| Group | |||
| 2023 | 2022 | ||
| Notes | £’m | £’m | |
Revenue | 3, 4 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Share of loss in associate | 12 | ( | |
Underlying EBITDA | |||
Exceptional items | 5 | ( | |
Share-based payments | ( | ( | |
Depreciation and variable lease payments | ( | ( | |
Share of associate’s depreciation, interest and tax | ( | ||
Operating profit before gains on investment properties and other exceptional gains | |||
Gain on investment properties | 13 | ||
Other exceptional gains | 5 | ||
Operating profit | 4, 6 | ||
Finance income | 8 | ||
Finance expense | 8 | ( | ( |
Profit before income tax | |||
Income tax charge | 9 | ( | ( |
Profit for the year | |||
| Earnings per share for profit attributable to the equity holders | |||
– basic (pence) | 11 | ||
– diluted (pence) | 11 |
| Group | ||
| 2023 | 2022 | |
| £’m | £’m | |
Profit for the year | ||
| Other comprehensive income | ||
| Items that may be reclassified subsequently to profit or loss: | ||
Currency translation differences | ||
Net investment hedge | ( | ( |
Other comprehensive income, net of tax | ||
Total comprehensive income for the year |
| Group | |||
| 2023 | 2022 | ||
| Notes | £’m | £’m | |
| Assets | |||
| Non-current assets | |||
Investment in associates | 12 | ||
External valuation of investment properties, net of lease liabilities | |||
Add-back of lease liabilities | |||
Investment properties under construction | |||
Total investment properties | 13 | ||
Property, plant and equipment | 14 | ||
Deferred tax assets | 22 | ||
| Current assets | |||
Inventories | |||
Derivative financial instruments | 20 | ||
Trade and other receivables | 16 | ||
Amounts due from associates | 16 | ||
Cash and cash equivalents | 17 | ||
Total assets | |||
| Current liabilities | |||
Bank borrowings | 19 | ( | ( |
Trade and other payables | 18 | ( | ( |
Current income tax liabilities | ( | ( | |
Lease liabilities | 21 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Bank borrowings | 19 | ( | ( |
Deferred income tax liabilities | 22 | ( | ( |
Lease liabilities | 21 | ( | ( |
Provisions | 27 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Ordinary share capital | 23 | ||
Share premium | |||
Translation reserve | |||
Retained earnings | |||
Total equity |
| Group | |||||
| Share | Share | Translation | Retained | ||
| capital | premium | reserve | earnings | Total | |
| £’m | £’m | £’m | £’m | £’m | |
Balance at 1 November 2021 | |||||
| Comprehensive income | |||||
Profit for the year | |||||
| Other comprehensive income | |||||
Currency translation differences | |||||
Net investment hedge | ( | ( | |||
Total other comprehensive income | |||||
Total comprehensive income | |||||
| Transactions with owners | |||||
Dividends (note 10) | ( | ( | |||
Increase in share capital | |||||
Employee share options | |||||
Transactions with owners | ( | ( | |||
Balance at 1 November 2022 | |||||
| Comprehensive income | |||||
Profit for the year | |||||
| Other comprehensive income | |||||
Currency translation differences | |||||
Net investment hedge | ( | ( | |||
Total other comprehensive income | |||||
Total comprehensive income | |||||
| Transactions with owners | |||||
Dividends (note 10) | ( | ( | |||
Increase in share capital and share premium | |||||
Employee share options | |||||
Transactions with owners | ( | ( | |||
Balance at 31 October 2023 |
| Group | |||
| 2023 | 2022 | ||
| Notes | £’m | £’m | |
| Cash flows from operating activities | |||
Cash generated from operations | 24 | ||
Interest received | |||
Interest paid | ( | ( | |
Tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Acquisition of subsidiary, net of cash acquired | 12 | ( | |
Investment in associates | 12 | ( | ( |
Expenditure on investment properties and development properties | ( | ( | |
Proceeds from disposal of investment properties | |||
Proceeds from disposal of land | |||
Purchase of property, plant and equipment | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Issue of share capital | |||
Equity dividends paid | 10 | ( | ( |
Proceeds from borrowings | |||
Repayment of borrowings | ( | ( | |
Exceptional swap termination | 8 | ||
Financial instruments income | 8 | ||
Debt issuance costs | ( | ( | |
Principal payment of lease liabilities | ( | ( | |
Net cash inflow from financing activities | |||
Net decrease in cash and cash equivalents | ( | ( | |
Exchange loss on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at 1 November | |||
Cash and cash equivalents at 31 October | 17, 25 |
| 2023 | 2022 | |
| £’m | £’m | |
Self storage income | 187.2 | 178.0 |
Insurance income | 25.5 | 23.9 |
Other non-storage income | 11.5 | 10.6 |
Total revenue | 224.2 | 212.5 |
| UK | Paris | Spain | Benelux | Group | |
| Year ended 31 October 2023 | £’m | £’m | £’m | £’m | £’m |
| Continuing operations | |||||
Revenue | 166.5 | 43.9 | 3.8 | 10.0 | 224.2 |
Underlying EBITDA | 106.2 | 30.5 | 1.1 | 4.4 | 142.2 |
Share-based payments | (3.1) | (0.3) | (0.1) | — | (3.5) |
Variable lease payments and depreciation | (1.9) | (0.2) | — | — | (2.1) |
| Operating profit before gain on investment properties | |||||
and other exceptional gains | 101.2 | 30.0 | 1.0 | 4.4 | 136.6 |
Gain/(loss) on investment properties | 70.9 | 16.3 | (0.7) | 7.3 | 93.8 |
Operating profit | 172.1 | 46.3 | 0.3 | 11.7 | 230.4 |
Net finance expense | (13.8) | (2.2) | (1.1) | (5.5) | (22.6) |
Profit/(loss) before tax | 158.3 | 44.1 | (0.8) | 6.2 | 207.8 |
Total assets | 2,298.2 | 606.6 | 28.0 | 24.1 | 2,956.9 |
| UK | Paris | Spain | Benelux | Group | |
| Year ended 31 October 2022 | £’m | £’m | £’m | £’m | £’m |
| Continuing operations | |||||
Revenue | 163.0 | 41.4 | 3.0 | 5.1 | 212.5 |
Share of loss in associates | (0.3) | — | — | — | (0.3) |
Underlying EBITDA | 103.5 | 28.0 | 1.5 | 2.1 | 135.1 |
Exceptional items | — | (0.1) | — | — | (0.1) |
Share-based payments | (10.2) | (1.0) | — | — | (11.2) |
Variable lease payments and depreciation | (1.2) | (0.1) | — | — | (1.3) |
Share of associate’s depreciation, interest and tax | (0.4) | — | — | — | (0.4) |
| Operating profit before gain on investment properties | |||||
and other exceptional gains | 91.7 | 26.8 | 1.5 | 2.1 | 122.1 |
Gain on investment properties | 295.7 | 78.5 | 1.3 | 6.1 | 381.6 |
Other exceptional gains | 5.7 | 5.1 | — | — | 10.8 |
Operating profit | 393.1 | 110.4 | 2.8 | 8.2 | 514.5 |
Net finance (expense)/income | (14.4) | (1.6) | (0.1) | 0.4 | (15.7) |
Profit before tax | 378.7 | 108.8 | 2.7 | 8.6 | 498.8 |
Total assets | 2,024.8 | 581.7 | 28.2 | 72.8 | 2,707.5 |
| 2023 | 2022 | |
| £’m | £’m | |
Costs relating to corporate transactions and exceptional property taxation | — | (0.1) |
Exceptional items | — | (0.1) |
| 2023 | 2022 | |
| £’m | £’m | |
Valuation gain on associate buy-out | — | 5.5 |
Gain on disposals of investment properties | — | 0.2 |
Gain on disposal of land | — | 5.1 |
Other exceptional gains | — | 10.8 |
| 2023 | 2022 | ||
| Notes | £’m | £’m | |
Staff costs | 26 | 30.0 | 38.1 |
Inventories: cost of inventories recognised as an expense (included in cost of sales) | 2 | 1.1 | 0.7 |
Depreciation on property, plant and equipment | 14 | 1.3 | 1.0 |
Gain on investment properties | 13 | (93.8) | (381.6) |
Variable lease payments payable under lease liabilities | 0.8 | 0.3 |
| 2023 | 2022 | |
| £’m | £’m | |
| Audit services | ||
| Fees payable to the Company’s auditor and its associates for the audit of the parent company and consolidated | ||
financial statements | 0.4 | 0.2 |
Fees payable to the Company’s auditor and its associates for the audit of the Company’s subsidiaries pursuant to legislation | — | 0.2 |
Total audit fees | 0.4 | 0.4 |
Fees for other services | 0.1 | 0.1 |
Total | 0.5 | 0.5 |
| 2023 | 2022 | |
| £’m | £’m | |
| Finance income | ||
Other interest and similar income | 0.1 | 0.1 |
Interest receivable from loan to associates | — | 0.1 |
Financial instruments income | 0.4 | 1.3 |
Underlying finance income | 0.5 | 1.5 |
Net exchange gains | 0.3 | — |
Exceptional finance income | — | 0.5 |
Total finance income | 0.8 | 2.0 |
| Finance costs | ||
Interest payable on bank loans and overdraft | (15.1) | (11.9) |
Amortisation of debt issuance costs on bank loan | (1.3) | (0.5) |
Underlying finance charges | (16.4) | (12.4) |
Interest on lease liabilities | (5.3) | (5.0) |
Fair value loss of derivatives | (1.7) | (0.3) |
Net exchange losses | — | — |
Total finance costs | (23.4) | (17.7) |
Net finance costs | (22.6) | (15.7) |
| 2023 | 2022 | ||
| Note | £’m | £’m | |
| Current tax: | |||
– current year | 5.1 | 6.1 | |
– prior year | — | — | |
5.1 | 6.1 | ||
| Deferred tax: | |||
– current year | 5.3 | 29.8 | |
– prior year | (2.8) | — | |
22 | 2.5 | 29.8 | |
Tax charge | 7.6 | 35.9 |
| 2023 | 2022 | |
| £’m | £’m | |
Profit before tax | 207.8 | 498.8 |
Profit on ordinary activities multiplied by the standard rate of corporation tax in the UK of 22.5% (FY2022: 19%) | 46.8 | 94.8 |
| Effect of: | ||
– permanent differences | (6.3) | — |
– profits from the tax exempt business | (32.4) | (71.5) |
– deferred tax arising on acquisition of overseas subsidiary | — | 4.5 |
– difference from overseas tax rates | 0.9 | 8.6 |
– potential deferred tax assets not recognised | 1.4 | 0.4 |
– utilisation of unrecognised brought forward tax losses | — | (0.9) |
– prior year adjustment | (2.8) | — |
Tax charge | 7.6 | 35.9 |
Year ended 31 October 2023 | Year ended 31 October 2022 | |||||
| Earnings | Shares | Pence | Earnings | Shares | Pence | |
| £’m | million | per share | £’m | million | per share | |
Basic | 200.2 | 217.2 | 92.2 | 462.9 | 210.9 | 219.5 |
Dilutive securities | — | 0.9 | (0.4) | — | 7.0 | (7.1) |
Diluted | 200.2 | 218.1 | 91.8 | 462.9 | 217.9 | 212.4 |
Year ended 31 October 2023 | Year ended 31 October 2022 | |||||
| Earnings | Shares | Pence | Earnings | Shares | Pence | |
| £’m | million | per share | £’m | million | per share | |
Basic | 200.2 | 217.2 | 92.2 | 462.9 | 210.9 | 219.5 |
| Adjustments: | ||||||
Gain on investment properties | (93.8) | — | (43.2) | (381.6) | — | (180.9) |
Exceptional items | — | — | — | 0.1 | — | — |
Other exceptional gains | — | — | — | (10.8) | — | (5.1) |
Exceptional finance income | — | — | — | (0.5) | — | (0.2) |
Net exchange gain | (0.3) | — | (0.1) | — | — | — |
Change in fair value of derivatives | 1.7 | — | 0.8 | 0.3 | — | 0.1 |
Tax on adjustments | 1.4 | — | 0.6 | 29.7 | — | 14.1 |
Adjusted | 109.2 | 217.2 | 50.3 | 100.1 | 210.9 | 47.5 |
| EPRA adjusted: | ||||||
| Fair value re-measurement of lease liabilities | ||||||
add-back | (8.8) | — | (4.1) | (8.3) | — | (3.9) |
Tax on lease liabilities add-back adjustment | 1.1 | — | 0.5 | 1.0 | — | 0.5 |
Adjusted EPRA basic EPS | 101.5 | 217.2 | 46.7 | 92.8 | 210.9 | 44.1 |
Share-based payments charge | 3.5 | 1.6 | 11.2 | — | 5.3 | |
Dilutive shares | — | 1.9 | (0.4) | — | 8.0 | (1.9) |
| Adjusted Diluted EPRA EPS | 105.0 | 219.1 | 47.9 | 104.0 | 218.9 | 47.5 |
| 2023 | 2022 | Movement | |
| EPRA adjusted income statement (non-statutory) | £’m | £’m | % |
Revenue | 224.2 | 212.5 | 5.5% |
Underlying operating expenses (excluding depreciation and variable lease payments) | (82.0) | (77.5) | 5.8% |
Share of associate’s Underlying EBITDA | — | 0.1 | (100%) |
Underlying EBITDA before variable lease payments | 142.2 | 135.1 | 5.3% |
Share-based payments charge | (3.5) | (11.2) | (68.8%) |
Depreciation and variable lease payments | (2.1) | (1.3) | 61.5% |
Operating profit before fair value re-measurement lease liabilities add-back | 136.6 | 122.6 | 11.4% |
Fair value re-measurement of lease liabilities add-back | (8.8) | (8.3) | 6.0% |
Operating profit | 127.8 | 114.3 | 11.8% |
Net financing costs | (21.2) | (15.9) | 33.3% |
Share of associate’s finance charges | — | (0.4) | (100%) |
Profit before income tax | 106.6 | 98.0 | 8.8% |
Income tax | (5.1) | (5.2) | (1.9) |
Profit for the year (“Adjusted EPRA basic earnings”) | 101.5 | 92.8 | 9.4% |
Adjusted EPRA basic EPS | 46.7 pence | 44.1 pence | 5.9% |
Final dividend per share | 20.20 pence | 20.40 pence | (0.98%) |
| 2023 | 2022 | |
| £’m | £’m | |
PBC Les Groues SAS | 1.8 | 1.8 |
CERF II German Storage Topco S.a.r.l. | 2.3 | — |
4.1 | 1.8 |
| External valuation | Investment | |||
| of investment | property | Total | ||
| properties, net of | Add-back of | under | investment | |
| lease liabilities | lease liabilities | construction | properties | |
| £’m | £’m | £’m | £’m | |
At 1 November 2022 | 2,457.8 | 95.1 | 94.5 | 2,647.4 |
Additions | 67.6 | 17.5 | 56.4 | 141.5 |
Disposals | — | (3.1) | — | (3.1) |
Reclassifications | 42.0 | — | (42.0) | — |
Revaluations | 103.5 | — | (0.9) | 102.6 |
Fair value re-measurement of lease liabilities add-back | — | (8.8) | — | (8.8) |
Exchange movements | 10.2 | 0.5 | 0.6 | 11.3 |
At 31 October 2023 | 2,681.1 | 101.2 | 108.6 | 2,890.9 |
| External valuation | Investment | |||
| of investment | property | Total | ||
| properties, net of | Add-back of | under | investment | |
| lease liabilities | lease liabilities | construction | properties | |
| £’m | £’m | £’m | £’m | |
At 1 November 2021 | 1,881.8 | 82.1 | 67.4 | 2,031.3 |
Acquisition of subsidiaries | 128.2 | 0.6 | — | 128.8 |
Additions | 31.8 | 20.2 | 47.4 | 99.4 |
Disposals | (6.2) | — | — | (6.2) |
Reclassifications | 16.5 | — | (16.5) | — |
Revaluations | 394.1 | — | (4.2) | 389.9 |
Fair value re-measurement of lease liabilities add-back | — | (8.3) | — | (8.3) |
Exchange movements | 11.6 | 0.5 | 0.4 | 12.5 |
At 31 October 2022 | 2,457.8 | 95.1 | 94.5 | 2,647.4 |
| Revaluation | |||
| Cost | on cost | Valuation | |
| £’m | £’m | £’m | |
| Freehold stores | |||
At 1 November 2022 | 892.7 | 1,142.4 | 2,035.1 |
Movement in year | 126.1 | 75.7 | 201.8 |
At 31 October 2023 | 1,018.8 | 1,218.1 | 2,236.9 |
| Leasehold stores | |||
At 1 November 2022 | 133.7 | 289.0 | 422.7 |
Movement in year | 5.5 | 16.0 | 21.5 |
At 31 October 2023 | 139.2 | 305.0 | 444.2 |
| All stores | |||
At 1 November 2022 | 1,026.4 | 1,431.4 | 2,457.8 |
Movement in year | 131.6 | 91.7 | 223.3 |
At 31 October 2023 | 1,158.0 | 1,523.1 | 2,681.1 |
| 2023 | 2022 | |
| £’m | £’m | |
Revaluations of investment property and investment property under construction | 102.6 | 389.9 |
Fair value re-measurement of lease liabilities add-back | (8.8) | (8.3) |
93.8 | 381.6 |
| Impact of a delay | |||||
| in stabilised | |||||
| Impact of change in | Impact of a change in stabilised | occupancy | |||
| capitalisation rates | occupancy assumption | assumption | |||
| £’m | £’m | £’m | |||
25 bps decrease | 25 bps increase | 1% increase | 1% decrease | 24-month delay | |
Reported group | 129.1 | 88.1 | 53.5 | (31.9) | (16.22) |
| Owner- | |||||
| occupied | Motor | Fixtures | IFRS 16 | ||
| buildings | vehicles | and fittings | leases | Total | |
| £’m | £’m | £’m | £’m | £’m | |
| Cost | |||||
At 1 November 2022 | 1.0 | 0.9 | 7.8 | 0.6 | 10.3 |
Additions | 0.7 | 0.6 | 1.8 | — | 3.1 |
Disposals | — | (0.1) | (0.1) | — | (0.2) |
At 31 October 2023 | 1.7 | 1.4 | 9.5 | 0.6 | 13.2 |
| Accumulated depreciation | |||||
At 1 November 2022 | 0.2 | 0.5 | 5.9 | 0.3 | 6.9 |
Charge for the year | — | 0.2 | 1.0 | 0.1 | 1.3 |
Disposals | — | (0.1) | (0.1) | — | (0.2) |
At 31 October 2023 | 0.2 | 0.6 | 6.8 | 0.4 | 8.0 |
| Net book value | |||||
At 31 October 2023 | 1.5 | 0.8 | 2.7 | 0.2 | 5.2 |
At 31 October 2022 | 0.8 | 0.4 | 1.9 | 0.3 | 3.4 |
| Owner- | |||||
| occupied | Motor | Fixtures | IFRS 16 | ||
| buildings | vehicles | and fittings | leases | Total | |
| £’m | £’m | £’m | £’m | £’m | |
| Cost | |||||
At 1 November 2021 | 0.8 | 1.0 | 7.0 | 0.4 | 9.2 |
Additions | 0.2 | 0.2 | 0.8 | 0.2 | 1.4 |
Disposals | — | (0.3) | — | — | (0.3) |
At 31 October 2022 | 1.0 | 0.9 | 7.8 | 0.6 | 10.3 |
| Accumulated depreciation | |||||
At 1 November 2021 | 0.2 | 0.5 | 5.1 | 0.2 | 6.0 |
Charge for the year | — | 0.1 | 0.8 | 0.1 | 1.0 |
Disposals | — | (0.1) | — | — | (0.1) |
At 31 October 2022 | 0.2 | 0.5 | 5.9 | 0.3 | 6.9 |
| Net book value | |||||
At 31 October 2022 | 0.8 | 0.4 | 1.9 | 0.3 | 3.4 |
At 31 October 2021 | 0.6 | 0.5 | 1.9 | 0.2 | 3.2 |
2023 | 2022 | |||
| Diluted pence | Diluted pence | |||
| £’m | per share | £’m | per share | |
Balance sheet net assets | 1,935.1 | 884 | 1,793.4 | 820 |
| Adjustments to exclude: | ||||
Fair value of derivative financial instruments (net of deferred tax) | — | (1.7) | ||
Deferred tax liabilities on the revaluation of investment properties | 139.2 | 129.0 | ||
EPRA NTA | 2,074.3 | 948 | 1,920.7 | 879 |
Basic net assets per share | 888 | 848 | ||
EPRA basic NTA per share | 952 | 908 |
| 2023 | 2022 | |
| Number | Number | |
| Shares in issue | ||
At year end | 218,039,419 | 211,927,497 |
Adjustment for Employee Benefit Trust (treasury) shares | (64,363) | (359,795) |
IFRS/EPRA number of shares (basic) | 217,975,056 | 211,567,702 |
Dilutive effect of Save As You Earn shares | 39,269 | 87,562 |
Dilutive effect of Long Term Incentive Plan shares | 860,328 | 6,956,633 |
IFRS/EPRA number of shares (diluted) | 218,874,653 | 218,611,897 |
| 2023 | 2022 | |
| £’m | £’m | |
| Assets | ||
Non-current assets | 2,906.8 | 2,653.4 |
Current assets | 50.1 | 52.4 |
Total assets | 2,956.9 | 2,705.8 |
| Liabilities | ||
Current liabilities | (110.4) | (178.4) |
Non-current liabilities | (772.2) | (606.7) |
Total liabilities | (882.6) | (785.1) |
EPRA adjusted Net Asset Value | 2,074.3 | 1,920.7 |
EPRA adjusted basic net assets per share | 952 pence | 908 pence |
| 2023 | 2022 | |
| £’m | £’m | |
| Current | ||
Trade receivables | 21.8 | 20.6 |
Less: credit loss allowance | (5.8) | (5.5) |
Trade receivables – net | 16.0 | 15.1 |
Other receivables | 10.8 | 8.9 |
Amounts due from associates (note 12) | 0.1 | — |
Prepayments | 5.9 | 7.2 |
32.8 | 31.2 |
UK | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 6.5% | 16.7% | -55.6% | 7.5% |
Estimated total gross carrying amount at default (£’m) | 6.8 | 3.1 | 1.2 | 0.9 | 12.0 |
Lifetime ECL (£’m) | — | (0.2) | (0.2) | (0.6) | (1.0) |
Net trade receivables as at 31 October 2023 | 6.8 | 2.9 | 1.0 | 0.3 | 11.0 |
France | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 7.1% | -20.0% | 71.9% | 49.0% |
Estimated total gross carrying amount at default (£’m) | 1.5 | 1.4 | 0.5 | 6.4 | 9.8 |
Lifetime ECL (£’m) | — | (0.1) | (0.1) | (4.6) | (4.8) |
Net trade receivables as at 31 October 2023 | 1.5 | 1.3 | 0.4 | 1.8 | 5.0 |
UK | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 7.1% | 25.0% | 57.1% | 10.1% |
Estimated total gross carrying amount at default (£’m) | 7.5 | 2.8 | 1.2 | 1.4 | 12.9 |
Lifetime ECL (£’m) | — | (0.2) | (0.3) | (0.8) | (1.3) |
Net trade receivables as at 31 October 2022 | 7.5 | 2.6 | 0.9 | 0.6 | 11.6 |
France | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 14.3% | 20.0% | 85.1% | 57.5% |
Estimated total gross carrying amount at default (£’m) | 1.4 | 0.7 | 0.5 | 4.7 | 7.3 |
Lifetime ECL (£’m) | — | (0.1) | (0.1) | (4.0) | (4.2) |
Net trade receivables as at 31 October 2022 | 1.4 | 0.6 | 0.4 | 0.7 | 3.1 |
| 2023 | 2022 | |
| £’m | £’m | |
Balance at the beginning of the year | 5.5 | 4.3 |
Acquisition of subsidiaries | — | 0.1 |
Amounts provided in the year | 2.1 | 2.5 |
Amounts written off as uncollectable | (1.8) | (1.4) |
Balance at the end of the year | 5.8 | 5.5 |
| 2023 | 2022 | |
| £’m | £’m | |
Sterling | 18.7 | 19.0 |
Euros | 14.1 | 12.2 |
32.8 | 31.2 |
| 2023 | 2022 | |
| £’m | £’m | |
Cash at bank and in hand | 16.9 | 20.9 |
| 2023 | 2022 | |
| £’m | £’m | |
Sterling | 4.9 | 6.4 |
Euros | 12.0 | 14.5 |
16.9 | 20.9 |
| 2023 | 2022 | |
| £’m | £’m | |
| Current | ||
Trade payables | 9.4 | 8.0 |
Other taxes and social security payable | 6.3 | 6.2 |
Other payables | 2.9 | 4.9 |
Accruals | 15.0 | 24.8 |
Deferred income | 18.8 | 18.8 |
52.4 | 62.7 |
| 2023 | 2022 | |
| £’m | £’m | |
Sterling | 34.7 | 47.4 |
Euros | 17.7 | 15.3 |
52.4 | 62.7 |
| 2023 | 2022 | |
| £’m | £’m | |
| Bank loans and notes | ||
Secured | — | 625.1 |
Unsecured | 730.8 | — |
Debt issue costs | (5.0) | (1.3) |
725.8 | 623.8 |
| Group | ||
| 2023 | 2022 | |
| £’m | £’m | |
Within one year | 44.5 | 101.8 |
Between one and two years | — | 43.8 |
Between two and five years | 409.0 | 158.9 |
After more than five years | 277.3 | 320.6 |
Bank loans and notes | 730.8 | 625.1 |
Unamortised debt issue costs | (5.0) | (1.3) |
725.8 | 623.8 |
2023 | 2022 | |
Bank loans (UK term loan) | Monthly, quarterly or six monthly SONIA plus 1.25% | Quarterly or monthly SONIA plus 1.25% |
Bank loans (Euro term loan) | Monthly, quarterly or six monthly EURIBOR plus 1.25% | Quarterly EURIBOR plus 1.25% |
Private Placement Notes (Euros) | 1.80% | 1.80% |
Private Placement Notes (Sterling) | 2.55% | 2.55% |
| Floating rate | ||
| 2023 | 2022 | |
| £’m | £’m | |
Expiring within one year | — | 208.4 |
Expiring beyond one year | 297.0 | — |
297.0 | 208.4 |
| 2023 | 2022 | |
| £’m | £’m | |
Sterling | 377.5 | 291.5 |
Euros | 353.3 | 333.6 |
730.8 | 625.1 |
| 2023 | 2022 | |
| £’m | £’m | |
Total borrowings (excluding derivatives) | 827.2 | 719.2 |
Less: cash and cash equivalents (note 17) | (16.9) | (20.9) |
Net debt | 810.3 | 698.3 |
Total equity | 1,935.1 | 1,793.4 |
Total capital | 2,745.4 | 2,491.7 |
Gearing ratio | 29.5% | 28.0% |
2023 | 2022 | |||
| Asset | Liability | Asset | Liability | |
| £’m | £’m | £’m | £’m | |
Interest rate swaps | — | — | 1.2 | — |
Foreign currency forwards | — | — | 0.5 | — |
2023 | 2022 | |||
| Book value | Fair value | Book value | Fair value | |
| £’m | £’m | £’m | £’m | |
Bank loans | 725.8 | 789.3 | 623.8 | 694.1 |
| 2023 | 2022 | |
| Assets per the balance sheet | £’m | £’m |
Derivative financial instruments – Level 2 | — | 1.7 |
Amounts due from associates – Level 2 | 0.1 | — |
| 2023 | 2022 | |
| Liabilities per the balance sheet | £’m | £’m |
Derivative financial instruments – Level 2 | — | — |
Bank loans – Level 2 | 725.8 | 694.1 |
| Assets at fair | |||
| Financial assets | value through | ||
| at amortised cost | profit and loss | Total | |
| Assets per the balance sheet | £’m | £’m | £’m |
Trade receivables and other receivables excluding prepayments | 22.5 | — | 22.5 |
Derivative financial instruments | — | — | — |
Cash and cash equivalents | 16.9 | — | 16.9 |
At 31 October 2023 | 39.4 | — | 39.4 |
| Other financial | Liabilities at fair | ||
| liabilities at | value through | ||
| amortised cost | profit and loss | Total | |
| Liabilities per the balance sheet | £’m | £’m | £’m |
Borrowings (excluding lease liabilities) | 725.8 | — | 725.8 |
Lease liabilities | 101.4 | — | 101.4 |
Payables and accruals | 27.2* | — | 27.2 |
At 31 October 2023 | 854.4 | — | 854.4 |
| Assets at fair | |||
| Financial assets | value through | ||
| at amortised cost | profit and loss | Total | |
| Assets per the balance sheet | £’m | £’m | £’m |
Trade receivables and other receivables excluding prepayments | 24.0 | — | 24.0 |
Derivative financial instruments | — | 1.7 | 1.7 |
Cash and cash equivalents | 20.9 | — | 20.9 |
At 31 October 2022 | 44.9 | 1.7 | 46.6 |
| Other financial | Liabilities at fair | ||
| liabilities at | value through | ||
| amortised cost | profit and loss | Total | |
| Liabilities per the balance sheet | £’m | £’m | £’m |
Borrowings (excluding lease liabilities) | 623.8 | — | 623.8 |
Lease liabilities | 95.4 | — | 95.4 |
Payables and accruals | 37.7* | — | 37.7 |
At 31 October 2022 | 756.9 | — | 756.9 |
2023 | 2022 | |||||
| Floating rate | Fixed rate | Total | Floating rate | Fixed rate | Total | |
| £’m | £’m | £’m | £’m | £’m | £’m | |
Borrowings | 203.0 | 522.8 | 725.8 | 46.8 | 577.0 | 623.8 |
| Less than | One to two | Two to five | More than | |
| one year | years | years | five years | |
| £’m | £’m | £’m | £’m | |
| 2023 | ||||
Borrowings | 54.6 | 10.2 | 436.0 | 297.0 |
Derivative financial instruments | — | — | — | — |
Lease liabilities | 13.8 | 13.7 | 36.4 | 77.0 |
Payables and accruals | 29.4 | — | — | — |
97.8 | 23.9 | 472.4 | 374.0 |
| Less than | One to two | Two to five | More than | |
| one year | years | years | five years | |
| £’m | £’m | £’m | £’m | |
| 2022 | ||||
Borrowings | 114.7 | 53.9 | 187.8 | 348.3 |
Derivative financial instruments | 1.0 | — | — | — |
Lease liabilities | 13.8 | 12.9 | 35.9 | 74.7 |
Payables and accruals | 43.9 | — | — | — |
173.4 | 66.8 | 223.7 | 423.0 |
| Present value of minimum | ||||
| Minimum lease payments | lease payments | |||
| 2023 | 2022 | 2023 | 2022 | |
| £’m | £’m | £’m | £’m | |
Within one year | 13.8 | 13.8 | 13.1 | 13.2 |
Within two to five years | 50.1 | 48.8 | 42.0 | 40.6 |
Greater than five years | 77.0 | 74.7 | 46.3 | 41.6 |
140.9 | 137.3 | 101.4 | 95.4 | |
Less: future finance charges on lease liabilities | (39.5) | (41.9) | — | — |
Present value of lease liabilities | 101.4 | 95.4 | 101.4 | 95.4 |
| 2023 | 2022 | |
| £’m | £’m | |
Current | 13.1 | 13.2 |
Non-current | 88.3 | 82.2 |
101.4 | 95.4 |
| 2023 | 2022 | ||
| Note | £’m | £’m | |
At 1 November | 128.2 | 96.2 | |
Charge to income statement | 9 | 2.5 | 29.8 |
Exchange differences | 1.9 | 2.2 | |
At 31 October | 132.6 | 128.2 |
| Revaluation of | Other | ||
| investment | timing | ||
| properties | differences | Total | |
| Deferred tax liability | £’m | £’m | £’m |
At 1 November 2021 | 96.9 | 0.1 | 97.0 |
Charge to income statement | 29.9 | (0.1) | 29.8 |
Exchange differences | 2.2 | — | 2.2 |
At 31 October 2022 | 129.0 | — | 129.0 |
At 1 November 2022 | 129.0 | — | 129.0 |
Charge to income statement | 8.3 | — | 8.3 |
Exchange differences | 1.9 | — | 1.9 |
At 31 October 2023 | 139.2 | — | 139.2 |
| Other | |||
| timing | |||
| differences | Tax losses | Total | |
| Deferred tax asset | £’m | £’m | £’m |
At 1 November 2021 | 0.8 | — | 0.8 |
Credit to income statement | — | — | — |
At 31 October 2022 | 0.8 | — | 0.8 |
At 1 November 2022 | 0.8 | — | 0.8 |
Credit to income statement | — | 5.8 | 5.8 |
At 31 October 2023 | 0.8 | 5.8 | 6.6 |
| 2023 | 2022 | ||
| £’m | £’m | ||
| Called up, allotted, and fully paid | |||
218,039,419 (FY2022: | 211,927,497) ordinary shares of 1 pence each | 2.2 | 2.1 |
| Grant date | ||
| 25 September 2023 | ||
| (UK three years) | ||
Number of options granted | 176,852 | |
Share price at grant date | (pence) | 758 |
Exercise price | (pence) | 692 |
Risk-free rate of interest | (% per annum) | 4.32 |
Expected volatility | (% per annum) | 28.0 |
Expected dividend yield | (% per annum) | 4.00 |
Expected term to exercise | (years) | 3.10 |
Value per option | (pence) | 159 |
| Grant date July 2023 | ||||
(PBT EPS part) | (MLA part) | (ESG part) | ||
Number of options granted | 510,469 | 193,336 | 78,535 | |
Weighted average share price at grant date | (pence) | 864 | 864 | 864 |
Exercise price | (pence) | — | — | — |
Weighted average risk-free rate of interest | (% per annum) | 5.05% | 5.05% | 5.05% |
Expected volatility | (% per annum) | 27.5% | 27.5% | 27.5% |
Weighted average expected term to exercise | (years) | 3.00 | 3.00 | 3.00 |
Weighted average value per option | (pence) | 5.24 | 5.24 | 5.24 |
| At | At | ||||||
| 31 October | 31 October | Exercise | Expiry | ||||
| Date of grant | 2022 | Granted | Exercised | Lapsed | 2023 | price | date |
| Safestore Holdings plc | |||||||
| Sharesave scheme | |||||||
24/10/2017 | 35,183 | — | (35,183) | — | — | 352.8p | 01/05/2023 |
14/08/2019 | 16,126 | — | (15,774) | — | 352 | 510.0p | 01/03/2023 |
26/08/2020 | 133,500 | — | (4,666) | (12,704) | 116,130 | 600.0p | 01/05/2024 |
20/08/2021 | 45,077 | — | — | (21,446) | 23,631 | 824.0p | 01/05/2025 |
22/08/2022 | 94,346 | — | — | (60,980) | 33,366 | 896.0p | 01/05/2026 |
22/08/2023 | — | 176,852 | — | (12,676) | 164,176 | 692.0p | 01/05/2027 |
Total | 324,232 | 176,852 | (55,623) | (107,806) | 337,655 | ||
| Safestore Long Term | |||||||
| Incentive Plan – 2017 | |||||||
29/09/2017 | 5,094,214 | — | (5,094,214) | — | — | 0.1p | 28/09/2027 |
09/10/2017 | 150,000 | — | (150,000) | — | — | 0.0p | 28/09/2027 |
15/06/2018 | 13,000 | — | (13,000) | — | — | 0.1p | 28/09/2027 |
05/02/2019 | 81,550 | — | (64,050) | — | 17,500 | 0.1p | 28/09/2027 |
05/07/2019 | — | — | — | — | — | 0.1p | 28/09/2027 |
23/01/2020 | 149,129 | — | (140,797) | — | 8,332 | 0.1p | 28/09/2027 |
Total | 5,487,893 | — | (5,462,061) | — | 25,832 | ||
| Safestore Long Term | |||||||
| Incentive Plan – 2020 | |||||||
18/03/2020 | 406,191 | — | (363,807) | (6,796) | 35,588 | 0.0p | 18/03/2023 |
Total | 406,191 | — | (363,807) | (6,796) | 35,588 | ||
| Safestore Long Term | |||||||
| Incentive Plan – 2021 | |||||||
28/01/2021 | 347,422 | — | — | — | 347,422 | 0.0p | 28/01/2024 |
Total | 347,422 | — | — | — | 347,422 | ||
| Safestore Long Term | |||||||
| Incentive Plan – 2022 | |||||||
25/01/2022 | 246,833 | — | — | — | 246,833 | 0.0p | 25/01/2025 |
29/09/2022 | — | 4,892 | — | — | 4,892 | 0.0p | 25/01/2025 |
Total | 246,833 | 4,892 | — | — | 251,725 | ||
| Safestore Long Term | |||||||
| Incentive Plan – 2023 | |||||||
12/07/2023 | — | 785,340 | — | — | 785,340 | 0.0p | 12/02/2026 |
Total | — | 785,340 | — | — | 785,340 |
| 2023 | 2022 | ||
Cash generated from continuing operations | Notes | £’m | £’m |
Profit before income tax | 207.8 | 498.8 | |
Gain on investment properties | 13 | (93.8) | (381.6) |
Other exceptional gains | 5 | — | (10.8) |
Share of loss in associates | — | 0.3 | |
Depreciation | 14 | 1.3 | 1.0 |
Net finance expense | 8 | 22.6 | 15.7 |
Employee share options | 2.9 | 8.6 | |
| Changes in working capital: | |||
Decrease in inventories | — | 0.2 | |
(Increase)/decrease in trade and other receivables | (1.4) | 0.1 | |
Decrease in trade and other payables | (11.2) | (0.4) | |
Increase in provisions | 0.2 | 0.3 | |
Cash generated from continuing operations | 128.4 | 132.2 |
| Non-cash | ||||
| 2022 | Cash flows | movements | 2023 | |
| £’m | £’m | £’m | £’m | |
Bank loans | (623.8) | (96.4) | (5.6) | (725.8) |
Lease liabilities | (95.4) | 8.8 | (14.8) | (101.4) |
Total gross debt (liabilities from financing activities) | (719.2) | (87.6) | (20.4) | (827.2) |
Cash in hand | 20.9 | (3.9) | (0.1) | 16.9 |
Total net debt | (698.3) | (91.5) | (20.5) | (810.3) |
| Non-cash | ||||
| 2021 | Cash flows | movements | 2022 | |
| £’m | £’m | £’m | £’m | |
Bank loans | (484.7) | (132.0) | (7.1) | (623.8) |
Lease liabilities | (82.3) | 8.4 | (21.5) | (95.4) |
Total gross debt (liabilities from financing activities) | (567.0) | (123.6) | (28.6) | (719.2) |
Cash in hand | 43.2 | (22.1) | (0.2) | 20.9 |
Total net debt | (523.8) | (145.7) | (28.8) | (698.3) |
| 2023 | 2022 | |
| Staff costs (including Directors) for the Group during the year | £’m | £’m |
Wages and salaries | 24.2 | 25.1 |
Social security costs | 2.0 | 3.8 |
Other pension costs | 0.9 | 0.6 |
Share-based payments | 2.9 | 8.6 |
30.0 | 38.1 |
| 2023 | 2022 | |
| Average monthly number of people (including Executive Directors) employed | Number | Number |
Sales | 619 | 604 |
Administration | 134 | 123 |
753 | 727 |
| 2023 | 2022 | |
| Key management compensation | £’m | £’m |
Wages and salaries | 2.7 | 4.4 |
Social security costs | 0.3 | (0.3) |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments | 1.9 | 4.5 |
5.0 | 8.7 |
| 2023 | 2022 | |
| Directors | £’m | £’m |
Aggregate emoluments | 2.9 | 5.7 |
Company contributions paid to money purchase pension schemes | — | — |
2.9 | 5.7 |