Consolidated Statement of Changes in Equity – Company

	Attributable to owners of the Company
Company	Stated capital	Insurance reserve	Retained earnings	Total equity
Balance as at 1 January 2024	18,049	300	49,555	67,904
Total comprehensive income for the year
Net profit for the year 2024	–	–	2,113	2,113
Other comprehensive income
Defined benefit plan actuarial gain/(loss), net of tax	–	–	225	225
Total other comprehensive income	–	–	225	225
Total comprehensive income for the year	–	–	2,338	2,338
Balance as at 31 December 2024	18,049	300	51,893	70,242

	Attributable to owners of the Company
	Stated capital	Insurance reserve	Retained earnings	Total equity
Balance as at 1 January 2025	18,049	300	51,893	70,242
Total comprehensive income for the year
Net profit for the year 2025	–	–	6,245	6,245
Other comprehensive income
Defined benefit plan actuarial gain/(loss), net of tax	–	–	(122)	(122)
Total other comprehensive income	–	–	(122)	(122)
Total comprehensive income for the year	–	–	6,123	6,123
Transactions with owners, recorded directly in equity contribution by and distribution to owners
Dividends to equity share holders	–	–	(451)	(451)
Balance as at 31 December 2025	18,049	300	57,565	75,914

The notes on pages 211 to 282 form an integral part of these Financial Statements.