CTL 5 Year Summary
 
31-Dec-12 31-Dec-13 31-Dec-14
RWF ‘000s RWF ‘000s RWF ‘000s
Proforma statement of comprehensive income for Crystal Telecom*
Revenue
Share of profit of associate 2,429,508 718,053 1,217,927
Administrative expenses -61,239 -62,763 -66,219
Profit before income tax 2,368,269 655,290 1,151,708
Income tax expense
Profit for the year 2,368,269 655,290 1,151,708
Other comprehensive income
Total comprehensive income for the year  2,368,269 655,290 1,151,708
Proforma statement of financial position for Crystal Telecom**
       
Assets      
Non-current assets
Investment in associates 14,530,262 15,248,315 13,616,242
Total non-current assets 14,530,262 15,248,315 13,616,242
Current assets 
Cash and bank balances 188,112 126,873 114,110
Total current assets 188,112 126,873 114,110
       
Total assets 14,718,374 15,375,188 13,730,352
       
Equity and liabilities       
Equity attributable to owners
Share capital 278,750 278,750 278,750
Share premium 13,230,116 13,230,116 13,230,116
Retained earnings 1,148,269 1,803,559 155,267
Total equity  14,657,135 15,312,425 13,664,133
Liabilities 
Current liabilities
Other payables 61,239 62,763 66,219
Total current liabilities  61,239 62,763 66,219
Total liabilities  61,239 62,763 66,219
Total equity and liabilities  14,718,374 15,375,188 13,730,352
*The proforma statement of comprehensive income is a hypothetical illustration of what the financial performance of the company could have been had it been in existence from 1 January 2012 and had it held the 20% equity investment in MTN Rwandacell Limited that was held by Crystal Ventures Limited, its parent company, during that period. 
 
**The proforma statement of financial position is a hypothetical illustration of what the financial position of the company could have been had it been in existence at 31 December 2012, 2013 and 2014 and had it held the 20% equity investment in MTN Rwandacell Limited that was held by Crystal Ventures Limited, its parent company, during those dates.