Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Rental income | 44,025 | 45,750 |
Insurance recharged | 1,496 | 1,592 |
Dilapidation income | 1,652 | 503 |
Gross property income | 47,173 | 47,845 |
Service charge income | 3,853 | 3,340 |
Total property income | 51,026 | 51,185 |
Year | ||
Year ended | ended | |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Service charge expenses | 4,068 | 3,767 |
Premises expenses | 2,625 | 3,532 |
Insurance | 1,509 | 1,735 |
Loss allowance on trade receivables | 196 | 187 |
Property operating expenses | 4,330 | 5,454 |
Investment Advisor fees | 5,725 | 6,970 |
Costs associated with the transfer to the Main Market | – | 1,069 |
Directors’ remuneration (including social security costs) | 179 | 179 |
Head lease asset depreciation | 165 | 189 |
Other administration expenses | 1,536 | 1,309 |
Administration expenses | 7,605 | 9,716 |
Total | 16,003 | 18,937 |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Neil Kirton | 48 | 48 |
Lynette Lackey | 38 | 38 |
Martin Meech | 17 | 38 |
Aimée Pitman | 38 | 38 |
Simon Hope | – | – |
Stephen Barrow | – | – |
Dominic O’Rourke | 21 | – |
Employer’s national insurance contributions | 17 | 18 |
Total | 179 | 180 |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Audit fee | 214 | 192 |
Total | 214 | 192 |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Group year-end Annual Report and Financial Statements | 190 | 172 |
Subsidiary accounts | 24 | 20 |
Total | 214 | 192 |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Services as reporting accountant relating to Main Market move | – | 110 |
Total | – | 110 |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Interest from cash and short-term deposits | 267 | 12 |
Interest from derivatives | 8,193 | 2,027 |
Total | 8,460 | 2,039 |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Loan interest | 21,791 | 14,057 |
Head lease interest | 1,054 | 961 |
Accelerated loan arrangement fees | 1,688 | – |
Loan arrangement fees amortised | 883 | 1,052 |
Recurrent loan fees | 362 | 607 |
Bank charges | 6 | 5 |
25,784 | 16,682 | |
Less: amounts capitalised on the development of properties | (1,218) | (1,154) |
Total | 24,566 | 15,528 |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Corporation tax on residual income | – | – |
Total | – | – |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Profit/(loss) before tax | 34,306 | (182,863) |
Corporation tax at 25.0% (2023: 19.0%) | 8,577 | (34,744) |
Change in value of investment properties | (3,771) | 36,740 |
Realised (profit)/loss on disposal of investment properties | (1,380) | 2,490 |
Tax-exempt property rental business | (3,426) | (4,486) |
Total | – | – |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Within one year | 40,436 | 42,033 |
Between one and two years | 33,894 | 33,340 |
Between two and three years | 27,053 | 26,998 |
Between three and four years | 22,170 | 22,360 |
Between four and five years | 18,597 | 18,457 |
Between five and ten years | 35,956 | 34,394 |
More than ten years | 7,925 | 19,607 |
Total | 186,031 | 197,189 |
Pence | ||
For the year ended 31 March 2024 | per share | £’000 |
Third interim dividend for year ended 31 March 2023 | ||
paid on 3 April 2023 | 1.60 | 6,798 |
Fourth interim dividend for year ended 31 March 2023 | ||
paid on 7 July 2023 | 1.60 | 6,798 |
First interim dividend for year ended 31 March 2024 | ||
paid on 6 October 2023 | 1.60 | 6,798 |
Second interim dividend for year ended 31 March 2024 | ||
paid on 29 December 2023 | 1.60 | 6,798 |
Total dividends paid during the year | 6.4 | 27,192 |
Paid as: | ||
Property income distributions | 6.4 | 27,192 |
Non-property income distributions | – | – |
Total | 6.4 | 27,192 |
Pence | ||
For the year ended 31 March 2023 | per share | £’000 |
Third interim dividend for year ended 31 March 2022 | ||
paid on 1 April 2022 | 1.55 | 6,585 |
Fourth interim dividend for year ended 31 March 2022 | ||
paid on 30 June 2022 | 1.75 | 7,435 |
First interim dividend for year ended 31 March 2023 | ||
paid on 1 October 2022 | 1.60 | 6,798 |
Second interim dividend for year ended 31 March 2023 | ||
paid on 30 December 2022 | 1.60 | 6,798 |
Total dividends paid during the year | 6.50 | 27,616 |
Paid as: | ||
Property income distributions | 6.50 | 27,616 |
Non-property income distributions | – | – |
Total | 6.50 | 27,616 |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
IFRS earnings/(losses) | 34,306 | (182,863) |
EPRA earnings adjustments: | ||
(Gain)/loss on disposal of investment properties | (5,521) | 13,105 |
Fair value (gains)/losses on investment properties | (15,082) | 193,367 |
Interest from derivatives | (8,193) | (2,027) |
Changes in fair value of interest rate derivatives | 5,214 | (4,850) |
Losses associated with early close out of debt (see note 17) | 1,688 | – |
EPRA earnings | 12,412 | 16,732 |
Group-specific earnings adjustments: | ||
Interest from derivatives | 8,193 | 2,027 |
Costs associated with the transfer to the Premium Segment | ||
of the Main Market of the London Stock Exchange | – | 1,069 |
Adjusted earnings | 20,605 | 19,828 |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
Pence | Pence | |
Basic IFRS EPS | 8.1 | (43.0) |
Diluted IFRS EPS | 8.1 | (43.0) |
EPRA EPS | 2.9 | 3.9 |
Adjusted EPS | 4.8 | 4.7 |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
Number | Number | |
of shares | of shares | |
Weighted average number of shares in issue (thousands) | 424,862 | 424,862 |
Completed | Development | Total | |
investment | property | investment | |
property | and land | property | |
£’000 | £’000 | £’000 | |
Investment property valuation brought forward | |||
as at 1 April 2023 | 752,485 | 75,660 | 828,145 |
Acquisition of properties | – | – | – |
Capital expenditure | 3,327 | 8,191 | 11,518 |
Movement in rent incentives | 1,065 | (3) | 1,062 |
Disposal of properties | (42,462) | (3,125) | (45,587) |
Fair value gains/(losses) on revaluation of | |||
investment property | 17,312 | (2,230) | 15,082 |
Total portfolio valuation per valuer’s report | 731,727 | 78,493 | 810,220 |
Assets transferred to held for sale | (56,230) | (72,830) | (129,060) |
Adjustment for head lease obligations | 14,185 | – | 14,185 |
Carrying value at 31 March 2024 | 689,682 | 5,663 | 695,345 |
Completed | Development | Total | |
investment | property and | investment | |
property | land | property | |
£’000 | £’000 | £’000 | |
Investment property valuation brought forward | |||
as at 1 April 2022 | 913,035 | 98,950 | 1,011,985 |
Transferred in the period | 5,449 | (5,449) | – |
Acquisition of properties | 64,512 | 2,216 | 66,728 |
Capital expenditure | 5,035 | 8,295 | 13,330 |
Movement in rent incentives | 1,272 | 28 | 1,300 |
Disposal of properties | (71,206) | – | (71,206) |
Assets transferred to held for sale | (625) | – | (625) |
Fair value losses on revaluation of investment | |||
property | (164,987) | (28,380) | (193,367) |
Total portfolio valuation per valuer’s report | 752,485 | 75,660 | 828,145 |
Adjustment for head lease obligations | 14,124 | – | 14,124 |
Carrying value at 31 March 2023 | 766,609 | 75,660 | 842,269 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Net proceeds from disposals of investment property during | ||
the year | 51,733 | 58,101 |
Carrying value of disposals | (46,212) | (71,206) |
Realised gain/(loss) on disposal of investment properties | 5,521 | (13,105) |
Completed | Development | Total | |
investment | property | investment | |
property | and land | property | |
£’000 | £’000 | £’000 | |
Carrying value at 31 March 2022 | – | – | – |
Disposal of properties | – | – | – |
Assets transferred in | 625 | – | 625 |
Carrying value at 31 March 2023 | 625 | – | 625 |
Disposal of properties | (625) | – | (625) |
Assets transferred in | 56,230 | 72,830 | 129,060 |
Carrying value at 31 March 2024 | 56,230 | 72,830 | 129,060 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Cash and cash equivalents | 9,905 | 18,990 |
Cash in transit | 6,063 | 6,063 |
Total | 15,968 | 25,053 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Rent and insurance receivables | 4,425 | 3,952 |
Payments in advance of property completion | 2,217 | 2,080 |
Interest receivable on derivatives | 1,770 | 1,050 |
Occupier deposits | 643 | 698 |
Prepayments | 266 | 191 |
Other receivables | 2,198 | 1,287 |
Total | 11,519 | 9,258 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
At the beginning of the year | 306,000 | 271,000 |
Drawn in the year | 323,000 | 65,000 |
Repaid in the year | (345,000) | (30,000) |
Interest-bearing loans and borrowings | 284,000 | 306,000 |
Unamortised fees at the beginning of the year | (1,907) | (2,784) |
Loan arrangement fees paid in the year | (4,251) | (175) |
Unamortised fees written off in the year | 1,688 | – |
Amortisation charge for the year | 883 | 1,052 |
Unamortised loan arrangement fees | (3,587) | (1,907) |
Loan balance less unamortised loan arrangement fees | 280,413 | 304,093 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
At the start of the period | 7,387 | 337 |
Additional premiums accrued | 3,849 | 10,926 |
Changes in fair value of interest rate derivatives | (5,214) | 4,850 |
Movement in interest rate derivative premium payable | 1,219 | (8,726) |
Balance at the end of the period | 7,241 | 7,387 |
Current | 1,756 | (3,841) |
Non-current | 5,485 | 11,228 |
Balance at the end of the period | 7,241 | 7,387 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Current liabilities | ||
Within one year | 987 | 705 |
Non-current liabilities | ||
After one year but not more than two years | 903 | 919 |
After two years but not more than five years | 2,374 | 2,141 |
After five years but not more than ten years | 3,035 | 2,776 |
Later than ten years | 7,923 | 8,484 |
14,235 | 14,320 | |
Total head lease obligations | 15,222 | 15,025 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Head lease liability — opening balance | 15,025 | 14,896 |
Cash flows | (1,074) | (832) |
Non-cash movements | ||
Interest | 1,054 | 961 |
Head lease accrual | 217 | – |
Head lease obligations — closing balance | 15,222 | 15,025 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Current liabilities | ||
Within one year | 1,056 | 1,052 |
Non-current liabilities | ||
After one year but not more than five years | 4,223 | 4,219 |
Later than five years | 86,696 | 85,530 |
Total | 91,975 | 90,801 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Administration expenses payable | 1,763 | 2,170 |
Deferred consideration payable | 10,300 | 4,500 |
Capital expenses payable | 1,743 | 3,864 |
Loan interest payable | 4,161 | 3,691 |
Property operating expenses payable | 733 | 855 |
Other expenses payable | 1,958 | 3,504 |
Total other payables and accrued expenses — current | 20,658 | 18,584 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Capital expenses payable | – | 11,300 |
Total other payables and accrued expenses — non-current | – | 11,300 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Total deferred income | 7,251 | 7,115 |
31 March | 31 March | |||
2024 | 2023 | |||
Ordinary shares of £0.01 each | Number | £’000 | Number | £’000 |
Authorised, issued and fully paid: | ||||
At the start of the period | 424,861,650 | 4,249 | 424,861,650 | 4,249 |
Shares issued | – | – | – | – |
Balance at the end of the period | 424,861,650 | 4,249 | 424,861,650 | 4,249 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
At the start of the period | 275,648 | 275,648 |
Shares issued | – | – |
Share premium | 275,648 | 275,648 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Capital reduction reserve | 161,149 | 161,149 |
Total unrealised gains on investment properties | 111,093 | 96,011 |
Total unrealised gain on interest rate caps | (168) | 5,046 |
Total realised profits | 106,646 | 82,208 |
Dividends paid from revenue profits | (123,028) | (95,836) |
Retained earnings | 255,692 | 248,578 |
| 31 March | 31 March | |
| 2024 | 2023 | |
£’000 | £’000 | |
IFRS net assets attributable to ordinary shareholders | 535,589 | 528,475 |
IFRS net assets for calculation of NAV | 535,589 | 528,475 |
Adjustment to net assets: | ||
Fair value of interest rate derivatives (note 18) | (7,241) | (7,387) |
EPRA NTA | 528,348 | 521,088 |
31 March | 31 March | |
2024 | 2023 | |
Pence | Pence | |
IFRS basic and diluted NAV per share (pence) | 126.1 | 124.4 |
EPRA NTA per share (pence) | 124.4 | 122.6 |
31 March | 31 March | |
2024 | 2023 | |
Number | Number | |
of shares | of shares | |
Number of shares in issue (thousands) | 424,862 | 424,862 |
| 31 March 2024 | ||||
Assets and liabilities | Level 1 | Level 2 | Level 3 | Total |
measured at fair value | £’000 | £’000 | £’000 | £’000 |
Investment properties and | ||||
assets held for sale | – | – | 810,220 | 810,220 |
Interest rate derivatives | – | 7,241 | – | 7,241 |
Total | – | 7,241 | 810,220 | 817,461 |
| 31 March 2023 | ||||
Assets and liabilities | Level 1 | Level 2 | Level 3 | Total |
measured at fair value | £’000 | £’000 | £’000 | £’000 |
Investment properties and assets | ||||
held for sale | – | – | 828,770 | 828,770 |
Interest rate derivatives | – | 7,387 | – | 7,387 |
Total | – | 7,387 | 828,770 | 836,157 |
Fair value | Valuation | Key unobservable | ||
31 March 2024 | £’000 | technique | inputs | Range |
Multi-let more | 373,510 | Income | ERV | £2.62 – £10.90 |
than 100k sq ft | capitalisation | Equivalent yield | 5.2% – 11.1% | |
Multi-let less than | 150,390 | Income | ERV | £5.22 – £12.53 |
100k sq ft | capitalisation | Equivalent yield | 5.7% – 13.1% | |
Single-let regional | 129,875 | Income | ERV | £5.25 – £7.38 |
distribution | capitalisation | Equivalent yield | 5.7% – 9.7% | |
Single-let last mile | 78,065 | Income | ERV | £4.25 – £12.71 |
capitalisation | Equivalent yield | 5.5% – 9.5% | ||
Development land | 78,380 | Comparable | Sales rate per acre | £195,000 – £860,000 |
method | ||||
810,220 |
Fair value | Valuation | Key unobservable | ||
31 March 2023 | £’000 | technique | inputs | Range |
Multi-let more | 383,975 | Income | ERV | £2.38 – £17.50 |
than 100k sq ft | capitalisation | Equivalent yield | 5.0% – 19.8% | |
Multi-let less than | 153,910 | Income | ERV | £3.24 – £12.02 |
100k sq ft | capitalisation | Equivalent yield | 5.8% – 17.8% | |
Single-let regional | 131,890 | Income | ERV | £3.50 – £7.38 |
distribution | capitalisation | Equivalent yield | 5.1% – 7.8% | |
Single-let last mile | 83,335 | Income | ERV | £3.50 – £12.71 |
capitalisation | Equivalent yield | 5.3% – 13.4% | ||
Development land | 75,660 | Comparable | Sales rate per acre | £200,000 – £925,000 |
method | ||||
828,770 |
As at 31 March 2024 | ||
Increase in | Decrease in | |
sensitivity | sensitivity | |
Completed investment property | £’000 | £’000 |
Change in ERV of 5% | 36,592 | 36,592 |
Change in net equivalent yields of 25 basis points | 27,874 | (30,214) |
Increase in | Decrease in | |
sensitivity | sensitivity | |
Development property and land | £’000 | £’000 |
Change in sales rate per acre of 5% | 3,892 | (3,892) |
Increase in | Decrease | |
sensitivity | in sensitivity | |
Interest rate derivatives | £’000 | £’000 |
Change in SONIA by 50 basis points | 2,423 | (2,417) |
As at 31 March 2023 | ||
Increase in | Decrease in | |
sensitivity | sensitivity | |
Completed investment property | £’000 | £’000 |
Change in ERV of 5% | 37,656 | (37,656) |
Change in net equivalent yields of 25 basis points | 28,012 | (30,341) |
Increase in | Decrease in | |
sensitivity | sensitivity | |
Development property and land | £’000 | £’000 |
Change in sales rate per acre of 5% | 3,756 | (3,756) |
Increase in | Decrease | |
sensitivity | in sensitivity | |
Interest rate derivatives | £’000 | £’000 |
Change in SONIA by 50 basis points | 2,630 | (2,634) |
2024 | 2023 | |||
Increase | Decrease | Increase | Decrease | |
in interest | in interest | in interest | in interest | |
Effect on (loss)/profit before | rates by 1% | rates by 1% | rates by 1% | rates by 1% |
tax: | £’000 | £’000 | £’000 | £’000 |
Increase/(decrease) | (340) | 340 | (760) | 760 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Cash and cash equivalents | 9,905 | 18,990 |
Restricted cash | 6,063 | 6,063 |
Trade and other receivables¹ | 9,036 | 6,987 |
Total | 25,004 | 32,040 |
2024 | 2023 | ||||
Carrying | Carrying | ||||
Fair value | value | Fair value | value | Fair value | |
hierarchy | £’000 | £’000 | £’000 | £’000 | |
Held at amortised cost | |||||
Cash and cash equivalents | n/a | 9,905 | 9,905 | 18,990 | 18,990 |
Restricted cash | n/a | 6,063 | 6,063 | 6,063 | 6,063 |
Trade and other receivables¹ | n/a | 9,036 | 9,036 | 6,987 | 6,987 |
Other payables and accrued expenses² | n/a | (18,985) | (18,985) | (26,629) | (26,629) |
Interest-bearing loans and borrowings | n/a | (280,413) | (280,413) | (304,093) | (304,093) |
Held at fair value | |||||
Interest rate derivatives (assets) | 2 | 7,241 | 7,241 | 7,387 | 7,387 |
Less | Three | |||||
than three | to 12 | One to | Two to | More than | ||
months | months | two years | five years | five years | Total | |
Year ended 31 March 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Interest-bearing loans and borrowings | 5,233 | 15,755 | 20,988 | 330,805 | – | 372,781 |
Other payables and accrued expenses | 8,685 | 10,300 | – | – | – | 18,985 |
Head lease obligations | 264 | 792 | 1,056 | 3,167 | 86,696 | 91,975 |
Total | 14,182 | 26,847 | 22,044 | 333,972 | 86,696 | 483,741 |
Less | Three | |||||
than three | to 12 | One to | Two to | More than | ||
months | months | two years | five years | five years | Total | |
Year ended 31 March 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Interest-bearing loans and borrowings | – | 13,993 | 321,112 | – | – | 335,105 |
Other payables and accrued expenses | 10,829 | 4,500 | 11,300 | – | – | 26,629 |
Head lease obligations | 263 | 789 | 1,055 | 3,164 | 85,530 | 90,801 |
Total | 11,092 | 19,282 | 333,467 | 3,164 | 85,530 | 452,535 |
Country of | Number and class | ||
incorporation | of share held | Group | |
Company | and operation | by the Group | holding |
Tilstone Holdings Limited | UK | 63,872 ordinary shares | 100% |
Tilstone Warehouse Holdco Limited | UK | 94,400 ordinary shares | 100% |
Tilstone Industrial Warehouse | UK | 23,600 ordinary shares | 100% |
Limited 1 | |||
Tilstone Retail Warehouse Limited 1 | UK | 20,000 ordinary shares | 100% |
Tilstone Industrial Limited 1 | UK | 20,000 ordinary shares | 100% |
Tilstone Retail Limited 1 | UK | 200 ordinary shares | 100% |
Tilstone Trade Limited 1 | UK | 20,004 ordinary shares | 100% |
Tilstone Basingstoke Limited 1 | UK | 1,000 ordinary shares | 100% |
Tilstone Glasgow Limited 1 | UK | 1 ordinary share | 100% |
Tilstone Radway Limited 1 | UK | 100 ordinary shares | 100% |
Tilstone Oxford Limited 1 | UK | 1,000 ordinary shares | 100% |
Tilstone Liverpool Limited 1 | UK | 100 ordinary shares | 100% |
Warehouse 1234 Limited 1 | UK | 100 ordinary shares | 100% |
Tilstone Chesterfield Limited 1 | UK | 15,000,001 ordinary | 100% |
shares |
Interest- | ||||
bearing | ||||
Interest | loans and | Head lease | ||
payable | borrowings | liability | Total | |
£’000 | £’000 | £’000 | £’000 | |
Balance as at 1 April 2023 | 3,691 | 304,093 | 15,025 | 322,809 |
Changes from financing cash | ||||
flows: | ||||
Bank loans drawn down | – | 323,000 | – | 323,000 |
Bank loans repaid | – | (345,000) | – | (345,000) |
Loan arrangement fees paid in | ||||
the year | – | (4,251) | – | (4,251) |
Loan interest paid | (21,321) | – | – | (21,321) |
Head lease payments | – | – | (1,074) | (1,074) |
Total changes from financing | ||||
cash flows | (21,321) | (26,251) | (1,074) | (48,646) |
Amortisation charge for the year | – | 883 | – | 883 |
Arrangement fees written off | – | 1,688 | – | 1,688 |
Head lease interest | – | – | 1,054 | 1,054 |
Interest and commitment fee | 21,791 | – | – | 21,791 |
Accrued head lease expense | – | – | 217 | 217 |
Balance as at 31 March 2024 | 4,161 | 280,413 | 15,222 | 299,796 |
Interest- | ||||
bearing | ||||
Interest | loans and | Head lease | ||
payable | borrowings | liability | Total | |
£’000 | £’000 | £’000 | £’000 | |
Balance as at 1 April 2022 | 1,444 | 268,216 | 14,896 | 284,556 |
Changes from financing cash | ||||
flows: | ||||
Bank loans drawn down | – | 65,000 | – | 65,000 |
Bank loans repaid | – | (30,000) | – | (30,000) |
Loan arrangement fees paid in | ||||
the year | – | (175) | – | (175) |
Interest and commitment fees | ||||
paid | (11,810) | – | – | (11,810) |
Head lease payments | – | – | (832) | (832) |
Total changes from financing | ||||
cash flows | (11,810) | 34,825 | (832) | 22,183 |
Amortisation charge for the year | – | 1,052 | – | 1,052 |
Head lease interest | – | – | 961 | 961 |
Interest and commitment fee | 14,057 | – | – | 14,057 |
Accrued head lease expense | – | – | – | – |
Balance as at 31 March 2023 | 3,691 | 304,093 | 15,025 | 322,809 |
31 March | 31 March | ||
2024 | 2023 | ||
Notes | £’000 | £’000 | |
Assets | |||
Non-current assets | |||
Investment in subsidiary companies | 36 | 25,244 | 66,477 |
Amount due from subsidiaries | 38 | 276,570 | 242,750 |
301,814 | 309,227 | ||
Current assets | |||
Cash and cash equivalents | 37 | 8,183 | 6,245 |
Amount due from subsidiaries | 38 | 27,000 | 27,000 |
Trade and other receivables | 38 | 625 | 697 |
35,808 | 33,942 | ||
Total assets | 337,622 | 343,169 | |
Liabilities | |||
Current liabilities | |||
Other payables and accrued expenses | 39 | (1,652) | (1,793) |
Amount due to subsidiaries | 39 | (27,151) | (5,042) |
Total liabilities | (28,803) | (6,835) | |
Net assets | 308,819 | 336,334 | |
Equity | |||
Share capital | 4,249 | 4,249 | |
Share premium | 275,648 | 275,648 | |
Retained earnings | 28,922 | 56,437 | |
Total equity | 308,819 | 336,334 | |
Number of shares in issue (thousands) | 424,862 | 424,862 | |
Net asset value per share (basic and diluted) (pence) | 72.7 | 79.2 |
Share | Share | Retained | ||
capital | premium | earnings | Total | |
£’000 | £’000 | £’000 | £’000 | |
Balance at 31 March 2022 | 4,249 | 275,648 | 86,548 | 366,445 |
Total comprehensive expense | – | – | (2,495) | (2,495) |
Dividends paid | – | – | (27,616) | (27,616) |
Balance at 31 March 2023 | 4,249 | 275,648 | 56,437 | 336,334 |
Total comprehensive expense | – | – | (323) | (323) |
Dividends paid | – | – | (27,192) | (27,192) |
Balance at 31 March 2024 | 4,249 | 275,648 | 28,922 | 308,819 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Investment in subsidiary companies | ||
Total carrying value | 25,244 | 66,477 |
Total | 25,244 | 66,477 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Investments in subsidiary companies | ||
Tilstone Holdings Limited | 21,017 | 21,017 |
Tilstone Warehouse Holdco Limited | 4,227 | 4,227 |
Tilstone Property Holdings Limited | – | 41,233 |
25,244 | 66,477 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Cash and cash equivalents | 2,120 | 182 |
Cash in transit | 6,063 | 6,063 |
Total | 8,183 | 6,245 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Prepayments | 60 | 22 |
Other receivables | 565 | 675 |
Amount due from subsidiaries | 27,000 | 27,000 |
Current receivables | 27,625 | 27,697 |
Amount due from subsidiaries | 276,570 | 242,750 |
Non-current receivables | 276,570 | 242,750 |
31 March | 31 March | |
2024 | 2023 | |
£’000 | £’000 | |
Other expenses payable | 1,652 | 1,793 |
Amounts due to subsidiaries | 27,151 | 5,042 |
Total | 28,803 | 6,835 |