Notes | 2025 | 2024 | |
| Assets | EGP’000 | EGP’000 | |
| Non-current assets | |||
Property, plant and equipment | 12 | ||
Intangible assets and goodwill | 13 | ||
Right of use assets | 26 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Financial assets at fair value through profit and loss | 15 | ||
Financial assets at amortized cost | 19 | ||
Cash and cash equivalents | 18 | ||
Total current assets | |||
Total assets | |||
| Equity | |||
Share capital | 20 | ||
Share premium reserve | 20 | ||
Capital reserves | 20 | ( | ( |
Capital Redemption Reserve | 20 | ||
Legal reserve | 20 | ||
Put option reserve | 20 | ( | ( |
Translation reserve | 20 | ( | ( |
Future Minority Interest Reserve | |||
Retained earnings | |||
Equity attributable to the owners of the Company | |||
Non-controlling interests | 2 | ||
Total equity | |||
| Non-current liabilities | |||
Provisions | 22 | ||
Borrowings | 25 | ||
Other financial obligations | 26 | ||
Deferred tax liabilities | 10 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Trade and other payables | 23 | ||
Other financial obligations | 26 | ||
Current put option liability | 24 | ||
Borrowings | 25 | ||
Current tax liabilities | 29 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Notes | 2025 | 2024 | |
| EGP’000 | EGP’000 | ||
Revenue | 7 | ||
Cost of sales | 9.1 | ( | ( |
Gross profit | |||
Marketing and advertising expenses | 9.2 | ( | ( |
Administrative expenses | 9.3 | ( | ( |
Impairment loss on trade and other receivable | 17 | ( | ( |
Net other income | 9.4 | ||
Operating profit | |||
Net fair value losses on financial assets at fair value through profit or loss | 9.9 | ( | ( |
Finance costs | 9.7 | ( | ( |
Finance income | 9.7 | ||
Net finance (cost)/income | 9.7 | ( | |
Profit before income tax | |||
Income tax expense | 10 | ( | ( |
Profit for the year | |||
| Profit/(Loss) attributed to: | |||
Owners of the Company | |||
Non-controlling interests | ( | ||
| Earnings per share | |||
Basic and diluted (EGP) | 11 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Net profit for the year | ||
| Other comprehensive (expense)/income: | ||
| Items that may be reclassified to profit or loss: | ||
Exchange difference on translation of foreign operations | ( | |
Other comprehensive (expense)/income for the year, net of tax | ( | |
Total comprehensive income for the year | ||
| Attributable to: | ||
Owners of the Company | ||
Non-controlling interests | ||
Notes | 2025 | 2024 | |
| Cash flows from operating activities | EGP’000 | EGP’000 | |
Profit before tax | |||
| Adjustments for: | |||
Depreciation of property, plant and equipment | 12 | ||
Depreciation of right of use assets | 26 | ||
Amortisation of intangible assets | 13 | ||
Unrealised foreign exchange gains and losses | 9.7 | ( | |
Fair value losses on financial assets at FV through profit or loss | |||
Finance income | 9.7 | ( | ( |
Finance Expense | 9.7 | ||
Bargain gain from business acquisition | ( | ||
(Gain)/loss on disposal of PPE | ( | ||
Impairment in trade and other receivables | 17 | ||
ECl in cash | |||
Equity settled financial assets at fair value | ( | ||
ROU Asset/Lease Termination | ( | ( | |
Change in Provisions | 22 | ( | |
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 | |||
Payments for acquisition of property, plant and equipment | ( | ( | |
Payments for acquisition of Radiotherapy branch | ( | ||
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) | 9.9 | ( | ( |
Proceeds from sale of global depository receipts (short-term investments) | 9.9 | ||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from borrowings | 28 | ||
Repayment of borrowings | 28 | ( | ( |
Payment of financial obligations | 28 | ( | ( |
Principal payment of lease liabilities | 28 | ( | ( |
Dividends paid | ( | ( | |
Payments for shares bought back | ( | ||
Interest paid | 28 | ( | ( |
Bank charge paid | ( | ( | |
Cash injection by owner of non-controlling interest | |||
Acquire shares non-controlling interest | ( | ||
Proceeds from future equity agreement | |||
Net cash flows used in financing activities | ( | ( | |
Net increase 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 | 18 |
| Total | ||||||||||||
| attributed | ||||||||||||
| Future | to the | |||||||||||
| Share | Capital | Put | Minority | owners | Non- | |||||||
| Share | premium | Capital | Legal | Redemption | option | Translation | Interest | Retained | of the | Controlling | Total | |
| Capital | reserve | reserves | reserve * | Reserve | reserve | reserve | Reserve | earnings | Company | interests | Equity | |
As at 1 January 2025 | ( | ( | ( | |||||||||
Profit for the year | ||||||||||||
Other comprehensive expense for the year | ( | ( | ( | ( | ||||||||
| Total comprehensive income/ | ( | |||||||||||
| (expenses) | ||||||||||||
| Transactions with owners in their capacity as owners | ||||||||||||
Dividends | ( | ( | ( | ( | ||||||||
Movement in put option liability in the year | ( | ( | ( | |||||||||
Agreement for future equity to non- controlling interest ** | ||||||||||||
Total | ( | ( | ( | ( | ( | |||||||
At 31 December 2025 | ( | ( | ( | |||||||||
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 | ( | ( | ( |
| Non-Controlling | ||||||
| % Equity interest | interest | |||||
| Principal | Country of | |||||
| activities | Incorporation | 2025 | 2024 | 2025 | 2024 | |
| Al Borg Laboratory Company | Medical diagnostics | Egypt | 99.3% | 99.3% | 0.7% | 0.7% |
| (“Al-Borg”) | service | |||||
| Al Mokhtabar Company for Medical | Medical diagnostics | Egypt | 99.9% | 99.9% | 0.1% | 0.1% |
| Labs (“Al Mokhtabar”) | service | |||||
| Medical Genetic Center | Medical diagnostics | Egypt | 55.0% | 55.0% | 45.0% | 45.0% |
| service | ||||||
| Al Makhbariyoun Al Arab | Medical diagnostics | Jordan | 60.0% | 60.0% | 40.0% | 40.0% |
| service | ||||||
| Golden Care for Medical Services | Holding company of | Egypt | 100.0% | 100.0% | 0.0% | 0.0% |
| SAMA | ||||||
| Integrated Medical Analysis Company | Medical diagnostics | Egypt | 100.0% | 100.0% | 0.0% | 0.0% |
| (S.A.E) | service | |||||
| SAMA Medical Laboratories Co. | Medical diagnostics | Sudan | 80.0% | 80.0% | 20.0% | 20.0% |
| ("Ultralab medical laboratory ") | service | |||||
| AL-Mokhtabar Sudanese Egyptian Co. | Medical diagnostics | Sudan | 65.0% | 65.0% | 35.0% | 35.0% |
| service | ||||||
| Integrated Diagnostics Holdings Limited | Intermediary holding | Cayman Islands | 100.0% | 100.0% | 0.0% | 0.0% |
| company | ||||||
| Dynasty Group Holdings Limited | Intermediary holding | England and | 51.0% | 51.0% | 49.0% | 49.0% |
| company | Wales | |||||
| Eagle Eye Echo-Scan Limited | Intermediary holding | Mauritius | 77.57% | 77.57% | 22.43% | 22.43% |
| company | ||||||
| Echo-Scan | Medical diagnostics | Nigeria | 100.0% | 100.0% | 0.0% | 0.0% |
| service | ||||||
WAYAK Pharma | Medical services | Egypt | 99.99% | 99.99% | 0.01% | 0.01% |
Medical Health Development ** | Medical services | Saudi Arabia | 100.0% | 100.0% | 0.0% | 0.0% |
| *** | Intermediary holding | United Arab | ||||
| Chronx Limited | 80.0% | 80.0% | 20.0% | 20.0% | ||
| company | Emirates |
Country of Incorporation | 2025 | 2024 | |
Medical Genetic Center | Egypt | 45.0% | 45.0% |
Al Makhbariyoun Al Arab | Jordan | 40.0% | 40.0% |
SAMA Medical Laboratories Co. " Ultra lab medical laboratory " | Sudan | 20.0% | 20.0% |
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% | 22.43% |
Chronx Limited | United Arab Emirates | 20% | 20% |
| Al Makhbariyoun Al | Dynasty Group | Total | |
| Arab | EGP’000 | EGP’000 | |
| Summarised statement of income for 2025: | |||
Revenue | 1,034,690 | 120,748 | 1,155,438 |
Profit | 82,759 | 902 | 83,661 |
Other comprehensive expenses | (49,337) | (1,723) | (51,060) |
Total comprehensive income/(expenses) | 33,422 | (821) | 32,601 |
Profit allocated to non-controlling interest | 33,104 | 554 | 33,658 |
Other comprehensive expenses allocated to non-con- trolling interest | (19,942) | (2,648) | (22,590) |
| Summarised statement of financial position as at 31 December 2025: | |||
Non-current assets | 587,668 | 33,948 | 621,616 |
Current assets | 413,216 | 43,342 | 456,558 |
Non-current liabilities | (228,062) | (485) | (228,547) |
Current liabilities | (295,113) | (23,316) | (318,429) |
Net assets | 477,709 | 53,489 | 531,198 |
Net assets attributable to non-controlling interest | 191,084 | 31,492 | 222,576 |
| 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-con- trolling 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 |
| EGP’000 | |
Building * | 243,404 |
Equipment ** | 186,516 |
Auxiliary assets | 10,200 |
Total fair value for the identified asset | 440,120 |
Total consideration | 400,000 |
Bargain gain from the acquisition *** | 40,120 |
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 5.2 |
Financial assets | Note 6 |
Trade receivables | Note 17 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Cash and cash equivalents (Note 18) | 1,670,799 | 1,188,082 |
Term deposits and treasury bills (Note 19) | 419,002 | 527,832 |
Trade and other receivables (Note 17) | 1,280,743 | 930,308 |
Total financial assets | 3,370,544 | 2,646,222 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Trade and other payables (Note 23) | 950,326 | 705,304 |
Put option liability (Note 24) | 628,645 | 532,499 |
Financial obligations (Note 26) | 1,185,894 | 1,207,087 |
Loans and borrowings (Note 28) | 431,586 | 282,566 |
Total other financial liabilities | 3,196,451 | 2,727,456 |
Total financial instruments* | 174,093 | (81,234) |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
| Fixed-rate instruments | ||
Financial obligations (note 26) | 1,185,894 | 1,207,087 |
Loans and borrowings (note 25) | 46,863 | 197,542 |
Treasury bills (note 18 & 19) | 122,918 | 74,048 |
Term deposits (note 18 & 19) | 1,603,622 | 1,125,548 |
| Variable-rate instruments | ||
Loans and borrowings (note 25) | 380,479 | 67,465 |
| 31-Dec-25 | ||||||||
| Assets | Liabilities | |||||||
| Cash | ||||||||
| and cash | Other | Total | Finance | Trade | Total | Net | ||
| equivalents | assets | assets | Put option | lease | payables | liability | exposure | |
US | 15,610 | - | 15,610 | - | (70,880) | (133,312) | (204,192) | (188,582) |
JOD | - | - | - | (578,151) | - | - | (578,151) | (578,151) |
| 31-Dec-24 | ||||||||
| Assets | Liabilities | |||||||
| Cash | ||||||||
| and cash | Other | Total | Finance | Trade | Total | Net | ||
| equivalents | assets | assets | Put 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) |
| Average rate for the year ended | ||
31-Dec-25 | 31-Dec-24 | |
US Dollars | 49.05 | 45.53 |
Euros | 55.49 | 49.17 |
GBP | 64.81 | 58.27 |
JOD | 69.07 | 64.11 |
SAR | 13.08 | 12.15 |
SDG | 0.08 | 0.06 |
NGN | 0.03 | 0.03 |
| Spot rate for the year ended | ||
31-Dec-25 | 31-Dec-24 | |
US Dollars | 47.63 | 50.79 |
Euros | 55.98 | 52.68 |
GBP | 64.13 | 63.78 |
JOD | 67.05 | 71.51 |
SAR | 12.70 | 13.52 |
SDG | 0.08 | 0.03 |
NGN | 0.03 | 0.03 |
| 31 December 2025 | 1 year or less | 1 to 5 years | more than 5 years | Total |
Financial obligations | 405,831 | 1,096,393 | 334,449 | 1,836,673 |
Put option liabilities | 628,645 | - | - | 628,645 |
Borrowings | 248,480 | 326,478 | - | 574,958 |
Trade and other payables | 950,326 | - | - | 950,326 |
2,233,282 | 1,422,871 | 334,449 | 3,990,602 |
| 31 December 2024 | 1 year or less | 1 to 5 years | more than 5 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 |
| Revenue split by geographic location | ||||||
| For the year ended | Egypt region | Sudan region | Jordan region | Nigeria region | Saudi Arabia | Total |
31-Dec-25 | 6,642,253 | 2,280 | 1,025,527 | 120,748 | 64,599 | 7,855,407 |
31-Dec-24 | 4,718,163 | 2,624 | 898,515 | 82,073 | 18,367 | 5,719,742 |
| Adjusted EBITDA split by geographic location | ||||||
| For the year ended | Egypt region | Sudan region | Jordan region | Nigeria region | Saudi Arabia | Total |
31-Dec-25 | 2,454,202 | (935) | 284,724 | 6,322 | (45,994) | 2,698,319 |
31-Dec-24 | 1,617,263 | (10) | 252,636 | (26,410) | (112,591) | 1,730,888 |
| Impairment loss on trade receivables split by geographic location | ||||||
| For the year ended | Egypt region | Sudan region | Jordan region | Nigeria region | Saudi Arabia | Total |
31-Dec-25 | 41,663 | - | 2,445 | 1,000 | - | 45,108 |
31-Dec-24 | 44,504 | - | 2,829 | 979 | - | 48,312 |
| Net profit / (loss) split by geographic location | ||||||
| For the year ended | Egypt region | Sudan region | Jordan region | Nigeria region | Saudi Arabia | Total |
31-Dec-25 | 1,283,188 | 9,271 | 102,679 | 509 | (93,983) | 1,301,664 |
31-Dec-24 | 1,117,360 | (422) | 66,878 | (29,377) | (146,065) | 1,008,374 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Profit from operations | 2,173,314 | 1,214,348 |
Property, plant and equipment and right of use depreciation | 540,600 | 473,704 |
Amortization of Intangible assets | 24,525 | 9,094 |
EBITDA | 2,738,439 | 1,697,146 |
Nonrecurring items * | (40,120) | 33,742 |
Adjusted EBITDA | 2,698,319 | 1,730,888 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Delisting fees | - | 33,742 |
Bargain gain from branch acquisition | (40,120) | - |
(40,120) | 33,742 |
| Non-current assets by geographic location | ||||||
| For the year ended | Egypt region | Sudan region | Jordan region | Nigeria region | Saudi Arabia | Total |
31-Dec-25 | 3,757,154 | - | 784,762 | 28,217 | 73,239 | 4,643,372 |
31-Dec-24 | 3,037,039 | 2,374 | 883,309 | 35,808 | 90,482 | 4,049,012 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Financial obligations (note 26) | 1,185,894 | 1,207,087 |
Borrowings and accrued interest (note 28) | 431,586 | 282,566 |
Less: Financial assets at amortised cost (note 19) | (419,002) | (527,832) |
Less: Cash and cash equivalents (Note 18) | (1,670,799) | (1,188,082) |
Net funds | (472,321) | (226,261) |
Total Equity | 4,130,376 | 3,499,499 |
Net funds as % of equity | (11.4) % | (6.5) % |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Raw material | 1,434,499 | 1,204,351 |
Cost of specialized analysis at other laboratories | 81,327 | 52,527 |
Wages and salaries | 1,444,574 | 1,062,684 |
Property, plant and equipment, right of use depreciation and Amortisation | 523,066 | 441,541 |
Other expenses | 1,018,757 | 777,086 |
Total | 4,502,223 | 3,538,189 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Advertisement expenses | 210,080 | 150,764 |
Wages and salaries | 125,368 | 81,435 |
Property, plant and equipment depreciation | 1,541 | 723 |
Other expenses | 95,704 | 58,176 |
Total | 432,693 | 291,098 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Wages and salaries | 421,081 | 307,875 |
Property, plant and equipment and right of use depreciation | 40,518 | 40,534 |
Share based payment * | 5,355 | - |
Other expenses | 327,055 | 324,057 |
Total | 794,009 | 672,466 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
| Other expenses | ||
ECL in Cash | (561) | (1,260) |
Provision for end of service | (1,373) | (2,206) |
Provision for legal claims | (4,878) | (5,667) |
Provision for Egyptian Government Training Fund for employees | - | (995) |
Total | (6,812) | (10,128) |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Bargain gain from branch acquisition | 40,120 | - |
Other income | 58,632 | 54,799 |
Total | 98,752 | 54,799 |
Other income/(expenses) | 91,940 | 44,671 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Raw material | 1,434,499 | 1,204,351 |
Wages and Salaries | 1,991,023 | 1,451,994 |
Property, plant and equipment, right of use depreciation and amortisation | 565,125 | 482,798 |
Advertisement expenses | 210,080 | 150,764 |
Cost of specialized analysis at other laboratories | 81,327 | 52,527 |
Transportation and shipping | 174,023 | 130,613 |
Cleaning expenses | 115,239 | 93,487 |
Call Center | 40,370 | 29,511 |
Hospital Contracts | 184,591 | 111,172 |
Consulting Fees | 260,318 | 230,084 |
Utilities | 77,215 | 68,326 |
License Expenses | 128,640 | 106,176 |
Other expenses | 466,475 | 389,950 |
Total | 5,728,925 | 4,501,753 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Fees payable to the Company’s auditors for the audit of the Group’s annual finan- cial statements | 39,878 | 34,875 |
The audit of the Company’s subsidiaries pursuant to legislation | 40,579 | 37,233 |
80,457 | 72,108 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Interest expense | (208,501) | (170,574) |
Bank Charges | (27,272) | (26,324) |
Foreign Exchange loss | (36,957) | - |
Total finance costs | (272,730) | (196,898) |
Interest income | 222,909 | 144,675 |
Foreign Exchange gain | - | 303,466 |
Total finance income | 222,909 | 448,141 |
Net finance (costs)/income | (49,821) | 251,243 |
2025 | 2024 | |||||
| Administration | Administration | |||||
| Medical | and market | Total | Medical | and market | Total | |
Number of employees | 6,146 | 991 | 7,137 | 5,354 | 955 | 6,309 |
2025 | EGP’000 | 2024 | EGP’000 | |||
| Administration | Administration | |||||
| Medical | and market | Total | Medical | and market | Total | |
Wages and salaries | 1,321,536 | 502,040 | 1,823,576 | 965,757 | 360,160 | 1,325,917 |
Social security costs | 101,665 | 35,629 | 137,294 | 79,760 | 22,877 | 102,637 |
| Contributions to defined | 21,373 | 8,780 | 30,153 | 17,167 | 6,273 | 23,440 |
| contribution plan | ||||||
Total | 1,444,574 | 546,449 | 1,991,023 | 1,062,684 | 389,310 | 1,451,994 |
2025 | 2024 | 2025 | 2024 | ||
Number of shares’000 | EGP’000 | EGP’000 | |||
| listed equity securities | Shares bought | 2,740 | 3,975 | (55,047) | (308,606) |
Shares sale | 2,740 | 3,975 | 50,107 | 282,610 | |
(4,940) | (25,996) |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Current year tax | (620,551) | (376,356) |
DT on undistributed reserves | (163,862) | (48,667) |
DT on reversal of temporary differences | (32,476) | (6,198) |
Total Deferred tax | (196,338) | (54,865) |
Tax expense recognized in profit or loss | (816,889) | (431,221) |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Profit before tax | 2,118,553 | 1,439,595 |
| Profit before tax multiplied by rate of corporation tax in Egypt of 22.5% (2024: | 476,674 | 323,909 |
| 22.5%) | ||
Effect of overseas tax rates | 22,684 | (69,685) |
| Tax effect of: | ||
Deferred tax not recognised | 52,870 | 59,306 |
Deferred tax arising on undistributed dividend | 163,862 | 48,667 |
Non-deductible expenses for tax purposes - employee profit share | 46,938 | 26,781 |
Non-deductible expenses for tax purposes - other | 53,861 | 42,243 |
Tax expense recognised in profit or loss | 816,889 | 431,221 |
2025 | 2024 | |||
| Assets | Liabilities | Assets | Liabilities | |
| EGP’000 | EGP’000 | EGP’000 | EGP’000 | |
Property, plant and equipment | - | (70,225) | - | (38,224) |
Intangible assets | - | (117,919) | - | (120,077) |
| Undistributed reserves from group | - | (370,571) | - | (275,542) |
| subsidiaries | ||||
Tax Losses | 61 | - | 2,488 | - |
Total deferred tax assets/(liability) | 61 | (558,715) | 2,488 | (433,843) |
- | (558,654) | - | (431,355) |
| Effect of | |||||
| Deferred tax | translation to | ||||
| Net Balance 1 | recognized in | presentation | WHT tax | Net Balance | |
| 2025 | January | profit or loss | currency | paid | 31 December |
Property, plant and equipment | (38,224) | (32,207) | 206 | - | (70,225) |
Intangible assets | (120,077) | 2,158 | - | - | (117,919) |
| Undistributed dividend from group | (275,542) | (163,862) | - | 68,833 | (370,571) |
| subsidiaries | |||||
Tax losses | 2,488 | (2,427) | - | - | 61 |
(431,355) | (196,338) | 206 | 68,833 | (558,654) |
| Effect of | |||||
| Deferred tax | translation to | ||||
| Net Balance 1 | recognized in | presentation | WHT tax | Net Balance | |
| 2024 | January | profit or loss | currency | paid | 31 December |
Property, plant and equipment | (39,552) | 3,089 | (1,761) | - | (38,224) |
Intangible assets | (111,033) | (9,044) | - | - | (120,077) |
| Undistributed dividend from group | (226,875) | (48,667) | - | - | (275,542) |
| subsidiaries | |||||
Tax losses | 2,731 | (243) | - | - | 2,488 |
(374,729) | (54,865) | (1,761) | - | (431,355) |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Al Mokhtabar Company for Medical Labs | 151,583 | 100,361 |
Alborg Laboratory Company | 92,800 | 69,979 |
Integrated Medical Analysis Company | 93,540 | 65,983 |
Al Makhbariyoun Al Arab Company | 32,648 | 39,218 |
370,571 | 275,541 |
2025 | 2024 | |||
| Gross Amount | Tax Effect | Gross Amount | Tax Effect | |
| EGP’000 | EGP’000 | EGP’000 | EGP’000 | |
Impairment of trade receivables (Note 17) | 241,426 | 54,321 | 197,914 | 44,531 |
Impairment of other receivables (Note 17) | 10,559 | 2,376 | 10,559 | 2,376 |
Provision for legal claims (Note 22) | 10,459 | 2,353 | 9,759 | 2,196 |
Tax losses * | 1,970,077 | 491,313 | 1,419,590 | 358,081 |
2,232,521 | 550,363 | 1,637,822 | 407,184 | |
Unrecognized deferred tax asset | 550,363 | 407,184 |
2025 | 2024 | ||||
| Gross Amount | Tax Effect | Gross Amount | Tax Effect | ||
Company | Country | EGP’000 | EGP’000 | EGP’000 | EGP’000 |
Integrated Diagnostics Holdings plc | Jersey | 1,096,118 | 274,029 | 942,357 | 235,590 |
Dynasty Group Holdings Limited | England and | 322,222 | 80,556 | 10,425 | 2,606 |
| Wales | |||||
WAYAK Pharma | Egypt | 9,369 | 2,108 | 19,908 | 4,479 |
Medical Genetic Center | Egypt | 17,350 | 3,904 | 17,325 | 3,898 |
Golden Care for Medical Services | Egypt | 8,610 | 1,937 | 8,254 | 1,857 |
Medical health care | Saudi Arabia | 261,435 | 52,287 | 167,451 | 33,490 |
Echo-Scan | Nigeria | 254,973 | 76,492 | 253,870 | 76,161 |
1,970,077 | 491,313 | 1,419,590 | 358,081 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
| Profit attributable to ordinary equity holders of the parent for basic earnings | 1,262,207 | 1,077,434 |
| EGP’000 | ||
Weighted average number of ordinary shares for basic and dilutive EPS’000 | 581,326 | 593,622 |
Basic and diluted earnings per share EGP | 2.17 | 1.82 |
| Building & | |||||||
| Medical, | Leasehold | ||||||
| & electric | Leasehold | Fixtures, fittings | improvements in | Payment on | |||
| Land & Buildings | equipment | improvements | & vehicles | construction | account | Total | |
| EGP’000 | EGP’000 | EGP’000 | EGP’000 | EGP’000 | EGP’000 | EGP’000 | |
| Cost | |||||||
At 1 January 2024 | 460,869 | 1,254,894 | 644,956 | 155,168 | 38,227 | 10,882 | 2,564,996 |
Additions | 3,284 | 125,227 | 57,012 | 14,684 | 9,007 | - | 209,214 |
Disposals | - | (10,365) | (3,063) | (2,468) | - | (3,747) | (19,643) |
Exchange differences | 28,784 | 144,968 | 129,583 | 47,852 | 5,371 | - | 356,558 |
Transfers | - | - | 30,972 | - | (30,972) | - | - |
At 31 December 2024 | 492,937 | 1,514,724 | 859,460 | 215,236 | 21,633 | 7,135 | 3,111,125 |
Additions | 15,764 | 298,037 | 71,592 | 9,821 | 40,686 | 254 | 436,154 |
Additions resulted from acquisition* | 243,404 | 186,516 | - | 10,200 | - | - | 440,120 |
Disposals | - | (13,437) | (394) | (3,354) | - | - | (17,185) |
Exchange differences | (4,579) | (35,868) | (21,803) | (7,831) | 89 | - | (69,992) |
Transfers | - | - | 13,302 | - | (13,302) | - | - |
At 31 December 2025 | 747,526 | 1,949,972 | 922,157 | 224,072 | 49,106 | 7,389 | 3,900,222 |
| Accumulated Depreciation and impairment | |||||||
At 1 January 2024 | 69,311 | 655,649 | 353,808 | 71,503 | - | - | 1,150,271 |
Depreciation charge for the year | 8,561 | 161,722 | 108,912 | 20,854 | - | - | 300,049 |
Disposals | - | (6,030) | (544) | (1,257) | - | - | (7,831) |
Exchange differences | 2,999 | 88,985 | 60,291 | 26,714 | - | - | 178,989 |
At 31 December 2024 | 80,871 | 900,326 | 522,467 | 117,814 | - | - | 1,621,478 |
Depreciation charge for the year | 11,263 | 188,834 | 120,596 | 21,994 | - | - | 342,687 |
Disposals | - | (7,742) | (353) | (2,787) | - | - | (10,882) |
Exchange differences | (605) | (28,149) | (12,127) | (5,152) | - | - | (46,033) |
At 31 December 2025 | 91,529 | 1,053,269 | 630,583 | 131,869 | - | - | 1,907,250 |
| Net book value | |||||||
At 31-12-2025 | 655,997 | 896,703 | 291,574 | 92,203 | 49,106 | 7,389 | 1,992,972 |
At 31-12-2024 | 412,066 | 614,398 | 336,993 | 97,422 | 21,633 | 7,135 | 1,489,647 |
| Goodwill | Brand Name | Software | Total | |
| EGP’000 | EGP’000 | EGP’000 | EGP’000 | |
| Cost | ||||
At 1 January 2024 | 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 |
Additions | - | - | 84,887 | 84,887 |
Effect of movements in exchange rates | (9,482) | (4,100) | (2,228) | (15,810) |
At 31 December 2025 | 1,353,795 | 425,009 | 211,369 | 1,990,173 |
| Amortisation and impairment | ||||
At 1 January 2024 | 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 |
Amortisation | - | - | 24,525 | 24,525 |
Effect of movements in exchange rates | (149) | (24) | (1,729) | (1,902) |
At 31 December 2025 | 17,093 | 343 | 120,216 | 137,652 |
| Net book value | ||||
At 31 December 2025 | 1,336,702 | 424,666 | 91,153 | 1,852,521 |
At 31 December 2024 | 1,346,035 | 428,742 | 31,290 | 1,806,067 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
| Al Makhbariyoun Al Arab (“Biolab”) | ||
Goodwill | 140,325 | 149,658 |
Brand name | 61,281 | 65,357 |
201,606 | 215,015 | |
| 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 | 1,761,368 | 1,774,777 |
| 2025 | |||
Bio Lab | Al-Mokhtabar | Al-Borg | |
Average annual patient growth rate from 2026-2030 | 8% | 5% | 6% |
Average annual price per test growth rate from 2026-2030 | 1% | 9% | 12% |
Annual revenue growth rate from 2026-2030 | 9% | 15% | 18% |
Average gross margin from 2026-2030 | 47% | 47% | 42% |
Terminal value growth rate from 1 January 2030 | 3% | 5% | 5% |
Discount rate | 18% | 23% | 24% |
| 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% |
| Recoverable amount | CGU carrying value | Headroom | |
| EGP’000 | EGP’000 | EGP’000 | |
Almokhtabar | 7,825,136 | 2,040,952 | 5,784,184 |
Alborg | 4,407,098 | 2,100,623 | 2,306,475 |
Al Makhbariyoun Al Arab | 1,921,336 | 893,683 | 1,027,653 |
| CGU carrying | |||
| Recoverable | value | Headroom | |
| Scenario | amount | EGP’000 | EGP’000 |
Almokhtabar - impact of increasing the discount rate by 5% | 6,087,893 | 2,040,952 | 4,046,941 |
| Almokhtabar - impact of reducing the cash flow by reducing both the prices | 7,090,524 | 2,040,952 | 5,049,572 |
| and the volume by 2% | |||
| Almokhtabar - impact of reducing the cash flow by reducing both the prices | 5,420,855 | 2,040,952 | 3,379,903 |
and the volume by 2%, increasing the discount rate by 5% and decreasing the terminal value growth by 1% | |||
Alborg - impact of increasing the discount rate by 5% | 3,470,587 | 2,100,623 | 1,369,964 |
| Alborg - impact of reducing the cash flow by reducing both the prices | 3,748,382 | 2,100,623 | 1,647,759 |
| and the volume by 2% | |||
| Alborg - impact of reducing the cash flow by reducing both the prices | 2,922,094 | 2,100,623 | 821,471 |
and the volume by 2%, increasing the discount rate by 5% and decreasing the terminal value growth by 1% | |||
Al Makhbariyoun Al Arab - impact of increasing the discount rate by 5% | 1,400,742 | 893,683 | 507,059 |
Al Makhbariyoun Al Arab - impact of reducing the cash flow by stabilizing the prices and Reducing the volume by 2% | 1,420,366 | 893,683 | 526,683 |
Al Makhbariyoun Al Arab - impact of reducing the cash flow by stabilizing the prices, Reducing the volume by 2%, increasing the discount rate by 5% and de- creasing the terminal value growth by 1% | 1,018,738 | 893,683 | 125,055 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Current equity investments | 35,285 | 36,158 |
Balance at 31 December | 35,285 | 36,158 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Chemicals and operating supplies | 424,428 | 317,562 |
424,428 | 317,562 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Trade receivables – net | 996,485 | 804,081 |
Prepayments | 121,558 | 80,297 |
Due from related parties note (27) | 5,968 | 5,543 |
Other receivables | 258,697 | 108,652 |
Accrued revenue | 19,593 | 12,032 |
1,402,301 | 1,010,605 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
At 1 January | 208,476 | 191,580 |
Charge for the year | 45,108 | 48,312 |
Utilised | - | (41,567) |
Exchange differences | (1,596) | 10,151 |
At 31 December | 251,988 | 208,476 |
| Weighted average | Gross carrying | Loss | |
| loss rate | amount | allowance | |
| 31-Dec-25 | EGP’000 | EGP’000 | EGP’000 |
Current (not past due) | 3.00% | 478,953 | (14,370) |
1–30 days past due | 9.00% | 193,642 | (17,420) |
31–60 days past due | 5.38% | 133,930 | (7,206) |
61–90 days past due | 8.54% | 69,381 | (5,924) |
91–120 days past due | 12.99% | 49,407 | (6,417) |
121–150 days past due | 11.90% | 32,420 | (3,858) |
More than 150 days past due | 66.47% | 280,178 | (186,231) |
| Weighted average | Gross 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) |
EGP’000 | EGP’000 | EGP’000 | EGP’000 | EGP’000 | |
Total | < 30 days | 30-60 days | 61-90 days | > 90 days | |
2025 | 996,485 | 640,805 | 126,724 | 63,457 | 165,499 |
2024 | 804,081 | 456,067 | 128,134 | 80,823 | 139,057 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Cash at banks and on hand | 363,261 | 516,318 |
Treasury bills (less than 3 months) | 39,670 | 14,358 |
Term deposits (less than 3 months) | 1,267,868 | 657,406 |
1,670,799 | 1,188,082 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Term deposits (more than 3 months) | 335,754 | 468,142 |
Treasury bills (more than 3 months) | 83,248 | 59,690 |
419,002 | 527,832 |
2025 | 2024 | |
In issue at beginning of the year | 581,326,272 | 600,000,000 |
Buyback of shares | - | (18,673,728) |
In issue at the end of the year | 581,326,272 | 581,326,272 |
Ordinary shares | Ordinary shares | ||
31-Dec-25 | Number of shares | % of contribution | Par value |
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 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
| Cash dividends on ordinary shares declared and paid: | ||
US$ | 478,306 | - |
478,306 | - | |
After the balance sheet date, the following dividends were proposed by the directors (the dividends have not been provided for): | 235,336 | - |
US$ | - |
| Provision | ||||
| for Egyptian | ||||
| Government | ||||
| Provision for | Training Fund | Provision for | ||
| end Of Service | for employees | legal claims | Total | |
| EGP’000 | EGP’000 | EGP’000 | EGP’000 | |
At 1 January 2025 | 2,742 | 10,787 | 9,759 | 23,288 |
Provision made during the year | 1,373 | - | 4,878 | 6,251 |
Provision used during the year | (299) | - | (2,838) | (3,137) |
Provision reversed during the year | - | (10,787) | (1,340) | (12,127) |
Effect of translation currency | (224) | - | - | (224) |
At 31 December 2025 | 3,592 | - | 10,459 | 14,051 |
Current | - | - | - | - |
Non- Current | 3,592 | - | 10,459 | 14,051 |
| Provision | ||||
| for Egyptian | ||||
| Government | ||||
| Provision for | Training Fund | Provision for | ||
| end Of Service | for 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 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Trade payables | 563,450 | 320,068 |
Accrued expenses | 269,519 | 246,523 |
Due to related parties note (27) | 35,619 | 28,654 |
Other payables | 104,405 | 125,935 |
Deferred revenue | 144,286 | 96,410 |
Accrued finance cost | 4,244 | 8,661 |
1,121,523 | 826,251 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Current put option - Al Makhbariyoun Al Arab | 578,151 | 512,577 |
Current put option - Eagle Eye Echo-Scan | 50,494 | 19,922 |
628,645 | 532,499 |
| Nominal | 31 Dec 25 | 31 Dec 24 | |||
| Currency | interest rate | Maturity | EGP’000 | EGP’000 | |
| Kuwait Finance Bank (AUB – | EGP | CBE corridor rate * +1% | 26 January 2027 | 40,479 | 67,465 |
| Previously) | |||||
| Kuwait Finance Bank (AUB – | EGP | CBE corridor rate * +0.75% | 31 May 2030 | 340,000 | - |
Previously) ** | |||||
| Kuwait Finance Bank (AUB – | EGP | Secured 5% | 3 December 2026 | 22,902 | 17,940 |
| Previously) | |||||
Mashreq bank | USD | Secured 5% | - | - | 162,474 |
Bank Al Etihad | JOD | Secured 9% | September 2026 | 23,961 | 17,128 |
427,342 | 265,007 | ||||
| Amount held as: | |||||
Current Liability | 173,849 | 224,528 | |||
Non-current liability | 253,493 | 40,479 | |||
427,342 | 265,007 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Balance at 1 January | 753,298 | 683,025 |
Addition for the year | 274,484 | 109,710 |
Depreciation charge for the year | (197,913) | (173,655) |
Terminated Contracts | (10,164) | (18,288) |
Exchange differences | (21,826) | 152,506 |
Balance at 31 December | 797,879 | 753,298 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
*Financial liability– laboratory equipment | 179,840 | 263,892 |
*Lease liabilities building | 1,006,054 | 943,195 |
1,185,894 | 1,207,087 |
| Minimum | |||
| payments | Interest | Principal | |
| 2025 | 2025 | 2025 | |
| EGP’000 | EGP’000 | EGP’000 | |
Less than one year | 405,831 | 160,974 | 244,857 |
Between one and five years | 1,096,393 | 395,180 | 701,213 |
More than 5 years | 334,449 | 94,625 | 239,824 |
1,836,673 | 650,779 | 1,185,894 |
| Minimum | |||
| payments | Interest | Principal | |
| 2024 | 2024 | 2024 | |
| EGP’000 | EGP’000 | EGP’000 | |
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 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Interest on lease liabilities | 132,892 | 112,544 |
Expenses related to short-term lease | 8,586 | 7,981 |
| 2025 | ||||
| Transaction | Amount due | |||
| amount of the year | from / (to) | |||
Related Party | Nature of transaction | Nature of relationship | EGP’000 | EGP’000 |
ALborg Scan (S.A.E) * | Expenses paid on behalf | Affiliate ** | - | - |
| International Fertility | *** | |||
| ** | Expenses paid on behalf | Affiliate | 4 | 15 |
| (IVF) | ||||
H.C Security | Provide service | Entity owned by Company’s | (17) | (90) |
| board member | ||||
Life Health Care | Provided service | Entity owned by Company's CEO | 724 | 1,419 |
Dr. Amid Abd Elnour | Put option liability | Bio. Lab C.E.O and shareholder | (65,574) | (578,151) |
Current account | Bio. Lab C.E.O and shareholder | (10,491) | (30,174) | |
Share-based payment | Bio. Lab C.E.O and shareholder | (5,355) | (5,355) | |
| International Finance | Put option liability | Echo-Scan shareholder | (30,573) | (50,494) |
| corporation (IFC) | ||||
| Integrated Treatment for | Rental income | Entity owned by Company’s CEO | 2,019 | - |
| Kidney Diseases (S.A.E) | Medical Test analysis | |||
Medical Test analysis | Entity owned by Company’s CEO | 1,716 | 4,534 | |
| Hena Holdings Limited | shareholders' dividends | shareholder | 4,879 | - |
| deferral agreement | ||||
| Actis IDH Limited | shareholders' dividends | shareholder | 4,019 | - |
| deferral agreement | ||||
| (658,296) |
| 2024 | ||||
| Transaction | Amount due | |||
| amount of the year | from / (to) | |||
Related Party | Nature of transaction | Nature of relationship | EGP’000 | EGP’000 |
ALborg Scan (S.A.E) * | Expenses paid on behalf | Affiliate ** | - | - |
| International Fertility | *** | |||
| ** | Expenses paid on behalf | Affiliate | 11 | 11 |
| (IVF) | ||||
H.C Security | Provide service | Entity owned by Company’s | 20 | (73) |
| board member | ||||
Life Health Care | Provided service | Entity owned by Company's CEO | (2,677) | 695 |
Dr. Amid Abd Elnour | Put option liability | Bio. Lab C.E.O and shareholder | (211,194) | (512,577) |
Current account | Bio. Lab C.E.O and shareholder | (19,217) | (19,683) | |
Share-based payment | Bio. Lab C.E.O and shareholder | (7,508) | (19,921) | |
| International Finance | Put option liability | Echo-Scan shareholder | - | - |
| corporation (IFC) | ||||
| Integrated Treatment for | Rental income | Entity owned by Company’s CEO | (2,582) | 4,837 |
| Kidney Diseases (S.A.E) | Medical Test analysis | 591 | ||
Medical Test analysis | Entity owned by Company’s CEO | 1,716 | 4,534 | |
| Hena Holdings Limited | shareholders' dividends | shareholder | (1,916) | (4,879) |
| deferral agreement | ||||
| Actis IDH Limited | shareholders' dividends | shareholder | (1,579) | (4,019) |
| deferral agreement | ||||
| (555,609) |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Short-term employee benefits | 110,243 | 87,421 |
Shared based payment | 5,355 | - |
Total compensation paid to key management personnel | 115,598 | 87,421 |
| Other loans | Other financial | |
| ,borrowings and accrued interest | obligation | |
Balance at 1 January 2025 | 282,566 | 1,207,087 |
Proceeds from loans and borrowings | 383,459 | - |
Repayment of borrowings | (219,817) | - |
Payment of liabilities | - | (254,231) |
Interest paid | (65,218) | (156,652) |
Exchange differences | (1,306) | (29,886) |
Total changes from financing cash flows | 97,118 | (440,769) |
New agreements signed in the period | - | 274,837 |
Terminated contracts during the year | - | (11,861) |
Interest expense | 51,902 | 156,600 |
Total liability-related other changes | 51,902 | 419,576 |
Balance at 31 December 2025 | 431,586 | 1,185,894 |
| Other loans, borrowings and | Other financial | |
| accrued 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 |
| 2025 | 2024 | |
| EGP’000 | EGP’000 | |
Debit withholding Tax (Deduct by customers from sales invoices) | (39,071) | (29,693) |
Income Tax | 510,451 | 330,639 |
Credit withholding Tax (Deduct from vendors invoices) | 40,018 | 32,265 |
Other | 17,304 | 11,054 |
528,702 | 344,265 |