|
|
Appointed |
|
|
|
Appointed |
|
|
|
Appointed |
|
|
Director
|
|
|
| 31 December 2024 | ||
|---|---|---|
| Notes | $ | |
| TURNOVER |
|
|
| Cost of sales |
( |
|
| GROSS PROFIT |
|
|
| Administrative expenses |
( |
|
| Other operating income |
|
|
| OPERATING LOSS |
( |
|
| Income from participating interests |
( |
|
| Other interest receivable and similar income |
|
|
| Interest payable and similar charges |
( |
|
| LOSS BEFORE TAXATION |
( |
|
| Tax on Loss |
|
|
| LOSS AFTER TAXATION BEING LOSS FOR THE FINANCIAL PERIOD ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
|
| 31 December 2024 | ||
|---|---|---|
| $ | ||
| LOSS FOR THE FINANCIAL PERIOD |
( |
|
| OTHER COMPREHENSIVE INCOME FOR THE PERIOD | - | |
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
|
| 31 December 2024 | |||
|---|---|---|---|
| Notes | $ | $ | |
| FIXED ASSETS | |||
| Intangible Assets | 4 |
|
|
| Tangible Assets | 5 |
|
|
| Investments | 6 |
|
|
|
|
|||
| CURRENT ASSETS | |||
| Stocks | 7 |
|
|
| Debtors | 8 |
|
|
| Investments | 9 |
|
|
| Cash at bank and in hand |
|
||
|
|
|||
| Creditors: Amounts Falling Due Within One Year | 10 |
( |
|
| NET CURRENT ASSETS (LIABILITIES) |
( |
||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
||
| Creditors: Amounts Falling Due After More Than One Year | 11 |
( |
|
| NET ASSETS |
|
||
| CAPITAL AND RESERVES | |||
| Called up share capital | 12 |
|
|
| Share premium account |
|
||
| Other reserves |
|
||
| Profit and Loss Account |
( |
||
| SHAREHOLDERS' FUNDS | 32,251,281 | ||
|
Director
|
|
|
| 31 December 2024 | |||
|---|---|---|---|
| Notes | $ | $ | |
| CURRENT ASSETS | |||
| Investments | 9 |
|
|
|
|
|||
| NET CURRENT ASSETS (LIABILITIES) |
|
||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
||
| NET ASSETS |
|
||
| CAPITAL AND RESERVES | |||
| Called up share capital | 12 |
|
|
| Share premium account |
|
||
| Other reserves |
|
||
| SHAREHOLDERS' FUNDS | 148,547,195 | ||
|
Director
|
|
|
| Share Capital | Share Premium | Other reserves | Profit and Loss Account | Total | |
|---|---|---|---|---|---|
| $ | $ | $ | $ | $ | |
| As at 15 December 2023 |
|
|
( |
( |
(79,506,050) |
| Loss for the period and total comprehensive income | - | - | - |
( |
(36,789,863) |
| Arising on shares issued during the period |
|
132,953,186 | - | - | 132,953,186 |
| Movements in Capital contribution reserve | - | - | 15,594,008 | - | 15,594,008 |
| As at 31 December 2024 |
|
|
|
( |
32,251,281 |
| Share Capital | Share Premium | Other reserves | Total | |
|---|---|---|---|---|
| $ | $ | $ | $ | |
| As at 15 December 2023 |
|
|
|
1 |
| Arising on shares issued during the period |
|
132,953,186 | - | 132,953,186 |
| Movements in Capital contribution reserve | - | - | 15,594,008 | 15,594,008 |
| As at 31 December 2024 |
|
|
|
148,547,195 |
| inc. facilities and construction |
|
| Plant & Machinery |
|
| Motor Vehicles |
|
| Other | |||
|---|---|---|---|
| $ | |||
| Cost | |||
| As at 15 December 2023 |
|
||
| As at 31 December 2024 |
|
||
| Net Book Value | |||
| As at 31 December 2024 |
|
||
| As at 15 December 2023 |
|
||
| Land & Property | |||||
|---|---|---|---|---|---|
| inc. facilities and construction | Investment Properties | Plant & Machinery | Motor Vehicles | Total | |
| $ | $ | $ | $ | $ | |
| Cost | |||||
| As at 15 December 2023 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| Disposals |
( |
( |
( |
|
( |
| As at 31 December 2024 |
|
|
|
|
|
| Depreciation | |||||
| As at 15 December 2023 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| Disposals |
( |
|
( |
|
( |
| As at 31 December 2024 |
|
|
|
|
|
| Net Book Value | |||||
| As at 31 December 2024 |
|
|
|
|
|
| As at 15 December 2023 |
|
|
|
|
|
| Other | |
|---|---|
| $ | |
| Cost or Valuation | |
| As at 15 December 2023 |
|
| Additions |
|
| Disposals |
( |
| Revaluations |
( |
| As at 31 December 2024 |
|
| Provision | |
| As at 15 December 2023 |
|
| As at 31 December 2024 |
|
| Net Book Value | |
| As at 31 December 2024 |
|
| As at 15 December 2023 |
|
|
Name of undertaking
|
Registered Office
|
Class of Shares held
|
Direct Holding
|
Indirect Holding
|
|
Benares Holding Ltd
|
Chile
|
Ordinary
|
100.00%
|
-
|
|
Petra SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Inmobiliaria Casas de la Iglesia SpA
|
Chile
|
Ordinary
|
-
|
63.00%
|
|
Inmobilaria Las Frutillas SpA
|
Chile
|
Ordinary
|
-
|
50.00%
|
|
Asesorias e Inversiones Avios SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Inmobiliaria Locurro SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Ararat SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Inmobiliaria Candelaria Goyonechea SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Inmobiliaria Itahue SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Itahue Raices SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Puerto + Arquitectura SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Inmobiliaria Bilbao SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Inmobiliaria rodo SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Francisco de Aguirre SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Camoens SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
San Rafael SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
Reserva La Fusta SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
|
El Olivar de Manantiales SpA
|
Chile
|
Ordinary
|
-
|
100.00%
|
| 31 December 2024 | |
|---|---|
| $ | |
| Stock |
|
| Long term contracts |
|
|
|
|
| Group | Company | ||
|---|---|---|---|
| 31 December 2024 | 31 December 2024 | ||
| $ | $ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Other debtors | 18,677,070 | - | |
|
|
|
||
| Due after more than one year | |||
| Trade debtors |
|
|
|
| Amounts owed by group undertakings | 3,933,446 | - | |
| Other debtors | 14,492,241 | - | |
|
|
|
||
|
|
|
||
| Group | Company | ||
|---|---|---|---|
| 31 December 2024 | 31 December 2024 | ||
| $ | $ | ||
| Shares in subsidiaries |
|
|
|
| Group | ||
|---|---|---|
| 31 December 2024 | ||
| $ | ||
| Trade creditors |
|
|
| Other loans |
|
|
| Amounts owed to participating interests |
|
|
| Other creditors | 7,138,657 | |
| Taxation and social security |
|
|
|
|
||
| Group | ||
|---|---|---|
| 31 December 2024 | ||
| $ | ||
| Trade creditors |
|
|
| Other loans |
|
|
| Amounts owed to participating interests |
|
|
| Other creditors | 2,007,735 | |
|
|
||
|
Current
|
Non-Current
|
||
|
Company
|
Relationship
|
$
|
$
|
|
Peide Gestión Ambiental S.A.
|
Other related parties
|
157,402
|
|
|
Siena Activos Inmobiliarios SpA
|
Other related parties
|
3,016
|
|
|
Inm.y constructora Rosario Norte S.A.
|
Other related parties
|
3,433,531
|
|
|
Stone Paper SpA
|
Joint business
|
337,487
|
|
|
Asesorías y Gestión Inmobiliaria Gómez, Matte y Del Solar Limitada
|
Other related parties
|
2,011
|
|
Current
|
Non-Current
|
||
|
Company
|
Relationship
|
$
|
$
|
|
Seguros Vida Security Previsión S.A.
|
Other related parties
|
13,132,651
|
|
Amount
|
Effect on Earnings
|
||
|
Company
|
Detail
|
$
|
$
|
|
Siena Activos Inmobiliarios SpA
|
Business loans
|
(2,699,098)
|
0
|
|
Seguros Vida Security Previsión S.A.
|
Loans received
|
4,967,624
|
(199,965)
|
|
Siena Constructora S.A.
|
Business loans
|
(46,083)
|
0
|
|
Inm.y constructora Rosario Norte S.A
|
Loans granted
|
239,637
|
140,350
|