EUNISELL INTERLINKED PLC
UNAUDITED ACCOUNTS FOR THE PERIOD ENDED
31ST MARCH, 2025
EUNISELL INTERLINKED PLC | |||||||||
UNAUDITED STATEMENT OF COMPREHENSIVE INCOME FOR 3RD QUARTER ENDED 31ST MARCH, 2025 | |||||||||
(Figures in ₦'000) | |||||||||
3 months | 3 months | 9 months | 9 months | ||||||
Jan - March 2025 | Jan - March 2024 | July 2024 - March 2025 | July 2023 - March 2024 | ||||||
₦'000 | ₦'000 | ₦'000 | ₦'000 | ||||||
REVENUE | 332,253 | 247,500 | 1,306,575 | 339,311 | 285% | ||||
COST OF SALES | (195,135) | (148,507) | (777,167) | (195,001) | 299% | ||||
GROSS PROFIT | 137,118 | 98,993 | 529,408 | 144,310 | 267% | ||||
OPERATING EXPENSES | (72,814) | (23,493) | (177,335) | (65,164) | 172% | ||||
OTHER INCOME | - | - | |||||||
PROFIT/(LOSS)FROM OPERATIONS | 64,304 | 75,500 | 352,073 | 79,146 | 345% | ||||
FINANCE COST | (12,373) | (5,008) | (32,418) | (15,865) | 104% | ||||
PROFIT BEFORE TAX | 51,931 | 70,492 | 319,655 | 63,281 | 405% | ||||
TAXATION | - | - | |||||||
PROFIT/(LOSS) FOR THE PERIOD | 51,931 | 70,492 | 319,655 | 63,281 | 405% | ||||
OTHER COMPREHENSIVE INCOME | |||||||||
GAINS/LOSS ON PROPERTY REVALUATION | |||||||||
EXCHANGE DIFF. FROM TRANSLATION OF FOREIGN ENTITY'S F/S | |||||||||
GAINS/LOSS FROM VALUATION OF EQUITY INVESTMENT INSTRUMENT | |||||||||
MEASURED AT FAIR VALUE THROUGH OTHER COMPREHENSIVE INCOME | |||||||||
Total Comprehensive Income for the Year | 51,931 | 70,492 | 319,655 | 63,281 | 405% | ||||
EUNISELL INTERLINKED PLC
UNAUDITED STATEMENT OF FINANCIAL POSITION
AS AT 31ST MARCH, 2025
(Figures in N'000) | |||||
NOTES | Unaudited | Audited | |||
31 MARCH 2025 | 30 JUNE 2024 | ||||
Assets: | ₦'000 | ₦'000 | |||
Non-Current Assets: | |||||
Property, Plant and equipment | 1 | 9,789 | 10,660 | ||
Current Assets: | |||||
Inventories | 308,317 | 310,467 | |||
Trade Receivables/Prepayment | 2 | 586,647 | 566,772 | ||
Cash and Cash Equivalents | 33,385 | 1,870 | |||
928,349 | 879,109 | ||||
Total Assets | 938,138 | 889,770 | |||
Equity and Liabilities | |||||
Equity | |||||
Share capital | 118,350 | 118,350 | |||
Retained earnings | 120,989 | (54,918) | |||
Other Components of Equity | 3 | 232,440 | 232,440 | ||
Total Equity | 471,779 | 295,872 | |||
Non-Current Liabilities | |||||
Deferred Tax | 1,780 | 1,469 | |||
Current Liabilities | |||||
Trade and other Payables | 4 | 87,243 | 229,458 | ||
Current income tax liabilities | 5,012 | 32,054 | |||
Short-term Borrowings | 172,323 | 130,917 | |||
Deposit for shares | 200,000 | 200,000 | |||
464,578 | 592,429 | ||||
Total Equity and Liabilities | 938,138 | 889,770 | |||
Chika Ikenga | Chris Okoro | Victoria Adeku |
Chairman | MD/CEO | Chief Financial Officer |
FRC/2023/PRO/DIR/003/815560 | FRC/2019/002/0000074 | FRC/2023/001/485227 |
Approved by the Board | ||
April 17th, 2025 |
STATEMENT OF CASH FLOWS
31ST MARCH, 2025
Unaudited | Audited | |
31 MARCH 2025 | 30 JUNE 2024 | |
Notes | ₦'000 | ₦'000 |
Cash from operating activities
Profit before income tax
Adjustments:
Interest income
Interest expense
Profit from asset disposal
Depreciation
Changes in working capital:
- inventories
- trade and other receivables
- trade and other payables
Cash generated from operations
Interest expense paid
Income tax paid
Net cash from/ (used in) operating activities Cash from investing activities
Purchase of property, plant and equipment
Proceeds from disposal of property, plant and
Net cash from/ (used in) investing activities Cash from financing activities
Deposits for shares
Net proceeds / (repayment) on long term borrowings Net proceeds / (repayment) on short term Restricted cash
Net cash from/ (used in) financing activities
Net change in cash and cash equivalents
Cash and cash equivalents at beginning of the year Cash and cash equivalents at end of the year
Represented By:
Cash and cash equivalents
51,931 | 131,557 |
- | - |
12,373 | 21,071 |
- | - |
310 | 3,447 |
2,150 | 56,569 |
(19,875) | (312,940) |
(46,382) | 100,890 |
507593
(12,373) (21,071)
(2,031)
(11,866) | (22,509) |
1,975 | (500) |
- | - |
- | - |
1,975 | (500) |
- | |
- | - |
41,406 | 23,501 |
- | |
41,406 | 23,501 |
31,515 | 492 |
1,870 | 1,378 |
33,385 | 1,870 |
33,385 | 1,870 |
STATEMENT OF CHANGE IN EQUITY
31ST MARCH, 2025
Balance as at 31st December, 2024
Profit for the period
Balance as at 31st March, 2025
-1
Share | Share | Other | Retained | Total |
Capital | Premium | Reserves | Earnings | Equity |
₦'000 | ₦'000 | ₦'000 | ₦'000 | ₦'000 |
118,350 | 229,351 | 3,089 | 69,058 | 419,848 |
- | - | - | 51,931 | 51,931 |
118,350 | 229,351 | 3,089 | 120,989 | 471,779 |
EUNISELL INTERLINKED PLC
NOTES TO THE ACCOUNTS
1 | PROPERTY, PLANT & EQUIPMENT | ||||||||
Leasehold | Motor | Plant & | Furniture & | Computer | Borehole | Total | |||
Improvement | Vehicle | Machinery | Equipment | Equipment | |||||
Cost/Valuation: | ₦'000 | ₦'000 | ₦'000 | ₦'000 | ₦'000 | ₦'000 | ₦'000 | ||
Cost: | |||||||||
At Dec 31, 2024 | 7,065 | 5,477 | 15,247 | 15,795 | 10,580 | 415 | 54,579 | ||
Additions | 1,975 | 1,975 | |||||||
At March 31, 2025 | |||||||||
7,065 | 5,477 | 15,247 | 15,795 | 12,555 | 415 | 56,554 | |||
Depreciation: | |||||||||
At Dec 31, 2024 | 7,065 | 4,480 | 11,358 | 15,525 | 7,638 | 390 | 46,455 | ||
Charge for the period | - | 103 | 94 | 74 | 37 | 3 | 310 | ||
At March 31, 2025 | 7,065 | 4,583 | 11,452 | 15,598 | 7,674 | 393 | 46,765 | ||
Net Book Value: | |||||||||
At March 31, 2025 | - | 894 | 3,795 | 197 | 4,881 | 22 | 9,789 | ||
At March 31, 2024 | 1,360 | 2,957 | 5,672 | 1,661 | 2,876 | 9 | 14,535 | ||
Unaudited | Audited | ||||||||
Mar-25 | Jun-24 | ||||||||
₦'000 | ₦'000 | ||||||||
2. Trade Receivables and Prepayments | |||||||||
Trade Receivables | 457,510 | 334,830 | |||||||
Other Receivables | 111,684 | 131,737 | |||||||
Prepayments | 17,453 | 120,408 | |||||||
586,647 | 566,772 | ||||||||
3. Other Components Of Equity | |||||||||
Share Premium | 229,351 | 229,351 | |||||||
Revaluation Reserve | 3,089 | 3,089 | |||||||
232,440 | 232,440 | ||||||||
4. Trade Creditors and Accruals | |||||||||
Trade Payables | 13,831 | 147,288 | |||||||
Sundry Payables | 29,942 | 25,034 | |||||||
Other Payables & Accruals | 43,470 | 57,136 |
87,243
Unaudited Mar-25
₦'000
229,458
Audited
Jun-24 ₦'000
5. Revenue | |||
Power products | 10,618 | 482,052 | |
Oil & Gas | 252,957 | 176,222 | |
Electrical panels and accessories | 12,959 | 38,075 | |
Construction | 55,719 | 26,184 | |
332,253 | 722,534 | ||
5. Administrative Expenses | |||
Employees Benefits | 6,786 | 29,632 | |
Professional fees | 1,600 | 5,225 | |
Audit fees | - | 1,398 | |
Repairs & Maintenance | 4,194 | 6422 | |
Other expenses | 60,234 | 78,039 | |
72,814 | 120,716 | ||
SECURITIES TRADING POLICY
In compliance with Rule 17.15 Disclosure of Dealings in Issuers' Shares, Rulebook of the Exchange 2015 (Issuers Rule)Eunisell Interlinked Plc maintains a Security Trading Policy which guides Directors, Audit Committee members, employees and all individuals categorized as insiders as to their dealing in the Company's shares. The Policy undergoes periodic reviews by the Board and is updated accordingly. The Company has made specific inquiries of all its directors and other insiders and is not aware of any infringement of the policy during the period under review.
EUNISELL INTERLINKED PLC
Hypothetical Case on Free Float Computation
Shareholding Structure/Free Float Status
30-Jun-24 | 30-Jun-23 | |||
Description | Unit | Percentage | Unit | Percentage |
Issued Share Capital | 236,700 | 100% | 236,700 | 100% |
Substantial Shareholdings (5% and above) | ||||
Boussole Intergrated Linmited | 150,223 | 63.47% | 150,223 | 63.47% |
Total Substantial Shareholdings | 150,223 | 63.47% | 150,223 | 63.47% |
Directors' Shareholdings (direct and indirect), excluding directors with substantial interests | ||||
Mr. Chika Ikenga | 3,480 | 1.47% | 3,480 | 1.47% |
Kayode Awobodu | 1,249 | 0.53% | 1,249 | 0.53% |
Mr. Christopher Okoro | 0 | 0.00% | 0 | 0.00% |
Mr. Surajudeen Baarabe Yakubu | 0 | 0.00% | 0 | 0.00% |
Mr. Ajibola Edwards | 0 | 0.00% | 0 | 0.00% |
Total Directors' Shareholdings | 4,729 | 2.00% | 4,729 | 2.00% |
Other Influential Shareholdings | ||||
Mr. Fabian Nnadozie | 6,230 | 2.63% | 6,230 | 2.63% |
Total Other Influential Shareholdings | 6,230 | 2.63% | 6,230 | 2.63% |
Free Float in Units and Percentage | 75,518 | 31.90% | 75,518 | 31.90% |
Free Float in Value | ₦ 566,385.00 | ₦ 823,146.20 |
Declaration:
(A) Eunisell Interlinked Plc with a free float percentage of 31.90% as at 30 June 2024, is compliant with The Exchange's free float requirements for
(B) Eunisell Interlinked Plc with a free float value of N823,146.20 as at 30 June 2023, is compliant with The Exchange's free float requirements for