| |
Class A Preference Share* R'000 |
Gramercy loan payable R'000 |
SPV5 R'000 |
| OPENING BALANCE AS AT 1 JUNE 2025 |
208 079 |
303 573 |
155 941 |
| Long-term borrowings raised |
21 468 |
– |
– |
| Interest expense |
17 332 |
18 135 |
9 275 |
| Loss on modification of financial liability |
(43 238) |
15 792 |
– |
| Gain on derecognition of financial liability |
– |
– |
(165 216) |
| Repayments |
(203 641) |
(337 500) |
– |
| CLOSING BALANCE AS AT 31 MAY 2026 |
– |
– |
– |
| Amounts included in current portion of borrowings |
– |
– |
– |
| Amounts included in non-current portion of borrowings |
– |
– |
– |
| Effective interest rate (%) |
11.53 |
12.00 |
11.61 |
The Group did not default on any loans or breach any terms of the underlying agreements during the year.
The fair value of the borrowings approximates their carrying amounts due to these balances bearing interest at market-related rates.
| |
Borrowings due within one year R'000 |
Borrowings due after one year R'000 |
Total R'000 |
| OPENING BALANCE AS AT 1 JUNE 2024 |
| Movement between current and non-current |
| Loan modification |
| Borrowings raised* |
| Interest accrued on borrowings |
| Borrowings capital repaid |
| Borrowings interest repaid |
| CLOSING BALANCE AS AT 31 MAY 2025 |
| Movement between current and non-current |
(1 181 893) |
1 181 893 |
– |
| Acquisition of subsidiary's (Cell C) borrowings |
461 439 |
– |
461 439 |
| Disposal of subsidiaries' (Cell C and CEC) borrowings |
(571 838) |
(868 591) |
(1 440 429) |
| Loan modification |
(192 662) |
– |
(192 662) |
| Loan forgiveness |
(719) |
– |
(719) |
| Borrowings raised |
309 626 |
1 535 468 |
1 845 094 |
| Interest accrued on borrowings |
811 809 |
– |
811 809 |
| Borrowings capital repaid |
(1 468 297) |
– |
(1 468 297) |
| Borrowings interest repaid |
(799 663) |
– |
(799 663) |
| CLOSING BALANCE AS AT 31 MAY 2026 |
75 430 |
4 592 618 |
4 668 048 |