2023 | 2022 | ||
$’000 | $’000 | ||
Revenue | 2 | ||
Cost of sales | 4 | ( | ( |
Gross profit | |||
Administration expenses | 4 | ( | ( |
Operating profit | |||
Finance income | 8 | ||
Finance costs | 8 | ( | ( |
Profit before tax | |||
Income tax expense | 9 | ( | ( |
Profit for the financial year and total comprehensive income for the financial year | |||
Attributable to equity holders | |||
$ PER SHARE | $ PER SHARE | ||
Basic earnings per share | 10 | ||
Diluted earnings per share | 10 |
2023 | 2022 | ||
$’000 | $’000 | ||
Assets | |||
Non-current assets | |||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
Current assets | |||
Inventories | 13 | ||
Trade and other receivables | 14 | ||
Cash and cash equivalents | 15 | ||
Total assets | |||
Equity | |||
Capital and reserves attributable to the Company’s equity holders | |||
Called-up share capital | 16 | ||
Share premium | 17 | ||
Other reserves | 18 | ||
Retained earnings | 19 | ||
Total equity | |||
Liabilities | |||
Non-current liabilities | |||
Bank loans | 20 | ||
Lease liabilities | 12 | ||
Provisions | 21 | ||
Current liabilities | |||
Bank loans | 20 | ||
Lease liabilities | 12 | ||
Trade and other payables | 22 | ||
Current tax liabilities | 23 | ||
Provisions | 21 | ||
Total liabilities | |||
Total equity and liabilities |
CALLED-UP | |||||
SHARE | SHARE | OTHER | RETAINED | ||
CAPITAL | PREMIUM | RESERVES* | EARNINGS | TOTAL | |
$’000 | $’000 | $’000 | $’000 | $’000 | |
Balance at 1 January 2022 | |||||
Total comprehensive income for the year | |||||
Profit for the financial year | |||||
Total comprehensive income for the year | |||||
Transactions with owners of the Company - Contributions and distributions | |||||
Recognition of share-based payment expense (Note 6) | |||||
Exercise of share-based payment awards | ( | ( | |||
Shares acquired by the Kenmare Employee Benefit | |||||
Trust (Note 16) | ( | ( | |||
Shares distributed by the Kenmare Employee Benefit | |||||
Trust (Note 16) | |||||
Odd lot offer share buy back (Note 18) | ( | ||||
Odd lot offer share buy back transaction costs (Note 16) | ( | ( | |||
Cancellation of treasury shares | ( | ( | |||
Dividends paid (Note 19) | ( | ( | |||
Total contributions and distributions | ( | ( | |||
Balance at 1 January 2023 | |||||
Total comprehensive income for the year | |||||
Profit for the financial year | |||||
Total comprehensive income for the year | |||||
Transactions with owners of the Company - Contributions and distributions | |||||
Recognition of share-based payment expense (Note 6) | |||||
Exercise of share-based payment awards | ( | ( | ( | ||
Shares acquired by the Kenmare Employee Benefit | |||||
Trust (Note 18) | ( | ( | |||
Shares distributed by the Kenmare Employee Benefit | |||||
Trust (Note 18) | |||||
Tender offer share buy back (Note 16) | ( | ( | ( | ||
Share buy back transaction costs (Note 16) | |||||
Dividends paid (Note 19) | ( | ( | |||
Total contributions and distributions | ( | ( | ( | ( | |
Balance at 31 December 2023 |
2023 | 2022 | ||
$’000 | $’000 | ||
Cash flows from operating activities | |||
Profit for the financial year after tax | |||
Adjustment for: | |||
Foreign exchange movement included in operating costs | |||
Expected credit losses | 24 | ||
Share-based payments | |||
Finance income | 8 | ( | ( |
Finance costs | 8 | ||
Income tax expense | 9 | ||
Depreciation | 11, 12 | ||
Change in: | |||
Provisions | ( | ||
Inventories | ( | ( | |
Trade and other receivables | ( | ( | |
Trade and other payables | ( | ||
Exercise of share-based payment awards | ( | ( | |
Cash generated from operating activities | |||
Income tax paid | ( | ( | |
Interest received | |||
Interest paid | 12, 20 | ( | ( |
Factoring and other trade facility fees | 8 | ( | ( |
Debt commitment fees paid and other fees | 8 | ( | ( |
Net cash from operating activities | |||
Investing activities | |||
Additions to property, plant and equipment | 11 | ( | ( |
Net cash used in investing activities | ( | ( | |
Financing activities | |||
Dividends paid | 19 | ( | ( |
Odd lot offer share buy back | 16 | ( | |
Odd lot offer share buy back transaction costs | 16 | ( | |
Tender offer share buy back | 18 | ( | |
Tender offer share buy back transaction costs | 18 | ||
Market purchase of equity under Kenmare Restricted Share Plan | 18 | ( | ( |
Drawdown of debt | 20 | ||
Repayment of debt | 20 | ( | ( |
Payment of lease liabilities | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net (decrease) / increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the financial year | |||
Effect of exchange rate changes on cash and cash equivalents | ( | ||
Cash and cash equivalents at the end of the financial year | 15 |
2023 | 2022 | |
$’000 | $’000 | |
Revenue from contracts with customers | ||
Revenue derived from the sale of mineral products | 437,091 | 498,339 |
Revenue derived from freight services | 21,386 | 27,649 |
Total Revenue | 458,477 | 525,988 |
2023 | 2022 | |
$’000 | $’000 | |
Revenue derived from sales of mineral products by primary product | ||
Ilmenite | 315,138 | 347,446 |
Primary zircon | 79,628 | 99,152 |
Concentrates | 31,046 | 33,057 |
Rutile | 11,279 | 18,684 |
Total revenue from mineral products | 437,091 | 498,339 |
Revenue derived from freight services | 21,386 | 27,649 |
Total Revenue | 458,477 | 525,988 |
2023 | 2022 | |
$’000 | $’000 | |
Revenue derived from sales of mineral product by destination | ||
China | 177,511 | 154,704 |
Europe | 86,238 | 130,440 |
Asia (excluding China) | 76,535 | 108,487 |
USA | 52,826 | 51,600 |
Rest of the World | 43,981 | 53,108 |
Total revenue from mineral products | 437,091 | 498,339 |
Revenue derived from freight services | 21,386 | 27,649 |
Total Revenue | 458,477 | 525,988 |
2023 | 2022 | |
$’000 | $’000 | |
Revenue from external customers | ||
Largest customer | 69,023 | 74,671 |
Second largest customer | 41,616 | 62,791 |
Third largest customer | 32,999 | 58,413 |
Fourth largest customer | 31,844 | 41,015 |
Total | 175,482 | 236,890 |
2023 | 2022 | |||||
CORPORATE | MOZAMBIQUE | TOTAL | CORPORATE | MOZAMBIQUE | TOTAL | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Revenue & Results | ||||||
Revenue* | – | 458,477 | 458,477 | – | 525,988 | 525,988 |
Cost of sales | – | (294,927) | (294,927) | – | (282,694) | (282,694) |
Gross profit | – | 163,550 | 163,550 | – | 243,294 | 243,294 |
Administrative expenses | (6,867) | (1,559) | (8,426) | (7,848) | (2,014) | (9,862) |
Segment operating profit | (6,867) | 161,991 | 155,124 | (7,848) | 241,280 | 233,432 |
Finance income | 2,585 | 3,319 | 5,904 | 23 | 1,124 | 1,147 |
Finance expenses | (40) | (11,078) | (11,118) | (83) | (12,389) | (12,472) |
Profit before tax | (4,322) | 154,232 | 149,910 | (7,908) | 230,015 | 222,107 |
Income tax expense | (7,156) | (11,772) | (18,928) | (1,601) | (14,472) | (16,073) |
Profit for the financial year | (11,478) | 142,460 | 130,982 | (9,509) | 215,543 | 206,034 |
Segment assets & Liabilities | ||||||
Segment Assets | 40,918 | 1,220,253 | 1,261,171 | 12,583 | 1,236,244 | 1,248,827 |
Segment Liabilities | 10,392 | 107,488 | 117,880 | 4,722 | 140,571 | 145,293 |
Additions to non-current assets | ||||||
Segment Additions to non-current | ||||||
assets | – | 69,730 | 69,730 | – | 59,867 | 59,867 |
2023 | 2022 | |
$’000 | $’000 | |
Expenses by function | ||
Cost of sales | 294,927 | 282,694 |
Administrative expenses | 8,426 | 9,862 |
Total | 303,353 | 292,556 |
2023 | 2022 | |
$’000 | $’000 | |
Expenses by nature | ||
Staff costs | 58,252 | 55,907 |
Repairs and maintenance | 42,278 | 43,151 |
Power and fuel | 47,791 | 43,960 |
Freight | 21,386 | 27,649 |
Other production and operating costs | 83,274 | 78,921 |
Movement of mineral products inventory | (14,750) | (21,628) |
Depreciation of property, plant and equipment and right-of-use assets | 65,122 | 64,596 |
Total | 303,353 | 292,556 |
2023 | 2022 | |
$’000 | $’000 | |
Wages and salaries | 51,864 | 47,698 |
Share-based payments | 3,278 | 5,601 |
Social insurance costs | 3,201 | 2,764 |
Retirement benefit costs | 755 | 706 |
59,098 | 57,769 |
2023 | 2022 | |
HEADCOUNT | HEADCOUNT | |
Management and administration | 384 | 347 |
Operations | 1,303 | 1,315 |
1,687 | 1,662 |
2023 | 2022 | |
$’000 | $’000 | |
Expense arising from the Kenmare Restricted Share Plan | 3,278 | 5,601 |
NUMBER OF | NUMBER OF | |
SHARES | SHARES | |
2023 | 2022 | |
Awards outstanding at the beginning of the financial year | 2,562,203 | 2,284,429 |
Awards issued during the financial year | 943,670 | 927,832 |
Awards exercised during the financial year | (1,093,552) | (540,973) |
Awards forfeited during the financial year | (116,466) | (31,530) |
Awards cancelled during the financial year | (21,479) | (77,555) |
Awards Outstanding at the end of the financial year | 2,274,376 | 2,562,203 |
Awards Exercisable at the end of the financial year | 26,673 | 22,588 |
2023 | 2022 | |
$’000 | $’000 | |
Audit fees | ||
Audit of the Company’s financial statements | 22 | 18 |
Audit of the Company’s subsidiary undertakings | 220 | 162 |
Total audit fee | 242 | 180 |
Non-audit fees | ||
Other assurance services | 80 | 76 |
Taxation compliance services | 10 | 10 |
Other non-audit services | 11 | 11 |
Total non-audit fees | 101 | 97 |
Total fees | 343 | 277 |
2023 | 2022 | |
$’000 | $’000 | |
Finance costs | ||
Interest on bank borrowings | (7,935) | (8,829) |
Interest on lease liabilities | (112) | (147) |
Factoring and other trade facility fees | (1,467) | (2,218) |
Commitment and other fees | (928) | (534) |
Unwinding of discount on mine closure provision | (676) | (744) |
Total finance costs | (11,118) | (12,472) |
Interest earned on bank deposits | 5,904 | 657 |
Foreign exchange gain | – | 490 |
Total finance income | 5,904 | 1,147 |
Net finance costs recognised in profit or loss | (5,214) | (11,325) |
2023 | 2022 | |
$’000 | $’000 | |
Corporation tax | 18,928 | 16,073 |
Deferred tax | – | – |
Total | 18,928 | 16,073 |
Reconciliation of effective tax rate | ||
Profit before tax | 149,910 | 222,107 |
Profit before tax multiplied by the applicable tax rate (12.5%) | 18,739 | 27,763 |
(Over)/under provision in respect of prior years | (219) | 546 |
Non-taxable income | (9,434) | (18,120) |
Non-deductible expenses | 1,204 | 483 |
Differences in effective tax rates on overseas earnings | 8,638 | 5,401 |
Total | 18,928 | 16,073 |
2023 | 2022 | |
$’000 | $’000 | |
Profit for the financial year attributable to equity holders of the Company | 130,982 | 206,034 |
2023 | 2022 | |
NUMBER OF | NUMBER OF | |
SHARES | SHARES | |
Weighted average number of issued ordinary shares for the purpose of basic earnings per share | 93,126,115 | 94,919,944 |
Effect of dilutive potential ordinary shares: | ||
Share awards | 2,437,495 | 2,361,819 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share | 95,563,610 | 97,281,763 |
$ PER SHARE | $ PER SHARE | |
Basic earnings per share | 1.41 | 2.17 |
Diluted earnings per share | 1.37 | 2.12 |
PLANT AND | DEVELOPMENT | CONSTRUCTION | OTHER | ||
EQUIPMENT | EXPENDITURE | IN PROGRESS | ASSETS | TOTAL | |
$’000 | $’000 | $’000 | $’000 | $’000 | |
Cost | |||||
At 1 January 2022 | 1,017,429 | 258,172 | 61,430 | 64,431 | 1,401,462 |
Additions during the financial year | 252 | 112 | 59,261 | 242 | 59,867 |
Transfer from construction in progress | 48,233 | 1,767 | (69,918) | 19,918 | – |
Disposals | (10,230) | – | – | (7,201) | (17,431) |
Adjustment to mine closure cost | (20,080) | – | – | – | (20,080) |
At 31 December 2022 | 1,035,604 | 260,051 | 50,773 | 77,390 | 1,423,818 |
Additions during the financial year | – | – | 69,703 | 27 | 69,730 |
Transfer from construction in progress | 20,144 | 13,095 | (40,391) | 7,152 | – |
Disposals | (415) | – | – | (9,429) | (9,844) |
Adjustment to mine closure cost | 241 | – | – | – | 241 |
At 31 December 2023 | 1,055,574 | 273,146 | 80,085 | 75,140 | 1,483,945 |
Accumulated depreciation | |||||
At 1 January 2022 | 270,113 | 141,489 | – | 35,302 | 446,904 |
Charge for the financial year | 44,435 | 6,379 | – | 12,772 | 63,586 |
Disposals | (10,230) | – | – | (7,201) | (17,431) |
At 31 December 2022 | 304,318 | 147,868 | – | 40,873 | 493,059 |
Charge for the financial year | 44,928 | 8,952 | – | 11,002 | 64,882 |
Disposals | (415) | – | – | (9,429) | (9,844) |
At 31 December 2023 | 348,831 | 156,820 | – | 42,446 | 548,097 |
Carrying amount | |||||
At 31 December 2023 | 706,743 | 116,326 | 80,085 | 32,694 | 935,848 |
At 31 December 2022 | 731,286 | 112,183 | 50,773 | 36,517 | 930,759 |
PLANT AND | LAND AND | ||
EQUIPMENT | BUILDINGS | TOTAL | |
$’000 | $’000 | $’000 | |
Cost | |||
At 1 January 2023 | 3,319 | 2,590 | 5,909 |
Additions | – | – | – |
Disposals | (3,319) | – | (3,319) |
At 31 December 2023 | – | 2,590 | 2,590 |
Accumulated Depreciation | |||
At 1 January 2023 | 3,319 | 982 | 4,301 |
Depreciation expense | – | 240 | 240 |
Disposals | (3,319) | – | (3,319) |
At 31 December 2023 | – | 1,222 | 1,222 |
Carrying amount | |||
At 31 December 2023 | – | 1,368 | 1,368 |
At 31 December 2022 | – | 1,608 | 1,608 |
2023 | 2022 | |
$’000 | $’000 | |
Current | 264 | 245 |
Non-current | 1,256 | 1,540 |
Total | 1,520 | 1,785 |
2023 | 2022 | |
$’000 | $’000 | |
Depreciation expense | 240 | 1,010 |
Interest expense on lease liabilities | 112 | 147 |
Total | 352 | 1,157 |
2023 | 2022 | |
Reconciliation of movements of lease liabilities to cash flows arising from financing activities | $’000 | $’000 |
Lease liabilities | ||
Balance at 1 January | 1,785 | 2,178 |
Cash movements | ||
Lease interest paid | (112) | (147) |
Principal paid | (265) | (1,142) |
Non-cash movements | ||
Lease modification | – | 749 |
Lease interest accrued | 112 | 147 |
Balance at 31 December | 1,520 | 1,785 |
2023 | 2022 | |
$’000 | $’000 | |
Mineral products | 58,405 | 43,655 |
Consumable spares | 40,852 | 40,516 |
99,257 | 84,171 |
2023 | 2022 | |
$’000 | $’000 | |
Trade receivables | 127,442 | 104,970 |
VAT receivable | 6,377 | 4,527 |
Prepayments | 19,831 | 14,521 |
153,650 | 124,018 |
2023 | 2022 | |
$’000 | $’000 | |
Bank balances | 71,048 | 108,271 |
2023 | 2022 | |
€’000 | €’000 | |
Authorised share capital | ||
181,000,000 ordinary shares of €0.001 each | 181 | 181 |
181 | 181 |
2023 | 2022 | |||
$’000 | $’000 | |||
Allotted, called-up and fully paid | ||||
Opening balance | ||||
94,829,551 | (2022: | 94,921,970) ordinary shares of €0.001 each | 104 | 104 |
Acquired and cancelled | ||||
5,601,390 | (2022: | 92,419) ordinary shares of €0.001 each | (7) | – |
Closing balance | ||||
89,228,161 | (2022: | 94,829,551) ordinary shares of €0.001 each | 97 | 104 |
Total called-up share capital | 97 | 104 |
2023 | 2022 | |
$’000 | $’000 | |
Opening balance | 545,950 | 545,950 |
Shares issued during the year | – | – |
Closing balance | 545,950 | 545,950 |
SHARE-BASED | ||||
UNDENOMINATED | OWN | PAYMENT | ||
CAPITAL | SHARES | RESERVE | TOTAL | |
$’000 | $’000 | $’000 | $’000 | |
Balance at 1 January 2022 | 226,278 | – | 4,261 | 230,539 |
Recognition of share-based payment expense | – | – | 5,601 | 5,601 |
Exercise of share-based payment awards | – | (3,363) | (3,363) | |
Odd lot offer share buy back (Note 16) | – | 515 | – | 515 |
Cancellation of treasury shares | – | (515) | – | (515) |
Shares acquired by the Kenmare Employee Benefit Trust | – | (1,797) | – | (1,797) |
Shares distributed by the Kenmare Employee Benefit Trust | – | 1,779 | – | 1,779 |
Balance at 1 January 2023 | 226,278 | (18) | 6,499 | 232,759 |
Recognition of share-based payment expense | – | – | 3,278 | 3,278 |
Exercise of share-based payment awards | – | – | (3,512) | (3,512) |
Tender offer share buy back (Note 16) | 7 | (29,963) | – | (29,956) |
Cancellation of treasury shares | – | 29,963 | – | 29,963 |
Shares acquired by the Kenmare Employee Benefit Trust | – | (6,182) | – | (6,182) |
Shares distributed by the Kenmare Employee Benefit Trust | – | 3,390 | – | 3,390 |
Balance at 31 December 2023 | 226,285 | (2,810) | 6,265 | 229,740 |
2023 | 2022 | |
NO. OF | NO. OF | |
SHARES | SHARES | |
At 1 January | 3,034 | – |
Tender offer share buy back | 5,601,390 | – |
Odd lot offer share buy back | – | 92,419 |
Cancellation of treasury shares | (5,601,390) | (92,419) |
Shares acquired by the Kenmare Employee Benefit Trust | 1,206,909 | 298,477 |
Shares distributed by the Kenmare Employee Benefit Trust | (661,892) | (295,443) |
Closing balance | 548,051 | 3,034 |
2023 | 2022 | |
$’000 | $’000 | |
Opening balance | 324,721 | 154,050 |
Profit for the financial year attributable to equity holders of the Parent | 130,982 | 206,034 |
Tender Offer share buy back (Note 16) | (29,963) | – |
Tender Offer share buy back transaction costs (Note 16) | 572 | – |
Odd lot offer share buy back (Note 16) | – | (515) |
Odd lot offer share buy back transaction costs (Note 16) | – | (122) |
Exercise of share options | (2,197) | – |
Dividends paid | (56,611) | (34,726) |
Closing balance | 367,504 | 324,721 |
2023 | 2022 | |
$’000 | $’000 | |
Borrowings | 47,873 | 78,578 |
The borrowings are repayable as follows: | ||
Less than one year | 33,087 | 33,653 |
Between two and five years | 15,712 | 47,142 |
48,799 | 80,795 | |
Transaction costs | (926) | (2,217) |
Total carrying amount | 47,873 | 78,578 |
2023 | 2022 | |
$’000 | $’000 | |
Bank loans | ||
Balance at 1 January | 78,578 | 148,099 |
Cash movements | ||
Loan interest paid | (7,211) | (6,921) |
Principal paid | (31,429) | (91,429) |
Loan drawn down Non-cash movements | – | 20,000 |
Loan interest accrued | 7,935 | 8,829 |
Balance at 31 December | 47,873 | 78,578 |
AS AT | AS AT | |||
31 DECEMBER | 31 DECEMBER | |||
2023 | 2022 | COVENANT | ||
Interest Coverage Ratio | 65.35:1 | 34.96:1 | Not less than | 4.00:1 |
Net Debt to EBITDA | (0.09):1 | (0.09):1 | Not greater than | 2.00:1 |
Debt Service Coverage Ratio | 4.88:1 | 3.11:1 | Not less than | 1.20:1 |
Liquidity | $111,048,000 | $148,271,000 | Not less than | $15,000,000 |
Reserve Tail Ratio | 81% | 81% | Not less than | 30% |
2023 | 2022 | |
$’000 | $’000 | |
Mine closure provision | 17,540 | 16,623 |
Mine rehabilitation provision | 5,462 | 4,121 |
Other provisions | – | – |
23,002 | 20,744 | |
Current | 2,125 | 998 |
Non-current | 20,877 | 19,746 |
23,002 | 20,744 |
MINE | MINE | |||
CLOSURE | REHABILITATION | |||
PROVISION | PROVISION | OTHER | TOTAL | |
$’000 | $’000 | PROVISIONS | $’000 | |
At 1 January 2022 | 35,959 | 3,998 | 2,264 | 42,221 |
(Decrease)/increase in provision during the financial year | (20,080) | 4,131 | 948 | (15,001) |
Provision utilised during the financial year | – | (4,008) | (3,212) | (7,220) |
Unwinding of the discount | 744 | – | – | 744 |
At 1 January 2023 | 16,623 | 4,121 | – | 20,744 |
Increase in provision during the financial year | 241 | 1,720 | – | 1,961 |
Provision utilised during the financial year | – | (379) | – | (379) |
Unwinding of the discount | 676 | – | – | 676 |
At 31 December 2023 | 17,540 | 5,462 | – | 23,002 |
2023 | 2022 | |
$’000 | $’000 | |
Trade payables | 6,510 | 7,305 |
Deferred income | 2,752 | 2,740 |
Accruals | 29,302 | 25,248 |
38,564 | 35,293 |
2023 | 2022 | |
$’000 | $’000 | |
Current tax liabilities | 6,921 | 8,893 |
2023 | 2022 | ||||
CARRYING | CARRYING | ||||
AMOUNT | FAIR VALUE | AMOUNT | FAIR VALUE | ||
$’000 | $’000 | $’000 | $’000 | ||
Financial assets at fair value through profit and loss | |||||
Trade receivables | – | – | 31,188 | 31,188 | Level 2 |
Financial assets at fair value through OCI | |||||
Trade receivables | 110,534 | 110,534 | 43,065 | 43,065 | Level 2 |
Financial assets not measured | |||||
at fair value | |||||
Trade receivables | 16,908 | 16,908 | 30,717 | 30,717 | Level 2 |
Cash and cash equivalents | 71,048 | 71,048 | 108,271 | 108,271 | Level 2 |
198,490 | 198,490 | 213,241 | 213,241 | ||
Financial liabilities not measured | |||||
at fair value | |||||
Bank loans | 47,873 | 48,799 | 78,578 | 80,795 | Level 2 |
2023 | 2022 | |
$’000 | $’000 | |
China | 38,693 | 19,009 |
Asia (excluding China) | 24,905 | 17,243 |
Europe | 34,150 | 45,806 |
USA | 29,597 | 22,776 |
Africa | 97 | 136 |
Total | 127,442 | 104,970 |
2023 | 2022 | |
$’000 | $’000 | |
External credit ratings at least Baa3 (Moody’s) | 65,266 | 31,188 |
Other | 63,756 | 75,316 |
Total gross carrying amount | 129,022 | 106,504 |
Loss allowance | (1,580) | (1,534) |
Total | 127,442 | 104,970 |
MORE THAN | MORE THAN | MORE THAN | |||
30 DAYS | 60 DAYS | 90 DAYS | |||
CURRENT | PAST DUE | PAST DUE | PAST DUE | TOTAL | |
$’000 | $’000 | $’000 | $’000 | $’000 | |
2023 | 127,383 | – | – | 59 | 127,442 |
2022 | 104,962 | – | – | 8 | 104,970 |
GROSS | IMPAIRMENT | |||
WEIGHT | CARRYING | LOSS | ||
AVERAGE | AMOUNT | ALLOWANCE | CREDIT | |
LOSS RATE | $’000 | $’000 | IMPAIRED | |
Other | 2.0% | 63,756 | 1,580 | No |
GROSS | IMPAIRMENT | |||
WEIGHT | CARRYING | LOSS | ||
AVERAGE | AMOUNT | ALLOWANCE | CREDIT | |
LOSS RATE | $’000 | $’000 | IMPAIRED | |
Other | 2.0% | 75,316 | 1,534 | No |
2023 | 2022 | |
$’000 | $’000 | |
Balance at 1 January | 1,534 | 424 |
Net remeasurement of loss allowance | 46 | 1,110 |
Balance at 31 December | 1,580 | 1,534 |
2023 | 2022 | |||||
LONG-TERM CREDIT RATING | LONG-TERM CREDIT RATING | |||||
$ MILLION | S&P | MOODY’S | $ MILLION | S&P | MOODY’S | |
Nedbank Ltd | 25.8 | BB– | Ba2 | – | – | – |
Barclays Bank plc | 23.2 | A+ / Stable | A1/ Stable | 81.4 | A + | A1/ Stable |
FirstRand Bank Limited | 10.1 | BB– | Ba2 | – | BBB - | Ba2 /Stable |
HSBC Bank plc | – | – | – | 1.0 | AA- / Stable | A1/ Stable |
Absa Bank Mauritius Limited | 4.9 | – | Ba | 20.5 | – | Ba2 /Negative |
BETWEEN | ||||
LESS THAN | TWO AND FIVE | MORE THAN | ||
TOTAL | ONE YEAR | YEARS | FIVE YEARS | |
$’000 | $’000 | $’000 | $’000 | |
Bank loans | 48,799 | 33,087 | 15,712 | – |
Lease liabilities | 2,019 | 390 | 1,173 | 456 |
Trade and other payables | 38,564 | 38,564 | – | – |
89,382 | 72,041 | 16,885 | 456 |
BETWEEN | ||||
LESS THAN | TWO AND FIVE | MORE THAN | ||
TOTAL | ONE YEAR | YEARS | FIVE YEARS | |
$’000 | $’000 | $’000 | $’000 | |
Bank loans | 80,795 | 33,653 | 47,142 | – |
Lease liabilities | 2,409 | 390 | 1,447 | 572 |
Trade and other payables | 35,293 | 35,293 | – | – |
118,497 | 69,336 | 48,589 | 572 |
SOUTH | ||||||
MOZAMBICAN | AFRICAN | AUSTRALIAN | ||||
METICAL | RAND | EURO | STERLING | DOLLAR | RENMINBI | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Trade and other receivables | 12,956 | 1,712 | 338 | 395 | 156 | – |
Cash and cash equivalents | 5,371 | 9,296 | 571 | 499 | 3 | 17 |
Bank loans | – | – | – | – | – | – |
Leases | – | – | (1,255) | – | – | – |
Trade and other payables | (12,919) | (1,741) | (296) | – | – | – |
Net exposure | 5,408 | 9,267 | (642) | 894 | 159 | 17 |
SOUTH | ||||||
MOZAMBICAN | AFRICAN | AUSTRALIAN | ||||
METICAL | RAND | EURO | STERLING | DOLLAR | RENMINBI | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Trade and other receivables | 12,172 | 756 | 489 | 72 | 88 | – |
Cash and cash equivalents | 1,397 | 12,894 | 892 | 1,129 | 17 | 34 |
Bank loans | – | – | – | – | – | – |
Leases | – | – | (1,255) | – | – | – |
Trade and other payables | (20,367) | (2,178) | (502) | (10) | – | – |
Net exposure | (6,798) | 11,472 | (376) | 1,191 | 105 | 34 |
SOUTH | ||||||
MOZAMBICAN | AFRICAN | AUSTRALIAN | ||||
METICAL | RAND | EURO | STERLING | DOLLAR | RENMINBI | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
31 December 2023 | ||||||
Strengthening | 540 | 927 | (64) | 89 | 16 | 2 |
Weakening | (540) | (927) | 64 | (89) | (16) | (2) |
31 December 2022 | ||||||
Strengthening | (680) | 1,147 | (38) | 119 | 11 | 3 |
Weakening | 680 | (1,147) | 38 | (119) | (11) | (3) |
2023 | 2022 | |
$’000 | $’000 | |
Variable rate debt | 48,799 | 80,795 |
2023 | 2022 | |
$’000 | $’000 | |
Contracts for future expenditure authorised by the Board: | ||
Capital authorised and contracted | 93,664 | 11,535 |
Capital authorised and not contracted | 39,066 | 12,439 |
2023 | 2022 | |
$’000 | $’000 | |
Short-term employee benefits | 2,354 | 2,295 |
Post-employment benefits | 113 | 104 |
Share-based payments | 644 | 837 |
Total benefits | 3,111 | 3,236 |