2024 | 2023 | ||
Notes | £’000 | £’000 | |
Gross revenue | 3 | ||
Service charge income | 3 | ||
Gross revenue | 3 | ||
Service charge expenses | 3 | ( | ( |
Property expenses | 3 | ( | ( |
Net revenue | |||
Administrative expenses | 4 | ( | ( |
Other income | 7 | ||
Valuation movement on investment properties | 12 | ( | ( |
Impairment of car parking assets | 12 | ( | ( |
Impairment of goodwill | 13 | ( | ( |
Loss on disposal of investments | ( | ( | |
Valuation movement on investments | 15 | ||
Proit on disposal of investment properties | |||
Share of post-tax losses from joint ventures | 14 | ( | ( |
Operating loss | ( | ( | |
Finance costs | 8 | ( | ( |
Finance income | 8 | ||
Loss before taxation | ( | ( | |
Taxation | 9 | ||
Loss for the year attributable to owners of the Parent Company | ( | ( | |
Earnings per share | |||
Basic and diluted | 11 | ( | ( |
EPRA (non-GAAP measure) | 11 | ||
Dividends per share | |||
Paid during the year | 10 | ||
Proposed | 10 |
2024 | 2023 | ||
Notes | £’000 | £’000 | |
Loss for the year | ( | ( | |
Items that will not be subsequently reclassiied to proit or loss | |||
Revaluation gains on car parking assets | 12 | ||
Revaluation gains on hotel assets | 12 | ||
Revaluation (losses)/gains on other investments | 15 | ( | |
Deferred tax on freehold car park valuation gains | ( | ||
Total other comprehensive income | |||
Total comprehensive loss for the year | ( | ( |
2024 | 2023 | ||
Notes | £’000 | £’000 | |
Non-current assets | |||
Property rental | |||
Investment properties | 12 | ||
Investments in joint ventures | 14 | ||
Car park activities | |||
Freehold and leasehold properties | 12 | ||
Goodwill and intangible assets | 13 | ||
Hotel operations | |||
Freehold and leasehold properties | 12 | ||
Fixtures, equipment and motor vehicles | 12 | ||
Investments | 15 | ||
Deferred tax assets | 19 | ||
Total non-current assets | |||
Current assets | |||
Trade and other receivables | 16 | ||
Cash and cash equivalents | |||
Investments | 15 | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Trade and other payables | 17 | ( | ( |
Bank overdrafts | ( | ( | |
Financial liabilities | 18 | ( | ( |
Total current liabilities | ( | ( | |
Non-current liabilities | |||
Financial liabilities | 18 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Equity attributable to the owners of the Parent Company | |||
Called-up share capital | 24 | ||
Share premium account | |||
Capital redemption reserve | |||
Revaluation reserve | |||
Retained earnings | |||
Total equity | |||
Net asset value per share | 22 |
Share | Capital | |||||
Called-up | premium | redemption | Revaluation | Retained | Total | |
share capital | account | reserve | reserve | earnings | equity | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 30 June 2022 | ||||||
Comprehensive income for the year | ||||||
Loss for the year | ( | ( | ||||
Other comprehensive income | ||||||
Total comprehensive income for the year | ( | ( | ||||
Contributions by and distributions to owners | ||||||
Arising on purchase and cancellation of own shares | ( | ( | ( | |||
Final dividend relating to the year ended 30 June 2022 | ( | ( | ||||
Interim dividend relating to the year ended 30 June 2023 | ( | ( | ||||
Balance at 30 June 2023 | ||||||
Comprehensive income for the year | ||||||
Loss for the year | ( | ( | ||||
Other comprehensive income | ( | |||||
Total comprehensive loss for the year | ( | ( | ||||
Contributions by and distributions to owners | ||||||
Arising on purchase and cancellation of own shares | ( | ( | ( | |||
Final dividend relating to the year ended 30 June 2023 | ( | ( | ||||
Interim dividend relating to the year ended 30 June 2024 | ( | ( | ||||
Balance at 30 June 2024 |
2024 | 2023 | |||||
Notes | £’000 | £’000 | £’000 | £’000 | ||
Cash lows from operating activities | ||||||
Cash generated from operations | 25 | |||||
Interest received | ||||||
Interest paid | ( | ( | ||||
Net cash generated from operating activities | ||||||
Cash | lows from investing activities | |||||
Purchase and construction of investment properties | ( | ( | ||||
Refurbishment of investment, freehold and leasehold properties | ( | ( | ||||
Purchases of ixtures, equipment and motor vehicles | ( | ( | ||||
Proceeds from sale of investment properties | ||||||
Proceeds from sale of investments | ||||||
Investments in joint ventures | ( | |||||
Distributions received from joint ventures | ||||||
Purchase of investments | ( | |||||
Purchase of subsidiary, net of cash acquired | ||||||
Net cash generated from investing activities | ||||||
Cash | lows from inancing activities | |||||
Proceeds from non-current borrowings | ||||||
Repayment of non-current borrowings | ( | ( | ||||
Arrangement fees paid | ( | |||||
Principal element of lease payments | ( | ( | ||||
Dividends paid to shareholders | ( | ( | ||||
Purchase of own shares | ( | ( | ||||
Net cash used in inancing activities | ( | ( | ||||
Net (decrease)/increase in cash and cash equivalents | ( | |||||
Cash and cash equivalents at beginning of the year | ( | |||||
Cash and cash equivalents at end of the year | ||||||
Cash and cash equivalents at the year-end are comprised of the following: | ||||||
Cash balances | ||||||
Overdrawn balances | ( | ( | ||||
2024 | 2023 | |
£’000 | £’000 | |
Property rental | 215,062 | 212,249 |
Car park activities | 60,328 | 64,993 |
Hotel operations | 9,900 | 9,500 |
Investments | 7,142 | 19,939 |
292,432 | 306,681 |
2024 | 2023 | |||||||||
Property | Car park | Hotel | Property | Car park | Hotel | |||||
rental | activities | operations | Investments | Total | rental | activities | operations | Investments | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Gross revenue (excl. | ||||||||||
service charge income) | 12,314 | 13,361 | 3,308 | – | 28,983 | 11,445 | 13,066 | 3,120 | – | 27,631 |
Service charge income | 2,985 | – | – | – | 2,985 | 2,732 | – | – | – | 2,732 |
Gross revenue | 15,299 | 13,361 | 3,308 | – | 31,968 | 14,177 | 13,066 | 3,120 | – | 30,363 |
Service charge expenses | (3,982) | – | – | – | (3,982) | (3,991) | – | – | – | (3,991) |
Property expenses | (1,431) | (7,720) | (2,670) | – | (11,821) | (751) | (8,175) | (2,634) | – | (11,560) |
Net revenue | 9,886 | 5,641 | 638 | – | 16,165 | 9,435 | 4,891 | 486 | – | 14,812 |
Administrative expenses | (5,571) | (1,722) | – | – | (7,293) | (5,242) | (1,538) | – | – | (6,780) |
Other income | 924 | – | – | 41 | 965 | 834 | 7 | – | 39 | 880 |
Share of post-tax pro its from joint ventures | 1,025 | – | – | – | 1,025 | 884 | – | – | – | 884 |
Operating pro it before valuation movements | 6,264 | 3,919 | 638 | 41 | 10,862 | 5,911 | 3,360 | 486 | 39 | 9,796 |
Valuation movement on investment properties | (7,625) | – | – | – | (7,625) | (21,033) | – | – | – | (21,033) |
Impairment of car | ||||||||||
parking assets | – | (3,259) | – | – | (3,259) | – | (10,467) | – | – | (10,467) |
Impairment of goodwill | – | (577) | – | – | (577) | – | (991) | – | – | (991) |
Loss on disposal of investments | – | – | – | (191) | (191) | – | – | – | (777) | (777) |
Valuation movement | ||||||||||
on investments | – | – | – | 408 | 408 | – | – | – | 1,162 | 1,162 |
Pro it on disposal of investment properties | 27 | – | – | – | 27 | 4,123 | – | – | – | 4,123 |
Valuation movement on joint venture properties | (3,200) | – | – | – | (3,200) | (4,950) | – | – | – | (4,950) |
Operating (loss)/pro it | (4,534) | 83 | 638 | 258 | (3,555) | (15,949) | (8,098) | 486 | 424 | (23,137) |
Finance costs | (7,209) | (6,948) | ||||||||
Finance income | 166 | 594 | ||||||||
Loss before taxation | (10,598) | (29,491) | ||||||||
Taxation | 2,588 | – | ||||||||
Loss for the year | (8,010) | (29,491) |
2024 | 2023 | |
£’000 | £’000 | |
Employee bene its | 4,457 | 4,344 |
Depreciation | 168 | 124 |
Charitable donations | 77 | 60 |
Other | 2,591 | 2,252 |
7,293 | 6,780 |
2024 | 2023 | |
£’000 | £’000 | |
Audit services: | ||
– Fees payable to the Group auditors for the audit of the Consolidated Financial Statements | 246 | 205 |
– Audit of the Company’s subsidiaries pursuant to legislation | 10 | 10 |
– Other audit-related services | 40 | 38 |
Total audit services | 296 | 253 |
Non-audit services: | ||
– Other non-audit services | – | – |
Total other services | – | – |
Total auditors’ remuneration | 296 | 253 |
2024 | 2023 | |
£’000 | £’000 | |
Wages and salaries (including Directors’ emoluments) | 6,417 | 6,080 |
Social security costs | 705 | 705 |
Other pension costs | 254 | 215 |
7,376 | 7,000 |
2024 | 2023 | |
Other income | £’000 | £’000 |
Commission received | 169 | 154 |
Dividends received | 41 | 39 |
Service charge management fees | 258 | 260 |
Development management fees | 158 | – |
Dilapidations receipts and income relating to surrender premiums | 267 | 312 |
Other | 72 | 115 |
965 | 880 |
2024 | 2023 | |
£’000 | £’000 | |
Interest payable on debenture loan stock | 4,430 | 4,819 |
Loss on repurchase of debenture stock | – | (379) |
Interest payable on bank borrowings | 1,570 | 1,330 |
Amortisation of arrangement fees | 286 | 230 |
Interest expense on lease liabilities | 923 | 948 |
Total inance costs | 7,209 | 6,948 |
Interest receivable on loans to joint ventures | (159) | (245) |
Other interest receivable | (7) | (349) |
Total inance income | (166) | (594) |
Net inance costs | 7,043 | 6,354 |
2024 | 2023 | |
£’000 | £’000 | |
Current | ||
Current year | – | – |
Adjustments in respect of prior years | – | – |
– | – | |
Deferred tax | ||
Recognition of previously unrecognised trading losses | (2,888) | – |
Utilisation of trading losses | 1,203 | – |
Origination and reversal of timing differences | (903) | – |
Adjustments in respect of prior periods | – | – |
(2,588) | – | |
(2,588) |
2024 | 2023 | |
£’000 | £’000 | |
Loss before taxation | (10,598) | (29,491) |
Loss on ordinary activities multiplied by rate of corporation tax in the United Kingdom of 25% (2023: 19%) | (2,649) | (5,603) |
Effects of: | ||
– Valuation movements on which deferred tax is not recognised | 2,701 | – |
– Recognition of carried-forward trading losses | (2,888) | – |
– Expenses not deductible for tax purposes | 248 | – |
– United Kingdom REIT tax exemption on net income before revaluations | – | (582) |
– United Kingdom REIT tax exemption on revaluations | – | 6,185 |
Total taxation credit | (2,588) | – |
2024 | 2023 | |
£’000 | £’000 | |
2022 inal paid: 2.5p per share | – | 1,212 |
2023 interim paid: 2.5p per share | – | 1,212 |
2023 inal paid: 2.5p per share | 1,054 | – |
2024 interim paid: 8.5p per share | 3,584 | – |
4,638 | 2,424 |
2024 | 2023 | |||
Earnings | Earnings | |||
Earnings | per share | Earnings | per share | |
£’000 | p | £’000 | p | |
Loss for the year and earnings per share | (8,010) | (17.9) | (29,491) | (60.1) |
Valuation movement on investment properties | 7,625 | 17.0 | 21,033 | 42.9 |
Deferred tax on valuation movements | (903) | (2.0) | – | – |
Impairment of car parking assets | 3,259 | 7.3 | 10,467 | 21.3 |
Impairment of goodwill | 577 | 1.3 | 991 | 2.0 |
Valuation movement on properties held in joint ventures | 3,200 | 7.2 | 4,950 | 10.1 |
Pro it on disposal of investment and development properties | (27) | (0.1) | (4,123) | (8.4) |
Loss on disposal of investments | 191 | 0.4 | 777 | 1.6 |
Valuation movement on investments | (408) | (0.9) | (1,162) | (2.4) |
Gain on repurchase of debenture stock | – | – | (379) | (0.8) |
EPRA earnings and earnings per share | 5,504 | 12.3 | 3,063 | 6.2 |
Freehold | Right-of-use asset | Development | Total | |
£’000 | £’000 | £’000 | £’000 | |
Valuation at 30 June 2022 | 156,230 | 2,250 | 42,626 | 201,106 |
Additions at cost | 7,526 | – | – | 7,526 |
Held in subsidiaries acquired | 23,400 | – | 706 | 24,106 |
Other capital expenditure | 735 | 31 | 395 | 1,161 |
Disposals | (7,645) | – | (21,250) | (28,895) |
Valuation movement | (19,376) | (31) | (1,626) | (21,033) |
Movement in tenant lease incentives | (170) | – | – | (170) |
Valuation at 30 June 2023 | 160,700 | 2,250 | 20,851 | 183,801 |
Additions at cost | – | 2,860 | – | 2,860 |
Other capital expenditure | 1,716 | – | 765 | 2,481 |
Disposals | (160) | – | – | (160) |
Movement in tenant lease incentives | (380) | – | – | (380) |
Valuation movement | (10,466) | 6 | 2,835 | (7,625) |
Valuation at 30 June 2024 | 151,410 | 5,116 | 24,451 | 180,977 |
Freehold | Right-of-use asset | Total | |
£’000 | £’000 | £’000 | |
Valuation at 30 June 2022 | 29,200 | 43,026 | 72,226 |
Additions | 6 | – | 6 |
IFRS 16 adjustment | – | (95) | (95) |
Depreciation | (312) | (1,496) | (1,808) |
Valuation movement | 929 | – | 929 |
Impairment | (4,713) | (5,754) | (10,467) |
Valuation at 30 June 2023 | 25,110 | 35,681 | 60,791 |
IFRS 16 adjustment | – | (95) | (95) |
Depreciation | (272) | (1,336) | (1,608) |
Valuation movement recognised in Other Comprehensive Income | 994 | – | 994 |
Reversal of impairment/(impairment) | 768 | (4,027) | (3,259) |
Valuation at 30 June 2024 | 26,600 | 30,223 | 56,823 |
Freehold | |
£’000 | |
Valuation at 30 June 2023 | 9,500 |
Depreciation | (242) |
Valuation movement | 642 |
Valuation at 30 June 2024 | 9,900 |
Passing rent | ERV | Value | Initial yield | Reversionary yield | |
£’000 | £’000 | £’000 | % | % | |
Retail and leisure | 1,178 | 1,282 | 13,810 | 8.1% | 8.8% |
Merrion Centre (excluding offices) | 4,514 | 4,815 | 50,254 | 8.5% | 9.1% |
Offices | 2,688 | 4,845 | 45,376 | 5.6% | 10.1% |
Hotels | 875 | 875 | 9,900 | 8.4% | 8.4% |
Out of town retail | 1,041 | 1,070 | 12,500 | 7.9% | 8.1% |
Residential | 1,319 | 2,108 | 31,720 | 3.9% | 6.3% |
11,615 | 14,995 | 163,560 | 6.7% | 8.7% | |
Development property | 24,451 | ||||
Car parks | 38,017 | ||||
IFRS 16 adjustment – Right-of-use assets held within car park activities | 20,356 | ||||
IFRS 16 adjustment – Right-of-use assets held within investment properties | 1,316 | ||||
247,700 |
Passing rent | ERV | Value | Initial yield | Reversionary yield | |
£’000 | £’000 | £’000 | % | % | |
Retail and leisure | 984 | 1,292 | 14,510 | 6.4% | 8.4% |
Merrion Centre (excluding offices) | 4,610 | 4,919 | 51,414 | 8.5% | 9.0% |
Offices | 3,040 | 4,953 | 52,966 | 5.4% | 8.8% |
Hotels | 816 | 816 | 9,500 | 8.1% | 8.1% |
Out of town retail | 1,006 | 1,070 | 13,000 | 7.3% | 7.8% |
Residential | 1,392 | 1,526 | 31,060 | 4.2% | 4.6% |
11,848 | 14,576 | 172,450 | 6.5% | 8.0% | |
Development property | 20,851 | ||||
Car parks | 37,644 | ||||
IFRS 16 adjustment – Right-of-use assets held within car park activities | 23,147 | ||||
254,092 |
Freehold and | ||||
Investment | leasehold | |||
properties | Properties | Hotel operations | Total | |
£’000 | £’000 | £’000 | £’000 | |
Externally valued by CBRE | 88,940 | 19,150 | 9,900 | 117,990 |
Externally valued by Jones Lang LaSalle | 90,670 | 7,450 | – | 98,120 |
Investment properties valued by the Directors | 51 | – | – | 51 |
Properties held at valuation | 179,661 | 26,600 | 9,900 | 216,161 |
IFRS 16 right-of-use assets held at depreciated cost | 1,316 | 30,223 | – | 31,539 |
180,977 | 56,823 | 9,900 | 247,700 |
Accumulated | ||
Cost | Depreciation | |
£’000 | £’000 | |
At 1 July 2022 | 4,994 | 4,018 |
Additions | 576 | – |
Depreciation | – | 283 |
At 30 June 2023 | 5,570 | 4,301 |
Net book value at 30 June 2023 | 1,269 | |
At 1 July 2023 | 5,570 | 4,301 |
Additions | 525 | – |
Depreciation | – | 348 |
At 30 June 2024 | 6,095 | 4,649 |
Net book value at 30 June 2024 | 1,446 |
2024 | 2023 | |
£’000 | £’000 | |
Goodwill | ||
At the start of the year | 3,445 | 4,436 |
Impairment | (577) | (991) |
At the end of the year | 2,868 | 3,445 |
Intangible assets | ||
At the start of the year | 229 | 476 |
Amortisation | (205) | (247) |
At the end of the year | 24 | 229 |
Total goodwill and intangible assets | 2,892 | 3,674 |
2024 | 2023 | |
£’000 | £’000 | |
At the start of the year | 7,123 | 18,016 |
Investments in joint ventures | – | 3,500 |
Loan interest | – | 245 |
Valuation movement on investment properties | (3,200) | (4,950) |
Share of post-tax pro its from joint ventures before valuation movements | 1,025 | 884 |
Distributions | (196) | – |
Amounts eliminated on consolidation of subsidiary | – | (10,572) |
At the end of the year | 4,752 | 7,123 |
2024 | 2023 | |
£’000 | £’000 | |
Non-current assets | 55,050 | 61,450 |
Cash and cash equivalents | 602 | 767 |
Debtors and prepayments | – | |
Trade and other payables | (594) | (700) |
Current inancial liabilities | (1,777) | (1,717) |
Non-current inancial liabilities | (43,776) | (45,554) |
Net assets | 9,505 | 14,246 |
2024 | 2023 | |
£’000 | £’000 | |
Revenue | 3,674 | 3,460 |
Expenses | (13) | (23) |
Finance costs | (1,611) | (1,669) |
Valuation movement on investment properties | (6,400) | (10,400) |
Net loss | (4,350) | (8,632) |
Bene icial | ||
Interest | ||
% | Activity | |
Merrion House LLP | 50 | Property investment |
Bay Sentry Limited | 50 | Software Development |
2024 | 2023 | |
£’000 | £’000 | |
Current Assets | ||
Loan notes – deferred consideration | 3,177 | 4,493 |
Loan notes – contingent consideration | – | 1,943 |
3,177 | 6,436 | |
Non-Current Assets | ||
Listed investments | 3,305 | 4,068 |
Non-Listed investments | 660 | 410 |
Loan notes – deferred consideration | – | 3,025 |
3,965 | 7,503 | |
7,142 | 13,939 |
2024 | 2023 | |
£’000 | £’000 | |
At start of the year | 4,068 | 4,096 |
Disposals | – | (44) |
(Decrease)/increase in value of investments | (763) | 16 |
At the end of the year | 3,305 | 4,068 |
2024 | 2023 | |
£’000 | £’000 | |
At the start of the year | 410 | 410 |
Additions | 250 | – |
At the end of the year | 660 | 410 |
2024 | 2023 | |
£’000 | £’000 | |
Current assets | ||
At the start of the year | 4,493 | – |
Transferred from non-current assets | 3,025 | – |
Loan notes issued to the Company in the period | – | 4,287 |
Loan interest | 158 | 206 |
Expenses | (122) | – |
Amounts received at maturity | (4,377) | – |
3,177 | 4,493 | |
Non-current assets | ||
At the start of the year | 3,025 | – |
Loan notes issued to the Company in the period | – | 2,888 |
Loan interest | – | 137 |
Transferred to current assets | (3,025) | – |
– | 3,025 |
2024 | 2023 | |
£’000 | £’000 | |
At the start of the year | 1,943 | – |
Loan notes issued to the Company in the period | – | 743 |
Unwind of discount applied to contingent consideration | 32 | 38 |
Valuation movement | 408 | 1,162 |
Expenses | (102) | – |
Amounts received at maturity | (2,281) | – |
– | 1,943 |
2024 | 2023 | |
£’000 | £’000 | |
Trade receivables | 1,995 | 1,698 |
Less: provision for impairment of receivables | (249) | (353) |
1,746 | 1,345 | |
Other receivables and prepayments | 2,250 | 1,919 |
3,996 | 3,264 |
Outside credit terms | |||||
Within | Less than | One to | Older than | ||
Total | credit terms | one month | two months | two months | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
2024 | 1,746 | 1,746 | – | – | – |
2023 | 1,345 | 1,345 | – | – | – |
2024 | 2023 | |
£’000 | £’000 | |
At the start of the year | 353 | 277 |
Provision for receivables impairment | 117 | 304 |
Receivables written off as uncollectible | (89) | (149) |
Unused amounts reversed | (132) | (79) |
At the end of the year | 249 | 353 |
Less than | One to | Older than two | ||
Total | one month | two months | months | |
£’000 | £’000 | £’000 | £’000 | |
2024 | 249 | – | – | 249 |
2023 | 353 | – | – | 353 |
2024 | 2023 | |
£’000 | £’000 | |
Trade payables | 1,400 | 603 |
Social security and other taxes | 516 | 3,252 |
Other payables and accruals | 11,509 | 8,532 |
13,425 | 12,387 |
2024 | 2023 | |
£’000 | £’000 | |
Current | ||
Bank borrowings – revolving credit facilities | – | 3,000 |
Lease liabilities | 1,768 | 1,665 |
1,768 | 4,665 | |
Non-current | ||
Bank borrowings – revolving credit facilities | 13,434 | 3,841 |
Bank borrowings – single asset facility | 14,239 | 14,313 |
Lease liabilities | 26,833 | 26,362 |
5.375% First mortgage debenture stock | 82,336 | 82,325 |
136,842 | 126,841 | |
Total borrowings | 138,610 | 131,506 |
2024 | 2023 | |
£’000 | £’000 | |
At the start of the year | 131,506 | 162,522 |
Cash items | ||
Borrowings repaid (incl. cancellation of debenture stock) | (3,087) | (60,750) |
Borrowings drawn down | 9,750 | 16,000 |
Principal element of lease payments | (1,665) | (1,657) |
Arrangement fees paid | (419) | (100) |
Total cash items | 4,579 | (46,507) |
Non-cash items | ||
Amortisation of arrangement fees relating to banking facilities | 286 | 230 |
Held within subsidiaries acquired | – | 14,313 |
Movement in leases | 2,239 | 948 |
Total non-cash items | 2,525 | 15,491 |
At the end of the year | 138,610 | 131,506 |
2024 | 2023 | |
£’000 | £’000 | |
Cash balances | 22,152 | 23,320 |
Overdrawn balances | (20,760) | (21,700) |
Cash and cash equivalents | 1,392 | 1,620 |
2024 | ||||||
Trade and | Bank borrowings | Bank borrowings – | ||||
other creditors | – RCFs | Debenture stock | single asset facility | Lease liabilities | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year | 1,400 | 988 | 4,430 | 417 | 1,769 | 9,004 |
1 – 2 years | – | 14,603 | 4,430 | 417 | 1,777 | 21,227 |
2 – 3 years | – | – | 4,430 | 417 | 1,786 | 6,633 |
3 – 4 years | – | – | 4,430 | 417 | 1,795 | 6,642 |
4 – 5 years | – | – | 4,430 | 14,008 | 1,804 | 20,242 |
5 – 10 years | – | – | 93,048 | – | 9,167 | 102,215 |
10 – 15 years | – | – | – | – | 9,426 | 9,426 |
In more than 15 years | – | – | – | – | 24,704 | 24,704 |
1,400 | 15,591 | 115,198 | 15,676 | 52,228 | 200,093 |
2023 | ||||||
Trade and | Bank borrowings | Bank borrowings – | ||||
other creditors | – RCFs | Debenture stock | single asset facility | Lease liabilities | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year | 603 | 3,267 | 4,430 | 417 | 1,665 | 10,382 |
1 – 2 years | – | 2,638 | 4,430 | 417 | 1,674 | 9,159 |
2 – 3 years | – | 1,595 | 4,430 | 417 | 1,682 | 8,124 |
3 – 4 years | – | – | 4,430 | 417 | 1,691 | 6,538 |
4 – 5 years | – | – | 4,430 | 417 | 1,700 | 6,547 |
5 – 10 years | – | – | 97,479 | 14,008 | 8,643 | 120,130 |
10 – 15 years | – | – | – | – | 8,897 | 8,897 |
In more than 15 years | – | – | – | – | 23,571 | 23,571 |
603 | 7,500 | 119,629 | 16,093 | 49,523 | 193,348 |
2024 | 2023 | |
£’000 | £’000 | |
Expiring in 1 year or less | – | 27,000 |
Expiring in more than 1 year | 56,250 | 36,000 |
56,250 | 63,000 |
2024 | 2023 | |
£’000 | £’000 | |
Assets | ||
Carried forward losses | 1,685 | – |
IFRS 16 Right of Use Assets | 7,150 | – |
8,835 | – | |
Liabilities | ||
IFRS 16 lease liabilities | 5,418 | – |
Investment property and freehold car park revaluation gains | 1,065 | – |
6,483 | – | |
Net deferred tax asset | 2,352 | – |
As at 30 June 2024 | As at 30 June 2023 | |||||
Nominal | Weighted | Weighted | Nominal | Weighted | Weighted | |
value | average rate | average period | value | average rate | average period | |
£’000 | % | Years | £’000 | % | Years | |
Debenture stock | 82,417 | 5.375 | 7 | 82,417 | 5.375 | 8 |
Bank loating rate liabilities | 13,750 | 7.19 | 2 | 7,000 | 6.63 | 1 |
Bank ixed rate liabilities | 13,800 | 3.02 | 5 | 13,800 | 3.02 | 6 |
Bank overdrafts | 20,760 | 7.5 | 0.5 | 21,700 | 7.0 | 0.5 |
Lease liabilities | 28,601 | 3.7 | 33 | 28,028 | 3.5 | 33 |
159,328 | 152,945 |
2024 | 2023 | ||
Bank overdraft facility | EIR | 7.5% | 7.00% |
Bank borrowings | EIR | 7.19% | 6.63% |
Debenture loan | EIR | 5.375% | 5.375% |
Lease liabilities | IBR | 3.7% | 3.5% |
2024 | 2023 | |||
Book value | Fair value | Book value | Fair value | |
£’000 | £’000 | £’000 | £’000 | |
Debenture stock | 82,337 | 72,506 | 82,325 | 68,169 |
Non-current bank borrowings – revolving credit facilities | 13,434 | 13,434 | 3,788 | 3,788 |
Non-current bank borrowings – single asset facility | 14,239 | 12,174 | 14,313 | 14,313 |
2024 | 2023 | |||||
Minimum lease | Minimum lease | |||||
payments | Interest | Present value | payments | Interest | Present value | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year | 1,769 | 988 | 781 | 1,665 | 923 | 742 |
1 – 2 years | 1,777 | 960 | 817 | 1,674 | 897 | 777 |
2 – 3 years | 1,786 | 931 | 855 | 1,682 | 869 | 813 |
3 – 4 years | 1,795 | 900 | 895 | 1,691 | 840 | 851 |
4 – 5 years | 1,804 | 868 | 936 | 1,700 | 810 | 890 |
5 – 10 years | 9,167 | 3,813 | 5,354 | 8,643 | 3,721 | 4,922 |
10 – 15 years | 9,426 | 2,772 | 6,654 | 8,897 | 2,779 | 6,118 |
In more than 15 years | 24,704 | 12,398 | 12,306 | 23,571 | 11,045 | 12,526 |
52,228 | 23,630 | 28,598 | 49,523 | 21,884 | 27,639 |
2024 | 2023 | |
£’000 | £’000 | |
Net assets at 30 June | 119,637 | 141,088 |
Shares in issue (000) | 42,163 | 48,456 |
Basic and diluted net asset value per share | 284p | 291p |
2024 | 2023 | |
Minimum total future lease payments receivable: | £’000 | £’000 |
Within one year | 9,175 | 10,586 |
1 – 2 years | 8,604 | 10,031 |
2 – 3 years | 7,314 | 9,326 |
3 – 4 years | 6,659 | 7,828 |
4 – 5 years | 5,792 | 7,104 |
5 – 10 years | 21,311 | 24,824 |
10 – 15 years | 9,846 | 10,133 |
In more than 15 years | 1,163 | 6,343 |
Number | Nominal | |
of shares | value | |
000 | £’000 | |
At 30 June 2023 | 48,456 | 12,113 |
Purchase and cancellation of own shares | (6,293) | (1,573) |
At 30 June 2024 | 42,163 | 10,540 |
2024 | 2023 | |
£’000 | £’000 | |
Loss before tax | (10,598) | (29,491) |
Adjustments for: | ||
Depreciation | 2,199 | 2,333 |
Amortisation | 205 | 247 |
Pro it on disposal of ixed assets | – | (48) |
Pro it on disposal of investment properties | (27) | (4,123) |
Loss on sale of investments | 191 | 795 |
Movement in valuation of investments | (408) | (1,162) |
Finance costs | 7,209 | 6,948 |
Finance income | (166) | (594) |
Share of post tax losses from joint ventures | 2,175 | 4,066 |
Movement in valuation of investment properties | 7,625 | 21,033 |
Movement in lease incentives | 380 | 170 |
Impairment of car parking assets | 3,259 | 10,467 |
Impairment of goodwill | 577 | 991 |
Increase in receivables | (731) | (218) |
Increase in payables | 704 | 2,355 |
Cash generated from operations | 12,594 | 13,769 |
2024 | 2023 | |
£’000 | £’000 | |
Short-term employee bene its – excl exceptional bonuses | 1,934 | 1,863 |
Short-term employee bene its – exceptional bonuses | 539 | 727 |
Post-employment bene its | 89 | 65 |
Dividends paid to the Ziff Concert Party | 2,641 | 1,327 |
5,203 | 3,982 |