Year ended | Year ended 31 March | |||
31 March 2024 | 2023 Restated | |||
Group | Company | Group | Company | |
£’000 | £’000 | £’000 | £’000 | |
Other operating income | ||||
Rental income | 8,824 | 8,824 | 8,226 | 8,226 |
Interest receivable on short term deposits | 183 | 183 | 155 | 155 |
Other income | 59 | 59 | 159 | 159 |
Investment income | ||||
Dividends from listed investments in UK | – | – | 168 | 168 |
Total income | 9,066 | 9,066 | 8,708 | 8,708 |
Year ended 31 March 2024 | Year ended 31 March 2023 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Group and Company | ||||||
Investment management fee | 863 | – | 863 | 990 | – | 990 |
Year ended | Year ended | |||
31 March 2024 | 31 March 2023 | |||
Group | Company | Group | Company | |
£’000 | £’000 | £’000 | £’000 | |
Fee payable to the Group’s auditor for | ||||
the audit of the Group’s accounts | 86 | 86 | 65 | 65 |
Directors’ fees | 109 | 109 | 97 | 97 |
NIC on Directors’ fees | 5 | 5 | 3 | 3 |
Fees for company secretarial services | 270 | 270 | 237 | 237 |
Direct property costs | – | – | (23) | (23) |
Other expenses | 424 | 424 | 516 | 516 |
894 | 894 | 895 | 895 |
Year ended | Year ended | |||
31 March 2024 | 31 March 2023 | |||
Group | Company | Group | Company | |
£’000 | £’000 | £’000 | £’000 | |
Interest payable on: | ||||
9.375% Debenture Stock 2026 | – | – | 456 | 456 |
Less amortisation of issue premium | – | – | (111) | (111) |
Bank loan interest payable | 1,988 | 1,988 | 1,753 | 1,753 |
Loan expenses derecognised | – | – | 385 | 385 |
Gain on loan modification | – | – | (908) | (908) |
Borrowing costs expensed on recognition of fair value | – | – | 80 | 80 |
Effective interest | 35 | 35 | 24 | 24 |
Amortisation of loan expenses | 39 | 39 | 22 | 22 |
Finance costs attributable to lease liabilities | 80 | 80 | 78 | 78 |
2,142 | 2,142 | 1,779 | 1,779 |
Year ended 31 March 2024 | Year ended 31 March 2023 | |||||
Restated | ||||||
Revenue | Capital | Total | Revenue | Capital | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
a) Analysis of the tax credit/(charge) | ||||||
for the year: | ||||||
Group and Company | ||||||
Current tax | – | – | – | (979) | 979 | – |
Deferred tax | (1,251) | – | (1,251) | 444 | 446 | 890 |
(1,251) | – | (1,251) | (535) | 1,425 | 890 | |
Factors affecting the total tax credit/ | ||||||
(charge) for year: | ||||||
Loss before taxation | (6,450) | (24,342) | ||||
Tax (credit) thereon at 25% (2023 - 19%) | (1,613) | (4,625) | ||||
Effects of: | ||||||
Non taxable dividends | – | 32 | ||||
Losses on investments not relievable | 2,904 | 4,392 | ||||
Finance costs | (40) | (689) | ||||
1,251 | (890) |
Year ended 31 March 2024 | Year ended 31 March 2023 | |||||
Restated | ||||||
Revenue | Capital | Total | Revenue | Capital | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
b) Factors affecting future tax charges | ||||||
Unutilised tax losses | 8,913 | 13,918 | ||||
Potential tax benefit at 25% | 2,228 | 3,479 | ||||
2,228 | 3,479 | |||||
Recognised as a deferred | 2,228 | 3,479 | ||||
tax non-current asset | ||||||
Not recognised as a deferred tax asset | – | – | ||||
2,228 | 3,479 |
Year ended | Year ended 31 March | |||
31 March 2024 | 2023 Restated | |||
Group | Company | Group | Company | |
£’000 | £’000 | £’000 | £’000 | |
The return per Ordinary Share is based | ||||
on the following figures: | ||||
Revenue return | 3,916 | 3,916 | 4,509 | 4,509 |
Capital return | (11,617) | (11,617) | (27,961) | (27,961) |
Weighted average number of Ordinary Shares in issue | 42,855,131 | 42,855,131 | 43,272,601 | 43,272,601 |
Return per share - revenue | 9.14p | 9.14p | 10.42p | 10.42p |
Return per share - capital | (27.11p) | (27.11p) | (64.62p) | (64.62p) |
Total return per share | (17.97p) | (17.97p) | (54.20p) | (54.20p) |
Year ended |
Year ended |
|
31 March 2024 |
31 March 2023 |
|
£’000 |
£’000 |
|
Dividends on Ordinary Shares: |
||
Third quarterly dividend of 3.20p per share |
||
(2023 - 3.00p) paid 28 April 2023 |
1,376 |
1,307 |
Final dividend of 3.60p per share |
||
(2023 - 3.60p) paid 4 August 2023 |
1,548 |
1,568 |
First quarterly dividend of 3.20p per share |
||
(2023 - 3.00p) paid 27 October 2023 |
1,369 |
1,296 |
Second quarterly dividend of 3.20p per share |
||
(2023 - 3.10p) paid 26 January 2024 |
1,368 |
1,336 |
Dividends paid in the period |
5,661 |
5,507 |
Year ended |
Year ended |
|
31 March 2024 |
31 March 2023 |
|
£’000 |
£’000 |
|
First quarterly dividend of 3.20p per share |
||
(2023 - 3.00p) paid 27 October 2023 |
1,369 |
1,296 |
Second quarterly dividend of 3.20p per share |
||
(2023 - 3.10p) paid 26 January 2024 |
1,368 |
1,336 |
Third quarterly dividend of 3.20p per share |
||
(2023 - 3.20p) payable 26 April 2024 |
1,365 |
1,376 |
Final quarterly dividend of 3.60p per share |
||
(2023 - 3.60p) payable 26 July 2024 |
1,529 |
1,549 |
5,631 |
5,557 |
Investment |
|||
properties |
Equities |
Total |
|
£’000 |
£’000 |
£’000 |
|
Group |
|||
Cost at 31 March 2023 |
146,525 |
– |
146,525 |
Fair value movement brought forward |
530 |
– |
530 |
Valuation at 31 March 2023 - Restated |
147,055 |
– |
147,055 |
Purchases |
12,737 |
– |
12,737 |
Sales proceeds |
(13,063) |
– |
(13,063) |
Realised losses on sales |
(137) |
– |
(137) |
Fair value movement in year |
(11,480) |
– |
(11,480) |
Valuation at 31 March 2024 |
135,112 |
– |
135,112 |
Investment |
Investment |
|||
properties |
in subsidiary |
Equities |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Company |
||||
Cost at 31 March 2023 |
146,525 |
200 |
– |
146,725 |
Fair value movement brought forward |
530 |
– |
– |
530 |
Valuation at 31 March 2023 - Restated |
147,055 |
200 |
– |
147,255 |
Purchases |
12,737 |
– |
– |
12,737 |
Sales proceeds |
(13,063) |
– |
– |
(13,063) |
Realised losses on sales |
(137) |
– |
– |
(137) |
Fair value movement in year |
(11,480) |
– |
– |
(11,480) |
Valuation at 31 March 2024 |
135,112 |
200 |
– |
135,312 |
As at 31 March | As at 31 March | |
2024 | 2023 Restated | |
£’000 | £’000 | |
Savills plc valuation | 138,100 | 150,500 |
Operating lease assets | (5,911) | (6,298) |
Finance lease liabilities | 2,923 | 2,853 |
Valuation of Investment Properties | 135,112 | 147,055 |
Decrease in fair value | (2,988) | (3,445) |
Year ended | Year ended | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Purchases | 154 | 9 |
Sales | 179 | 32 |
333 | 41 |
Passing rent | Fair value | ||||
range | - Group | Key | |||
Property portfolio | £ | £’000 | unobservable input | Inputs range | Blended yield |
Supermarkets | 87,000 – 986,458 | 40,500 | Net Equivalent Yield | 5.50% - 7.50% | 6.25% |
Industrial | 49,500 – 486,680 | 39,250 | Net Equivalent Yield | 5.50% -8.50% | 6.50% |
Leisure - Bowling | |||||
and Health Club | 217,160 – 610,324 | 26,350 | Net Equivalent Yield | 8.00% - 8.75% | 8.25% |
Hotels | 360,000 – 373,549 | 11,900 | Net Equivalent Yield | 5.75% - 6.25% | 6.00% |
Other | 168,610 – 599,166 | 11,800 | Net Equivalent Yield | 5.50% - 10.50% | 8.00% |
Public Houses | 120,000 – 185,000 | 8,300 | Net Equivalent Yield | 4.75% - 6.00% | 5.25% |
138,100 |
Country of | Date of | % | Principal | |
incorporation | incorporation | ownership | activity | |
Name | ||||
Value and Indexed Property | UK | 16 January 2014 | 100 | AIFM |
Income Services Limited , having its | ||||
registered office c/o Maven Capital Partners | ||||
UK LLP, Kintyre House, 205 West George | ||||
Street, Glasgow G2 2LW. |
As at |
As at 31 March 2023 |
|||
31 March 2024 |
Restated |
|||
Group |
Company |
Group |
Company |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Amounts falling due within one year: |
||||
Operating lease asset |
119 |
119 |
89 |
89 |
Other receivables |
338 |
338 |
194 |
194 |
Prepayments and accrued income |
57 |
57 |
54 |
54 |
Rents receivable |
173 |
173 |
– |
– |
687 |
687 |
337 |
337 |
|
Amounts falling due after more than one year: |
||||
Operating lease asset |
5,792 |
5,792 |
6,209 |
6,209 |
6,479 |
6,479 |
6,546 |
6,546 |
As at |
As at |
|||
31 March 2024 |
31 March 2023 |
|||
Group |
Company |
Group |
Company |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Amounts due to OLIM Property Limited |
65 |
65 |
53 |
53 |
Accruals and other creditors |
2,966 |
2,966 |
1,907 |
1,907 |
Value Added Tax payable |
387 |
387 |
408 |
408 |
Lease liability |
10 |
10 |
8 |
8 |
3,428 |
3,428 |
2,376 |
2,376 |
As at |
As at |
|||
31 March 2024 |
31 March 2023 |
|||
Group |
Company |
Group |
Company |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Non-current liabilities |
||||
Bank loans held at fair value |
||||
Bank loan b/fwd |
34,116 |
34,116 |
35,000 |
35,000 |
Balance of costs incurred |
– |
– |
(250) |
(250) |
Costs written off in the year |
– |
– |
385 |
385 |
Gain on modification of debt |
– |
– |
(908) |
(908) |
Borrowing costs expensed on recognition of fair value |
– |
– |
80 |
80 |
Costs incurred in the year |
– |
– |
(215) |
(215) |
Effective interest |
35 |
35 |
24 |
24 |
34,151 |
34,151 |
34,116 |
34,116 |
|
Bank loans held at amortised costs |
||||
Bank loan |
15,000 |
15,000 |
15,000 |
15,000 |
Balance of costs incurred |
(116) |
(116) |
(138) |
(138) |
Add: Debit to income for the year |
38 |
38 |
22 |
22 |
14,922 |
14,922 |
14,884 |
14,884 |
|
Total bank borrowings |
49,073 |
49,073 |
49,000 |
49,000 |
9.375% Debenture Stock 2026 |
||||
Add: Balance of premium less issue expenses |
– |
– |
111 |
111 |
Less: Credit to income for the year |
– |
– |
(111) |
(111) |
– |
– |
– |
– |
|
Total borrowings |
49,073 |
49,073 |
49,000 |
49,000 |
Lease liability payable in more than one year |
||||
- within 2 - 5 years |
42 |
42 |
28 |
28 |
- over 5 years |
2,871 |
2,871 |
2,817 |
2,817 |
Total payables |
2,913 |
2,913 |
2,845 |
2,845 |
51,986 |
51,986 |
51,845 |
51,845 |
As at | As at | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Authorised: | ||
56,000,000 Ordinary Shares of 10p each (2023 - 56,000,000) | 5,600 | 5,600 |
Called up, issued and fully paid: | ||
42,664,550 Ordinary Shares of 10p each (2023 - 43,012,464) | 4,266 | 4,301 |
Treasury shares: | ||
2,885,425 Ordinary Shares of 10p each (2023 - 2,537,511) | 289 | 254 |
4,555 | 4,555 |
As at | As at | |||
31 March 2024 | 31 March 2023 | |||
Group | Company | Group | Company | |
£’000 | £’000 | £’000 | £’000 | |
Opening balance | 18,446 | 18,446 | 18,446 | 18,446 |
As at | As at 31 March | |||
31 March 2024 | 2023 Restated | |||
Group | Company | Group | Company | |
£’000 | £’000 | £’000 | £’000 | |
Opening balance at 31 March 2023 | 82,131 | 82,131 | 112,397 | 112,397 |
Loss for the year | (7,701) | (7,701) | (23,452) | (23,452) |
Dividends paid (see Note 8) | (5,661) | (5,661) | (5,507) | (5,507) |
Buyback of Ordinary Shares for Treasury (see Note 14) | (670) | (670) | (1,307) | (1,307) |
Closing balance at 31 March 2024 | 68,099 | 68,099 | 82,131 | 82,131 |
Year ended 31 March 2023 | ||||||
Year ended 31 March 2024 | Restated | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Group | ||||||
Opening balance at 31 March 2023 | (2,468) | 84,599 | 82,131 | (1,470) | 113,867 | 112,397 |
Profit/(loss) for the year | 3,916 | (11,617) | (7,701) | 4,509 | (27,961) | (23,452) |
Dividends paid (see Note 8) | (5,661) | – | (5,661) | (5,507) | – | (5,507) |
Buyback of Ordinary Shares | ||||||
for Treasury (see Note 14) | – | (670) | (670) | – | (1,307) | (1,307) |
Closing balance at 31 March 2024 | (4,213) | 72,312 | 68,099 | (2,468) | 84,599 | 82,131 |
Company | ||||||
Opening balance at 31 March 2023 | (3,555) | 85,686 | 82,131 | (2,557) | 114,954 | 112,397 |
Profit/(loss) for the year | 3,916 | (11,617) | (7,701) | 4,509 | (27,961) | (23,452) |
Dividends paid (see Note 8) | (5,661) | – | (5,661) | (5,507) | – | (5,507) |
Buyback of Ordinary Shares | ||||||
for Treasury (see Note 14) | – | (670) | (670) | – | (1,307) | (1,307) |
Closing balance at 31 March 2024 | (5,300) | 73,399 | 68,099 | (3,555) | 85,686 | 82,131 |
As at | As at 31 March | |||
31 March 2024 | 2023 Restated | |||
Group | Company | Group | Company | |
£’000 | £’000 | £’000 | £’000 | |
Net assets at 31 March 2024 | 91,100 | 91,100 | 105,132 | 105,132 |
Fair value adjustments | 970 | 970 | 252 | 252 |
Net assets with borrowings at fair value | 92,070 | 92,070 | 105,384 | 105,384 |
Number of shares in issue | 42,664,550 | 42,664,550 | 43,012,464 | 43,012,464 |
Net asset value per share | 213.53p | 213.53p | 244.42p | 244.42p |
Net asset value per share with borrowings at fair value | 215.80p | 215.80p | 245.01p | 245.01p |
Year ended | Year ended 31 March | |||
31 March 2024 | 2023 Restated | |||
Group | Company | Group | Company | |
£’000 | £’000 | £’000 | £’000 | |
Income from operations before tax | (2,551) | (2,551) | (14,409) | (14,409) |
Losses on investments | 11,617 | 11,617 | 23,117 | 23,117 |
Investment management fee | (863) | (863) | (990) | (990) |
Other operating expenses | (894) | (894) | (895) | (895) |
(Increase)/decrease in receivables | (322) | (322) | 653 | 653 |
Increase in other payables | 547 | 547 | 18 | 18 |
Net cash from operating activities | 7,534 | 7,534 | 7,494 | 7,494 |
Year ended | Year ended | |||
31 March 2024 | 31 March 2023 | |||
Group | Company | Group | Company | |
£’000 | £’000 | £’000 | £’000 | |
Cash movements | ||||
Payment of rental (for leasing) | 89 | 89 | 87 | 87 |
Repayment of debenture | – | – | 20,000 | 20,000 |
Drawdown of loans (for financing) | – | – | (13,000) | (13,000) |
Loan costs | – | – | 80 | 80 |
Non-cash movements | ||||
Finance costs (for leasing) | (159) | (159) | (78) | (78) |
Changes in fair value | – | – | 578 | 578 |
Issue premium on debenture | – | – | 111 | 111 |
Effective interest | (35) | (35) | (24) | (24) |
Amortisation of loan premium | ||||
and expenses and fair value adjustment | (38) | (38) | (22) | (22) |
Change in debt in the year | (143) | (143) | 7,732 | 7,732 |
Opening debt at 31 March | (51,853) | (51,853) | (59,585) | (59,585) |
Closing debt at 31 March | (51,996) | (51,996) | (51,853) | (51,853) |
Weighted average | ||||
period for which | Weighted | Fixed | Floating | |
rate is fixed | average | rate | rate | |
Years | interest rate % | £’000 | £’000 | |
At 31 March 2024 | ||||
Assets | ||||
Sterling | – | 3.79 | – | 2,695 |
Total assets | – | 3.79 | – | 2,695 |
At 31 March 2024 | ||||
Liabilities | ||||
Sterling | 6.90 | 3.92 | 47,365 | 1,708 |
Total liabilities | 6.90 | 3.92 | 47,365 | 1,708 |
At 31 March 2023 | ||||
Assets | ||||
Sterling | – | 3.18 | – | 2,273 |
Total assets | – | 3.18 | – | 2,273 |
At 31 March 2023 | ||||
Liabilities | ||||
Sterling | 6.51 | 3.63 | 50,000 | – |
Total liabilities | 6.51 | 3.63 | 50,000 | – |
Due between | |||||
Carrying | Expected | Due within | 3 months | Due after | |
value | cashflows | 3 months | and 1 year | 1 year | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 31 March 2024 | |||||
Borrowings | 49,073 | 63,666 | 493 | 1,478 | 61,695 |
Leases | 2,923 | 7,286 | 22 | 67 | 7,197 |
Other payables | 3,418 | 3,418 | 3,418 | – | – |
Total | 55,414 | 74,370 | 3,933 | 1,545 | 68,892 |
At 31 March 2023 | |||||
Borrowings | 50,270 | 62,378 | 405 | 1,245 | 60,728 |
Leases | 2,853 | 7,177 | 22 | 65 | 7,090 |
Other payables | 1,500 | 1,500 | 1,500 | – | – |
Total | 54,623 | 71,055 | 1,927 | 1,310 | 67,818 |
Year ended | Year ended 31 March | |||
31 March 2024 | 2023 Restated | |||
Statement | Statement | |||
of Financial | Maximum | of Financial | Maximum | |
Position | exposure | Position | exposure | |
£’000 | £’000 | £’000 | £’000 | |
Current assets | ||||
Cash and cash equivalents | 2,695 | 9,593 | 2,273 | 27,725 |
Other receivables | 687 | 2,787 | 337 | 8,239 |
3,382 | 12,380 | 2,610 | 35,964 |
As at | As at | |
31 March 2024 | 31 March 2023 | |
£’000 | £’000 | |
Due within 1 year | 10,383 | 9,338 |
Due between 2 and 5 years | 39,073 | 36,302 |
Due after more than 5 years | 75,930 | 89,151 |
125,386 | 134,791 |
Level 1 | Level 2 | Level 3 | Total | |
£’000 | £’000 | £’000 | £’000 | |
At 31 March 2024 | ||||
Investment properties | – | – | 135,112 | 135,112 |
– | – | 135,112 | 135,112 | |
At 31 March 2023 Restated | ||||
Investment properties | – | – | 147,055 | 147,055 |
– | – | 147,055 | 147,055 |
Fair value through | ||||
profit or loss | Amortised cost | |||
2023 | ||||
2024 | 2023 | 2024 | Restated | |
£’000 | £’000 | £’000 | £’000 | |
Cash and cash equivalents | – | – | 2,695 | 2,273 |
Other receivables | – | – | 6,479 | 6,546 |
Total financial assets | – | – | 9,174 | 8,819 |
Fair value through | ||||
profit or loss | Amortised cost | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | Restated | |
£’000 | ||||
Other payables | – | – | (5,954) | (5,103) |
Loans and other borrowings | – | (34,116) | (49,073) | (14,884) |
Total financial liabilities | – | (34,116) | (55,027) | (19,987) |
Group | Company | |||||
Impact of correction of error | Impact of correction of error | |||||
As | As | |||||
previously | As | previously | As | |||
reported | Adjustments | restated | reported | Adjustments | restated | |
As at 31 March 2022 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Assets | ||||||
Non current assets | ||||||
Investment properties | 155,838 | (3,508) | 152,330 | 155,838 | (3,508) | 152,330 |
Investments held at fair value | ||||||
through profit or loss | 26,871 | – | 26,871 | 27,071 | – | 27,071 |
182,709 | (3,508) | 179,201 | 182,909 | (3,508) | 179,401 | |
Deferred tax asset | 4,091 | (1,502) | 2,589 | 4,091 | (1,502) | 2,589 |
Receivables | 2,238 | 3,696 | 5,934 | 2,238 | 3,696 | 5,934 |
189,038 | (1,314) | 187,724 | 189,238 | (1,314) | 187,924 | |
Current assets | ||||||
Cash and cash equivalents | 5,153 | – | 5,153 | 4,953 | – | 4,953 |
Receivables | 4,709 | (188) | 4,521 | 4,709 | (188) | 4,521 |
9,862 | (188) | 9,674 | 9,662 | (188) | 9,474 | |
Total assets | 198,900 | (1,502) | 197,398 | 198,900 | (1,502) | 197,398 |
Current liabilities | ||||||
Payables | (2,423) | – | (2,423) | (2,423) | – | (2,423) |
Total assets less | ||||||
current liabilities | 196,477 | (1,502) | 194,975 | 196,477 | (1,502) | 194,975 |
Non-current liabilities | ||||||
Payables | (2,854) | – | (2,854) | (2,854) | – | (2,854) |
Borrowings | (56,723) | – | (56,723) | (56,723) | – | (56,723) |
(59,577) | – | (59,577) | (59,577) | – | (59,577) | |
Net assets | 136,900 | (1,502) | 135,398 | 136,900 | (1,502) | 135,398 |
Equity attributable | ||||||
to equity shareholders | ||||||
Called up share capital | 4,555 | – | 4,555 | 4,555 | – | 4,555 |
Share premium | 18,446 | – | 18,446 | 18,446 | – | 18,446 |
Retained earnings | 113,899 | (1,502) | 112,397 | 113,899 | (1,502) | 112,397 |
Total equity | 136,900 | (1,502) | 135,398 | 136,900 | (1,502) | 135,398 |
Group | Company | |||||
Impact of correction of error | Impact of correction of error | |||||
As | As | |||||
previously | As | previously | As | |||
reported | Adjustments | restated | reported | Adjustments | restated | |
As at 31 March 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Assets | ||||||
Non current assets | ||||||
Investment properties | 150,636 | (3,581) | 147,055 | 150,636 | (3,581) | 147,055 |
Investments held at fair value | ||||||
through profit or loss | – | – | – | 200 | – | 200 |
150,636 | (3,581) | 147,055 | 150,836 | (3,581) | 147,255 | |
Deferred tax asset | 4,537 | (1,058) | 3,479 | 4,537 | (1,058) | 3,479 |
Receivables | 2,366 | 3,843 | 6,209 | 2,366 | 3,843 | 6,209 |
157,539 | (796) | 156,743 | 157,739 | (796) | 156,943 | |
Current assets | ||||||
Cash and cash equivalents | 2,273 | – | 2,273 | 2,073 | – | 2,073 |
Receivables | 599 | (262) | 337 | 599 | (262) | 337 |
2,872 | (262) | 2,610 | 2,672 | (262) | 2,410 | |
Total assets | 160,411 | (1,058) | 159,353 | 160,411 | (1,058) | 159,353 |
Current liabilities | ||||||
Payables | (2,376) | – | (2,376) | (2,376) | – | (2,376) |
Total assets less | ||||||
current liabilities | 158,035 | (1,058) | 156,977 | 158,035 | (1,058) | 156,977 |
Non-current liabilities | ||||||
Payables | (2,845) | – | (2,845) | (2,845) | – | (2,845) |
Borrowings | (49,000) | – | (49,000) | (49,000) | – | (49,000) |
(51,845) | – | (51,845) | (51,845) | – | (51,845) | |
Net assets | 106,190 | (1,058) | 105,132 | 106,190 | (1,058) | 105,132 |
Equity attributable | ||||||
to equity shareholders | ||||||
Called up share capital | 4,555 | – | 4,555 | 4,555 | – | 4,555 |
Share premium | 18,446 | – | 18,446 | 18,446 | – | 18,446 |
Retained earnings | 83,189 | (1,058) | 82,131 | 83,189 | (1,058) | 82,131 |
Total equity | 106,190 | (1,058) | 105,132 | 106,190 | (1,058) | 105,132 |
Group | Group | |||||
Impact of correction of error | Impact of correction of error | |||||
As previously reported | Adjustments | |||||
For the year ended | Revenue | Capital | Total | Revenue | Capital | Total |
31 March 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Income | ||||||
Rental income | 8,358 | – | 8,358 | (132) | – | (132) |
Investment income | 168 | – | 168 | – | – | – |
Other income | 314 | – | 314 | – | – | – |
8,840 | – | 8,840 | (132) | – | (132) | |
Gains and losses | ||||||
on investments | ||||||
Realised gains on | ||||||
held-at-fair-value investments | ||||||
and investment properties | – | 1,446 | 1,446 | – | – | – |
Unrealised (losses)/ gains on | ||||||
held-at-fair-value investments | ||||||
and investment properties | – | (24,695) | (24,695) | – | 132 | 132 |
Total income | 8,840 | (23,249) | (14,409) | (132) | 132 | – |
Expenses | ||||||
Investment management fees | (990) | – | (990) | – | – | – |
Other operating expenses | (895) | – | (895) | – | – | – |
Finance costs | (1,779) | (6,269) | (8,048) | – | – | – |
Total expenses | (3,664) | (6,269) | (9,933) | – | – | – |
Profit/(Loss) before taxation | 5,176 | (29,518) | (24,342) | (132) | 132 | – |
Taxation | (979) | 1,425 | 446 | 444 | – | 444 |
Profit/(Loss) attributable to equity | ||||||
shareholders of parent company | 4,197 | (28,093) | (23,896) | 312 | 132 | 444 |
Earnings per | ||||||
Ordinary Share (pence) | 9.70 | (64.92) | (55.22) | 0.72 | 0.30 | 1.02 |
Group | |||
Impact of correction of error | |||
As restated | |||
For the year ended | Revenue | Capital | Total |
31 March 2023 | £’000 | £’000 | £’000 |
Income | |||
Rental income | 8,226 | – | 8,226 |
Investment income | 168 | – | 168 |
Other income | 314 | – | 314 |
8,708 | – | 8,708 | |
Gains and losses | |||
on investments | |||
Realised gains on | |||
held-at-fair-value investments | |||
and investment properties | – | 1,446 | 1,446 |
Unrealised (losses)/ gains on | |||
held-at-fair-value investments | |||
and investment properties | – | (24,563) | (24,563) |
Total income | 8,708 | (23,117) | (14,409) |
Expenses | |||
Investment management fees | (990) | – | (990) |
Other operating expenses | (895) | – | (895) |
Finance costs | (1,779) | (6,269) | (8,048) |
Total expenses | (3,664) | (6,269) | (9,933) |
Profit/(Loss) before taxation | 5,044 | (29,386) | (24,342) |
Taxation | (535) | 1,425 | 890 |
Profit/(Loss) attributable to equity | |||
shareholders of parent company | 4,509 | (27,961) | (23,452) |
Earnings per | |||
Ordinary Share (pence) | 10.42 | (64.62) | (54.20) |
Company | Company | |||||
Impact of correction of error | Impact of correction of error | |||||
As previously reported | Adjustments | |||||
For the year ended | Revenue | Capital | Total | Revenue | Capital | Total |
31 March 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Income | ||||||
Rental income | 8,358 | – | 8,358 | (132) | – | (132) |
Investment income | 168 | – | 168 | – | – | – |
Other income | 314 | – | 314 | – | – | – |
8,840 | – | 8,840 | (132) | – | (132) | |
Gains and losses | ||||||
on investments | ||||||
Realised gains on | ||||||
held-at-fair-value investments | ||||||
and investment properties | – | 1,446 | 1,446 | – | – | – |
Unrealised (losses)/ gains on | ||||||
held-at-fair-value investments | ||||||
and investment properties | – | (24,695) | (24,695) | – | 132 | 132 |
Total income | 8,840 | (23,249) | (14,409) | (132) | 132 | – |
Expenses | ||||||
Investment management fees | (990) | – | (990) | – | – | – |
Other operating expenses | (895) | – | (895) | – | – | – |
Finance costs | (1,779) | (6,269) | (8,048) | – | – | – |
Total expenses | (3,664) | (6,269) | (9,933) | – | – | – |
Profit/(Loss) before taxation | 5,176 | (29,518) | (24,342) | (132) | 132 | – |
Taxation | (979) | 1,425 | 446 | 444 | – | 444 |
Profit/(Loss) attributable to equity | ||||||
shareholders of parent company | 4,197 | (28,093) | (23,896) | 312 | 132 | 444 |
Earnings per | ||||||
Ordinary Share (pence) | 9.70 | (64.92) | (55.22) | 0.72 | 0.30 | 1.02 |
Company | |||
Impact of correction of error | |||
As restated | |||
For the year ended | Revenue | Capital | Total |
31 March 2023 | £’000 | £’000 | £’000 |
Income | |||
Rental income | 8,226 | – | 8,226 |
Investment income | 168 | – | 168 |
Other income | 314 | – | 314 |
8,708 | – | 8,708 | |
Gains and losses | |||
on investments | |||
Realised gains on | |||
held-at-fair-value investments | |||
and investment properties | – | 1,446 | 1,446 |
Unrealised (losses)/ gains on | |||
held-at-fair-value investments | |||
and investment properties | – | (24,563) | (24,563) |
Total income | 8,708 | (23,117) | (14,409) |
Expenses | |||
Investment management fees | (990) | – | (990) |
Other operating expenses | (895) | – | (895) |
Finance costs | (1,779) | (6,269) | (8,048) |
Total expenses | (3,664) | (6,269) | (9,933) |
Profit/(Loss) before taxation | 5,044 | (29,386) | (24,342) |
Taxation | (535) | 1,425 | 890 |
Profit/(Loss) attributable to equity | |||
shareholders of parent company | 4,509 | (27,961) | (23,452) |
Earnings per | |||
Ordinary Share (pence) | 10.42 | (64.62) | (54.20) |