2025 |
2024* |
||
Note |
$’000 |
$’000 |
|
Net cash from operating activities |
38 |
||
Investing activities |
|||
Interest received |
|||
Proceeds on disposal of PPE |
|||
Purchases of intangible assets and PPE |
17,18 |
( |
( |
Expenditure on land |
19 |
( |
( |
Net investment stone and coal interests |
( |
||
Investment sand interest |
( |
( |
|
Net cash movement on acquisition of new subsidiary |
36 |
( |
|
Net proceeds on disposal of group company |
37 |
||
Cash reclassified from asset held for sale |
|||
Cash received from non-current receivables |
|||
Prepayments in respect of non-current assets |
20 |
( |
|
Net cash used in investing activities |
( |
( |
|
Financing activities |
|||
Preference dividends paid |
14 |
( |
( |
Repayment of bank borrowings |
26 |
( |
( |
New bank borrowings drawn |
26 |
||
Decrease in restricted cash at bank |
25 |
||
Purchase of sterling notes for cancellation |
28 |
( |
( |
Redemption of sterling notes |
28 |
( |
|
Repayment of borrowings from non-controlling shareholder |
26 |
( |
( |
New equity from non-controlling interests |
35 |
||
Cost of non-controlling interest transaction |
( |
||
Cost of capital reduction |
34 |
( |
|
Purchase of non-controlling interest |
( |
||
Repayment of lease liabilities |
32 |
( |
( |
Net cash (used in) / from financing activities |
( |
||
Cash and cash equivalents |
|||
Net (decrease) / increase in cash and cash equivalents |
( |
||
Cash and cash equivalents at beginning of year |
|||
Effect of exchange rate changes |
( |
||
Cash and cash equivalents at end of year |
25 |
Buildings and structures |
20 to 67 years |
Plant, equipment and vehicles |
4 to16 years |
2025 |
2024 |
|
$’000 |
$’000 |
|
Revenue |
||
Sales of palm product |
192,196 |
185,919 |
Revenue from management services |
806 |
941 |
Sales of stone |
1,942 |
1,083 |
194,944 |
187,943 |
|
Cost of sales |
||
Depreciation and amortisation (net of capitalisation) |
(27,126) |
(26,612) |
Other costs |
(109,387) |
(109,883) |
(136,513) |
(136,495) |
Segment revenue |
Segment profit |
|||
2025 |
2024 |
2025 |
2024 |
|
$’m |
$’m |
$’m |
$’m |
|
Plantations |
193.0 |
186.8 |
44.0 |
31.9 |
Stone and sand operations (2024: stone operation and sand interest) |
1.9 |
1.1 |
(1.6) |
0.4 |
Other |
– |
– |
(2.1) |
2.7 |
194.9 |
187.9 |
40.3 |
35.0 |
|
Interest income |
1.0 |
3.4 |
||
Reversal of provision |
– |
6.6 |
||
(Losses) / gains on disposals of subsidiaries and similar charges |
(6.3) |
3.0 |
||
Other gains |
2.4 |
7.3 |
||
Finance costs |
(13.4) |
(16.4) |
||
Profit before tax |
24.0 |
38.9 |
||
Segment assets |
Segment liabilities |
|||
2025 |
2024 |
2025 |
2024 |
|
$’m |
$’m |
$’m |
$’m |
|
Plantations |
458.0 |
484.5 |
(233.9) |
(242.4) |
Stone and sand operations (2024: stone operation and sand interest) |
109.4 |
92.7 |
(15.0) |
(14.3) |
Total segment |
567.4 |
577.2 |
(248.9) |
(256.7) |
Unallocated |
11.4 |
21.8 |
(28.6) |
(47.3) |
Total group |
578.8 |
599.0 |
(277.5) |
(304.0) |
2025 |
2024 |
|
$’m |
$’m |
|
Sales by geographical destination: |
||
Indonesia |
194.9 |
187.9 |
194.9 |
187.9 |
2025 |
2025 |
2025 |
2024 |
2024 |
2024 |
|
Europe |
Indonesia |
Total |
Europe |
Indonesia |
Total |
|
$’m |
$’m |
$’m |
$’m |
$’m |
$’m |
|
Consolidated non-current assets |
9.4 |
486.2 |
495.6 |
68.8 |
438.1 |
506.9 |
Consolidated current assets |
2.0 |
81.2 |
83.2 |
9.3 |
82.8 |
92.1 |
Consolidated liabilities |
(28.6) |
(248.9) |
(277.5) |
(56.4) |
(247.6) |
(304.0) |
Net (liabilities) / assets |
(17.2) |
318.5 |
301.3 |
21.7 |
273.3 |
295.0 |
2025 | 2024 | |
$’000 | $’000 | |
Salient items charged / (credited) in arriving at profit before tax | ||
Administrative expenses (see below) | 16,229 | 15,208 |
Movement in agricultural produce inventory | 543 | 310 |
Movement in fair value of biological assets (see note 23) | 730 | (9) |
Amortisation of intangible assets | 715 | 386 |
Depreciation of PPE* | 27,048 | 26,226 |
* Of which $2.8 million (2024: $2.0 million) is depreciation of ROU assets (see note 32) | ||
Administrative expenses | ||
Loss on disposal of PPE | 416 | 310 |
Indonesian operations | 16,217 | 16,030 |
Head office | 3,966 | 3,204 |
20,599 | 19,544 | |
Amount included as additions to PPE | (4,370) | (4,336) |
16,229 | 15,208 |
2025 | 2024 | |
$’000 | $’000 | |
Earnings before interest, tax, depreciation and amortisation | ||
Operating profit | 40,287 | 34,968 |
Depreciation and amortisation | 27,126 | 26,612 |
67,413 | 61,580 |
2025 |
2024 |
|
Number |
Number |
|
Average number of employees (including executive directors): |
||
Agricultural – permanent |
8,076 |
8,794 |
Mining – permanent |
42 |
18 |
Head office |
6 |
6 |
8,124 |
8,818 |
|
$’000 |
$’000 |
|
The aggregate payroll costs comprised: |
||
Wages and salaries |
44,179 |
44,187 |
Social security costs |
2,387 |
2,385 |
Pension costs |
817 |
1,245 |
47,383 |
47,817 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Interest on bank deposits |
532 |
281 |
Other interest income |
463 |
3,088 |
Interest income |
995 |
3,369 |
Reversal of provision in respect of interest on stone loan |
– |
6,622 |
2025 | 2024 | |
$’000 | $’000 | |
Loss on divestment of CDM | (5,723) | – |
Loss on dissolution of REAF | (557) | – |
Release of impairment provision on sale of non-current assets | – | 3,051 |
(6,280) | 3,051 |
2025 | 2024 | |
$’000 | $’000 | |
Change in value of other monetary assets and liabilities arising from exchange fluctuations | 4,469 | 265 |
Change in value of sterling notes arising from exchange fluctuations | (2,165) | 6,350 |
(Loss) / gain on acquisition of sterling notes for cancellation | (9) | 702 |
Gain on extension of dollar notes | 165 | – |
2,460 | 7,317 |
2025 | 2024 | |
$’000 | $’000 | |
Interest on bank loans and overdrafts | 12,696 | 9,240 |
Interest on dollar notes | 2,028 | 2,028 |
Interest on sterling notes | 1,711 | 3,231 |
Interest on other loans | 306 | 1,086 |
Interest on lease liabilities | 529 | 374 |
Other finance charges | 940 | 3,136 |
18,210 | 19,095 | |
Amount included as additions to PPE | (4,780) | (2,665) |
13,430 | 16,430 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Current tax: |
||
UK corporation tax |
– |
– |
Overseas withholding tax |
418 |
696 |
Foreign tax |
1,683 |
6,883 |
Foreign tax – prior year |
295 |
(536) |
Total current tax charge |
2,396 |
7,043 |
Deferred tax: |
||
Current year |
3,044 |
3,079 |
Prior year |
4,314 |
(1,688) |
Total deferred tax charge |
7,358 |
1,391 |
Total tax charge |
9,754 |
8,434 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Profit before tax |
24,032 |
38,897 |
Notional tax at the Indonesian standard rate of 22 per cent (2024: 22 per cent) |
5,287 |
8,557 |
Tax effect of the following items: |
||
Interest expense not deductible |
1,463 |
911 |
Other expenses not deductible |
11 |
384 |
Exchange difference on deferred tax |
(1,798) |
2,369 |
Prior year adjustments |
4,609 |
(2,224) |
Non-taxable income |
(114) |
(1,694) |
UK tax rates above Indonesian standard rate |
(107) |
228 |
Overseas withholding taxes, net of relief |
113 |
– |
Impairment |
– |
18 |
Other movements |
290 |
(115) |
Tax charge at effective tax rate for the year |
9,754 |
8,434 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Amounts recognised as distributions to preference shareholders: |
||
Dividends on 9 per cent cumulative preference shares |
8,782 |
18,576 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Profit attributable to equity shareholders |
8,483 |
26,447 |
Preference dividends paid relating to current year |
(8,782) |
(8,172) |
(Loss) / profit for the purpose of calculating (loss) / profit per share |
(299) |
18,275 |
’000 |
’000 |
|
Weighted average number of ordinary shares for the purpose of: |
||
Basic (loss) / profit per ordinary share |
43,964 |
43,964 |
Diluted (loss) / profit per ordinary share |
43,964 |
43,964 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Beginning and end of year |
11,144 |
11,144 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Beginning of year |
8,601 |
7,124 |
Additions |
178 |
1,477 |
End of year |
8,779 |
8,601 |
Amortisation: |
||
Beginning of year |
5,917 |
5,531 |
Charge for year |
715 |
386 |
End of year |
6,632 |
5,917 |
Carrying amount: |
||
End of year |
2,147 |
2,684 |
Beginning of year |
2,684 |
1,593 |
Plantings |
Mining |
Buildings |
Plant, |
Construction |
Total |
|
assets |
and |
equipment |
in progress |
|||
structures |
and vehicles |
|||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|
Cost: |
||||||
At 1 January 2024 |
157,911 |
– |
229,282 |
141,534 |
2,887 |
531,614 |
Additions |
7,315 |
1,059 |
15,090 |
2,066 |
7,801 |
33,331 |
Reclassifications and adjustments |
– |
1,330 |
2,220 |
124 |
(3,674) |
– |
Disposals |
(6,906) |
– |
(7,740) |
(3,545) |
– |
(18,191) |
Acquired with new subsidiary |
– |
66,841 |
– |
1,602 |
153 |
68,596 |
Transferred from assets held for sale |
18,092 |
– |
35,435 |
1,099 |
88 |
54,714 |
At 31 December 2024 |
176,412 |
69,230 |
274,287 |
142,880 |
7,255 |
670,064 |
Additions |
8,303 |
2,125 |
16,290 |
2,848 |
7,271 |
36,837 |
Reclassifications and adjustments |
– |
3,722 |
4,027 |
2,833 |
(7,413) |
3,169 |
Disposals |
(3,671) |
– |
(1,140) |
(2,578) |
– |
(7,389) |
Acquired with new subsidiary (see note 36) |
– |
13,437 |
– |
14 |
– |
13,451 |
Disposal of subsidiary (see note 37) |
(14,111) |
– |
(29,333) |
(984) |
– |
(44,428) |
At 31 December 2025 |
166,933 |
88,514 |
264,131 |
145,013 |
7,113 |
671,704 |
Accumulated depreciation: |
||||||
At 1 January 2024 |
79,180 |
– |
67,972 |
87,207 |
– |
234,359 |
Charge for year |
8,510 |
– |
7,303 |
10,413 |
– |
26,226 |
Disposals |
(5,248) |
– |
(5,012) |
(1,850) |
– |
(12,110) |
Release of impairment |
(1,007) |
– |
(2,044) |
– |
– |
(3,051) |
Acquired with new subsidiary |
– |
– |
– |
164 |
– |
164 |
Transferred from assets held for sale |
13,946 |
– |
22,728 |
805 |
– |
37,479 |
At 31 December 2024 |
95,381 |
– |
90,947 |
96,739 |
– |
283,067 |
Charge for year |
8,365 |
350 |
7,621 |
10,712 |
– |
27,048 |
Disposals |
(3,401) |
– |
(429) |
(2,087) |
– |
(5,917) |
Disposal of subsidiary (see note 37) |
(10,393) |
– |
(16,425) |
(790) |
– |
(27,608) |
At 31 December 2025 |
89,952 |
350 |
81,714 |
104,574 |
– |
276,590 |
Carrying amount: |
||||||
At 31 December 2025 |
76,981 |
88,164 |
182,417 |
40,439 |
7,113 |
395,114 |
At 31 December 2024 |
81,031 |
69,230 |
183,340 |
46,141 |
7,255 |
386,997 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Cost: |
||
Beginning of year |
60,915 |
48,832 |
Additions |
1,489 |
4,530 |
Acquired with new subsidiary |
– |
3,086 |
Transferred from assets held for sale |
– |
4,467 |
Reclassifications |
(3,169) |
– |
Disposal of subsidiary |
(4,467) |
– |
End of year |
54,768 |
60,915 |
Accumulated amortisation: |
||
Beginning and end of year |
2,817 |
2,817 |
Carrying amount: |
||
End of year |
51,951 |
58,098 |
Beginning of year |
58,098 |
46,015 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Sand interest |
– |
8,405 |
Coal interests |
875 |
3,478 |
Provision against loan to coal interests |
– |
(2,550) |
875 |
9,333 |
|
Plasma advances (see note 24) |
7,490 |
15,406 |
Other non-current receivables |
1,943 |
1,996 |
9,433 |
17,402 |
|
Total financial assets |
10,308 |
26,735 |
Prepayments in respect of non-current assets |
11,030 |
– |
Total non-financial assets |
11,030 |
– |
2025 |
2024 |
|
$’000 |
$’000 |
|
Agricultural produce |
9,093 |
6,273 |
Engineering and other operating inventory |
10,119 |
12,120 |
19,212 |
18,393 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Beginning of year |
3,338 |
3,087 |
Fair value (loss) / gain taken to income (see note 7) |
(730) |
9 |
Movement in CDM whilst held for sale |
– |
150 |
Transferred from assets held for sale |
– |
92 |
End of year |
2,608 |
3,338 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Financial assets |
||
Due from sale of goods |
1,546 |
1,742 |
Plasma advances |
11,878 |
18,003 |
Advances to third parties |
11,973 |
10,326 |
Other receivables |
2,568 |
5,000 |
27,965 |
35,071 |
|
Non-financial assets |
||
Prepayments |
3,043 |
4,211 |
Other tax and social security |
12,447 |
7,436 |
15,490 |
11,647 |
|
Total trade and other receivables |
43,455 |
46,718 |
Receivable as follows: |
||
Within one year (shown under current assets) |
35,965 |
31,312 |
After one year (see note 20) |
7,490 |
15,406 |
43,455 |
46,718 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Debt* |
175,497 |
198,092 |
Cash and cash equivalents and restricted cash at bank |
(23,240) |
(38,837) |
Net debt |
152,257 |
159,255 |
* Being the book value of long- and short-term borrowings as detailed in the table below under Fair value of financial instruments |
||
Equity (including non-controlling interests) |
301,263 |
294,979 |
Net debt to equity ratio |
50.5% |
54.0% |
2025 |
2024 |
|
$’000 |
$’000 |
|
Non-current (see note 20) |
||
Coal interests (2024: sand and coal interests) |
875 |
9,333 |
Plasma advances |
7,490 |
15,406 |
Other non-current receivables |
1,943 |
1,996 |
10,308 |
26,735 |
|
Current (see note 24) |
||
Due from sale of goods |
1,546 |
1,742 |
Advances to third parties |
11,973 |
10,326 |
Plasma advances |
4,388 |
2,597 |
Other receivables |
2,568 |
5,000 |
20,475 |
19,665 |
|
Restricted cash at bank |
4,267 |
5,832 |
Cash and cash equivalents |
18,973 |
33,005 |
23,240 |
38,837 |
|
54,023 |
85,237 |
Weighted |
Under |
Between |
Between |
Over |
Total |
|
average |
1 year |
1 and 2 |
2 and 5 |
5 years |
||
interest rate |
years |
years |
||||
2025 |
% |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
Bank loans |
8.3 |
34,993 |
31,220 |
76,272 |
44,586 |
187,071 |
Dollar notes – repayable 2028 |
7.5 |
11,138 |
1,318 |
18,888 |
– |
31,344 |
Trade and other payables, and contract liabilities |
– |
27,059 |
– |
– |
– |
27,059 |
73,190 |
32,538 |
95,160 |
44,586 |
245,474 |
||
Weighted |
Under |
Between |
Between |
Over |
Total |
|
average |
1 year |
1 and 2 |
2 and 5 |
5 years |
||
interest rate |
years |
years |
||||
2024 |
% |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
Bank loans |
8.3 |
30,076 |
28,298 |
70,646 |
46,795 |
175,815 |
Dollar notes – repayable 2026 |
7.5 |
2,028 |
28,049 |
– |
– |
30,077 |
Sterling notes – repayable 2025 |
8.8 |
29,617 |
– |
– |
– |
29,617 |
Non-controlling shareholder loans – dollar |
5.8 |
503 |
503 |
8,219 |
1,286 |
10,511 |
Trade and other payables, and contract liabilities |
– |
24,666 |
– |
– |
– |
24,666 |
86,890 |
56,850 |
78,865 |
48,081 |
270,686 |
2025 |
2025 |
2024 |
2024 |
|
Book value |
Fair value |
Book value |
Fair value |
|
$’000 |
$’000 |
$’000 |
$’000 |
|
Cash and deposits* |
18,973 |
18,973 |
33,005 |
33,005 |
Restricted cash at bank* |
4,267 |
4,267 |
5,832 |
5,832 |
Bank debt within one year* |
(22,894) |
(22,894) |
(20,012) |
(20,012) |
Bank debt after more than one year* |
(125,952) (125,952) |
(114,417) |
(114,417) |
|
Loan from non-controlling shareholder after more than one year** |
– |
– |
(8,750) |
(8,750) |
Dollar notes within one year – repayable 2026** |
(9,430) |
(8,586) |
– |
– |
Dollar notes after one year – repayable 2028/2026** |
(17,221) |
(15,679) |
(26,746) |
(25,683) |
Sterling notes within one year – repayable 2025** |
– |
– |
(28,167) |
(26,237) |
Net debt |
(152,257) (149,871) |
(159,255) |
(156,262) |
At |
Financing |
Non-cash |
At 31 |
|
1 January |
cash flows |
and other |
December |
|
2025 |
changes |
2025 |
||
$’000 |
$’000 |
$’000 |
$’000 |
|
Bank debt |
(134,429) |
(33,991) |
19,574 |
(148,846) |
Loans from non-controlling shareholder |
(8,750) |
8,750 |
– |
– |
Dollar notes – repayable 2028/2026 |
(26,746) |
– |
95 |
(26,651) |
Sterling notes – repayable 2025 |
(28,167) |
30,390 |
(2,223) |
– |
Lease liabilities |
(3,546) |
3,075 |
(2,375) |
(2,846) |
Total liabilities from financing activities |
(201,638) |
8,224 |
15,071 |
(178,343) |
At |
Financing |
Non-cash |
At 31 |
|
1 January |
cash flows |
and other |
December |
|
2024 |
changes |
2024 |
||
$’000 |
$’000 |
$’000 |
$’000 |
|
Bank debt |
(111,774) |
(27,480) |
4,825 |
(134,429) |
Loans from non-controlling shareholder |
(13,484) |
12,234 |
(7,500) |
(8,750) |
Dollar notes – repayable 2026 |
(26,572) |
– |
(174) |
(26,746) |
Sterling notes – repayable 2025 |
(40,549) |
11,606 |
776 |
(28,167) |
Lease liabilities |
(5,929) |
2,724 |
(341) |
(3,546) |
Total liabilities from financing activities |
(198,308) |
(916) |
(2,414) |
(201,638) |
2025 |
2024 |
|
$’000 |
$’000 |
|
Bank loans |
148,846 |
134,429 |
The bank loans are repayable as follows: |
||
On demand or within one year |
22,894 |
20,012 |
Between one and two years |
21,444 |
19,348 |
Between two and five years |
57,704 |
56,489 |
After five years |
46,804 |
38,580 |
148,846 |
134,429 |
|
Amount due for settlement within one year |
22,894 |
20,012 |
Amount due for settlement after one year |
125,952 |
114,417 |
148,846 |
134,429 |
2025 | 2024 | |
$’000 | $’000 | |
Dollar notes – repayable 2026 | 9,430 | 26,746 |
Dollar notes – repayable 2028 | 17,221 | – |
26,651 | 26,746 |
Deferred tax assets / (liabilities) |
Plantings |
Other |
Income/ |
Agricultural |
Tax |
Total |
and |
property, |
(expenses)* |
produce |
losses |
||
related |
plant and |
and other |
||||
structures |
equipment |
inventory |
||||
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
$’000 |
|
At 1 January 2024 |
(29,213) |
(5,161) |
13,759 |
(514) |
1,253 |
(19,876) |
Prior year adjustment |
3,968 |
(2,282) |
– |
2 |
– |
1,688 |
(Charge) / credit to income for the year |
(1,624) |
(39) |
(80) |
(314) |
1,347 |
(710) |
Credit to comprehensive income for the year** |
– |
– |
22 |
– |
– |
22 |
Exchange differences*** |
(2,243) |
470 |
(639) |
43 |
– |
(2,369) |
Acquired with new subsidiary |
– |
(10,797) |
– |
– |
3,901 |
(6,896) |
Transferred from assets held for sale |
562 |
(212) |
80 |
(50) |
1,635 |
2,015 |
At 31 December 2024 |
(28,550) |
(18,021) |
13,142 |
(833) |
8,136 |
(26,126) |
Prior year adjustment |
(4,405) |
100 |
– |
– |
(9) |
(4,314) |
Credit / (charge) to income for the year |
947 |
(361) |
(10,666) |
(212) |
5,451 |
(4,841) |
Charge to comprehensive income for the year** |
– |
– |
(26) |
– |
– |
(26) |
Exchange differences*** |
(506) |
2,744 |
(486) |
46 |
– |
1,798 |
Acquired with new subsidiary (see note 36) |
– |
(1,533) |
– |
– |
51 |
(1,482) |
Disposal of subsidiary (see note 37) |
494 |
269 |
– |
– |
(1,715) |
(952) |
At 31 December 2025 |
(32,020) |
(16,802) |
1,964 |
(999) |
11,914 |
(35,943) |
Deferred tax assets |
– |
– |
1,964 |
– |
11,914 |
13,878 |
Deferred tax liabilities |
(32,020) |
(16,802) |
– |
(999) |
– |
(49,821) |
At 31 December 2025 |
(32,020) |
(16,802) |
1,964 |
(999) |
11,914 |
(35,943) |
Deferred tax assets |
– |
– |
13,142 |
– |
8,136 |
21,278 |
Deferred tax liabilities |
(28,550) |
(18,021) |
– |
(833) |
– |
(47,404) |
At 31 December 2024 |
(28,550) |
(18,021) |
13,142 |
(833) |
8,136 |
(26,126) |
2025 |
2024 |
|
$’000 |
$’000 |
|
Indonesian retirement benefit obligations (see note 40) |
8,802 |
9,572 |
Lease liabilities (see note 32) |
2,846 |
3,546 |
Loan from non-controlling shareholder |
– |
8,750 |
Payable under settlement agreement |
– |
736 |
11,648 |
22,604 |
|
Repayable as follows: |
||
On demand or within one year (shown under current liabilities) |
1,832 |
2,707 |
Between one and two years |
534 |
1,898 |
Between two and five years |
1,582 |
9,728 |
After five years |
7,700 |
8,271 |
Amount due for settlement after one year |
9,816 |
19,897 |
11,648 |
22,604 |
|
Liabilities by currency: |
||
Sterling |
138 |
261 |
Dollar |
– |
9,486 |
Rupiah |
11,510 |
12,857 |
11,648 |
22,604 |
ROU assets in PPE |
Buildings |
Plant, |
Total |
and |
equipment |
||
structures |
and vehicles |
||
$’000 |
$’000 |
$’000 |
|
Cost: |
|||
At 1 January 2024 |
1,347 |
7,225 |
8,572 |
Additions |
219 |
– |
219 |
Disposals |
(88) |
(98) |
(186) |
At 31 December 2024 |
1,478 |
7,127 |
8,605 |
Additions |
985 |
1,000 |
1,985 |
Disposals |
– |
(600) |
(600) |
At 31 December 2025 |
2,463 |
7,527 |
9,990 |
Accumulated depreciation: |
|||
At 1 January 2024 |
568 |
1,784 |
2,352 |
Charge for year |
301 |
1,737 |
2,038 |
Adjustment |
– |
820 |
820 |
Disposals |
(88) |
– |
(88) |
At 31 December 2024 |
781 |
4,341 |
5,122 |
Charge for year |
319 |
2,510 |
2,829 |
Disposals |
– |
(583) |
(583) |
At 31 December 2025 |
1,100 |
6,268 |
7,368 |
Carrying amount: |
|||
At 31 December 2025 |
1,363 |
1,259 |
2,622 |
At 31 December 2024 |
697 |
2,786 |
3,483 |
Lease liabilities (see note 31) |
2025 |
2024 |
$’000 |
$’000 |
|
Within one year |
1,738 |
1,876 |
Between one and two years |
255 |
1,577 |
Between two and five years |
853 |
93 |
2,846 |
3,546 |
|
Other information relating to leases |
||
Interest on lease liabilities (see note 12) |
529 |
374 |
Principal payments on lease liabilities disclosed in the cash flow statement |
3,075 |
2,724 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Trade payables |
8,988 |
7,351 |
Contract liabilities |
– |
8,032 |
Plasma balance |
3,285 |
– |
Other tax and social security |
2,014 |
7,903 |
Accruals |
11,509 |
12,146 |
Other payables |
14,787 |
9,283 |
40,583 |
44,715 |
|
Repayable as follows: |
||
On demand or within one year (shown under current liabilities) |
40,583 |
44,715 |
In the second year |
– |
– |
In the third to fifth years inclusive |
– |
– |
Amount due for settlement after one year |
– |
– |
40,583 |
44,715 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Issued and fully paid: |
||
72,000,000 – 9 per cent cumulative preference shares of £1 each (2024: 72,000,000) |
116,516 |
116,516 |
43,963,529 – ordinary shares of 25p each (2024: 43,963,529) |
18,075 |
18,075 |
132,500 – ordinary shares of 25p each held in treasury (2024: 132,500) |
(1,001) |
(1,001) |
133,590 |
133,590 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Beginning of year |
70,521 |
14,304 |
Capital injection |
– |
53,082 |
Share of result for the year |
5,795 |
4,016 |
Share of other comprehensive income / (loss) for the year |
32 |
(27) |
Reorganisation of subsidiaries |
– |
(854) |
End of year |
76,348 |
70,521 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Revenue |
192,272 |
186,869 |
Profit after tax |
26,543 |
16,161 |
Non-current assets |
345,881 |
387,999 |
Current assets |
64,900 |
54,993 |
Non-current liabilities |
(121,742) |
(119,381) |
Current liabilities |
(93,488) |
(79,338) |
Net cash inflow from operating activities |
16,365 |
3,812 |
Net cash outflow from investing activities |
(32,940) |
(12,377) |
Net cash inflow from financing activities |
18,910 |
20,470 |
Net cash increase in cash and cash equivalents |
2,335 |
11,905 |
2025 |
|
$’000 |
|
PPE (see note 18) |
13,451 |
Non-financial assets |
88 |
Deferred tax asset (see note 30) |
51 |
Current assets |
78 |
Cash |
44 |
13,712 |
|
Current liabilities |
(642) |
Deferred tax liability (see note 30) |
(1,533) |
Loan from group |
(9,537) |
Total net assets |
2,000 |
2025 |
|
$’000 |
|
Revenue |
– |
Cost of sales |
(3) |
Gross profit |
(3) |
Administrative expenses |
– |
Operating profit |
(3) |
Other losses |
(41) |
Finance costs |
(283) |
Profit before tax |
(327) |
2025 |
|
$’000 |
|
Revenue |
194,944 |
Net loss arising from changes in fair value of biological assets |
(730) |
Cost of sales |
(136,603) |
Gross profit |
57,611 |
Distribution costs |
(1,185) |
Administrative expenses |
(16,611) |
Operating profit |
39,815 |
Interest income |
625 |
Losses on disposals of subsidiaries and similar charges |
(6,280) |
Other gains |
2,391 |
Finance costs |
(13,430) |
Profit before tax |
23,121 |
June |
|
2025 |
|
$’000 |
|
PPE |
16,820 |
Land |
4,467 |
Deferred tax |
952 |
Inventories |
1,098 |
Plasma advances |
4,785 |
Trade and other receivables |
714 |
Cash and bank balances |
372 |
29,208 |
|
Trade payables |
(280) |
Other loans and payables |
(15,178) |
Net assets |
13,750 |
Translation reserve |
338 |
14,088 |
|
Net consideration received |
8,365 |
Loss on disposal (see note 7) |
(5,723) |
2025 | 2024 | |
$’000 | $’000 | |
Operating profit | 40,287 | 34,968 |
Amortisation of intangible assets | 715 | 386 |
Depreciation of PPE (net of capitalisation) | 26,411 | 26,226 |
Decrease in fair value of growing produce | 730 | (9) |
Loss on disposal of PPE | 416 | 310 |
Movement in assets held for sale | – | (1,559) |
Exchange translation differences | 74 | (1,686) |
Operating cash flows before movements in working capital | 68,633 | 58,636 |
Increase in inventories (excluding movements in fair value growing produce) | (2,595) | (887) |
(Increase) / decrease in receivables | (499) | 4,675 |
Decrease in payables | (7,496) | (13,338) |
Cash generated by operations | 58,043 | 49,086 |
Taxes paid | (4,486) | (3,621) |
Interest paid | (11,909) | (13,714) |
Net cash from operating activities | 41,648 | 31,751 |
2025 | 2024 | |
$’000 | $’000 | |
Change in net borrowings resulting from cash flows: | ||
(Decrease) / increase in cash and cash equivalents, after exchange rate effects | (14,032) | 24,919 |
Decrease in restricted cash at bank | (1,565) | (277) |
Net increase in bank borrowings | (33,991) | (27,480) |
Purchase of sterling notes for cancellation | 381 | 11,606 |
Redemption of sterling notes | 30,009 | – |
Decrease in borrowings from non-controlling shareholder | 8,750 | 12,234 |
Borrowings divested with disposal of subsidiary | 15,178 | – |
Transfer of borrowings from assets held for sale | – | (7,401) |
4,730 | 13,601 | |
Amortisation of sterling note issue expenses and premium | (58) | 566 |
Gain on dollar note extension | 165 | – |
Amortisation of dollar note issue expenses | (70) | (174) |
Amortisation of bank loan expenses | (562) | (1,884) |
4,205 | 12,109 | |
Currency translation differences | 2,793 | 6,820 |
Net borrowings at beginning of year | (159,255) | (178,184) |
Net borrowings at end of year | (152,257) | (159,255) |
Reduction |
|
in surplus |
|
$’000 |
|
Decrease in discount rate by 0.1% p.a. |
271 |
Increase inflation by 0.1% p.a. |
103 |
Increase in long-term rate of mortality improvement by 0.25% p.a. |
129 |
2025 | 2024 | |
Discount rate (per cent) | 6.62 | 7.12 |
Salary increases per annum (per cent) | 6 | 6 |
Mortality table (Indonesia) (TM1) | IV/2019 | IV/2019 |
Retirement age (years) | 55 | 55 |
Disability rate (per cent of the mortality table) | 10 | 10 |
2025 | 2024 | |
$’000 | $’000 | |
Balance at 1 January | 9,572 | 9,098 |
Current service cost | 1,106 | 1,140 |
Interest expense | 642 | 627 |
Past service cost | 8 | – |
Actuarial (gain) / loss recognised in statement of comprehensive income | (119) | 113 |
Exchange | (330) | (459) |
Paid during the year | (1,734) | (1,314) |
Transferred from assets held for sale | – | 367 |
Acquired with new subsidiary | 43 | – |
Settled as part of disposal of subsidiary | (386) | – |
Balance at 31 December (see note 31) | 8,802 | 9,572 |
2025 | 2024 | |
$’000 | $’000 | |
Current service cost | 1,106 | 1,140 |
Past service cost | 8 | – |
Interest expense | 642 | 627 |
Exchange | (330) | (459) |
1,426 | 1,308 |
2025 | 2024 | |
$’000 | $’000 | |
Within one year | 94 | 95 |
Between two and five years | 279 | 321 |
Between six and ten years | 729 | 885 |
After ten years | 7,700 | 8,271 |
8,802 | 9,572 |
Change |
|
in deficit |
|
$’000 |
|
Decrease in discount rate by 0.1% p.a. |
(664) |
Increase in discount rate by 0.1% p.a. |
590 |
Decrease salary increase by 0.1% p.a. |
656 |
Increase salary increase by 0.1% p.a. |
(710) |
2025 |
2024* |
|
$’000 |
$’000 |
|
Short-term benefits |
1,598 |
1,450 |
2025 |
2025 |
2024 |
2024 |
|
Closing |
Average |
Closing |
Average |
|
Indonesian rupiah to US dollar |
16,782 |
16,504 |
16,162 |
15,906 |
US dollar to pounds sterling |
1.3451 |
1.3240 |
1.2529 |
1.2783 |
2025 |
2024 |
|
$’000 |
$’000 |
|
Shares in subsidiaries |
90,824 |
91,775 |
Loans to group companies and third parties |
157,561 |
136,774 |
248,385 |
228,549 |
Shares |
Loans |
|
$’000 |
$’000 |
|
At 1 January 2024 |
91,775 |
148,830 |
Repayment of loans |
– |
(26,246) |
Additions to loans |
– |
6,735 |
Decrease in provision |
– |
7,455 |
At 31 December 2024 |
91,775 |
136,774 |
Additions to loans |
– |
20,689 |
Dissolution of subsidiary |
(951) |
32 |
Movement in provision |
– |
66 |
At 31 December 2025 |
90,824 |
157,561 |
Class of |
Percentage |
|||
Subsidiary |
Activity |
Registered Office |
shares |
owned |
PT REA Kaltim Plantations (Indonesia) |
Plantation agriculture |
Gedung Grha Bintang 1st Floor B-C-D, Jl. Jend. Sudirman No. |
Ordinary |
65.0 |
423, Damai Bahagia, Balikpapan Selatan, Balikpapan 76114, |
||||
Kalimantan Timur |
||||
PT Kutai Mitra Sejahtera (Indonesia) |
Plantation agriculture |
As for PT REA Kaltim Plantations |
Ordinary |
65.0 |
PT Sasana Yudha Bhakti (Indonesia) |
Plantation agriculture |
As for PT REA Kaltim Plantations |
Ordinary |
65.0 |
PT Prasetia Utama (Indonesia) |
Plantation agriculture |
As for PT REA Kaltim Plantations |
Ordinary |
100.0 |
PT KCC Resources Indonesia (Indonesia) |
Stone, sand and coal |
Plaza 5 Pondok Indah Blok B.06, JL Margaguna Raya, Gandaria |
Ordinary |
95.0 |
marketing |
Utara, Kebayoran Baru, Jakarta Selatan 12140 |
|||
PT Aragon Tambang Pratama (Indonesia) |
Stone concession |
As for PT KCC Resources Indonesia |
Ordinary |
95.0* |
PT Millenia Coalinda Utama (Indonesia) |
Sand concession |
As for PT KCC Resources Indonesia |
Ordinary |
95.0* |
R.E.A. Services Limited (England and Wales) |
Group finance and services |
5th Floor North, Tennyson House, 159-165 Great Portland Street, |
Ordinary |
100.0 |
London W1W 5PA |
||||
KCC Resources Limited (England and Wales) |
Sub holding company |
As for R.E.A. Services Limited |
Ordinary |
100.0 |
PU Holdings Limited (England and Wales) |
Sub holding company |
As for R.E.A. Services Limited |
Ordinary |
100.0 |
Makassar Investments Limited (Jersey) |
Sub holding company |
13 Castle Street, St Helier, Jersey JE1 1ES |
Ordinary |
100.0 |