AI assistant
Rizobacter Argentina S.A. — Annual Report 2021
Sep 9, 2021
68520_rns_2021-09-09_ebe793ef-a6f0-43ba-9e5b-0cae6411e183.pdf
Annual Report
Open in viewerOpens in your device viewer
(Registration Number 2015 / 308733 / 07) Annual Financial Statements for the year ended 30 June 2021
Reviewed Financial Statements
in compliance with Companies Act 71 of 2008 Reviewed by: Chanette Haasbroek CA(SA)
(Registration Number 2015 / 308733 / 07) Annual Financial Statements for the year ended 30 June 2021
Index
The reports and statements set out below comprise the annual financial statements presented to the shareholders:
| General Information | 1 |
|---|---|
| Report of the Independent Reviewer | 2 |
| The Chartered Accountant (South Africa) Declaration | 3 |
| Directors' Responsibilities and Approval | 4 |
| Directors' Report | 5 - 6 |
| Statement of Financial Position | 7 |
| Statement of Comprehensive Income | 8 |
| Statement of Changes in Equity | 9 |
| Statement of Cash Flows | 10 |
| Accounting Policies | 11 - 12 |
| Notes to the Financial Statements | 13 - 16 |
| Supplementary information: Detailed Income Statement Income Tax Computation |
17 18 |
(Registration Number 2015 / 308733 / 07) Annual Financial Statements for the year ended 30 June 2021
General Information
| Country of Incorporation and Domicile | South Africa |
|---|---|
| Nature of Business and Principal Activities | Agriculture |
| Directors | AG Lehmann PE Mac Mullen |
| Registered Office | 510 Makou Street Monument Park x 2 Pretoria Gauteng 0181 |
| Business Address | 510 Makou Street Monument Park x 2 Pretoria Gauteng 0181 |
| Bankers | The Standard Bank of South Africa Limited |
| Independent Reviewer | Chanette Haasbroek CA(SA) 494 Road A Rietvalleirand x 32 Pretoria Gauteng 0042 |

Independent Reviewer's Report
To the Shareholders of Rizobacter South Africa (Pty) Ltd
I have reviewed the annual financial statements of Rizobacter South Africa (Pty) Ltd set out on pages 7 to 16, which comprise the statement of financial position as at 30 June 2021, and the statement of comprehensive income, statement of changes in equity and statement of cash flows for the year then ended, and the notes, comprising a summary of significant accounting policies and other explanatory information.
Directors' Responsibility for the Annual Financial Statements
The company's directors are responsible for the preparation and fair presentation of these annual financial statements in accordance with the International Financial Reporting Standard for Small and Medium-sized Entities and the requirements of the Companies Act of South Africa, and for such internal control as the directors determine is necessary to enable the preparation of annual financial statements that are free from material misstatement, whether due to fraud or error.
Independent Reviewer's Responsibility
My responsibility is to express a conclusion on these annual financial statements based on my review. I conducted my review in accordance with the International Standard on Review Engagements (ISRE) 2400 (Revised), Engagements to Review Historical Financial Statements. ISRE 2400 (Revised) requires me to conclude whether anything has come to my attention that causes me to believe that the annual financial statements, taken as a whole, are not prepared in all material respects in accordance with the applicable financial reporting framework. This Standard also requires me to comply with relevant ethical requirements.
A review of annual financial statements in accordance with ISRE 2400 (Revised) is a limited assurance engagement. The independent reviewer performs procedures, primarily consisting of making enquiries of management and others within the entity, as appropriate, and applying analytical procedures, and evaluates the evidence obtained.
The procedures performed in a review engagement are substantially less than those performed in an audit conducted in accordance with International Standards on Auditing. Accordingly, I do not express an audit opinion on these annual financial statements.
0.1 Conclusion
Based on my review, nothing has come to my attention that causes me to believe that these annual financial statements do not present fairly, in all material respects, the financial position of Rizobacter South Africa (Pty) Ltd as at 30 June 2021, and its financial performance and cash flows for the year then ended in accordance with the International Financial Reporting Standard for Small and Medium-sized Entities and the requirements of the Companies Act of South Africa.
0.2 Other reports required by the Companies Act
As part of my independent review of the annual financial statements for the year ended 30 June 2021, I have read the Directors' Report for the purpose of identifying whether there are material inconsistencies between this report and the reviewed annual financial statements. The Directors' Report is the responsibility of the directors. Based on reading the Directors' Report I have not identified material inconsistencies between this report and the reviewed annual financial statements. However, I have not reviewed the Directors' Report and accordingly do not express a conclusion thereon.
Chanette Haasbroek CA(SA) 31 August 2021
Per: Pretoria Director / Partner Gauteng Chartered Accountant (SA) 0042
494 Road A Rietvalleirand x 32

The Chartered Accountant (South Africa) Declaration
The following annual financial statements of Rizobacter South Africa (Pty) Ltd presented on pages 7 to 16 have been independently compiled by a Chartered Accountant (South Africa) (CA(SA)). Refer to compilation report on page 2.
Use of the CA(SA) designation is governed by the Chartered Accountants Designation (Private) Act, 1993 (Act 67 of 1993), which regulates and permits the use of the CA(SA) designation exclusively by members of The South African Institute of Chartered Accountants (SAICA). Use of the designation without SAICA membership is consequently a criminal offence, and misuse is subject to legal action.
SAICA is the premier accountancy body in South Africa and one of the leading chartered accountancy institutes in the world and all members must comply with the Code of Professional Conduct which conforms to the code released by the International Ethics Standards Board for Accountants (IESBA). The SAICA code and definitions contained therein are consistent in all material aspects with the International Federation of Accountants' (IFAC) code as well as the Independent Regulatory Board for Auditors (IRBA) code.
The following fundamental principles are embodied in the SAICA Code of Professional Conduct and are to be upheld by all CAs(SA) at all times.
- Integrity a duty to be straightforward and honest in all professional and business relationships.
- Objectivity a duty to not allow bias, conflict of interest or undue influence of others to override professional or business judgements.
- Professional competence and due care a duty to maintain professional knowledge and skill at the level required to ensure that a client receives competent professional services based on current developments in practice, legislation and techniques and act diligently and in accordance with applicable technical and professional standards.
- Confidentiality a duty to respect the confidentiality of information acquired as a result of professional and business relationships and, therefore, not disclose any such information to third parties without proper and specific authority, unless there is a legal or professional right or duty to disclose, nor use the information for the personal advantage of the chartered accountant or third parties.
- Professional behaviour a duty to comply with relevant laws and regulations and avoid any action that discredits the accountancy profession.
A distinguishing characteristic of CAs(SA) are their responsibilities and duties which extend beyond the needs of individual clients and also includes the public as a whole.
Accordingly, this declaration serves to confirm that the above mentioned financial statements have been prepared by a CA(SA) who has observed and complied with the SAICA Code.
Chanette Haasbroek CA(SA) 31 August 2021
Per: Pretoria Director / Partner Gauteng Chartered Accountant (SA) 0042
494 Road A Rietvalleirand x 32
(Registration Number 2015 / 308733 / 07)
Annual Financial Statements for the year ended 30 June 2021
Directors' Report
The directors present their report for the year ended 30 June 2021.
1. Review of activities
Main business and operations
The principal activity of the company is agriculture and there were no major changes herein during the year.
The operating results and statement of financial position of the company are fully set out in the attached financial statements and do not in our opinion require any further comment.
2. Going concern
The annual financial statements have been prepared on the basis of accounting policies applicable to a going concern. This basis presumes that funds will be available to finance future operations and that the realisation of assets and settlement of liabilities, contingent obligations and commitments will occur in the ordinary course of business.
The directors have given due consideration to the potential impact of the COVID-19 pandemic on the company's ability to continue as a going concern. The directors believe that the pandemic will have a temporary impact on the business activities. Not withstanding these short-term challenges the directors are of the view that the company has sufficient resources to continue as a going concern.
3. Events after reporting date
All events subsequent to the date of the annual financial statements and for which the applicable financial reporting framework require adjustment or disclosure have been adjusted or disclosed.
The directors are not aware of any matter or circumstance arising since the end of the financial year to the date of this report that could have a material effect on the financial position of the company.
4. Directors' interest in contracts
To our knowledge none of the directors had any interest in contracts entered into during the year under review.
5. Authorised and issued share capital
No changes were approved or made to the authorised or issued share capital of the company during the year under review.
6. Borrowing limitations
In terms of the Memorandum of Incorporation of the company, the directors may exercise all the powers of the company to borrow money, as they consider appropriate.
7. Dividends
No dividends were declared nor paid to shareholders during the year.
8. Directors
The directors of the company during the year and to the date of this report are as follows:
(Registration Number 2015 / 308733 / 07) Annual Financial Statements for the year ended 30 June 2021
Directors' Report
Name AG Lehmann PE Mac Mullen
9. Secretary
No secretary has been formally appointed.
10. Shareholders
There have been no changes in ownership and the shareholders remain:
| % | |
|---|---|
| AG Lehmann | 5 |
| Rizobacter Argentina S.A. | 95 |
11. Independent Reviewer
Chanette Haasbroek CA(SA) was the independent reviewer for the year under review.
(Registration Number 2015 / 308733 / 07)
Financial Statements for the year ended 30 June 2021
Statement of Financial Position
| Figures in R | Notes | 2021 | 2020 |
|---|---|---|---|
| Assets | |||
| Non-Current Assets | |||
| Property, plant and equipment | 3 | 55,658 | 10,402 |
| Loan to shareholder | 4 | 8,334 | 8,334 |
| 63,992 | 18,736 | ||
| Current Assets | |||
| Trade and other receivables | 5 | 94,828 | 105,990 |
| Cash and cash equivalents | 6 | 259,618 | 212,689 |
| 354,446 | 318,679 | ||
| Total Assets | 418,438 | 337,415 | |
| Equity and Liabilities | |||
| Equity | |||
| Issued capital | 7 | 686,683 | 686,683 |
| Accumulated loss | (350,716) | (372,309) | |
| 335,967 | 314,374 | ||
| Current Liabilities | |||
| Trade and other payables | 8 | 46,765 | 23,041 |
| PAYE liability | 35,706 | - | |
| 82,471 | 23,041 | ||
| Total Equity and Liabilities | 418,438 | 337,415 |
(Registration Number 2015 / 308733 / 07)
Financial Statements for the year ended 30 June 2021
Statement of Comprehensive Income
| Figures in R | Notes | 2021 | 2020 |
|---|---|---|---|
| Revenue | 9 | 1,631,271 | 482,917 |
| Cost of sales | (512,355) | - | |
| Gross profit | 1,118,916 | 482,917 | |
| Other income | 10 | - | 1,075 |
| Operating costs | (1,098,889) | (843,481) | |
| Operating profit / (loss) | 20,027 | (359,489) | |
| Finance income | 1,566 | - | |
| Finance costs | 12 | - | (7,059) |
| Profit / (loss) for the year | 21,593 | (366,548) |
(Registration Number 2015 / 308733 / 07) Financial Statements for the year ended 30 June 2021
Statement of Changes in Equity
| Accumulated | ||||||
|---|---|---|---|---|---|---|
| Figures in R | Share capital | loss | Total | |||
| Balance at 1 July 2019 | 120,000 | (5,761) | 114,239 | |||
| Total comprehensive income for the | ||||||
| year | ||||||
| Loss for the year | (366,548) | (366,548) | ||||
| Total comprehensive income for the | ||||||
| year | - | (366,548) | (366,548) | |||
| Issue of share capital | 566,683 | 566,683 | ||||
| Balance at 30 June 2020 | 686,683 | (372,309) | 314,374 | |||
| Balance at 1 July 2020 | 686,683 | (372,309) | 314,374 | |||
| Total comprehensive income for the | ||||||
| year | ||||||
| Profit for the year | 21,593 | 21,593 | ||||
| Total comprehensive income for the | ||||||
| year | - | 21,593 | 21,593 | |||
| Balance at 30 June 2021 | 686,683 | (350,716) | 335,967 | |||
| Note | 7 |
9
(Registration Number 2015 / 308733 / 07) Financial Statements for the year ended 30 June 2021
Statement of Cash Flows
| Figures in R | Note(s) | 2021 | 2020 |
|---|---|---|---|
| Cash flows from / (used in) operating activities | |||
| Profit/(loss) for the year | 21,593 | (366,548) | |
| Adjustments for: | |||
| Finance costs | - | 7,059 | |
| Depreciation of property, plant and equipment | 12,707 | 89,437 | |
| Investment income | (1,566) | - | |
| Operating cash flow before working capital changes | 32,734 | (270,052) | |
| Working capital changes | |||
| Decrease in trade and other receivables | 11,162 | 442,715 | |
| Increase in short term loans | - | (511,547) | |
| Increase/(decrease) in trade and other payables | 59,430 | (16,673) | |
| Net cash flows from / (used in) operations | 103,326 | (355,557) | |
| Investment income | 1,566 | - | |
| Finance costs | - | (7,059) | |
| Net cash flows from / (used in) operating activities | 104,892 | (362,616) | |
| Cash flows used in investing activities | |||
| Property, plant and equipment acquired | 3 | (57,963) | - |
| Net cash flows used in investing activities | (57,963) | - | |
| Cash flows from financing activities | |||
| Capital issued | - | 566,683 | |
| Shareholder's loan repaid | - | (28,334) | |
| Net cash flows from financing activities | - | 538,349 | |
| Net increase in cash and cash equivalents | 46,929 | 175,733 | |
| Cash and cash equivalents at beginning of the year | 212,689 | 36,956 | |
| Cash and cash equivalents at end of the year | 6 | 259,618 | 212,689 |
(Registration Number 2015 / 308733 / 07) Financial Statements for the year ended 30 June 2021
Accounting Policies
1. General information
Rizobacter South Africa (Pty) Ltd is a private company incorporated in South Africa.
2. Summary of significant accounting policies
These annual financial statements have been prepared in accordance with the International Financial Reporting Standards for Small and Medium-sized Entities issued by the International Accounting Standards Board. The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
These financial statements have been prepared under the historical cost convention and are presented in South African Rands.
2.1 Revenue recognition
Revenue comprises the fair value of the consideration received or receivable for the sale of goods and / or services in the ordinary course of the company's activities. Revenue is shown net of value-added tax, returns, and discounts.
The company recognises revenue when: the amount of revenue can be reliably measured; it is probable that future economic benefits will flow to the entity; and specific criteria have been met for each of the company's activities, as described below:
2.1.1 Sales of goods – wholesale
Sales of goods are recognised when the entity has delivered products to the wholesaler, the wholesaler has full discretion over the channel and price to sell the products, and there is no unfulfilled obligation that could affect the wholesaler's acceptance of the products. Delivery does not occur until the products have been shipped to the specified location, the risks of obsolescence and loss have been transferred to the wholesaler, and either the wholesaler has accepted the products in accordance with the sales contract, the acceptance provisions have lapsed, or the entity has objective evidence that all criteria for acceptance have been satisfied.
2.1.2 Services revenue
The service rendered is recognised as revenue by reference to the stage of completion of the transaction at the reporting date.
2.1.3 Interest income
Interest income is recognised using the effective interest rate method.
2.2 Property, plant and equipment
Items of property, plant and equipment are measured at cost less accumulated depreciation and any accumulated impairment losses.
Costs include costs incurred initially to acquire or construct an item of property, plant and equipment and costs incurred subsequently to add to, replace part of, or service it. If a replacement cost is recognised in the carrying amount of an item of property, plant and equipment, the carrying amount of the replaced part is derecognised.
Depreciation is charged so as to allocate the cost of assets less their residual values over their estimated useful lives, using the straight-line method. The following rates are used for the depreciation of property, plant and equipment:
(Registration Number 2015 / 308733 / 07)
Financial Statements for the year ended 30 June 2021
Accounting Policies
Summary of significant accounting policies continued...
The residual value, depreciation method and useful life of each asset are reviewed at each annual reporting period if there are indicators present that there has been significant change from the previous estimates.
| Motor vehicles | 25.00% |
|---|---|
| Furniture and fittings | 16.67% |
| Laptops and software | 50.00% |
2.3 Trade and other receivables
Trade receivables are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest rate method, less provision for impairment. A provision for impairment of trade receivables is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.
2.4 Cash and cash equivalents
Cash and cash equivalents includes cash on hand, demand deposits and other short-term highly liquid investments with original maturities of three months or less. Bank overdrafts are shown under current liabilities on the statement of financial position.
2.5 Share capital
Ordinary shares are classified as equity.
Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.
2.6 Trade payables
Trade payables are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest rate method.
(Registration Number 2015 / 308733 / 07)
Financial Statements for the year ended 30 June 2021
Notes to the Annual Financial Statements
| Figures in R 2021 2020 |
|---|
| ------------------------------ |
3. Property, plant and equipment
| Cost | Accumulated depreciation |
2021 Carrying value |
Cost | Accumulated depreciation |
2020 Carrying value |
|
|---|---|---|---|---|---|---|
| Owned assets | ||||||
| Motor vehicles | 372,550 | (372,549) | 1 | 372,550 | (372,549) | 1 |
| Furniture and fittings | 32,770 | (27,831) | 4,939 | 32,770 | (22,369) | 10,401 |
| Laptops and software | 57,963 | (7,245) | 50,718 | - | - | - |
| 463,283 | (407,625) | 55,658 | 405,320 | (394,918) | 10,402 |
The carrying amounts of property, plant and equipment can be reconciled as follows:
| Carrying value at beginning of year |
Additions | Disposals | Depreciation | 2021 Carrying value at end of year |
||
|---|---|---|---|---|---|---|
| Owned assets | ||||||
| Motor vehicles | 1 | - | - | - | 1 | |
| Furniture and fittings | 10,401 | - | - | (5,462) | 4,939 | |
| Laptops and software | - | 57,963 | - | (7,245) | 50,718 | |
| 10,402 | 57,963 | - | (12,707) | 55,658 | ||
| Carrying value at beginning |
2020 Carrying value at end of |
|||||
| of year | Additions | Disposals | Depreciation | year | ||
| Owned assets | ||||||
| Motor vehicles | 83,976 | - - |
(83,975) | 1 | ||
| Furniture and fittings | 15,863 | - - |
(5,462) | 10,401 | ||
| 99,839 | - - |
(89,437) | 10,402 | |||
4. Loan to shareholder
| AG Lehmann | 8,334 | 8,334 |
|---|---|---|
| 8,334 | 8,334 |
The loan is unsecured and interest free with no fixed terms of repayment.
5. Trade and other receivables
| Trade debtors | 86,166 | 97,089 |
|---|---|---|
| Deposits | 8,662 | 8,662 |
| Value Added Tax | - | 239 |
| 94,828 | 105,990 |
(Registration Number 2015 / 308733 / 07) Financial Statements for the year ended 30 June 2021
Notes to the Annual Financial Statements
| Figures in R | 2021 | 2020 |
|---|---|---|
| 6. Cash and cash equivalents | ||
| Favourable cash balances | ||
| Standard Bank current account | 258,608 | 211,699 |
| Standard Bank Money Market account | 990 | 990 |
| Investec CCM | 20 | - |
| 259,618 | 212,689 | |
| 7. Share capital | ||
| Authorised | ||
| 10,000 Ordinary shares of no-par value | - | - |
| Issued | ||
| 2,000 Ordinary shares of no-par value | 686,683 | 686,683 |
| Share reconciliation | ||
| Shares outstanding - beginning of the period | 8,000 | 9,000 |
| Issued | - | (1,000) |
| Shares outstanding - closing | 8,000 | 8,000 |
| The unissued shares are under the control of the directors until the next annual general meeting. |
||
| During the period ended 30 June 2020 a 1, 000 new ordinary no par value shares were issued by converting shareholders' loan accounts into equity pro-rata to the current shareholding. Issue price per ordinary share was calculated at R566.68. |
||
| 8. Trade and other payables | ||
| Trade creditors | 1 | 23,041 |
| Value Added Tax | 46,764 | - |
| 46,765 | 23,041 | |
| 9. Revenue | ||
| An analysis of revenue is as follows: | ||
| Commission received | - | 482,917 |
| Disposal of raw material income | 325,802 | - |
| Registration and field trial income | 540,400 | - |
| Sales - exports | 584,900 | - |
| Seed treatment services | 180,169 | - |
| 1,631,271 | 482,917 |
(Registration Number 2015 / 308733 / 07)
Financial Statements for the year ended 30 June 2021
Notes to the Annual Financial Statements
| Figures in R | 2021 | 2020 |
|---|---|---|
| 10. Other Income | ||
| Profit on foreign exchange | - | 1,075 |
| 11. Profit before tax | ||
| The following items have been recognised as expenses (income) in determining profit before tax: |
||
| Depreciation - Tangible assets | 12,707 | 89,437 |
| Operating lease on premises - contractual obligation | 108,028 | 106,485 |
| 120,735 | 195,922 | |
| 12. Finance costs | ||
| Interest on loan from shareholder | - | 7,059 |
| - | 7,059 | |
| 13. Income tax expense | ||
| No provision has been made for tax as the company has no taxable income. The estimated tax loss available for set off against future taxable income amounts to R335,205. |
- | - |
14. Events after the balance sheet date
No events occurred between 30 June 2021 and the date the directors approved the financial statements that would have a material impact on the results as disclosed in the financial statements as set out on pages 7 to 16 or the continued existence of the company as a going concern.
(Registration Number 2015 / 308733 / 07)
Financial Statements for the year ended 30 June 2021
Notes to the Annual Financial Statements
| Figures in R | 2021 | 2020 |
|---|---|---|
15. Financial instruments
The company has classified its financial assets in the following categories:
| Fair value through profit |
Debt instruments at |
Equity | ||
|---|---|---|---|---|
| loss | amortised cost | instruments | Total | |
| 2021 | ||||
| Non-current financial assets | ||||
| Loan to shareholder (refer note 4) | - 8,334 |
- | 8,334 | |
| Current financial assets | ||||
| Trade and other receivables (refer note 5) | - 94,828 |
- | 94,828 | |
| Cash and cash equivalents (refer note 6) | - 259,618 |
- | 259,618 |
| 2020 | Fair value through profit loss |
Debt instruments at amortised cost |
Equity instruments |
Total |
|---|---|---|---|---|
| Non-current financial assets | ||||
| Loan to shareholder (refer note 4) | - | 8,334 | - | 8,334 |
| Current financial assets | ||||
| Trade and other receivables (refer note 5) | - 105,751 |
- | 105,751 | |
| Cash and cash equivalents (refer note 6) | - | 212,689 | - | 212,689 |
The company has classified its financial liabilities in the following categories
| Fair value through profit |
Amortised | |||
|---|---|---|---|---|
| loss | impairment | cost | Total | |
| 2021 | ||||
| Current financial liabilities | ||||
| Trade and other payables (refer note 8) | - | - | 1 | 1 |
| PAYE liability | - | - | 35,706 | 35,706 |
| 2020 | Fair value through profit loss |
Loan commitments at cost less impairment |
Amortised cost |
Total |
|---|---|---|---|---|
| Current financial liabilities | ||||
| Trade and other payables (refer note 8) | - | - | 23,041 | 23,041 |
16. Approval of annual financial statements
These financial statements were approved by the board of directors and authorised for issue on 31 August 2021.
(Registration Number 2015 / 308733 / 07)
Financial Statements for the year ended 30 June 2021
Detailed Income Statement
| Figures in R | 2021 | 2020 |
|---|---|---|
| Gross Revenue | ||
| Commission received | - | 482,917 |
| Disposal of raw material income | 325,802 | - |
| Registration and field trial income | 540,400 | - |
| Sales - exports | 584,900 | - |
| Seed treatment services | 180,169 | - |
| 1,631,271 | 482,917 | |
| Cost of Sales | ||
| Cost of sales - exports | 512,355 | - |
| 512,355 | - | |
| Gross Profit | 1,118,916 | 482,917 |
| Other Income | ||
| Investment income | 1,566 | - |
| Profit on foreign exchange | - | 1,075 |
| 1,566 | 1,075 | |
| 1,120,482 | 483,992 | |
| Expenditure | ||
| Accounting fees | 65,500 | 57,975 |
| Bank charges | 4,038 | 3,332 |
| Computer expenses | 3,522 | 3,268 |
| Consulting fees | - | 52,474 |
| Depreciation - Tangible assets | 12,707 | 89,437 |
| Electricity and water | 14,969 | 17,015 |
| Field and Greenhouse trials | 309,710 | 393,534 |
| Finance costs | - | 7,059 |
| Insurance | 17,028 | 28,050 |
| Lease rental on operating lease | 108,028 | 106,485 |
| Legal expense | - | 1,891 |
| Logistics: Samples and others | (683) | 56,697 |
| Loss on foreign exchange | 7,390 | - |
| Marketing | 212 | 4,348 |
| Motor vehicle expense | 3,573 | 2,011 |
| Recruitment fees | 180,000 | - |
| Reviewer's remuneration | 9,000 | 8,500 |
| SABO Membership fees | - | 5,000 |
| Salaries | 310,305 | - |
| Secretarial fees | 150 | 100 |
| Telephone and internet | 17,528 | 13,364 |
| Travel - local and accommodation | 26,687 | - |
| Travel - overseas | 9,225 | - |
| 1,098,889 | 850,540 | |
| Profit / (loss) for the year | 21,593 | (366,548) |
(Registration Number 2015 / 308733 / 07) Financial Statements for the year ended 30 June 2021
Income Tax Computation
| Figures in R | Add Back | Deduct | 2021 | 2020 |
|---|---|---|---|---|
| Profit / (loss) before tax | 21,593 | (366,548) | ||
| Wear and tear | 12,707 | (89,437) | ||
| Depreciation per income statement | 12,707 | 89,437 | ||
| Forex loss - unrealised | 11,709 | 2,812 | ||
| Sec 23M: Recoupment of interest | 55,178 | |||
| 24,416 | 12,707 | 11,709 | 57,990 | |
| Computed income / (loss) for the year | 33,302 | (308,558) | ||
| Assessed loss brought forward | (368,507) | (59,949) | ||
| Computed loss before capital gain / (loss) | (335,205) | (368,507) |