| Year ended | Year ended | ||
| 31 December 2023 | 31 December 2022 | ||
| £’000 | £’000 | ||
| INCOME | |||
| Rental income | 2 | ||
| Service charge income | 3 | ||
| Loss on investment properties | 10 | ( | ( |
| Loss on liquidation of subsidiaries | ( | ||
Total income/(expense) | ( | ||
| EXPENDITURE | |||
| Investment management fee | 4 | ( | ( |
| Direct property expenses | 5 | ( | ( |
| Service charge expenses | 5 | ( | ( |
| Other expenses | 5 | ( | ( |
Total expenditure | ( | ( | |
Operating profit/(loss) before finance costs | ( | ||
| FINANCE COSTS | |||
| Finance costs | 6 | ( | ( |
| Interest income | |||
| Net finance costs | ( | ( | |
Operating profit/(loss) after finance costs | ( | ||
| Net profit/(loss) from ordinary activities before taxation | ( | ||
| Taxation on profit on ordinary activities | 7 | ||
Net profit/(loss) for the year | ( | ||
Total comprehensive (income/deficit) for the year | ( | ||
| Basic and diluted earnings per share (pence) | 9 | ( | |
| Adjusted EPRA earnings per share (pence) | 9 |
| Year ended | Year ended | ||
| 31 December 2023 | 31 December 2022 | ||
| £’000 | £’000 | ||
| NON-CURRENT ASSETS | |||
| Investment properties | 10 | ||
| CURRENT ASSETS | |||
| Investment properties held for sale | 10 | ||
| Trade and other receivables | 12 | ||
| Cash and cash equivalents | |||
Total assets | |||
| CURRENT LIABILITIES | |||
| Trade and other payables | 13 | ( | ( |
( | ( | ||
| NON-CURRENT LIABILITIES | |||
| Bank loans | 14 | ( | ( |
Total liabilities | ( | ( | |
Net assets | |||
REPRESENTED BY Share capital | 15 | ||
| Special distributable reserve | |||
| Capital reserve | ( | ( | |
| Revenue reserve | |||
Equity shareholders’ funds | |||
| Net asset value per share (pence) | 16 |
| Special | Equity | |||||
| Share | Distributable | Capital | Revenue | Shareholders’ | ||
| Capital | Reserve | Reserve | Reserve | Funds | ||
| £’000 | £’000 | £’000 | £’000 | £’000 | ||
| At 1 January 2022 | ||||||
| Total comprehensive deficit | ( | ( | ||||
| Dividends paid | 8 | ( | ( | |||
| Transfer in respect of loss on investment property | 10 | ( | ||||
| Transfer from special distributable reserve | ( | |||||
As 31 December 2022 | | ( | |
| Special | Equity | |||||
| Share | Distributable | Capital | Revenue | Shareholders’ | ||
| Capital | Reserve | Reserve | Reserve | Funds | ||
| £’000 | £’000 | £’000 | £’000 | £’000 | ||
| At 1 January 2023 | ( | |||||
| Total comprehensive income | ||||||
| Dividends paid | 8 | ( | ( | |||
| Transfer in respect of loss on investment property | 10 | ( | ||||
| Transfer from special distributable reserve | ( | |||||
As 31 December 2023 | | ( |
| Year ended | Year ended | ||
| 31 December 2023 | 31 December 2022 | ||
| £’000 | £’000 | ||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
| Net profit/(loss) for the year before taxation | ( | ||
| Adjustments for: | — | — | |
| Loss on investment properties | 10 | ||
| Loss on liquidation of subsidiaries | |||
| Movement in lease incentives | 10 | ( | ( |
| Movement in provision for bad debts | 12 | ||
| Decrease in operating trade and other receivables | |||
| (Decrease)/increase in operating trade and other payables | ( | ||
| Net finance costs | |||
Net cash inflow from operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Purchase of investment properties | 10 | ( | ( |
| Sale of investment properties | |||
| Capital expenditure | 10 | ( | ( |
Net cash inflow/(outflow) from investing activities | ( | ||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Facility fee charges from bank financing | ( | ( | |
| Dividends paid | 8 | ( | ( |
| Bank loan repaid | 14 | ( | ( |
| Bank loan drawdown | 14 | ||
| Bank loan interest paid | ( | ( | |
| Loan facility set up costs | ( | ( | |
| Interest income | |||
Net cash outflow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Opening cash and cash equivalents | |||
Closing cash and cash equivalents | |||
REPRESENTED BY Cash at bank | |||
| Money market funds | |||
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| Investment management fee | 6,738 | 8,617 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| Rental income | 69,465 | 64,515 |
| Rent incentives | (2,863) | 2,415 |
66,602 | 66,930 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| Service charge income | 6,229 | 6,451 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| Interest on principal loan amount | 9,351 | 7,922 |
| Facility fees | 918 | 735 |
| Amortisation of loan set up fees | 920 | 524 |
11,189 | 9,181 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| DIRECT PROPERTY EXPENSES | ||
| Direct property expenses of let rental units | 5,431 | 4,220 |
| Expenditure incurred relating to operating units | 618 | 475 |
| Direct property expenses of vacant units | 647 | 675 |
| Bad debts recognised during the year, net | 215 | 896 |
6,911 | 6,266 | |
Service charge expenses | 6,229 | 6,451 |
| OTHER EXPENSES | ||
| Professional fees | 1,082 | 705 |
| Abortive transaction costs | 459 | 380 |
| Valuation fees* | 145 | 152 |
| Directors’ fees and expenses** | 303 | 263 |
| Marketing fees | 396 | 396 |
| Administration and company secretarial fees | 172 | 161 |
| Regulatory fees | 95 | 92 |
| Auditor’s remuneration for: | ||
| Statutory audit | 180 | 150 |
| Non audit services | — | — |
2,832 | 2,299 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
NET PROFIT/(LOSS) FROM ORDINARY ACTIVITIES BEFORE TAX | 31,708 | (222,329) |
| UK Corporation tax at a rate of 23.5 per cent (2022: 19%) | 7,451 | (42,243) |
| Effect of: | ||
| Capital losses on Investment properties not taxable | 1,986 | 49,987 |
| Income not taxable, including interest receivable | (288) | (59) |
| UK REIT exemption on net income | (9,149) | (7,685) |
Total tax charge | — | — |
| Year ended | Year ended | ||
| 31 December 2023 | 31 December 2022 | ||
| £’000 | £’000 | ||
| DIVIDENDS ON ORDINARY SHARES | |||
| Interim dividends paid per ordinary share: | |||
2022 | Fourth interim: PID of 0.680p per share, Non-PID of 0.170p per share paid 28 February 2023 | 11,045 | 9,746 |
(2021 | Fourth interim: PID of 0.466p per share, Non-PID of 0.284p per share) | ||
2023 | First interim: PID of 0.850p paid 31 May 2023 | 11,045 | 10,395 |
(2022 | First interim: PID of 0.800p per share) | ||
2023 | Second interim: PID of 0.500p per share, Non-PID of 0.350p per share paid 31 August 2023 | 11,045 | 11,045 |
(2022 | Second interim: PID of 0.850p per share) | ||
2022 | Special dividend: 1.92p per share paid 31 August 2022 | — | 24,949 |
2023 | Third interim: PID of 0.600p per share, Non-PID of 0.250p per share paid 30 November 2023 | 11,045 | 11,045 |
(2022 | Third interim: PID of 0.500p per share, Non-PID of 0.350p per share) | ||
44,180 | 67,180 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| Weighted average number of shares | 1,299,412,465 | 1,299,412,465 |
| Net profit / (loss) (£) | 31,708,000 | (222,329,000) |
| Basic and diluted Earnings per share (pence) | 2.44 | (17.11) |
Adjusted EPRA earnings per share (pence)* | 3.35 | 3.15 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| FREEHOLD AND LEASEHOLD PROPERTIES | ||
| Opening valuation | 1,275,610 | 1,508,368 |
| Purchase at cost | (923) | 6,934 |
| Capital expenditure | 29,387 | 48,517 |
| Loss on revaluation to market value | (3,776) | (264,295) |
| Disposals at prior year valuation | (72,252) | (21,554) |
| Lease incentive movement | (4,451) | (2,360) |
| Total fair value at 31 December | 1,223,595 | 1,275,610 |
| Less: reclassified as held for sale | (44,068) | — |
Fair value as at 31 December | 1,179,527 | 1,275,610 |
| (LOSSES)/GAINS ON INVESTMENT PROPERTIES AT FAIR VALUE COMPRISE | ||
| Loss on revaluation to market value | (3,776) | (264,295) |
| Lease incentive movement | (4,451) | (2,360) |
| (Loss)/gain on disposal | (224) | 3,565 |
(8,451) | (263,090) | |
| GAIN/(LOSS) ON INVESTMENT PROPERTIES SOLD | ||
| Original cost of investment properties | (25,864) | (22,972) |
| Sale proceeds less sales costs | 72,027 | 25,119 |
| Gain on investment properties sold | 46,163 | 2,147 |
| Recognised in previous periods | 46,387 | (1,418) |
| Recognised in current period | (224) | 3,565 |
46,163 | 2,147 |
| Sector | Fair Value at | Valuation techniques | Unobservable inputs | Range |
| 31 December 2023 (£m) | (weighted average) | |||
| Industrial | 739.8 | Yield methodology | Annual rent per sq ft | £5 – £13 (£8) |
| Initial Yield | 2.9% – 7.3% (4.8%) | |||
| Office | 143.6 | Yield methodology | Annual rent per sq ft | £7 – £54 (£23) |
| Initial Yield | 4.6% – 11.2% (9.3%) | |||
| Retail | 176.1 | Yield methodology | Annual rent per sq ft | £12 – £30 (£19) |
| Initial Yield | 5.4% – 7.2% (6.2%) | |||
| Alternatives | 191.6 | Yield methodology | Annual rent per sq ft | £0 – £19 (£15) |
| Initial Yield | 4.0% – 10.0% (4.7%) |
| Sector | Fair Value at | Valuation techniques | Unobservable inputs | Range |
| 31 December 2022 (£m) | (weighted average) | |||
| Industrial | 773.4 | Yield methodology | Annual rent per sq ft | £5 – £15 (£7) |
| Initial Yield | 4.9% – 7.7% (5.6%) | |||
| Office | 171.2 | Yield methodology | Annual rent per sq ft | £7 – £53 (£23) |
| Initial Yield | 4.0% – 8.5% (6.6%) | |||
| Retail | 180.3 | Yield methodology | Annual rent per sq ft | £12 – £30 (£19) |
| Initial Yield | 4.8% – 6.5% (5.8%) | |||
| Alternatives | 183.1 | Yield methodology | Annual rent per sq ft | £0 – £19 (£16) |
| Initial Yield | 6.3% – 10.5% (4.7%) |
Sector | Assumption | Movement | Effect on valuation |
| Industrial | Initial Yield | + 50 basis points | Decrease £62.4 million |
| − 50 basis points | Increase £74.3 million | ||
| Office | Initial Yield | + 50 basis points | Decrease £11.0 million |
| − 50 basis points | Increase £12.7 million | ||
| Retail | Initial Yield | + 50 basis points | Decrease £13.4 million |
| − 50 basis points | Increase £15.7 million | ||
| Alternatives | Initial Yield | + 50 basis points | Decrease £11.7 million |
| − 50 basis points | Increase £13.7 million |
Sector | Assumption | Movement | Effect on valuation |
| Industrial | Initial Yield | + 50 basis points | Decrease £67.2 million |
| − 50 basis points | Increase £80.4 million | ||
| Office | Initial Yield | + 50 basis points | Decrease £14.3 million |
| − 50 basis points | Increase £16.8 million | ||
| Retail | Initial Yield | + 50 basis points | Decrease £14.1 million |
| − 50 basis points | Increase £18.8 million | ||
| Alternatives | Initial Yield | + 50 basis points | Decrease £12.7 million |
| − 50 basis points | Increase £14.7 million |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| Rental debtors | 12,623 | 20,605 |
| Rental deposits | 3,312 | 3,000 |
| Provision for bad debts | (3,195) | (5,071) |
| Lease incentives | 28,090 | 32,541 |
| Other debtors and prepayments | 1,295 | 1,573 |
42,125 | 52,648 | |
| Provision for bad debts as at 1 January | 5,071 | 5,327 |
| Bad debts recognised during the year | 215 | 896 |
| Bad debts written off during the year as uncollectable | (2,091) | (1,152) |
Provision for bad debts as at 31 December | 3,195 | 5,071 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| Deferred rental income | 15,270 | 14,223 |
| Investment Manager fee payable | 1,657 | 3,819 |
| Rental deposits | 3,312 | 3,000 |
| Bank loan interest | 2,234 | 2,402 |
| Transaction costs | 324 | 798 |
| VAT payable | 3,348 | 3,622 |
| Other payables | 2,111 | 3,850 |
28,256 | 31,714 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| Less than 6 months | 681 | 697 |
| Between 6 and 12 months | 663 | 578 |
| Over 12 months | 1,851 | 3,796 |
3,195 | 5,071 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| Total facilities available | 350,000 | 380,000 |
| Drawn down: | ||
| Barclays facility | 37,500 | 93,000 |
| Barings facility | 200,000 | 200,000 |
| Set up costs incurred | (7,566) | (6,792) |
| Accumulated amortisation of set up costs | 6,398 | 5,478 |
Total due | 236,332 | 291,686 |
| Cash and cash | Interest- | 2023 | Cash and cash | Interest- | 2022 | |
| equivalents | bearing loans | net debt | equivalents | bearing loans | net debt | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Opening balance | 30,861 | (291,686) | (260,825) | 42,121 | (248,326) | (206,205) |
| Cash movement | (8,746) | 56,274 | 47,528 | (11,260) | (42,836) | (54,096) |
| Amortisation of arrangement costs | — | (920) | (920) | — | (524) | (524) |
Closing balance | 22,115 | (236,332) | (214,217) | 30,861 | (291,686) | (260,825) |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| SHARE CAPITAL | ||
| Opening balance | 539,872 | 539,872 |
| Share capital as at 31 December | 539,872 | 539,872 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| Ordinary Shares | 1,299,412,465 | 1,299,412,465 |
| Net assets attributable at the year end (£’000) | 1,023,247 | 1,035,719 |
NAV per share (pence) | 78.7 | 79.7 |
| EPRA Net Tangible Assets per share1 | 78.7 | 79.7 |
| 31 December 2023 Level 1 | Level 2 | Level 3 | Total fair value | |
| £’000 | £’000 | £’000 | £’000 | |
| Investment properties | — | — | 1,251,050 | 1,251,050 |
| 31 December 2022 Level 1 | Level 2 | Level 3 | Total fair value | |
| £’000 | £’000 | £’000 | £’000 | |
| Investment properties | — | — | 1,308,025 | 1,308,025 |
| Level 1 | Level 2 | Level 3 | Total fair value | |
| £’000 | £’000 | £’000 | £’000 | |
| Bank loans | — | 237,500 | — | 237,500 |
| Level 1 | Level 2 | Level 3 | Total fair value | |
| £’000 | £’000 | £’000 | £’000 | |
| Bank loans | — | 293,000 | — | 293,000 |
| Financial Assets 2023 3 months | More than 3 months | More than | ||
| or less | but less than one year | one year | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Cash and cash equivalents | 22,115 | — | — | 22,115 |
| Rent receivable and provision for bad debts | 9,428 | — | — | 9,428 |
| Other debtors | 1,295 | — | — | 1,295 |
32,838 | — | — | 32,838 |
| Financial Assets 2022 3 months | More than 3 months | More than | ||
| or less | but less than one year | one year | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Cash and cash equivalents | 30,861 | — | — | 30,861 |
| Rent receivable and provision for bad debts | 15,534 | — | — | 15,534 |
| Other debtors | 1,573 | — | — | 1,573 |
47,968 | — | — | 47,968 |
| Financial Liabilities 2023 3 months | More than 3 months | More than | ||
| or less | but less than one year | one year | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Bank loans | 2,131 | 4,332 | 266,797 | 273,260 |
| Other creditors | 28,256 | — | — | 28,256 |
30,387 | 4,332 | 266,797 | 301,516 |
| Financial Liabilities 2022 3 months | More than 3 months | More than | ||
| or less | but less than one year | one year | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Bank loans | 2,505 | 4,332 | 328,047 | 334,884 |
| Other creditors | 31,714 | — | — | 31,714 |
34,219 | 4,332 | 328,047 | 366,598 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| Carrying amount of interest-bearing loans and borrowings | 236,332 | 291,686 |
| External valuation of completed investment property and assets | 1,251,050 | 1,308,025 |
| held for sale (excluding lease incentive adjustment) | ||
| Loan to value ratio | 18.9% | 22.3% |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
| Within one year | 63,784 | 71,373 |
| Between one and two years | 60,605 | 67,990 |
| Between two and three years | 54,582 | 61,523 |
| Between three and four years | 46,439 | 54,581 |
| Between four and five years | 40,905 | 46,519 |
| Over five years | 236,278 | 308,269 |
Total | 502,593 | 610,254 |