Set out below is the summarised financial information relating to each subsidiary that has non-controlling interests
that are material to the Group. The amounts disclosed for each subsidiary are before inter-company eliminations
with other companies in the Group.
| Subsidiary |
|
|
|
|
Blue Label
Data
Solutions
South Africa
Solutions |
|
|
|
|
| Principal place of
business
Segment |
TJ Group1
South Africa
Africa
Distribution |
|
|
Cigicell Proprietary
Limited2
South Africa
Africa Distribution |
| NCI (%) |
2024
40
R’000 |
|
2023
40
R’000 |
|
2024
19
R’000 |
|
2023
19
R’000 |
|
2024
26
R’000 |
|
2023
26
R’000 |
| Non-current assets |
88 544 |
|
70 230 |
|
69 344 |
|
40 901 |
|
25 644 |
|
30 948 |
| Current assets |
59 039 |
|
66 202 |
|
60 558 |
|
86 034 |
|
563 364 |
|
727 738 |
| Total assets |
147 583 |
|
136 432 |
|
129 902 |
|
126 935 |
|
589 008 |
|
758 686 |
| Capital and reserves |
93 550 |
|
96 921 |
|
82 241 |
|
70 076 |
|
195 086 |
|
229 433 |
| Non-current liabilities |
8 761 |
|
15 642 |
|
1 |
|
1 496 |
|
— |
|
— |
| Current liabilities |
45 271 |
|
23 869 |
|
47 660 |
|
55 363 |
|
393 923 |
|
529 253 |
| Total equity and liabilities |
147 582 |
|
136 432 |
|
129 902 |
|
126 935 |
|
589 009 |
|
758 686 |
| Accumulated NCI3 |
39 679 |
|
41 489 |
|
15 626 |
|
13 314 |
|
50 722 |
|
59 653 |
| Summarised statement of comprehensive income for the year ended 31 May |
|
|
|
|
|
|
|
|
|
|
|
| Revenue |
134 252 |
|
147 346 |
|
224 253 |
|
257 811 |
|
267 327 |
|
252 934 |
| Total comprehensive income for the year |
(4 543) |
|
20 990 |
|
47 141 |
|
22 133 |
|
23 353 |
|
33 428 |
| Comprehensive income allocated to NCI |
(1 817) |
|
8 396 |
|
8 957 |
|
4 205 |
|
6 072 |
|
8 397 |
| Summarised cash flows for the year ended 31 May |
|
|
|
|
|
|
|
|
|
|
|
| Cash flows generated from/(utilised in) operating activities |
22 272 |
|
39 324 |
|
24 688 |
|
18 375 |
|
58 631 |
|
(15 851) |
| Cash flows (utilised in)/ generated from |
(19 264) |
|
36 089 |
|
(35 402) |
|
(20 959) |
|
(58 319) |
|
638 |
| Cash flows generated from financing activities |
7 604 |
|
2 166 |
|
10 363 |
|
3 626 |
|
48 740 |
|
10 370 |
| Net increase/ (decrease) in cash and cash equivalents |
10 612 |
|
77 579 |
|
(351) |
|
1 042 |
|
49 052 |
|
(4 843) |
| Dividends paid to NCI |
— |
|
— |
|
6 650 |
|
4 750 |
|
14 999 |
|
— |