||||
Life Health Care | Provided service | Entity owned by | 855 | 3,373 |
| Company's CEO | ||||
Dr. Amid Abd Elnour | Put option liability | Bio. Lab C.E.O and | 138,312 | (301,383) |
| shareholder | ||||
| Current account | Bio. Lab C.E.O and | 19,542 | (466) | |
| International Finance | shareholder | |||
| corporation (IFC) | Put option liability | Echo-Scan shareholder | 38,587 | (12,413) |
| International Finance | Current account | Echo-Scan shareholder | 623 | - |
| corporation (IFC) | ||||
| Integrated Treatment for | Rental income | Entity owned by | 217 | 1,664 |
| Kidney Diseases (S.A.E) | Medical Test analysis | Company’s CEO | 591 | |
| HENA HOLDINGS LTD | shareholders' dividends | shareholder | (590) | (2,963) |
| deferral agreement | ||||
| ACTIS IDH LIMITED | shareholders' dividends | shareholder | (485) | (2,440) |
| deferral agreement | ||||
Business Flowers Holding | Put option liability | shareholder | - | (42,786) |
| (357,507) |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Short-term employee benefits | 87,421 | 68,621 |
Total compensation paid to key management personnel | 87,421 | 68,621 |
| Other loans | ||
| ,borrowings | Other | |
| and accrued | financial | |
| EGP’000 | interest | obligation |
Balance at 1 January 2024 | 125,439 | 1,068,054 |
Proceeds from loans and borrowings | 184,941 | - |
Repayment of borrowings | (35,047) | - |
Payment of liabilities | - | (185,568) |
Interest paid | (24,226) | (146,579) |
Exchange differences | 7,463 | 233,835 |
Total changes from financing cash flows | 133,131 | (98,312) |
New agreements signed in the period | - | 109,710 |
Terminated contracts during the year | - | (18,943) |
Interest expense | 23,996 | 146,578 |
Total liability-related other changes | 23,996 | 237,345 |
Balance at 31 December 2024 | 282,566 | 1,207,087 |
| Other loans | ||
| ,borrowings | Other | |
| and accrued | financial | |
| EGP’000 | interest | obligation |
Balance at 1 January 2023 | 127,420 | 1,062,896 |
Proceeds from loans and borrowings | 71,630 | - |
Repayment of borrowings | (76,911) | - |
Payment of liabilities | - | (239,132) |
Interest paid | (19,612) | (118,777) |
Exchange differences | - | 62,391 |
Total changes from financing cash flows | (24,893) | (295,518) |
New agreements signed in the period | - | 187,581 |
Terminated contracts during the year | - | (5,682) |
Interest expense | 22,912 | 118,777 |
Total liability-related other changes | 22,912 | 300,676 |
Balance at 31 December 2023 | 125,439 | 1,068,054 |
2024 | 2023 | |
EGP’000 | EGP’000 | |
Debit withholding Tax (Deduct by customers from sales invoices) | (29,693) | (10,412) |
Income Tax | 330,639 | 87,835 |
Credit withholding Tax (Deduct from vendors invoices) | 32,265 | 8,762 |
Other | 11,054 | 17,324 |
344,265 | 103,509 |