Draft the Five-year IRR and financial statement projections

SUMMARY STATEMENT OF COMPREHENSIVE INCOME sof tumover % of turnover Restated 2018 29 239 21 062 13 376 15 199 96 change 7.2 9.7 4.0 73.7 26.3 72.0 28.0 2019 31 352 23 105 13 909 15 662) 8 650 (6 329) (5 810) (682) 163 27.6 20.2 27.0 20.0 7 885 15853 5 375 1619 141 0.7 B.1 B.1 10.2 R'milion Turnover Retail Distribution Intragroup Total income Operating experties Retail Distribution Intragroup Operating profit Retail Distribution Intragroup Loss on disposal of property, plant and equipment Net financing income Share of profit of an associate Income tax Profit for the year 59 2321 1 881 454 7.4 8.1 2 032 1 695 BO 14.2 11.0 25.4 3.3 302 2.7 >100 40 3 (661) 1 703 (1) 2 2 (567) 1 468 16.4 16.0 SUMMARY STATEMENT OF FINANCIAL POSITION Restated Rmillion 2019 2018 Non-current assets 2952 3 234 Property, plant and equpment 2 067 1 843 Other non-current assets 885 1 391 Current assets 10 103 8 355 Inventories 4 710 4251 Trade and other receivables 2 647 2 332 Other current assets 2 746 1 772 Total assets 13 055 11 589 Equity 4 913 Non-current abilities 392 448 Current liabiti 7 750 6717 Trade and other payables 7 303 5227 Other current liabilities 447 490 Total equity and liabilities 13 055 11 589 Prior-period amounts restated for the adoption of new accounting standards. Refer to note 35 in the annual financial statements 96 change (8.1) 12.1 36.4) 20.9 10.8 13.5 54.9 12.6 11.0 (124) 15.4 173 (8.9) 12.6