Summary of segment analysis of discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
(321) |
|
|
|
(2,593) |
|
|
|
(2,959) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and distribution expenses |
|
|
(27) |
|
|
|
(259) |
|
|
|
(314) |
|
|
|
|
|
Administrative expenses |
|
|
(34) |
|
|
|
(435) |
|
|
|
(575) |
|
|
|
|
|
Net credit losses on financial assets |
|
|
(15) |
|
|
|
(120) |
|
|
|
(35) |
|
|
|
|
|
Other expense |
|
|
– |
|
|
|
– |
|
|
|
(122) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income |
|
|
3 |
|
|
|
29 |
|
|
|
16 |
|
|
|
|
|
Financing costs |
|
|
(8) |
|
|
|
(56) |
|
|
|
(26) |
|
|
|
|
|
Profit/(loss) before taxation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax credit |
|
|
– |
|
|
|
1 |
|
|
|
– |
|
|
|
|
|
Profit/(loss) after tax of discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After tax loss on the re-measurement of disposal group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale of disposal group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the financial year from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income/ (expense) for the financial year from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to owners of the parent |
|
|
53 |
|
|
|
(5) |
|
|
|
(340) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
(1,293 |
) |
|
|
(3,438 |
) |
|
|
(3,532 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and distribution expenses |
|
|
(160 |
) |
|
|
(244 |
) |
|
|
(238 |
) |
|
|
|
|
Administrative expenses |
|
|
(356 |
) |
|
|
(760 |
) |
|
|
(710 |
) |
|
|
|
|
Net credit losses on financial assets |
|
|
(36 |
) |
|
|
(51 |
) |
|
|
(66 |
) |
|
|
|
|
Other income/(expense) |
|
|
– |
|
|
|
– |
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing costs |
|
|
(66 |
) |
|
|
(86 |
) |
|
|
(93 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax credit/ (expense) |
|
|
(387 |
) |
|
|
23 |
|
|
|
11 |
|
|
|
|
|
Profit after tax of discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After tax loss on the re-measurement of disposal group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale of disposal group |
|
|
|
|
|
|
– |
|
|
|
– |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/profit for the financial year from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive (expense)/income for the financial year from discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to owners of the parent |
|
|
(72 |
) |
|
|
(71 |
) |
|
|
80 |
|
|
Schedule of net assets and liabilities held for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
– |
|
|
|
2,398 |
|
|
|
2,398 |
|
|
|
|
|
Other intangible assets |
|
|
987 |
|
|
|
3,331 |
|
|
|
4,318 |
|
|
|
|
|
Property, plant and equipment |
|
|
4,957 |
|
|
|
4,307 |
|
|
|
9,264 |
|
|
|
|
|
Other investments |
|
|
2 |
|
|
|
– |
|
|
|
2 |
|
|
|
|
|
Deferred tax assets |
|
|
– |
|
|
|
461 |
|
|
|
461 |
|
|
|
|
|
Trade and other receivables |
|
|
223 |
|
|
|
167 |
|
|
|
390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory |
|
|
39 |
|
|
|
134 |
|
|
|
173 |
|
|
|
|
|
Taxation recoverable |
|
|
– |
|
|
|
77 |
|
|
|
77 |
|
|
|
|
|
Trade and other receivables |
|
|
805 |
|
|
|
1,117 |
|
|
|
1,922 |
|
|
|
|
|
Cash and cash equivalents |
|
|
13 |
|
|
|
29 |
|
|
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
878 |
|
|
|
1,509 |
|
|
|
2,387 |
|
|
|
|
|
Deferred tax liabilities |
|
|
3 |
|
|
|
– |
|
|
|
3 |
|
|
|
|
|
Post employment benefits |
|
|
– |
|
|
|
45 |
|
|
|
45 |
|
|
|
|
|
Provisions |
|
|
158 |
|
|
|
115 |
|
|
|
273 |
|
|
|
|
|
Trade and other payables |
|
|
43 |
|
|
|
120 |
|
|
|
163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
346 |
|
|
|
673 |
|
|
|
1,019 |
|
|
|
|
|
Taxation liabilities |
|
|
– |
|
|
|
12 |
|
|
|
12 |
|
|
|
|
|
Provisions |
|
|
23 |
|
|
|
67 |
|
|
|
90 |
|
|
|
|
|
Trade and other payables |
|
|
1,203 |
|
|
|
1,723 |
|
|
|
2,926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities held for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|