Download PDF of this Print this section Email this to a friend

notes to the Consolidated financial statementsfor the year ended 30 June 2013

Group       Company
2013 
R’000 
2012 
R’000 
      2013 
R’000 
2012 
R’000 
     

21.

Retained earnings 

     
1 126 734  955 890       Retained profit at the end of the year  20 693  52 923 
             
Group           Company 
2013 
R’000 
2012 
R’000 
         2013
 R’000 
2012 
R’000 
     

22. 

Interest-bearing loans and borrowings 

     
        
22.1
Secured liabilities 
     
650 000  150 000        (a) Secured by securitisation of trade debtors (refer to note 18). The first tranche of R250 million is repayable on 30 June 2016, and is charged a floating interest rate of 185 bps above 3 month Jibar (2012: Nil). The second tranche of R400 million is repayable 30 June 2018, and is charged a fixed interest rate of 9,28% (2012: Nil).       
24 236  30 609        (b) Secured by plant and equipment with a book value of R26,4 million (2012: R44,5 million). Repayable in monthly instalments. Payments due within the next year are R10,57 million (2012: R8,9 million). Variable interest rate portion: 7,55% – 10,0% (2012: 8,05% – 10,5%). Maturity: between May 2014 and March 2022. Fixed interest rate portion 9,0% and 10,5% (2012: 9,0% and 10,5%).       
674 236  180 609        Total secured liabilities        
             
        
22.2 
Unsecured liabilities  
     
–  259 382        (a) Debt portion of preference share capital:
On 8 June 2012 the Memorandum of Incorporation of the Company was amended (by way of special resolutions) to gross up the preference dividend rate, from 90% of the average prime rate, to 99% of the average prime rate. The preference shares were redeemed on 3 June 2013.  
–  259 382 
5 824  –        (b) Unsecured loan from Merchant West, interest is charged at 6,96%, and is repayable in quarterly instalments with a final payment on 1 October 2015.  –  – 
17 262  625        (c) Bank overdraft 
Repayable on demand. The full outstanding amount is repayable within one year. Variable interest rate: 8,5% (2012: 9%). 
–  – 
141 964  2 446      (d) Call loans
Variable interest rate: 5,75% – 6,85% (2012: 6,25% – 7,35%).   
–  – 
165 050  262 453          Total unsecured liabilities   –  259 382 
839 286  443 062          Total secured and unsecured liabilities  –  259 382 
              Current portion transferred to current liabilities:        
9 848  158 923          Secured liabilities       
162 798  262 453          Unsecured liabilities  –  259 382 
172 646  421 376          Total current portion transferred to current liabilities –  259 382 
666 640  21 686          Total non-current interest-bearing borrowings –  – 
839 286  443 062          Total current portion transferred to current liabilities  –  259 382 
             
Group           Company 
2013
 R’000 
2012 
 R’000 
         2013
R’000 
2012 
R’000 
     

23.

Provisions 

     
        
23.1 
Long-service bonus 
     
            The projected-credit method is used for the calculation of the long-service bonus provision. Payments are recognised as utilisations.        
            The determination of the long-service bonus is based on the following assumptions:        
6 474  6 534        Active members       
8,3%  7,7%        Salary escalation ratio       
8,5%  8,9%        Discounting rate       
65  65        Normal retirement age       
31 033  32 096        Balance at the beginning of the year        
7 682  6 426        Amounts provided        
(9 664) (7 489)       Amounts utilised       
29 051  31 033        Total long-service bonus provision        
            Refer to note 34 for further detail on the long-service bonus provision .       
        
23.2 
Leave pay 
     
            A provision for leave pay is recognised for the number of days leave due to employees at 30 June valued at a rate per day based on the basic salary of each employee at 30 June. Leave payments are recognised as utilisations.       
42 780  40 478        Balance at the beginning of the year       
15 190  7 269        Amounts provided        
517  –        Acquisition of subsidiary       
(6 303) (4 967)       Amounts utilised       
52 184  42 780        Total leave pay provision       
        
23.3 
Total provisions  
     
61 222  61 637        Long-term portion       
20 013  12 176        Short-term portion transferred to current liabilities        
81 235  73 813        Total long-term and short-term provisions       
                    
Group            Company 
2013 
R’000 
2012 
R’000 
          2013 
R’000 
2012 
R’000 
     

24.

Trade and other payables  

     
1 098 669  1 147 039     Trade payables  17 339  1 616 
138 823  144 791     Other payables  1 394  1 793 
1 662  8 802     Interest payable  1 662  8 802 
4 208  23 066     Payable to joint ventures   –  – 
–  –     Inter company loan Clover SA –  214 
1 243 362  1 323 698     Total trade and other payables 20 395  12 425 
9 267  6 904     Non-current portion transferred to non-current liabilities        
1 234 095  1 316 794     Current portion 20 395  12 425 
1 243 362  1 323 698     Total trade and other payables  20 395  12 425 
         The terms for trade payables range from 7 days after date of invoice to 45 days after month-end. Interest is payable on a monthly basis. Payables to joint ventures range from 30 days to 45 days after the end of the month in which the transaction took place.       
     

25.

Dividends declared and paid

     
         Dividends paid to preference shareholders are recognised as finance cost (refer to note 6.6).        
         During the year equity dividends were declared as follows:        
41 912  53 734     To ordinary shareholders 41 912  53 734 
                   
Cents per share  Cents per share            Cents per share  Cents per share 
23,4  30,0     To ordinary shareholders   23,4  30,0 
         
Group            Company 
2013
R’000 
2012 
 R’000 
          2013
 R’000 
2012 
R’000 
     

26.

Notes to the statement of cash flows  

     
        
26.1 
Tax paid  
     
(5 672) (243)      Amount unpaid at the beginning of the year   (333) 237  
(89 741) (49 948)      Taxation charged in statement of comprehensive income, excluding deferred taxation   (10 979) (18 277)
12 035  –       Taxation charged through statement of changes in equity, excluding deferred taxation       
17 397  5 672       Amount due at the end of the year   (807) 333 
(65 981) (44 519)      Total tax paid   (12 119) (17 707)
     

27.

Pensions and other post-employment benefit plans  

     
        
27.1 
Defined-benefit fund 
     
           

The fund is a defined-benefit fund and was actuarially valued on 30 June 2013. The actuarial method used in determining the cost of the retirement benefits is the same as those used in previous calculations. The assumptions regarding deaths, interest rates, salary increases, retirements, resignations and administration costs were all based on generally accepted standards for the industry. The fair value of the assets of the fund of R13,52 million (2012: R13,62 million), exceeded the actuarial present value of promised retirement benefits of R7,1 million (2012: R6,86 million). 

The surplus has not been accounted for, as it accrues to the members of the fund. The Group policy is to fund any deficit in accordance with the Pension Funds Act of 1956 and published regulations issued by the Registrar of Financial Services from time to time. The fund is subject to the same Act which requires an actuarial valuation every three years. Number of members on 1 July 2013: 5 (1 July 2012: 7). The fund closed for new entrants on 1 July 1994. 

     
        
27.2 
Defined-contribution funds 
     
            27.2.1 Clover SA pension fund       
            This is a defined-contribution fund. The value of this fund determines the benefits which accrue to members. The Group has no obligation other than its normal contributions. Number of members on 30 June 2013: 966 (30 June 2012: 983).       
            27.2.2 Clover SA provident fund       
            This is a defined-contribution fund. The value of the fund determines the benefits which accrue to members. The Group has no obligation other than its normal contributions. Number of members on 30 June 2013: 5 546 (2012: 5 643)      
        
27.3 
Amounts recognised in profit or loss 
     
            Contributions for the Group for the current year:        
96  104        Defined-benefit fund        
31 012  26 616        Pension fund      
45 553  40 598        Provident fund      
76 661  67 318        Total contributions recognised in profit or loss       
         
Group           Company 
2013 
R’000 
2012 
R’000 
         2013
R’000 
2012 
R’000 
     

28.

Commitments and contingencies  

     
        
28.1 
Commitments 
     
            28.1.1 Operating lease commitments – Group as lessee       
            The Group entered into an outsourcing agreement whereby the Group is provided with distribution and milk collection vehicles. The Group also entered into commercial leases on motor vehicles and machinery. These leases have an average life of between three and ten years, with renewal options included on some of the contracts. There are no restrictions placed upon the lessee by entering into these lease contracts.       
            Future minimum lease payments are as follows:        
262 844  229 985        Within one year        
926 760  804 429        After one year but not more than five years        
1 591 345  1 430 344        More than five years        
2 780 949  2 464 758        Total lease payments payable        
            28.1.2 Operating lease commitments – Group as lessor       
            The Group has entered into commercial property leases on its investment property portfolio, consisting of the Group’s surplus offices and manufacturing buildings. These non-cancellable leases have remaining terms of between one and six years. All leases include a clause to enable upward revision of the rental charge on an annual basis according to prevailing market conditions.       
            Future minimum rentals receivable under non-cancellable operating leases as at 30 June 2013 are as follows:        
3 253  4 999        Within one year        
9 731  7 810        After one year, but not more than five years       
–  –        More than five years       
12 984  12 809        Total minimum lease payments      
               
     Group 2013  Group 2012 
     Minimum
payments
R’000 
Present
value
of
 payments
R’000 
Minimum
payments
R’000 
Present
value
of
 payments
R’000 
  28.1.3 Finance leases and hire purchase agreements             
  The Group has finance leases and hire purchase contracts for various items of plant, machinery and vehicles. These leases have no terms of renewal, purchase options or escalation clauses.             
  Future minimum lease payments with the present value of the net minimum lease payments are as follows:              
  Within one year  14 852  13 420  10 598  8 922 
  After one year but not more than five years  19 003  16 640  24 992  21 686 
  Total minimum lease payments  33 855  30 060  35 590  30 608 
  Less: Amounts representing finance charges  (3 795) –  (4 982) – 
  Present value of minimum lease payments  30 060  30 060  30 608  30 608 
                
Group         Company 
2013 
R’000 
2012 
R’000 
       2013  R’000  
2012 
R’000 
          28.1.4 Capital commitments       
127 854  223 603      Capital expenditure authorised and contracted for       
84 126  41 558      Capital expenditure authorised but not contracted for       
211 980  265 161      Total capital commitments       
          Commitments will be spent within the next three to four years. The capital expenditure will be funded from Group funds.        

                   
Group           Company 
2013
  R’000 
2012 
  R’000 
         2013 
  R’000 
2012 
  R’000 
     

29. 

Related party disclosure 

     
         Transactions with related parties are made at market related prices. Outstanding balances at the year-end are unsecured. No interest is paid on current accounts. Interest is payable on borrowings by the holding company from subsidiary companies at prime. Where the holding company lends money to subsidiary companies interest is charged at prime plus 1%. There have been no guarantees provided or received for any related party receivables or payables. During the year under review, the loans from Clover SA to Clover West Africa of R35,6 million and to Clover Namibia of R4 million were impaired. (2012: R Nil). This assessment is undertaken each financial year through examining the financial position of the related party and the market in which the related party operates.       
        
29.1 
With regard to operating activities with subsidiaries and joint ventures, the following transactions took place during the year: 
     
           (a) Fees earned by CIL for services rendered to Group Companies       
45 411  41 096         Clover SA  45 411  41 096 
45 411  41 096        Total fees earned by CIL for services rendered to Group Companies  45 411  41 096 
            (b) Fees earned by Clover SA for services rendered to Group Companies       
3 957  3 749          Clover Botswana       
5 723  5 611          Clover Fonterra      
14 973  27 916          Clover Manhattan      
24 653  37 276        Total fees earned by Clover SA for services rendered to Group Companies      
            (c) Finance income received by Clover SA from Group Companies       
3 855  –          Clover West Africa       
178  170          Clover Namibia       
47  –          CFI       
4 080  170        Total finance income received by Clover SA from Group Companies       
            (d) Amounts owing by Clover SA to Group Companies      
380 789  575 140          Clover Industries  380 789  575 140 
34 777  37 255          Clover Fonterra  –  – 
102  96          Lactolab  –  – 
17 299  –          RBC  –  – 
–  10 408          Clover Manhattan  –  – 
–  544          Clover Swaziland  –  – 
432 967  623 443        Total amounts owing by Clover SA to Group Companies  380 789  575 140 
                    
Group           Company 
2013 
  R’000 
2012 
  R’000 
         2013 
  R’000 
2012 
  R’000 
            (e) Amounts due to Clover SA from Group Companies       
286 264  1 064 553          Clover Capital       
52 306  32 481          Clover West Africa      
178 363  –          RBC       
52  70          Lactolab       
1 695  –          Clover Swaziland       
30 221  8 103          Clover Fonterra       
43 691  27 220          Clover Botswana       
28 241  16 199          Clover Namibia       
–  9 067          Clover Manhattan       
620 833  1 157 693        Total amounts due to Clover SA from Group Companies       
            (f) Amounts due to CIL from Group Companies       
380 789  575 140          Clover SA  380 789  575 140 
1 480          CIL Share Purchase Trust  1 480 
380 795  576 620        Total amounts due to CIL from Group Companies  380 795  576 620 
            (g) Clover SA received the following dividends during the year from Group Companies:       
3 296  6 476          Clover Fonterra Ingredients       
780  378          Lactolab       
18 274  2 443          Clover Manhattan       
22 350  9 297        Total dividends received by Clover SA from Group Companies       
            (h) CIL received the following dividends during the year from Group Companies       
–  190 000          Clover SA  –  190 000 
–  190 000        Total dividends received by CIL from Group Companies  –  190 000 
                    
Group           Company 
2013
R’000 
2012 
R’000 
         2013 
 R’000 
2012 
R’000 
        
29.2 
The following transactions regarding the securitisation of debtors took place during the year between Clover SA and Clover Capital: 
     
27 756  27 550        Net finance cost paid by Clover SA to Clover Capital       
10 351 193  9 236 322        Debtors sold to Clover Capital       
(10 335 343) (9 123 177)       Receipts from Clover Capital       
        
29.3 
With regard to business done with Non-executive Directors or legal entities that are related to them, the following transactions took place: 
     
            Milk purchased from the following Non-executive Directors by Clover SA:       
2 624  4 467        JAH Bredin (resigned 30 November 2012)      
3 427  6 047        HPF Du Preez (resigned 30 November 2012)      
4 223  3 737        MG Elliott       
26 290  23 648        JC Hendriks (Dr)      
71 273  59 633        WI Büchner       
27 797  25 995        NA Smith        
135 634  123 527        Total milk purchased from Non-executive Directors       
            Refer to note 33 for more information regarding compensation of Directors and key management personnel.      
           
Group           Company 
2013
 R’000 
2012 
R’000 
         2013 
R’000 
2012 
R’000 
        
29.4 
Loans outstanding to Directors and senior management 
     
            Executive Director       
25 538  25 822        JH Vorster  25 538  25 822 
–  11 621        HB Roode (retired 30 June 2013) –  11 621 
6 774  11 718        CP Lerm (Dr) 6 774  11 718 
–  5 330        LJ Botha  –  5 330 
            Other Executives       
–  930        H Lubbe  –  930 
2 536  2 453        JHF Botes (Dr) 2 536  2 453 
34 848  57 874        Total  34 848  57 874 
            Refer to note 17 for more details around the terms of the loans.       
   

30. 

Financial instruments

   The Group treasury function does not operate as a profit centre, but rather provides financial services to the divisions and Group companies, coordinates access to credit and loan facilities and manages the financial risks relating to the Group’s operations. The Group’s objective in using financial instruments is to reduce the uncertainty over future cash flows arising from movement in currency and interest rates. Currency and interest rate exposure is managed within Board-approved policies and guidelines which restrict the use of derivatives to the hedging of specific underlying currency and interest rate exposures. 
  
30.1 
Financial risk management 
     

The Group has exposure to the following risks from its use of financial instruments: 

– credit risk
– liquidity risk
– market risk: foreign currency and interest rate risk 

This note presents information about the Group’s exposure to each of the above risks, the Group’s objectives, policies and processes for measuring and managing risk and the Group’s management of capital. Further quantitative disclosures are included throughout these consolidated and separate financial statements.

The Board of Directors has overall responsibility for the establishment and oversight of the Group’s risk management framework. The Audit and Risk Committee, is responsible for developing and monitoring the Group’s risk management policies. The Committee reports regularly to the Board of Directors on its activities.  

The Group’s risk management policies are established to identify and analyse the risks faced by the Group, to set appropriate risk limits and controls and to monitor risks and adherence to limits. Risk management policies and systems are reviewed regularly to reflect changes in market conditions and the Group’s activities. The Group, through its training and management standards and procedures, aims to develop a disciplined and constructive control environment in which all employees understand their roles and obligations.

The Audit and Risk Committee is assisted in its oversight role by Clover Risk Management, assisted by KPMG Services (Pty) Limited. Risk Management undertakes both regular and ad hoc reviews of risk management controls and procedures, the results of which are reported to the Committee.  

      (i)

Credit risk management 
Credit risk is the risk of financial loss to the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations and arises principally from the Group’s receivables from customers and investment securities. 

Credit risk primarily relates to potential exposure on bank and cash balances, investments and trade receivables. The Group limits its exposure arising from money market and derivative instruments by only dealing with well-established financial institutions of high credit standing. The Group is exposed to credit risk in the form of trade receivables. The maximum exposure is the carrying amount as disclosed in note 30.5. Historically, Group bad debts have been negligible and the management of debtors payment terms have been very successful. Trade receivables comprise a large number of debtors, but with significant concentration in value on the country’s major retail and wholesale chains, credit is extended in terms of the Group’s credit policies. In the opinion of the Board there was no significant credit risk at year-end which had not been adequately provided for. 

The Group limits its exposure to credit risk by only investing in reputable institutions with high credit ratings. 

The Group’s exposure to credit risk is influenced mainly by the individual characteristics of each customer. The demographics of the Group’s customer base, including the default risk of the industry and country in which customers operate, has less of an influence on credit risk. Approximately 72,5% (2012: 71,4%) of the Group’s credit sales is attributable to sales transactions with the major national chain stores of good credit standing. However, geographically there is no concentration of credit risk. 

The responsibility for effective credit management rests with the Chief Financial Officer. The granting of credit is governed by a policy for the approval and authorisation levels for new credit applications and revision of credit limits. 

The credit policy requires that each new customer is analysed individually for creditworthiness before the Group’s standard payment and delivery terms and conditions are offered. Any variations in authorisation levels must be approved in terms of the credit policy. The review includes obtaining and evaluating trade references, bank codes, financial statements and trade history. Depending on the customer profile and credit limit required, further information on Directors and a credit bureau report will be obtained. With the exception of the major national chain stores, where credit risks are assessed as low, credit limits are established for each customer, which represents the maximum open amounts.  

Most of the Group’s customers have been transacting with the Group for many years and the Group has had a steady customer base. In monitoring customer credit risk, customers are grouped accordingly to their credit characteristics, including whether they are chain stores, general trade or wholesalers. 

Additional credit is withheld from customers, excluding the major national chain stores, that have defaulted on their payments, until the situation has been resolved. 

The Group establishes an allowance for impairment that represents its estimate of incurred losses in respect of trade and other receivables and investments. The main component of this allowance is a specific loss component that relates to individually significant exposures. 

As a general rule, sureties must be obtained for all new accounts, unless the Group waives its rights in this regard, backed by a low credit risk assessment. 

Foreign customers are managed by ensuring that all exports are paid for in cash up front or suitable guarantees are provided for payment prior to shipping. The current year guarantees decreased primarily due to guarantees issued in the prior year to foreign supplier on the import of capital equipment. 

   
Guarantees  2013
Rm 
2012 
Rm 
Muncipalities  16,13  6,91 
Other  0,48  64,40 
   16,61  71,31 
   
(ii)
Liquidity risk management

Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. The Group’s approach to managing liquidity is to ensure that it will always have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions. 

The Group manages liquidity risk by monitoring actual and budgeted cash flows and ensuring that adequate borrowing facilities are maintained. 

The Group ensures that it has sufficient cash on demand to meet expected operational demands, including the servicing of financial obligations; this excludes the potential impact of extreme circumstances that cannot reasonably be predicted, such as natural disasters. In addition the Group maintains the lines of credit as can be viewed in note 22.2 

The Group monitors the liquidity risk using a recurring liquidity planning tool. This tool considers the maturity of both its financial investments and financial assets and projected cash flows from operations. 

The Group’s objective is to maintain a balance between continuity of funding and flexibility through the use of bank overdrafts, bank loans, finance leases, funding through securitisation of debtors book and hire purchase contracts. The Group’s policy is that not more than 25% (2012: 25%) of long-term borrowings should mature in the next 12-month period. 2% (2012: 95,1%) of the Group’s long-term debt will mature in less than one year at year-end based on the carrying value of borrowings reflected in the financial statements. 

Trade creditors form an important part of the short-term financing of the Group’s working capital. Careful management and control of trade creditors is applied to ensure maximum use of what is viewed as interest-free debt. 

`   (iii)
Market risk management 

Market risk is the risk that changes in market prices such as foreign exchange rates and interest rates will affect the Group’s income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising the return of risk. 

The Group buys and sells derivatives in the ordinary course of business in order to manage market risks. All such transactions are carried out within the guidelines set by the Risk Management Policy.

    (iv)
Foreign currency risk management 

The Group is exposed to currency risk on sales and purchases that are denominated in a currency other than the respective functional currencies of Group entities. Currencies primarily exposed to from time to time are the Euro, US Dollar, Botswana Pula, British Pound and the Nigerian Niara. Certain exchange rate exposures are hedged through the use of forward exchange contracts. The Group has entered into certain forward exchange contracts on foreign commitments not yet due. 

The Group hedges amounts greater than R2 million (2012: R200 000) denominated in a foreign currency. Forward exchange contracts are used to hedge currency risk, most with a maturity of less than one year from the reporting date. When necessary, forward exchange contracts are rolled over at maturity.

   

Foreign currency sensitivity 

The following table demonstrates the sensitivity to a reasonably possible change in exchange rates of the Euro, US Dollar and the Pula. The Group’s exposure to foreign currency changes for all other currencies is not material.

 

Group 2013       Group 2012 
Change
in rate   
Effect on
profit
before
tax
R’000 
Effect
on
equity
R’000 
     Change
in rate   
Effect on
profit
before
tax
R’000 
Effect on
equity
R’000 
           Forward exchange contracts open on reporting date          
+30%          Rand – strengthening  +30%       
   306       Profit on Euro     –    
   –       Profit on US Dollar     588    
-30%          Rand – weakening  –30%       
   (306)      Loss on Euro     –    
   –       Loss on US Dollar     (588)   
           Foreign subsidiaries – equity          
+10%          Rand – strengthening  +10%       
      (8 452)   Loss on Pulas        (5 496)
-10%          Rand – weakening   –10%       
      8 452    Profit on Pula’s        5 496 
 
(v)
Interest rate risk management 
  The Group’s exposure to the risk of changes in market interest rates relates primarily to the Group’s interest-bearing loans and borrowings with fixed and variable rates. The risk is managed by maintaining an appropriate mix of fixed and floating rates. 
 
GROUP               GROUP 
2013 
R’000 
             2012 
R’000 
           At the reporting date the interest rate profile of the Group’s interest-bearing financial instruments was:      
413 396          Fixed-rate instruments    158 196 
425 890          Variable-rate instruments    284 866 
839 286               443 062 
           Interest rate sensitivity      
           An increase/decrease of 100 basis points (2012: 100 basis points) in interest rates at the reporting date would have affected profit before taxation, by the amounts shown below. This analysis assumes that all other variables, in particular foreign currency rates, remain constant. The analysis is performed on the same basis for the prior year.      
           Increase of 100 basis points      
(4 259)         Decrease in profit before tax    (2 849)
           Decrease of 100 basis points      
4 259          Increase in profit before tax    2 849 
             
GROUP               GROUP 
2013 
R’000 
             2012 
R’000 
           (vi)
Share price risk management

The Group is affected by the movement in its share price due to the share appreciation rights issues to management. The Group entered into forward share purchases to hedge 2 132 695 of the share appreciation right issued to management. Refer to note 14 for more detail.  

    
           Forward share purchases sensitivity      
           An increase/decrease of 10 percent (2012: 10 percent) in the share price at the reporting date would have affected profit before taxation by the amounts shown below. This analysis assumes that all other variables remain constant.      
           Increase of 10 percent in share price      
3 551          Increase in profit before tax    2 922 
           Decrease of 10 percent in share price      
(3 551)         Decrease in profit before tax    (2 922)
           (vii)
Diesel price risk management

The Group is affected by the volatility of the diesel price. Its operating activities require the ongoing purchase of diesel for logistic purposes. 

Based on a six month forecast of the required diesel supply, the Group hedged the purchase price of diesel using a Zero Cost Collar linked to the Rand Ice Gas Oil Price. The Group entered into a Zero Cost Collar for 1,67 million litres per month over a period of six months, beginning 3 February 2012 and ending 26 July 2012. At year-end the Group had no exposure to the Diesel Zero Cost Collar. 

    
           Diesel zero cost collar sensitivity      
           An increase/decrease of 10 percent (2012: 10 percent) in the diesel price at the reporting date would have affected profit before taxation, by the amounts shown below. This analysis assumes that all other variables remain constant.      
           Increase of 10 percent in diesel price      
–          Increase in profit before tax    550 
           Decrease of 10 percent in diesel price      
–          Decrease in profit before tax    (940)
       
30.2 
Capital management 
    
           Capital consists of ordinary share capital, as well as ordinary share premium.      
           A combination of retained earnings, senior debt, preference shares, term asset finance, commodity finance and general banking facilities are used to fund the business. The bulk of the Group’s debtors forms part of a securitisation programme. This programme came into effect during 2001. Senior debt raised by the programme currently amounts to R650 million (2012: R150 million). The securitisation provides access to senior debt equal to 74,5% (2012: 74,5%) of the debtors’ book.      
           The Board seeks to maintain a balance between the higher returns that might be possible with higher levels of borrowings. The Group’s target is to achieve a return on shareholders’ equity of at least 20% in the medium to long term. A return of 11,9% (2012: 11,3%) was achieved. In comparison the weighted average interest expense on interest-bearing borrowings was 8,8% (2012: 9,9%).      
                  
Group             Company   
Carrying
amount
 2013
 R’000 
Fair
value
 R’000 
                     Carrying
amount
 2013
 R’000 
Fair
value
 R’000 
        
30.3 
Fair value 
     
            The fair value of financial assets and liabilities, together with the carrying amounts shown in the statement of financial position, are as follows:        
            Financial assets        
1 010 322  1 010 322        Loans and receivables  415 827  415 827 
132  132        Derivatives not designated as hedges  –  – 
718 062  718 062        Cash and short-term deposits  21 998  21 998 
1 728 516  1 728 516        Total financial assets  437 825  437 825 
            Financial liabilities        
2 082 648  2 082 648        Loans, trade and other payables  20 395  20 395 
250  250        Derivatives not designated as hedges  –  – 
2 082 898  2 082 898        Total financial liabilities   20 395  20 395 
                    
GROUP 2012             COMPANY 2012 
            Financial assets       
1 022 626  1 022 626        Loans and receivables  640 859  640 859 
173  173        Derivatives not designated as hedges  –  – 
711 470  711 470        Cash and short-term deposit  42 955  42 955 
1 734 269  1 734 269        Total financial assets   683 814  683 814 
            Financial liabilities        
1 766 761  1 766 760        Loans, trade and other payables   271 806  271 806 
4 308  –        Derivatives not designated as hedges  –  – 
1 771 069  1 766 760        Total financial liabilities   271 806  271 806 
           

The carrying amount of these financial assets and liabilities is a reasonable approximation of fair value.

Long-term fixed-rate variable-rate borrowings are evaluated by the Group based on parameters such as interest rates and repayment periods as at year-end, the carrying amounts of the borrowings are not materially different from the calculated fair value.  

     
                 
 
GROUP 2013          
0-6 months
R’000 
6-12 months
R’000 
1-2 years
R’000 
2-5 years
R’000 
5 years
R’000 
Total
R’000 
        
                    
30.4 
Liquidity risk  
                        Maturity profile of financial instruments 
                        The maturity profile of the financial instruments is summarised as follows for the Group: 
                        Financial liabilities 
5 953  4 990  8 684  2 494  2 116  24 237        Secured loans  
27 385  27 133  54 620  780 651  –  889 789        Secured by securitisation of trade debtors  
143 180  1 260  3 347  –  –  147 787        Unsecured loans  
17 262  –  –  –  –  17 262        Bank overdrafts  
1 221 910  12 185  8 238  1 029  –  1 243 362        Trade and other payables  
1 415 690  45 568  74 889  784 174  2 116  2 322 437        Total financial liabilities  
                          
GROUP 2012          
                        Financial liabilities 
4 459  4 464  11 293  7 557  2 836  30 609        Secured loans  
9 849  154 817  –  –  –  164 666        Secured by securitisation of trade debtors  
10 957  268 771  –  –  –  279 728        Unsecured loans  
3 072  –  –  –  –  3 072        Bank overdrafts  
1 290 331  26 463  4 603  2 301  –  1 323 698        Trade and other payables  
1 318 668  454 515  15 896  9 858  2 836  1 801 773        Total financial liabilities  
                          
COMPANY 2013          
0-6 months
R’000 
6-12 months
R’000 
1-2 years
R’000 
2-5 years
R’000 
5 years
R’000 
Total
R’000 
        
                        The maturity profile of the financial instruments is summarised as follows for the Company:  
                        Financial liabilities  
20 395  –  –  –  –  20 395        Trade and other payables  
20 395  –  –  –  –  20 395        Total financial liabilities  
                          
COMPANY 2012          
                        Financial liabilities  
–  259 382  –  –  –  259 382        Unsecured loans  
12 424  –  –  –  –  12 424        Trade and other payables 
12 424  259 382  –  –  –  271 806        Total financial liabilities  
                          
   
Group           Company 
Carrying value
2013  R’000 
Carrying value
2012 R’000 
         Carrying value
2013  R’000 
Carrying value
2012 R’000 
        
30.5 
Credit risk 
     
            Exposure to credit risk        
            The carrying amount of financial assets represents the maximum exposure to credit risk.       
            Financial assets per class       
907 140  874 476        Trade receivables  –  – 
99 313  128 580        Other receivables  415 827  640 859 
718 062  711 470        Cash and short-term deposits  21 998  42 955 
1 724 515  1 714 526        Total financial assets   437 825  683 814 
            Trade receivables       
            The maximum exposure to credit risk for trade receivables at the reporting date by customer type was as follows:       
657 254  624 604        Retail chain stores/Wholesale       
101 956  88 123        Chain stores       
147 930  161 749        Industrial/Catering/General trade       
907 140  874 476        Total       
            The ageing of trade receivables at the reporting date is as follows:       
852 421  837 845        Neither past due not impaired       
43 654  34 713        Past due, but not impaired 0 – 30 days       
7 893  1 453        Past due but not impaired 31 – 120 days       
3 172  465        Past due but not impaired 120 days       
907 140  874 476        Total       
            The movement in the allowance for impairment in respect of trade receivables during the year was as follows:       
1 539  1 325        Balance at the beginning of the year       
2 555  214        Increases in impairments       
(785) –        Impairment loss written off/Unused amounts reversed       
3 309  1 539        Balance at the end of the year       
            The allowance accounts in respect of trade receivables are used to record impairment losses unless the Group is satisfied that no recovery of the amount owing is possible; at that point the amount considered irrecoverable is written off against the financial asset directly.       
            The impairment loss written off relates to customers defaulting on payments and being handed over to lawyers for recovery.