| Balance as at 1 January 2016 |
|
10,000,000 |
– |
5,209,955 |
6,539,515 |
1,956,800 |
14,469,008 |
53,888,295 |
1,010,640 |
93,074,213 |
| Total comprehensive income for the year |
|
|
|
|
|
|
|
|
|
|
| Profit for the year |
|
– |
– |
– |
– |
– |
– |
23,496,656 |
(110,729) |
23,385,927 |
| Other comprehensive income, net of tax |
|
– |
– |
– |
(977,249) |
(228,067) |
2,025,051 |
(1,558,263) |
32,400 |
(706,128) |
| Total comprehensive income for the year |
|
– |
– |
– |
(977,249) |
(228,067) |
2,025,051 |
21,938,393 |
(78,329) |
22,679,799 |
| Transactions with equity holder, recognised directly in equity |
|
|
|
|
|
|
|
|
|
|
| Dividends for 2016 |
18.3 |
– |
– |
– |
– |
– |
– |
(17,346,410) |
– |
(17,346,410) |
| Subsidiary dividends to non-controlling interest |
|
– |
– |
– |
– |
– |
– |
– |
(52,866) |
(52,866) |
| Capital infusion during the year |
48.1 |
– |
5,000,000 |
– |
– |
– |
– |
– |
– |
5,000,000 |
| Transfers to permanent reserve fund |
49 |
– |
– |
2,786,045 |
– |
– |
– |
(2,786,045) |
– |
– |
| Transfers to other reserves |
50.5 |
– |
– |
– |
– |
35,230 |
– |
(35,230) |
– |
– |
| Total transactions with equity holders |
|
– |
5,000,000 |
2,786,045 |
– |
35,230 |
– |
(20,167,685) |
(52,866) |
(12,399,276) |
| Balance as at 31 December 2016 |
|
10,000,000 |
5,000,000 |
7,996,000 |
5,562,266 |
1,763,963 |
16,494,059 |
55,659,003 |
879,445 |
103,354,736 |
|
|
|
|
|
|
|
|
|
|
|
| Balance as at 1 January 2017 |
|
10,000,000 |
5,000,000 |
7,996,000 |
5,562,266 |
1,763,963 |
16,494,059 |
55,659,003 |
879,445 |
103,354,736 |
| Total comprehensive income for the year |
|
|
|
|
|
|
|
|
|
|
| Profit for the year |
|
– |
– |
– |
– |
– |
– |
21,470,163 |
16,482 |
21,486,645 |
| Other comprehensive income, net of tax |
|
– |
– |
– |
(801,650) |
643,365 |
2,188,368 |
2,769,998 |
33,379 |
4,833,460 |
| Total comprehensive income for the year |
|
– |
– |
– |
(801,650) |
643,365 |
2,188,368 |
24,240,161 |
49,861 |
26,320,105 |
| Transactions with equity holder, recognised directly in equity |
|
|
|
|
|
|
|
|
|
|
| Dividends for 2017 |
18.3 |
– |
– |
– |
– |
– |
– |
(12,346,410) |
– |
(12,346,410) |
| Subsidiary dividends to non-controlling interest |
|
– |
– |
– |
– |
– |
– |
– |
(1,931) |
(1,931) |
| Transfers to share capital |
|
5,000,000 |
(5,000,000) |
– |
– |
– |
– |
– |
– |
– |
| Capital infusion during the year |
48.1 |
– |
5,000,000 |
– |
– |
– |
– |
– |
– |
5,000,000 |
| Revaluation surplus of disposed property |
|
– |
– |
– |
– |
– |
(1,162) |
1,162 |
– |
– |
| Transfers to permanent reserve fund |
49 |
– |
– |
2,431,000 |
– |
– |
– |
(2,431,000) |
– |
– |
| Transfers to other reserves |
50.5 |
– |
– |
– |
– |
22,045 |
– |
(22,045) |
– |
– |
| Total transactions with equity holder |
|
5,000,000 |
– |
2,431,000 |
– |
22,045 |
(1,162) |
(14,798,293) |
(1,931) |
(7,348,341) |
| Balance as at 31 December 2017 |
|
15,000,000 |
5,000,000 |
10,427,000 |
4,760,616 |
2,429,373 |
18,681,265 |
65,100,871 |
927,375 |
122,326,500 |