Namespace |
Primary Items |
Dimensions |
Members |
Total |
---|---|---|---|---|
Total |
Severity | Code | Message |
---|
Concept | Reported Value | Minimum | Maximum | ||
---|---|---|---|---|---|
12 Months to | 12 Months to | ||
31 Dec 2024 | 31 Dec 2023 | ||
Notes | £ | £ | |
Rental income | |||
Service charge income | |||
Service charge expenditure | ( ) | ( ) | |
Net Rental Income | |||
Administrative and other expenses | |||
Investment management fee | 4 | ( | ( |
Other direct property operating expenses | 4 | ( ) | ( ) |
Net Impairment gain on trade receivables | 4 | ( ) | |
Fees associated with strategic review and aborted merger | 4 | ( | ( |
Fees associated with managed wind-down and portfolio disposal | 4 | ( ) | |
Other administration expenses | 4 | ( ) | ( ) |
Total administrative and other expenses | ( ) | ( ) | |
Operating profit before changes in fair value of investment properties | |||
Valuation loss from investment properties | 7 | ( ) | |
Valuation gain/(loss) from land | 8 | ( | |
Estimated costs arising from future disposal | ( ) | | |
Loss on disposal of subsidiaries | 10 | ( ) | |
Loss on disposal of investment properties | 7 | ( | ( |
Operating loss | ( ) | ( ) | |
Finance income | 5 | ||
Finance costs | 5 | ( ) | ( ) |
Loss for the year before taxation | ( ) | ( ) | |
Taxation | |||
Tax charge | 6 | ( | |
Loss for the year, net of tax | ( ) | ( ) | |
Other comprehensive ( loss ) / income | |||
Movement in fair value on swap | 15a | ( ) | |
Movement in fair value on interest rate cap | 15b | ( ) | |
Total other comprehensive ( loss ) /gain | ( ) | ||
Total comprehensive loss for the year, net of tax | ( ) | ( ) | |
Loss per share | 2024 ( p ) | 2023 ( p ) | |
Basic and diluted loss per share | 20 | ( ) | ( ) |
31 Dec 24 | 31 Dec 23 | ||
Assets | Notes | £ | £ |
Non-current assets | |||
Investment properties | 7 | ||
Lease incentives | 7 | ||
Land | 8 | ||
Interest rate cap | 15b | ||
Rental deposits held on behalf of tenants | |||
Current Assets | |||
Investment property held for sale | 9 | ||
Land | 8 | ||
Trade and other receivables | 11 | ||
Cash and cash equivalents | 12 | ||
Interest rate cap | 15b | ||
Total assets | |||
Liabilities | |||
Current liabilities | |||
Trade and other payables | 13 | ||
Distributions payable | 21 | ||
Non-current liabilities | |||
Bank borrowings | 14 | ||
Obligations under finance leases | 16 | ||
Rental deposits due to tenants | |||
Total liabilities | |||
Net assets | |||
Equity | |||
Capital and reserves attributable to Company’s equity holders | |||
Share capital | 18 | ||
Treasury share reserve | 18 | ( | ( |
Redeemable Bonus Share issue | 18 | ( ) | |
Retained Earnings | 19 | ||
Capital reserves | 19 | ( | ( |
Other distributable reserves | 19 | ||
Total equity | |||
2024 ( p ) | 2023 ( p ) | ||
NAV per share | 22 |
Notes | Share capital | Treasury | Redeemable | Retained | Capital | Other | Total equity | |
Shares | Bonus Shares | earnings | reserves | distributable | ||||
reserves | ||||||||
£ | £ | £ | £ | £ | £ | £ | ||
Opening balance | ( | ( | ||||||
Loss for the year | ( | ( | ||||||
Other comprehensive gain | ||||||||
Total comprehensive loss for the year | ( | ( | ||||||
Redeemable Bonus Shares | ( | ( | ||||||
Dividends paid | 21 | ( ) | ( ) | |||||
Dividends payable | 21 | ( ) | ( ) | |||||
Valuation loss from land | 8 | ( | ||||||
Reclassified from Other distributable reserves | ( | |||||||
Transfer between reserves | ( | |||||||
Loss on disposal of subsidiaries | ( | |||||||
Loss on disposal of investment properties | 7 | ( | ||||||
Balance at | | ( ) | ( ) | | ( ) |
Notes | Share capital | Treasury | Redeemable | Retained | Capital | Other | Total equity | |
Shares | Bonus Shares | earnings | reserves | distributable | ||||
reserves | ||||||||
£ | £ | £ | £ | £ | £ | £ | ||
Opening balance 1 January | ( | |||||||
2023 | ||||||||
Loss for the year | ( ) | ( ) | ||||||
Other comprehensive loss | ( | ( | ||||||
Total comprehensive loss for the year | ( | ( | ( | |||||
Dividends paid | 21 | ( ) | ( ) | |||||
Valuation loss from investment properties | 7 | ( | ||||||
Valuation loss from land | 8 | ( ) | ||||||
Reclassified from Other distributable reserves | ( | |||||||
Loss on disposal of investment properties | 7 | ( | ||||||
Balance at 31 December 2023 | ( | ( |
12 months to | 12 months to | ||
31 Dec 2024 | 2023 | ||
Cash flows from operating activities | Notes | £ | £ |
Loss for the year before taxation | ( | ( | |
Movement in lease incentives | ( ) | ||
Movement in trade and other receivables | |||
Movement in trade and other payables | ( ) | | |
Finance costs | 5 | ||
Finance income | 5 | ( ) | ( ) |
Valuation loss from investment properties | 7 | ||
Valuation loss from land | 8 | ( ) | |
Estimated costs arising from future disposal | |||
Loss on disposal of subsidiaries | 10 | ||
Loss on disposal of investment properties | 7 | ||
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Finance income | 5 | ||
Purchase of investment properties | 7 | ( ) | |
Purchase of land | 8 | ( | ( |
Capital expenditure on investment properties | 7 | ( ) | |
Net proceeds from disposal of investment properties | 7 | ||
Net proceeds from disposal of subsidiaries | 10 | ||
Net cash ( outflow ) /inflow from investing activities | ( ) | ||
Cash flows from financing activities | |||
Bonus share distribution in period | 18 | ( | |
Borrowing on RCF | 14 | ||
Repayment of RCF | 14 | ( ) | ( ) |
Repayment of expired facility | 14 | ( | |
New term facility | 14 | ||
Interest paid on bank borrowing | 5 | ( ) | ( ) |
Receipts on Interest rate SWAP | |||
Receipts on Interest rate Cap | 15b | ||
Finance lease interest | 5 | ( | ( |
Dividends payable to the Company’s shareholders | 21 | ( ) | |
Dividends paid to the Company’s shareholders | 21 | ( | ( |
Net cash inflow/ ( outflow ) from financing activities | ( ) | | |
Net ( decrease ) /increase in cash and cash equivalents in the year | ( ) | ||
Cash and cash equivalents at beginning of year | 12 | ||
Cash and cash equivalents at end of year | 12 |
As at 31 December 2024 | Fixed rate | Variable rate | Interest rate |
£ | £ | £ | |
Cash held at bank | - | 3,807,736 | 0.000% |
Cash held in abrdn Liquidity fund | - | 32,847,430 | 4.870% |
Bank borrowings | - | - | 0.000% |
As at 31 December 2023 | Fixed rate | Variable rate | Interest rate |
£ | £ | £ | |
Cash held at bank | - | 6,653,838 | 0.000% |
Bank borrowings | 85,000,000 | 56,874,379 | 5.459% |
Year ended 31 December 2024 | On demand | 12 months | 1 to 5 years | >5 years | Total |
£ | £ | £ | £ | £ | |
Trade and other payables | 18,297,427 | - | - | - | 18,297,427 |
18,297,427 | - | - | - | 18,297,427 |
Year ended 31 December 2023 | On demand | 12 months | 1 to 5 years | >5 years | Total |
£ | £ | £ | £ | £ | |
Interest-bearing loans | - | 8,442,998 | 152,428,127 | - | 160,871,125 |
Trade and other payables | 7,514,629 | 52,450 | 209,800 | 5,140,100 | 12,916,979 |
Rental deposits due to tenants | - | 299,124 | 713,058 | 181,945 | 1,194,127 |
7,514,629 | 8,794,572 | 153,350,985 | 5,322,045 | 174,982,231 |
Carrying amount | Fair Value | |||
2024 | 2023 | 2024 | 2023 | |
Financial Assets | £ | £ | £ | £ |
Cash and cash equivalents | 36,655,166 | 6,653,838 | 36,655,166 | 6,653,838 |
Trade and other receivables | 2,171,092 | 6,101,152 | 2,171,092 | 6,101,152 |
Financial liabilities | ||||
Bank borrowings | - | 141,251,910 | - | 144,957,576 |
Trade and other payables | 18,297,427 | 8,217,588 | 18,297,427 | 8,217,588 |
Year ended 31 December 2024 | Level 1 | Level 2 | Level 3 | Total fair value |
Financial assets | ||||
Trade and other receivables | - | 2,171,092 | - | 2,171,092 |
Cash and cash equivalents | 36,655,166 | - | - | 36,655,166 |
36,655,166 | 2,171,092 | - | 38,826,258 | |
Financial liabilities | ||||
Trade and other payables | - | 18,297,427 | - | 18,297,427 |
- | 18,297,427 | - | 18,297,427 |
Year ended 31 December 2023 | Level 1 | Level 2 | Level 3 | Total fair value |
Financial assets | ||||
Trade and other receivables | - | 6,101,152 | - | 6,101,152 |
Cash and cash equivalents | 6,653,838 | - | - | 6,653,838 |
Interest rate cap | - | 1,408,781 | - | 1,408,781 |
Rental deposits held on behalf of tenants | 895,003 | - | - | 895,003 |
Right of use asset | - | 1,810,120 | - | 1,810,120 |
7,548,841 | 9,320,053 | - | 16,868,894 | |
Financial liabilities | ||||
Trade and other payables | - | 8,217,588 | - | 8,217,588 |
Bank borrowings | - | 144,957,576 | - | 144,957,576 |
Obligation under finance leases | - | 1,810,120 | - | 1,810,120 |
Rental deposits held on behalf of tenants | 895,003 | - | - | 895,003 |
895,003 | 154,985,284 | - | 155,880,287 |
2024 | 2023 | ||
Notes | £ | £ | |
Investment management fees | 4a | 1,399,114 | 2,632,225 |
Other direct property expenses | |||
Vacant Costs (excluding void service charge) * | 1,263,429 | 1,217,722 | |
Repairs and maintenance | 341,480 | 418,360 | |
Letting fees | 377,364 | 405,684 | |
Other costs | 464,747 | 366,695 | |
Total Other direct property expenses | 2,447,020 | 2,408,461 | |
Net Impairment loss/ ( gain ) on trade receivables | 110,725 | ( 213,048 ) | |
Fees associated with strategic review and aborted merger | 4b | 2,800,223 | 1,729,925 |
Fees associated with managed wind down and disposal | 4b | 399,197 | - |
Other administration expenses | |||
Directors’ fees and subsistence | 23 | 389,757 | 239,436 |
Valuer’s fees | 4c | 57,835 | 75,524 |
Auditor’s fees | 4d | 167,125 | 192,700 |
Marketing | 4a | 118,425 | 222,893 |
Other administration costs | 4e | 772,043 | 406,189 |
Total Other administration expenses | 1,505,185 | 1,136,742 | |
Total Administrative and other expenses | 8,661,464 | 7,694,305 |
2024 | 2023 | |
£ | £ | |
Total service charge billed to tenants | 4,244,088 | 4,731,793 |
Service charge due from/(to) tenants | 655,793 | 152,564 |
Service charge income | 4,899,881 | 4,884,357 |
Total service charge expenditure incurred | 4,899,881 | 4,884,357 |
Service charge incurred in respect of void units | 1,037,936 | 1,470,241 |
Service charge expenditure | 5,937,817 | 6,354,598 |
2024 | 2023 | |
£ | £ | |
Interest income on cash and cash equivalents | 649,889 | 92,178 |
Finance income | 649,889 | 92,178 |
Interest expense on bank borrowings | 7,607,108 | 8,119,398 |
Non-utilisation charges on facilites | 216,940 | 198,314 |
Receipt on interest rate swap | - | (911,184) |
Receipt on interest rate caps | ( 910,100 ) | ( 578,933 ) |
Amortisation of premium paid for interest rate cap | 762,904 | 565,030 |
Amortisation of arrangement costs ( see note 14 ) | 244,517 | 253,594 |
Finance lease interest | 33,768 | 49,289 |
Finance costs | 7,955,137 | 7,695,508 |
2024 | 2023 | |
£ | £ | |
Loss before tax | ( 42,839,090 ) | ( 8,267,901 ) |
Tax calculated at UK statutory corporation tax rate of 25% (2023*: blended rate of 23.5%) | (10,709,772) | (1,942,957) |
Valuation loss in respect of Investment properties not subject to tax ( pre-29th Nov ) | 3,425,858 | 4,477,291 |
UK REIT exemption on net income | (1,711,456) | (2,534,334) |
Valuation loss in respect of Lant at Far Ralia post 29 th Nov | 164,562 | - |
Valuation loss in respect of sale of Subsidiaries | 8,885,918 | - |
Current income tax charge | 55,110 | - |
UK | UK | UK | UK | ||
Industrial | Office | Retail | Other | Total | |
2024 | 2024 | 2024 | 2024 | 2024 | |
£ | £ | £ | £ | £ | |
Market value at 1 January | 250,070,037 | 72,575,000 | 72,390,000 | 35,900,000 | 430,935,037 |
Purchase of investment properties | - | - | - | - | - |
Capital expenditure on investment properties | - | - | - | - | - |
Opening market value of disposed investment | (29,700,000) | (15,350,000) | - | - | (45,050,000) |
properties | |||||
Market value prior to sale of subsidiaries | 220,370,037 | 57,225,000 | 72,390,000 | 35,900,000 | 385,885,037 |
Opening market value of disposed investment | (220,370,037) | (57,225,000) | (72,390,000) | (35,900,000) | (385,885,037) |
properties | |||||
Market value at 31 December | - | - | - | - | - |
Carrying value at 31 December | - | - | - | - | - |
UK | UK | UK | UK | ||
Industrial | Office | Retail | Other | Total | |
2023 | 2023 | 2023 | 2023 | 2023 | |
£ | £ | £ | £ | £ | |
Market value at 1 January | 227,525,000 | 88,450,000 | 53,550,000 | 39,150,000 | 408,675,000 |
Purchase of investment properties | 4,367,140 | - | 19,619,261 | - | 23,986,401 |
Capital expenditure on investment properties | 17,394,611 | 3,658,739 | 624,029 | 1,342 | 21,678,721 |
Opening market value of disposed investment | (6,400,000) | - | - | - | (6,400,000) |
properties | |||||
Valuation loss from investment properties | 6,062,225 | ( 19,490,769 ) | ( 1,360,741 ) | ( 3,200,246 ) | ( 17,989,531 ) |
Movement in lease incentives | 1,121,061 | ( 42,970 ) | ( 42,549 ) | ( 51,096 ) | 984,446 |
Market value at 31 December | 250,070,037 | 72,575,000 | 72,390,000 | 35,900,000 | 430,935,037 |
Investment property recognised as held for sale | (19,750,000) | (15,350,000) | - | - | ( 35,100,000 ) |
Market value net of held for sale at 31 December | 230,320,037 | 57,225,000 | 72,390,000 | 35,900,000 | 395,835,037 |
Right of use asset recognised on leasehold | - | 1,810,120 | - | - | 1,810,120 |
properties | |||||
Adjustment for lease incentives | ( 5,957,199 ) | ( 1,943,609 ) | ( 846,233 ) | ( 559,362 ) | ( 9,306,403 ) |
Carrying value at 31 December | 224,362,838 | 57,091,511 | 71,543,767 | 35,340,638 | 388,338,754 |
2024 | 2023 | |
£ | £ | |
Opening market value of disposed investment properties | 45,050,000 | 6,400,000 |
Loss on disposal of investment properties | (2,063,652) | (279,090) |
Net proceeds from disposal of investment properties | 42,986,348 | 6,120,910 |
Country & | UK Industrial | UK Office | UK Retail | UK Other |
Class 2023 | Level 3 | Level 3 | Level 3 | Level 3 |
Fair Value | 250,070,037 | 72,575,000 | 72,390,000 | 35,900,000 |
2023 £ | ||||
Key | Initial Yield | Initial Yield | Initial Yield | Initial Yield |
Unobservable | Reversionary yield | Reversionary yield | Reversionary yield | Reversionary yield |
Input 2023 | Equivalent Yield | Equivalent Yield | Equivalent Yield | Equivalent Yield |
Estimated rental value per | Estimated rental value per | Estimated rental value per | Estimated rental value per | |
sq ft | sq ft | sq ft | sq ft | |
Range | 0.00% to 8.97% ( 4.80% ) | 4.56% to 10.51% ( 7.57% ) | 6.03% to 9.12% ( 6.91% ) | 5.40% to 9.30% ( 6.53% ) |
(weighted | 4.74% to 8.79% (6.55%) | 7.34% to 12.20% (10.33%) | 5.52% to 7.99% (6.22%) | 5.81% to 9.40% (6.52%) |
average) | 5.28% to 8.30% ( 6.46% ) | 7.04% to 9.98% ( 8.89% ) | 5.76% to 9.91% ( 7.02% ) | 5.58% to 9.21% ( 6.67% ) |
2023 | £4.75 to £10.25 ( £7.04 ) | £15.79 to £45.94 ( £27.08 ) | £0.00 to £30.61 ( £11.35 ) | £6.50 to £20.00 ( £14.49 ) |
2024 | 2023 | |
ERV p.a. | £nil | £34,189,042 |
Area sq.ft. | - | 3,503,840 |
Average ERV per sq.ft. | £nil | £9.76 |
Initial yield | N/A | 5.8% |
Reversionary yield | N/A | 7.1% |
2024 | 2023 | |
£ | £ | |
Increase in equivalent yield of 50 bps | N/A | (31,373,168) |
Decrease in rental rates of 5% ( ERV ) | N/A | ( 15,910,176 ) |
2024 | 2023 | |
£ | £ | |
Cost | ||
Balance at the beginning of the year | 9,595,555 | 8,061,872 |
Additions | 2,300,154 | 2,154,160 |
Government Grant Income receivable | (1,026,030) | (620,477) |
Balance at the end of the year | 10,869,679 | 9,595,555 |
Accumulated depreciation and amortisation | ||
Balance at the beginning of the year | ( 1,345,555 ) | ( 561,872 ) |
Valuation gain/ ( loss ) from land | 475,876 | ( 783,683 ) |
Balance at the end of the year | ( 869,679 ) | ( 1,345,555 ) |
Projected sales costs (see note 25) | (165,000) | - |
Carrying amount as at 31 December | 9,835,000 | 8,250,000 |
2024 | |
£ | |
Disposal of abrdn Property Holdings Limited | 234,298,743 |
Less: transaction costs associated with the sale | ( 5,237,261 ) |
Net Proceeds | 229,061,482 |
Net Assets of disposal Group at date of sale ( post completion account review ) | 276,614,616 |
Derecognition of Far Ralia (transferred to Company) | (10,000,000) |
Derecognition of Accrued Grant Income for Far Ralia ( transferred to Company ) | ( 1,646,507 ) |
Trade and Other Receivables transferred to Company | (505,296) |
Adjusted Net Assets of disposal Group | 264,462,813 |
Loss on Disposal of Subsidiaries | 35,401,331 |
Reclassification of unrealised losses in Investment Portfolio to Realised Losses | 12,751,247 |
Realised Loss on Disposal of Subsidiaries | 48,152,578 |
2024 | 2023 | |
£ | £ | |
Trade receivables | 189,460 | 4,574,012 |
Less: provision for impairment of trade receivables | ( 189,460 ) | ( 832,240 ) |
Trade receivables ( net ) | - | 3,741,772 |
Rental deposits held on behalf of tenants | - | 299,124 |
Accrued Grant Income ( see Note 8 ) | 1,646,507 | 620,477 |
Other receivables | 524,585 | 1,439,779 |
Total trade and other receivables | 2,171,092 | 6,101,152 |
2024 | 2023 | |
£ | £ | |
Opening balance | ( 832,240 ) | ( 2,137,972 ) |
(Charge)/Credit for the year | (110,725) | 213,048 |
Reversal for amounts written-off | 369,386 | 1,092,684 |
Derecognition on disposal of subsidiaries | 384,119 | - |
Closing balance | ( 189,460 ) | ( 832,240 ) |
2024 | 2023 | |
£ | £ | |
0 to 3 months | ( 9,485 ) | ( 37,274 ) |
3 to 6 months | (18,299) | (81,350) |
Over 6 months | ( 161,676 ) | ( 713,616 ) |
( 189,460 ) | ( 832,240 ) |
2024 | 2023 | |
£ | £ | |
Cash held at bank | 3,807,736 | 6,337,101 |
Cash held in abrdn Liquidity fund | 32,847,430 | - |
Cash held on deposit with RBS | - | 316,737 |
36,655,166 | 6,653,838 |
2024 | 2023 | |
£ | £ | |
Trade and other payables | 6,860,858 | 7,023,461 |
VAT payable | - | 656,894 |
Deferred rental income | - | 6,038,976 |
Rental deposits due to tenants | - | 299,124 |
6,860,858 | 14,018,455 |
2024 | 2023 | |
£ | £ | |
Loan facility (including Rolling Credit Facility) | - | 165,000,000 |
Drawn down outstanding balance | - | 141,874,379 |
2024 | 2023 | |
£ | £ | |
Opening carrying value of expired facility as at 1 January | - | 109,928,234 |
Borrowings during the period on expired RCF | - | 25,000,000 |
Repayment of expired RCF | - | (25,000,000) |
Repayment of expired facility | - | (110,000,000) |
Amortisation arrangement costs | - | 71,766 |
Closing carrying value of expired facility | - | - |
Opening carrying value of new facility as at 1 January | 141,251,190 | (804,297) |
Borrowings during the period on new RCF | 13,300,000 | 63,000,000 |
Repayment of new RCF | (41,874,379) | (6,125,621) |
New term loan facility | - | 85,000,000 |
Elimination of RCF indebtedness on sale | (28,300,000) | - |
Elimination of Term Loan indebtedness on sale | (85,000,000) | - |
Eliminate residual unamortised arrangement costs on sale | 377,952 | - |
Amortisation arrangement costs | 244,517 | 181,828 |
Closing carrying value | - | 141,251,910 |
Opening carrying value of facilities combined as at 1 January | 141,251,910 | 109,123,937 |
Closing carrying value of facilities combined | - | 141,251,910 |
2024 | 2023 | ||
£ | £ | ||
Amortisation of arrangement costs ( expired facility ) | - | 71,766 | |
Amortisation of arrangement costs (new facility) | 244,517 | 181,828 | |
See Note 5 | 244.517 | 253,594 |
Analysis of | Cash and cash | Interest- | 2024 | Cash and cash | Interest- | 2023 |
movement in net | equivalents | bearing loans | Net debt | equivalents | bearing loans | Net debt |
debt | £ | £ | £ | £ | £ | £ |
Opening balance | 6,653,838 | ( 141,251,910 ) | ( 134,598,072 ) | 15,871,053 | ( 109,123,937 ) | ( 93,252,884 ) |
Cash movement | 32,851,922 | 28,574,379 | 61,426,301 | ( 9,217,215 ) | ( 31,874,379 ) | ( 41,091,594 ) |
Elimination on sale | ( 2,850,594 ) | 112,922,048 | 110,071,454 | - | - | - |
Amortisation of arrangement | - | (244,517) | (244,517) | - | (253,594) | (253,594) |
costs | ||||||
Closing balance | 36,655,166 | - | 36,655,166 | 6,653,838 | ( 141,251,910 ) | ( 134,598,072 ) |
2024 | 2023 | |
£ | £ | |
Loan amount | - | 141,874,379 |
Cash | - | ( 6,653,838 ) |
- | 135,220,541 | |
Investment property valuation/Land | 10,000,000 | 439,185,037 |
LTV percentage | N/A | 30.8% |
2024 | 2023 | |
£ | £ | |
Opening fair value of interest rate swaps at 1 January | - | 1,238,197 ) |
Reclassification of interest accrual | - | ( 335,663 ) |
Valuation (loss)/gain on interest rate swap | - | (902,534) |
Reclassified to Profit & Loss | - | - |
Closing fair value of interest rate swap at 31 December | - | - |
2024 | 2023 | |
£ | £ | |
Opening fair value of interest rate cap at 1 January | 1,408,781 | 2,550,469 |
Net Change in fair value | (794,477) | (1,141,688) |
Derecognition of Interest Rate Cap on disposal of subsidiary | (614,304) | - |
Closing fair value of interest rate cap at 31 December | - | 1,408,781 |
2024 | |||
Cost of hedging | Cash flow hedge | Total | |
£ | £ | £ | |
Opening fair value | 625,276 | 783,505 | 1,408,781 |
Valuation ( loss ) /gain | ( 625,276 ) | 871,254 | 245,978 |
Interest received | - | (1,040,455) | (1,040,455) |
Net Change in fair value | ( 625,276 ) | ( 169,201 ) | ( 794,477 ) |
Closing fair value of interest rate cap at 31 December | - | 614,304 | 614,304 |
Less Closing Interest Accrual * | - | ( 82,903 ) | ( 82,903 ) |
Adjusted fair value of interest rate cap at 31 December | - | 531,401 | 531,401 |
Opening Adjusted fair value of interest rate cap at 1 January | 625,276 | 783,505 | 1,408,781 |
Valuation ( loss ) /gain recognised on Adjusted Valuation | ( 625,276 ) | ( 252,104 ) | ( 877,380 ) |
Net Change in fair value (as above) | (625,276) | (169,201) | (794,477) |
Less Closing Interest Accrual ( as above ) * | - | ( 82,903 ) | ( 82,903 ) |
Valuation ( loss ) /gain recognised on Adjusted Valuation | ( 625,276 ) | ( 252,104 ) | ( 877,380 ) |
2024 | |||
Interest Rate Cap Reserves Reconciliation | Cost of hedging | Cash flow | Total |
reserve | hedge reserve | ||
£ | £ | £ | |
Opening Reserve | ( 1,316,871 ) | 570,245 | ( 746,626 ) |
Valuation ( loss ) /gain recognised on Adjusted Valuation | ( 625,276 ) | ( 252,104 ) | ( 877,380 ) |
Less Prior accrual | - | 213,260 | 213,260 |
Amortisation of Premium (See Note 5) | 762,904 | - | 762,904 |
Valuation loss as recognised in Other Comprehensive Income | 137,628 | ( 38,844 ) | 98,784 |
Derecognition of residual premium | 1,179,243 | - | 1,179,243 |
Derecognition of residual value | - | ( 531,401 ) | ( 531,401 ) |
Closing Reserve | - | - | - |
2023 | |||
Cost of hedging | Cash flow hedge | Total | |
£ | £ | £ | |
Opening Value | 1,779,151 | 771,318 | 2,550,469 |
Valuation ( loss ) /gain | ( 1,153,875 ) | 377,860 | ( 776,015 ) |
Interest received | - | ( 365,673 ) | ( 365,673 ) |
Net Change in fair value | ( 1,153,875 ) | 12,187 | ( 1,141,688 ) |
Closing fair value of interest rate cap at 31 December | 625,276 | 783,505 | 1,408,781 |
Less Closing Interest Accrual * | - | (213,260) | (213,260) |
Adjusted fair value of interest rate cap at 31 December | 625,276 | 570,245 | 1,195,521 |
Opening Adjusted fair value of interest rate cap at 1 January | 1,779,151 | 771,318 | 2,550,469 |
Valuation ( loss ) /gain recognised on Adjusted Valuation | ( 1,153,875 ) | ( 201,073 ) | ( 1,354,948 ) |
Net Change in fair value ( as above ) | ( 1,153,875 ) | 12,187 | ( 1,141,688 ) |
Less Closing Interest Accrual (as above) * | - | (213,260) | (213,260) |
Valuation ( loss ) /gain recognised on Adjusted Valuation | ( 1,153,875 ) | ( 201,073 ) | ( 1,354,948 ) |
2023 | |||
Interest Rate Cap Reserves Reconciliation | Cost of hedging | Cash flow | Total |
reserve | hedge reserve | ||
£ | £ | £ | |
Opening Reserve | ( 728,026 ) | 771,318 | 43,292 |
Valuation (loss)/gain recognised on Adjusted Valuation | (1,153,875) | (201,073) | (1,354,948) |
Amortisation of Premium ( See Note 5 ) | 565,030 | - | 565,030 |
Valuation gain as recognised in Other Comprehensive Income | ( 588,845 ) | ( 201,073 ) | ( 789,918 ) |
Closing Reserve | ( 1,316,871 ) | 570,245 | ( 746,626 ) |
2024 | 2023 | |
£ | £ | |
Interest received | 1,040,455 | 365,673 |
Closing Interest Accrual | 82,903 | 213,260 |
Less Interest Accrued from prior year | (213,260) | - |
Receipt on interest rate caps ( see Note 5 ) | 910,098 | 578,933 |
2024 | 2023 | |
£ | £ | |
Current assets/ ( liabilities ) | - | 849,110 |
Non-current assets/(liabilities) | - | 559,671 |
Interest rate cap with a start date of 27 April 2023 maturing on 26 April 2026 | - | 1,408,781 |
Minimum lease | Interest | Present value of | |
payments | minimum lease | ||
payments | |||
2023 | 2023 | 2023 | |
£ | £ | £ | |
Less than one year | 52,450 | ( 49,202 ) | 3,248 |
Between two and five years | 209,800 | ( 195,892 ) | 13,908 |
More than five years | 5,140,100 | (3,347,135) | 1,792,965 |
Total | 5,402,350 | ( 3,592,229 ) | 1,810,121 |
2024 | 2023 | |
£ | £ | |
Within one year | - | 27,137,392 |
Between one and two years | - | 22,839,051 |
Between two and three years | - | 19,036,836 |
Between three and four years | - | 14,949,198 |
Between four and five years | - | 12,718,074 |
More than 5 years | - | 78,172,826 |
Total | - | 174,853,377 |
2024 | 2023 | |
£ | £ | |
Opening balance | 228,383,857 | 228,383,857 |
Shares issued | - | - |
Closing balance | 228,383,857 | 228,383857 |
2024 | 2023 | |
£ | £ | |
Opening balance | - | - |
Shares redeemed during the year | 198,233,868 | - |
Closing balance | 198,233,868 | - |
2024 | 2023 | |
£ | £ | |
Opening balance | 18,400,876 | 18,400,876 |
Bought back during the year | - | - |
Closing balance | 18,400,876 | 18,400,876 |
2024 | 2023 | |
Number of | Number of | |
shares | shares | |
Opening balance | 381,218,977 | 381,218,977 |
Issue of Redeemable Bonus Share | 381,218,977 | - |
Redemption / cancellation of Redeemable Bonus Shares | ( 381,218,977 ) | - |
Closing balance | 381,218,977 | 381,218,977 |
2024 | 2023 | |
£ | £ | |
Loss for the year net of tax | ( 42,894,200 ) | ( 8,267,901 ) |
2024 | 2023 | |
Weighted average number of ordinary shares outstanding during the year | 381,218,977 | 381,218,977 |
Loss per ordinary share ( pence ) | ( 11.25 ) | ( 2.17 ) |
Profit for the year excluding capital items ( £ ) | 7,011,154 | 10,824,203 |
Dividends 2024 | PID | Non-PID | Total | PID | Non-PID |
pence | pence | Pence | £ | £ | |
Quarter to 31 December of prior year | 0.3980 | 0.6020 | 1.0000 | 1,517,252 | 2,294,938 |
(paid in February) | |||||
Quarter to 31 March ( paid in May ) | 1.0000 | - | 1.0000 | 3,812,190 | - |
Quarter to 30 June ( paid in August ) | 0.4500 | 0.5500 | 1.0000 | 1,715,485 | 2,096,705 |
Quarter to 30 September (paid in November) | 0.3000 | 0.7000 | 1.0000 | 1,143,657 | 2,668,533 |
Total dividends paid | 2.1480 | 1.8520 | 4.0000 | 8,188,584 | 7,060,176 |
Distribution on exiting REIT regime | 3.0000 | - | 3.0000 | 11,436,569 | - |
( paid after year end ) | |||||
Prior year dividends (per above) | (0.3980) | (0.6020) | (1.0000) | (1,517,252) | (2,294,938) |
Total dividends for the year | 4.7500 | 1.2500 | 6.0000 | 18,107,901 | 4,765,238 |
Dividends 2023 | PID | Non-PID | Total | PID | Non-PID |
pence | pence | Pence | £ | £ | |
Quarter to 31 December of prior year | - | 1.0000 | 1.0000 | - | 3,812,190 |
( paid in February ) | |||||
Quarter to 31 March ( paid in May ) | 1.0000 | - | 1.0000 | 3,812,190 | - |
Quarter to 30 June (paid in August) | 1.0000 | - | 1.0000 | 3,812,190 | - |
Quarter to 30 September (paid in November ) | - | 1.0000 | 1.0000 | - | 3,812,190 |
Total dividends paid | 2.0000 | 2.0000 | 4.0000 | 7,624,380 | 7,624,380 |
Quarter to 31 December of current | 0.3980 | 0.6020 | 1.0000 | 1,517,252 | 2,294,938 |
year (paid after year end) | |||||
Prior year dividends ( per above ) | - | ( 1.0000 ) | ( 1.0000 ) | - | ( 3,812,190 ) |
Total dividends paid for the year | 2.3980 | 1.6020 | 4.0000 | 9,141,632 | 6,107,128 |
2024 | 2023 | |
Number of ordinary shares at the reporting date | 381,218,977 | 381,218,977 |
2024 | 2023 | |
£ | £ | |
Total equity per audited consolidated financial statements | 30,363,831 | 298,078,443 |
NAV per share ( p ) | 8.0 | 78.2 |
Published NAV per share ( p ) | 8.0 | 78.4 |
2024 | 2023 | |
£ | £ | |
Mike Balfour | 46,000 | 41,500 |
Mike Bane | 40,000 | 37,000 |
James Clifton-Brown | 55,000 | 50,000 |
Jill May | 42,500 | 37,000 |
Sarah Slater | 40,000 | 37,000 |
One-off fee* | 110,000 | - |
Employers’ national insurance contributions | 41,746 | 23,735 |
375,246 | 226,235 | |
Directors’ expenses | 14,511 | 13,201 |
389,757 | 239,436 |
Investment | Investment | |||
Properties | Properties | Land | Total | |
Held for Sale | ||||
£ | £ | £ | £ | |
Market Value | - | - | 10,000,000 | 10,000,000 |
Assumed average sales costs of 1.25% | - | - | ( 125,000 ) | ( 125,000 ) |
Aberdeen disposal fee | - | - | ( 40,000 ) | ( 40,000 ) |
Estimated disposal costs | - | - | ( 165,000 ) | ( 165,000 ) |
Carrying Value | - | - | 9,835,000 | 9,835,000 |
Investment | Investment | |||
Properties | Properties | Land | Total | |
Held for Sale | ||||
£ | £ | £ | £ | |
Market Value | 395,835,037 | 35,100,000 | 8,250,000 | 439,185,037 |
Assumed average sales costs of 1.25% | (4,947,938) | (438,750) | (103,125) | (5,489,813) |
Aberdeen disposal fee | (1,583,340) | (140,400) | (33,000) | (1,756,740) |
Estimated disposal costs | (6,531,278) | (579,150) | (136,125) | (7,246,553) |
Carrying Value | 389,303,759 | 34,520,850 | 8,113,875 | 431,938,484 |
Threshold | Valuation | |
£ | £ | |
Cumulative Gross Disposal Proceeds ( to date ) | 364,775,000 | 364,775,000 |
Theoretical Gross Disposal Proceeds of Far Ralia | 1,876,000 | 10,000,000 |
Theoretical Gross Disposal Proceeds of May 2024 Portfolio | 366,651,000 | 374,775,000 |
Incentive Fee | Incentive Fee | |
£ | £ | |
Sold after 28 November 2025 ( 0.00% ) | - | - |
Sold prior to 28 November 2025 ( 0.05% ) | 183,326 | 187,388 |
Sold prior to 28 May 2025 ( 0.10% ) | 366,651 | 374,775 |