2024 | 2023 | ||
Notes | £m | £m | |
Revenue | 1 | ||
Direct costs | 1 | ( | ( |
Net rental income | 1 | ||
Administrative expenses | 2 | ( | ( |
Trading profit | |||
Loss on disposal of investment properties | 3(a) | ( | ( |
Other expenses | 3(b) | ( | ( |
Change in fair value of investment properties | 10 | ( | ( |
Impairment of assets held for sale | ( | ( | |
Operating loss | ( | ( | |
Finance costs | 4 | ( | ( |
Exceptional finance costs | 4 | ( | |
Loss before tax | ( | ( | |
Taxation | 6 | ( | |
Loss for the financial year after tax | ( | ( | |
Basic loss per share | 8 | ( | ( |
Diluted loss per share | 8 | ( | ( |
2024 | 2023 | ||
Notes | £m | £m | |
Loss for the financial year | ( | ( | |
Other comprehensive income: | |||
Items that may be reclassified subsequently | |||
to profit or loss: | |||
Change in fair value of other investments | |||
Fair value of derivative | |||
Items that will not be reclassified subsequently | |||
to profit or loss: | |||
Pension fund movement | 24 | ||
Other comprehensive income in the year | |||
Total comprehensive loss for the year | ( | ( |
2024 | 2023 | ||
Notes | £m | £m | |
Non-current assets | |||
Investment properties | 10 | ||
Intangible assets | |||
Property, plant and equipment | 11 | ||
Other investments | 12 | ||
Derivative financial instruments | |||
Deferred tax | |||
Current assets | |||
Trade and other receivables | 13 | ||
Assets held for sale | |||
Cash and cash equivalents | 14 | ||
Total assets | |||
Current liabilities | |||
Trade and other payables | 15 | ( | ( |
Borrowings | 16(a) | ( | |
( | ( | ||
Non-current liabilities | |||
Borrowings | 16(a) | ( | ( |
Lease obligations | 17 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets |
2024 | 2023 | ||
Notes | £m | £m | |
Shareholders’ equity | |||
Share capital | 20 | ||
Share premium | 20 | ||
Investment in own shares | 22 | ( | ( |
Other reserves | 21 | ||
Retained earnings | |||
Total shareholders’ equity |
Attributable to owners of the Parent | |||||||
Total | |||||||
Investment | share- | ||||||
Share | Share | in own | Other | Retained | holders’ | ||
capital | premium | shares | reserves | earnings | equity | ||
Notes | £m | £m | £m | £m | £m | £m | |
Balance at 31 March 2022 | ( | ||||||
Loss for the financial year | ( | ( | |||||
Other comprehensive income for the year | |||||||
Total comprehensive income/(loss) | ( | ( | |||||
Transactions with owners: | |||||||
Shares issued | 20 | ||||||
Dividends paid | 7 | ( | ( | ||||
Share based payments | 23 | ||||||
Balance at 31 March 2023 | ( | ||||||
Loss for the financial year | ( | ( | |||||
Other comprehensive income for the year | |||||||
Total comprehensive income/(loss) | ( | ( | |||||
Transactions with owners: | |||||||
Dividends paid | 7 | ( | ( | ||||
Share based payments | 23 | ||||||
Balance at 31 March 2024 | ( |
2024 | 2023 | ||
Notes | £m | £m | |
Cash flows from operating activities | |||
Cash generated from operations | 19 | ||
Interest paid | ( | ( | |
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Purchase of investment properties | ( | ||
Capital expenditure on investment properties | ( | ( | |
Proceeds from government grant | |||
Proceeds from disposal of investment properties | |||
(net of sale costs) | |||
Proceeds from disposal of assets held for sale | |||
(net of sale costs) | |||
Purchase of intangible assets | ( | ( | |
Purchase of property, plant and equipment | ( | ( | |
Other expenses | ( | ( | |
Settlement of defined benefit pension scheme | ( | ||
Net cash inflow/(outflow) from investing activities | ( | ||
Cash flows from financing activities | |||
Finance costs for new/amended borrowing facilities | ( | ( | |
Repayment of bank borrowings and Private | |||
Placement Notes | 16(h) | ( | ( |
Draw down of bank borrowings | 16(h) | ||
Settlement of share schemes | ( | ||
Dividends paid | 7 | ( | ( |
Net cash (outflow)/inflow from financing activities | ( | ||
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at start of year | 14 | ||
Cash and cash equivalents at end of year | 14 |
IAS 12 (amended) | Deferred Tax related to Assets and Liabilities arising |
from a Single Transaction | |
IAS 12 (amended) | International Tax Reform (Pillar Two Model Rules) |
IAS 8 (amended) | Accounting Policies, Changes in Accounting Estimates |
and Errors: Definition | |
IAS 1 (amended) and IFRS Practice | Presentation of Financial Statements and IFRS Practice |
Statement 2 | Statement 2 Making Materiality Judgements |
IFRS 17 | Insurance Contracts |
IFRS 9 | Comparative Information |
IAS 1 (amended) | Classification of Liabilities as Current or Non-Current; |
Non-Current Liabilities with Covenants; Deferral of | |
Effective Date Amendment | |
IAS 7 and IFRS 7 (amended) | Supplier Finance Arrangements |
IAS 21 (amended) | Lack of Exchangeability |
IFRS 16 (amended) | Lease Liability in a Sale and Leaseback |
2024 | 2023 | |||||
Direct | Net rental | Direct | Net rental | |||
Revenue | costs | income | Revenue | costs | income | |
£m | £m | £m | £m | £m | £m | |
Rental income | 145.0 | (4.9) | 140.1 | 136.7 | (4.2) | 132.5 |
Service charges | 32.6 | (37.5) | (4.9) | 30.0 | (35.7) | (5.7) |
Empty rates and other non-recoverable costs | – | (10.2) | (10.2) | – | (10.6) | (10.6) |
Services, fees, commissions | ||||||
and sundry income | 6.7 | (5.5) | 1.2 | 7.5 | (7.1) | 0.4 |
184.3 | (58.1) | 126.2 | 174.2 | (57.6) | 116.6 |
2024 | 2023 | |
£m | £m | |
Depreciation 1 (note 11) | 1.7 | 1.6 |
Staff costs (including share based costs) 1 (note 5) | 30.5 | 25.3 |
Repairs and maintenance expenditure on investment properties | 3.7 | 5.4 |
Trade receivables impairment (note 13) | 0.8 | 1.1 |
Amortisation of intangibles | 0.6 | 0.7 |
Audit fees payable to the Company’s Auditor | 0.8 | 0.4 |
2024 | 2023 | |
£000 | £000 | |
Audit fees: | ||
Audit of Parent Company and consolidated financial statements | 507 | 330 |
Audit of subsidiary financial statements | 110 | 40 |
617 | 370 | |
Fees for other services: | ||
Audit-related assurance services | 97 | 70 |
Total fees payable to Auditor | 714 | 440 |
2024 | 2023 | |
£m | £m | |
Total administrative expenses are analysed below: | ||
Staff costs | 14.8 | 13.4 |
Equity-settled share based payments | 3.1 | 1.4 |
Cash-settled share based payments | 0.2 | – |
Other | 7.2 | 6.7 |
Total administrative expenses | 25.3 | 21.5 |
2024 | 2023 | |
£m | £m | |
Proceeds from sale of investment properties (net of sale costs) | 12.3 | 7.0 |
Proceeds from sale of assets held for sale (net of sale costs) | 96.2 | 52.1 |
Book value at time of sale | (110.8) | (59.8) |
Loss on disposal | (2.3) | (0.7) |
2024 | 2023 | |
£m | £m | |
Change in fair value of deferred consideration | – | (0.1) |
Other expenses | (1.2) | (3.7) |
(1.2) | (3.8) |
2024 | 2023 | |
£m | £m | |
Interest payable on bank loans and overdrafts | (15.0) | (11.9) |
Interest payable on other borrowings | (19.3) | (19.0) |
Amortisation of issue costs of borrowings | (1.7) | (2.0) |
Interest payable on leases | (2.1) | (1.9) |
Interest capitalised on property refurbishments (note 10) | 3.0 | 0.2 |
Interest receivable | 0.2 | 0.2 |
Finance costs | (34.9) | (34.4) |
Exceptional finance costs | – | (0.6) |
Total finance costs | (34.9) | (35.0) |
2024 | 2023 | |
Staff costs for the Group during the year were: | £m | £m |
Wages and salaries | 26.2 | 23.3 |
Social security costs | 3.4 | 3.8 |
Other pension costs (note 24) | 1.3 | 1.0 |
Equity-settled share based costs (note 23) | 3.1 | 1.4 |
34.0 | 29.5 | |
Less costs capitalised | (3.5) | (4.2) |
30.5 | 25.3 |
2024 | 2023 | |
The monthly average number of people employed during the year was: | Number | Number |
Head office staff (including Directors) | 166 | 154 |
Estates and property management staff | 152 | 137 |
318 | 291 |
2024 | 2023 | |
£m | £m | |
Current tax: | ||
UK corporation tax | – | – |
Adjustments to tax in respect of previous periods | – | – |
– | – | |
Deferred tax: | ||
On origination and reversal of temporary differences | (0.3) | 0.3 |
(0.3) | 0.3 | |
Total taxation (credit)/charge | (0.3) | 0.3 |
2024 | 2023 | |
£m | £m | |
Loss before taxation | (192.8) | (37.5) |
Tax at standard rate of corporation tax in the UK of 25% | ||
(2023: 19%) | (48.2) | (7.1) |
Effects of: | ||
REIT exempt income | (19.2) | (12.1) |
Changes in fair value not subject to tax as a REIT | 63.8 | 17.7 |
Share based payment adjustments | 0.5 | (0.3) |
Unrecognised losses carried forward | 2.7 | 1.8 |
Other non-taxable expenses | 0.1 | 0.3 |
Total taxation (credit)/charge | (0.3) | 0.3 |
2024 | 2023 | |||
Payment date | Per share | £m | £m | |
For the year ended 31 March 2022: | ||||
Final dividend | August 2022 | – | 27.8 | |
For the year ended 31 March 2023: | ||||
Interim dividend | February 2023 | 8.4p | – | 16.1 |
Final dividend | August 2023 | 33.3 | – | |
For the year ended 31 March 2024: | ||||
Interim dividend | February 2024 | 9.0p | 17.3 | – |
Dividends for the year | 50.6 | 43.9 | ||
Timing difference on payment of withholding tax | 0.1 | (0.4) | ||
Dividends cash paid | 50.7 | 43.5 |
2024 | 2023 | |
Earnings used for calculating earnings per share: | £m | £m |
Basic and diluted earnings | (192.5) | (37.8) |
Decrease in fair value of investment properties | 251.2 | 88.0 |
Impairment of assets held for sale | 4.1 | 5.1 |
Loss on disposal of investment properties | 2.3 | 0.7 |
EPRA earnings | 65.1 | 56.0 |
Adjustment for non-trading items: | ||
Other expenses | 1.2 | 3.8 |
Exceptional finance costs | – | 0.6 |
Taxation | (0.3) | 0.3 |
Trading profit after interest | 66.0 | 60.7 |
2024 | 2023 | |
Number of shares used for calculating earnings per share: | Number | Number |
Weighted average number of shares | ||
(excluding own shares held in trust) | 191,676,994 | 190,470,363 |
Dilution due to share option schemes | 1,537,856 | 1,129,310 |
Weighted average number of shares | ||
for diluted earnings per share | 193,214,850 | 191,599,673 |
In pence: | 2024 | 2023 |
Basic loss per share | (100.4p) | (19.9p) |
Diluted loss per share | (100.4p) | (19.9p) |
EPRA earnings per share | 34.0p | 29.4p |
Adjusted underlying earnings per share | 34.1p | 31.7p |
2024 | 2023 | |
Number of shares used for calculating net assets per share: | Number | Number |
Shares in issue at year end | 191,910,392 | 191,638,357 |
Less own shares held in trust at year end | (139,649) | (152,550) |
Dilution due to share option schemes | 1,637,759 | 1,201,277 |
Number of shares for calculating diluted | ||
adjusted net assets per share | 193,408,502 | 192,687,084 |
March 2024 | March 2023 | |||||
EPRA | EPRA | EPRA | EPRA | EPRA | EPRA | |
NRV | NTA | NDV | NRV | NTA | NDV | |
£m | £m | £m | £m | £m | £m | |
IFRS Equity attributable to shareholders | 1,548.9 | 1,548.9 | 1,548.9 | 1,787.7 | 1,787.7 | 1,787.7 |
Fair value of derivative | ||||||
financial instruments | (0.2) | (0.2) | – | |||
Intangibles per IFRS balance sheet | – | (2.2) | – | – | (2.0) | – |
Excess of book value of debt | ||||||
over fair value | – | – | 59.3 | – | – | 86.6 |
Purchasers’ costs | 166.4 | – | – | 186.4 | – | – |
EPRA measure | 1,715.1 | 1,546.5 | 1,608.2 | 1,974.1 | 1,785.7 | 1,874.3 |
EPRA measure per share | £8.87 | £8.00 | £8.32 | £10.24 | £9.27 | £9.73 |
2024 | 2023 | |
Total Accounting Return | £ | £ |
Opening EPRA net tangible assets per share (A) | 9.27 | 9.88 |
Closing EPRA net tangible assets per share | 8.00 | 9.27 |
Decrease in EPRA net tangible assets per share | (1.27) | (0.61) |
Ordinary dividends paid in the year | 0.26 | 0.23 |
Total return (B) | (1.01) | (0.38) |
Total accounting return (B/A) | (10.9%) | (3.8%) |
2024 | 2023 | |
£m | £m | |
Balance at 1 April | 2,643.3 | 2,366.7 |
Purchase of investment properties | – | 426.6 |
Capital expenditure | 68.4 | 55.8 |
Change in value of lease obligations | – | 3.7 |
Capitalised interest on refurbishments (note 4) | 3.0 | 0.2 |
Disposals during the year | (12.5) | (5.5) |
Change in fair value of investment properties | (251.2) | (88.0) |
Disposed properties tenant incentives recognised | ||
in advance under IFRS 16 | 1.4 | – |
Less: Classified as assets held for sale | (43.9) | (116.2) |
Balance at 31 March | 2,408.5 | 2,643.3 |
2024 | 2023 | |
£m | £m | |
Total per CBRE valuation report | 2,446.5 | 2,741.1 |
Deferred consideration on sale of property | (0.6) | (0.5) |
Head leases treated as leases under IFRS 16 | 34.7 | 34.7 |
Tenant incentives recognised under IFRS 16 | (6.4) | (8.8) |
Less: Reclassified as assets held for sale | (65.7) | (123.2) |
Total investment properties per balance sheet | 2,408.5 | 2,643.3 |
ERVs – per sq. ft. | Equivalent yields | |||||
Valuation | Valuation | Weighted | Weighted | |||
Property category | £m | technique | Range | average | Range | average |
Like-for-like | 1,833.2 | A | £24–£81 | £49 | 4.9%–8.4% | 7.0% |
Completed projects | 137.4 | A | £25–£53 | £35 | 6.6%–7.2% | 7.3% |
Refurbishments | 318.5 | A/B | £24–£75 | £38 | 5.0%–9.9% | 7.3% |
Redevelopments | 18.9 | A/B | £18–£30 | £19 | 4.8%–8.7% | 7.4% |
South East Office | 72.2 | A | £25–£40 | £30 | 8.0%–11.4% | 10.4% |
Tenant incentives | (6.4) | N/A | – | – | – | – |
Head leases | 34.7 | N /A | – | – | – | – |
Total | 2,408.5 |
£m | +/- 10% in ERVs | +/- 25 bps in yields |
Like-for-like | +183/-183 | -66/+71 |
Completed projects | +14/-14 | -5/+5 |
Refurbishments | +35/-35 | -15/+17 |
Redevelopments | +0/-0 | -0/+0 |
South East Office | +27/-27 | -9/+9 |
ERVs – per sq. ft. | Equivalent yields | |||||
Valuation | Valuation | Weighted | Weighted | |||
Property category | £m | technique | Range | average | Range | average |
Like-for-like | 1,886.9 | A | £21–£79 | £48 | 5.0%–7.7% | 6.2% |
Completed projects | 264.8 | A | £24–£51 | £34 | 5.8%–6.8% | 6.5% |
Refurbishments | 171.9 | A/B | £21–£53 | £35 | 4.5%–6.7% | 5.8% |
Redevelopments | 25.4 | A/B | £16–£35 | £28 | 4.8%–6.9% | 5.5% |
Acquisitions | 268.4 | A | £13–£70 | £34 | 5.2%–10.8% | 7.4% |
Tenant incentives | (8.8) | N/A | – | – | – | – |
Head leases | 34.7 | N /A | – | – | – | – |
Total | 2,643.3 |
£m | +/- 10% in ERVs | +/- 25 bps in yields |
Like-for-like | +189/-189 | -76/+83 |
Completed projects | +27/-27 | -10/+11 |
Refurbishments | +23/-23 | -10/+11 |
Redevelopments | +6/-6 | -3/+3 |
Acquisitions | +27-27 | -9/+9 |
Equipment | |
and fixtures | |
Cost or valuation | £m |
1 April 2022 | 9.5 |
Additions during the year | 3.3 |
Disposals during the year | (0.3) |
Balance at 31 March 2023 | 12.5 |
Additions during the year | 0.5 |
Disposals during the year | (4.8) |
Balance at 31 March 2024 | 8.2 |
Accumulated depreciation | |
1 April 2022 | 6.6 |
Charge for the year | 1.6 |
Disposals during the year | (0.1) |
Balance at 31 March 2023 | 8.1 |
Charge for the year | 1.7 |
Disposals during the year | (4.6) |
Balance at 31 March 2024 | 5.2 |
Net book amount at 31 March 2024 | 3.0 |
Net book amount at 31 March 2023 | 4.4 |
2024 | 2023 | |
£m | £m | |
2.0% of share capital of Wavenet Limited | 3.2 | 2.1 |
3.2 | 2.1 |
2024 | 2023 | |
Current trade and other receivables | £m | £m |
Trade receivables | 22.6 | 16.9 |
Less provision for impairment of receivables | (3.9) | (4.6) |
Trade receivables – net | 18.7 | 12.3 |
Prepayments, other receivables and accrued income | 16.9 | 22.3 |
Deferred consideration on sale of investment properties | 1.1 | 11.2 |
36.7 | 45.8 |
2024 | 2023 | |
£m | £m | |
Deferred consideration on sale of investment properties: | ||
Balance at 1 April | 11.2 | 0.6 |
Cash received | (10.1) | – |
Additions | – | 10.7 |
Change in fair value | – | (0.1) |
Balance at 31 March | 1.1 | 11.2 |
2024 | 2023 | |
£m | £m | |
Balance at 1 April | 4.6 | 5.2 |
Increase in provision for impairment of trade receivables | 0.8 | 1.1 |
Receivables written off during the year | (1.5) | (1.7) |
Balance at 31 March | 3.9 | 4.6 |
2024 | 2023 | |
£m | £m | |
Cash at bank and in hand | 4.1 | 12.0 |
Restricted cash | 7.5 | 6.5 |
11.6 | 18.5 |
2024 | 2023 | |
£m | £m | |
Trade payables | 7.4 | 15.4 |
Other tax and social security payable | 4.8 | 15.9 |
Tenants’ deposit deeds | 8.2 | 6.5 |
Tenants’ deposits | 32.0 | 30.5 |
Accrued expenses | 28.5 | 26.1 |
Deferred income – rent and service charges | 12.1 | 13.4 |
93.0 | 107.8 |
2024 | 2023 | |
£m | £m | |
Current | ||
Bank loans (unsecured) | – | 49.8 |
Non-current | ||
Bank loans (unsecured) | 192.3 | 197.2 |
Other loans (secured) | 64.1 | 63.9 |
3.07% Senior Notes (unsecured) | 79.9 | 79.9 |
3.19% Senior Notes (unsecured) | 119.9 | 119.8 |
3.6% Senior Notes (unsecured) | 99.9 | 99.9 |
Green Bond (unsecured) | 298.7 | 298.4 |
854.8 | 859.1 | |
Total borrowings | 854.8 | 908.9 |
2024 | 2023 | |
£m | £m | |
Borrowings per (a) above Adjust for: | 854.8 | 908.9 |
Cost of raising finance | 4.2 | 5.1 |
859.0 | 914.0 | |
Cash at bank and in hand (note 14) | (4.1) | (12.0) |
Net debt | 854.9 | 902.0 |
2024 | 2023 | |
£m | £m | |
Repayable within one year | – | 50.0 |
Repayable between one and two years | 80.0 | – |
Repayable between two and three years | 194.0 | 279.0 |
Repayable between three years and four years | 420.0 | – |
Repayable between four years and five years | 100.0 | 420.0 |
Repayable in five years or more | 65.0 | 165.0 |
859.0 | 914.0 | |
Cost of raising finance | (4.2) | (5.1) |
Total | 854.8 | 908.9 |
Principal at | ||||
period end | ||||
£m | Interest rate | Interest payable | Repayable | |
Current | ||||
Bank overdraft due within | ||||
one year or on demand | – | Base + 2.25% | Variable | On demand |
Non-current | ||||
Private Placement Notes: | ||||
3.07% Senior Notes | 80.0 | 3.07% | Half yearly | August 2025 |
3.19% Senior Notes | 120.0 | 3.19% | Half yearly | August 2027 |
3.6% Senior Notes | 100.0 | 3.60% | Half yearly | January 2029 |
Bank Loan | 125.0 | SONIA + 1.77% | Monthly | December 2026 |
Bank Loan | 69.0 | SONIA + 1.77% | Monthly | April 2026 |
Other Loan (Secured) | 65.0 | 4.02% | Quarterly | May 2030 |
Green Bond | 300.0 | 2.25% | Yearly | March 2028 |
859.0 |
2024 | |
Carrying amount of derivative | 0.2 |
Change in fair value of designated hedging instrument | 0.2 |
Notional amount £m | 100 |
Rate payable (%) | 4.285 |
Maturity | 31 January 2026 |
Hedge ratio | 1:1 |
2024 | 2024 | 2023 | 2023 | |
Book value | Fair value | Book value | Fair value | |
£m | £m | £m | £m | |
Financial liabilities held at amortised cost | ||||
Bank loans | 192.3 | 192.3 | 247.0 | 247.0 |
Other loans | 64.1 | 61.6 | 63.9 | 63.5 |
Private Placement Notes | 299.6 | 285.4 | 299.6 | 287.8 |
Lease obligations | 34.7 | 34.7 | 34.7 | 34.7 |
Green Bond | 298.7 | 256.1 | 298.4 | 224.0 |
889.4 | 830.1 | 943.6 | 8 57.0 | |
Financial assets at fair value through other comprehensive income | ||||
Financial derivative | 0.2 | 0.2 | – | – |
Other investments | 3.2 | 3.2 | 2.1 | 2.1 |
3.4 | 3.4 | 2.1 | 2.1 | |
Financial assets at fair value through profit or loss | ||||
Deferred consideration (including overage) | 1.1 | 1.1 | 11.2 | 11.2 |
1.1 | 1.1 | 11.2 | 11.2 |
2024 | 2023 | |
Assets | £m | £m |
a) Assets at fair value through profit or loss | ||
Deferred consideration (overage) | 0.6 | 0.5 |
0.6 | 0.5 | |
b) Loans and receivables | ||
Cash and cash equivalents | 11.6 | 18.5 |
Trade and other receivables excluding prepayments | 27.4 | 31.7 |
39.0 | 50.2 | |
c) Assets at value through other comprehensive income | ||
Financial derivative | 0.2 | – |
Other investments | 3.2 | 2.1 |
3.4 | 2.1 | |
Total | 43.0 | 52.8 |
2024 | 2023 | |
Liabilities | £m | £m |
Other financial liabilities at amortised cost | ||
Borrowings | 854.8 | 908.9 |
Lease liabilities | 34.7 | 34.7 |
Trade and other payables excluding non-financial liabilities | 76.1 | 78.5 |
965.6 | 1,022.1 |
Bank loans and | ||
borrowings | Lease liabilities | |
£m | £m | |
Balance at 1 April 2023 | 908.9 | 34.7 |
Changes from financing cash flows: | ||
Proceeds from bank borrowings | 156.0 | – |
Repayment of bank borrowings | (211.0) | – |
Finance costs for new/amended borrowing facilities | (0.8) | – |
Total changes from cash flows | (55.8) | – |
Amortisation of issue costs of borrowing | 1.7 | – |
Total other changes | 1.7 | – |
Balance at 31 March 2024 | 854.8 | 34.7 |
Bank loans and | ||
borrowings | Lease liabilities | |
£m | £m | |
Balance at 1 April 2022 | 595.5 | 31.0 |
Changes from financing cash flows: | ||
Proceeds from bank borrowings | 286.0 | – |
Repayment of bank borrowings | (150.0) | – |
Finance costs for new/amended borrowing facilities | (1.6) | – |
Finance costs assumed on asset acquisition | (1.6) | – |
Total changes from cash flows | 132.8 | – |
Exceptional finance costs | 0.6 | – |
Amortisation of issue costs of borrowing | 2.0 | – |
Debt assumed on asset acquisition | 178.0 | – |
Changes in leases | – | 3.7 |
Total other changes | 180.6 | 3.7 |
Balance at 31 March 2023 | 908.9 | 34.7 |
2024 | 2023 | |
£m | £m | |
Within one year | 2.1 | 2.1 |
Between one and five years | 8.4 | 8.4 |
Between five and fifteen years | 17.2 | 19.0 |
Beyond fifteen years | 180.5 | 180.8 |
208.2 | 210.3 | |
Future finance charges on leases | (173.5) | (175.6) |
Present value of lease liabilities | 34.7 | 34.7 |
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents (note 14) | 11.6 | 18.5 |
Trade receivables – current (note 13) | 18.7 | 12.3 |
Deferred consideration – current (note 13) | 1.1 | 11.2 |
31.4 | 42.0 |
Due | Due | Due | ||||
Due | between | between | 3 years | Total | ||
Carrying | within | 1 and 2 | 2 and 3 | and | contracted | |
amount | 1 year | years | years | beyond | cash flows | |
31 March 2024 | £m | £m | £m | £m | £m | £m |
Financial liabilities | ||||||
Private Placement Notes | 300.0 | 9.9 | 88.3 | 7.4 | 227.2 | 332.8 |
Bank loan | 125.0 | 4.4 | 4.4 | 131.1 | – | 139.9 |
Bank loan | 69.0 | 4.8 | 4.8 | 69.2 | – | 78.8 |
Green Bond | 300.0 | 6.8 | 6.8 | 6.8 | 306.3 | 326.7 |
Other loans | 65.0 | 2.6 | 2.6 | 2.6 | 72.8 | 80.6 |
Lease liabilities | 34.7 | 2.1 | 2.1 | 2.1 | 201.9 | 208.2 |
Trade and other payables | 76.1 | 76.1 | – | – | – | 76.1 |
969.8 | 106.7 | 109.0 | 219.2 | 808.2 | 1,243.1 |
Due | Due | Due | ||||
Due | between | between | 3 years | Total | ||
Carrying | within | 1 and 2 | 2 and 3 | and | contracted | |
amount | 1 year | years | years | beyond | cash flows | |
31 March 2023 | £m | £m | £m | £m | £m | £m |
Financial liabilities | ||||||
Private Placement Notes | 300.0 | 9.9 | 9.9 | 88.3 | 234.5 | 342.6 |
Bank loan | 123.0 | 7.3 | 7.3 | 128.2 | – | 142.8 |
Bank loan | 76.0 | 4.7 | 4.7 | 76.2 | – | 85.6 |
Bank loan | 50.0 | 51.5 | – | – | – | 51.5 |
Green Bond | 300.0 | 6.8 | 6.8 | 6.8 | 312.9 | 333.3 |
Other loans | 65.0 | 2.6 | 2.6 | 2.6 | 75.4 | 83.2 |
Lease liabilities | 34.7 | 2.1 | 2.1 | 2.1 | 204.0 | 210.3 |
Trade and other payables | 78.5 | 78.5 | – | – | – | 78.5 |
1,027.2 | 163.4 | 33.4 | 304.2 | 826.8 | 1,327.8 |
2024 | 2023 | |
£m | £m | |
Loss before tax | (192.8) | (37.5) |
Depreciation | 1.7 | 1.6 |
Amortisation of intangibles | 0.6 | 0.7 |
Letting fees amortisation | 0.3 | 0.5 |
Loss on disposal of investment properties | 2.3 | 0.7 |
Other expenses (note 3b) | 1.2 | 3.8 |
Net loss from change in fair value of investment property | 251.2 | 88.0 |
Impairment of assets held for sale | 4.1 | 5.1 |
Equity-settled share based payments | 3.3 | 1.4 |
Finance costs | 34.9 | 34.4 |
Exceptional finance costs | – | 0.6 |
Changes in working capital: | ||
Increase in trade and other receivables | (2.9) | (6.4) |
(Decrease)/Increase in trade and other payables | (16.2) | 17.6 |
Cash generated from operations | 87.7 | 110.5 |
2024 | 2023 | |
£m | £m | |
Issued: Fully paid ordinary shares of £1 each | 191.9 | 191.6 |
2024 | 2023 | |
Movements in share capital were as follows: | Number | Number |
Number of shares at 1 April | 191,638,357 | 181,125,259 |
Issue of shares | 272,035 | 10,513,098 |
Number of shares at 31 March | 191,910,392 | 191,638,357 |
Share capital | Share premium | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Balance at 1 April | 191.6 | 181.1 | 295.5 | 295.5 |
Issue of shares | 0.3 | 10.5 | 1.1 | – |
Balance at 31 March | 191.9 | 191.6 | 296.6 | 295.5 |
Equity- | |||||
Other | settled share | ||||
investment | Hedging | based | Merger | ||
reserve | Reserve | payments | reserve | Total | |
£m | £m | £m | £m | £m | |
Balance at 1 April 2022 | – | – | 23.9 | 8.7 | 32.6 |
Share based payments | – | – | 1.4 | – | 1.4 |
Issue of shares (note 20) | – | – | – | 56.6 | 56.6 |
Change in fair value | 0.4 | – | – | – | 0.4 |
Balance at 31 March 2023 | 0.4 | – | 25.3 | 65.3 | 91.0 |
Share based payments | – | – | 0.7 | – | 0.7 |
Change in fair value of other investment | |||||
(note 12) | 1.1 | – | – | – | 1.1 |
Change in fair value of derivative | |||||
financial instruments (cash flow hedge) | – | 0.2 | – | – | 0.2 |
Balance at 31 March 2024 | 1.5 | 0.2 | 26.0 | 65.3 | 93.0 |
LTIP | |
Number | |
At 1 April 2022 | 1,386,866 |
Granted | 848,199 |
Lapsed | (470,877) |
At 31 March 2023 | 1,764,188 |
Granted (LTIP) | 365,938 |
Granted (RSA) | 430,962 |
Exercised | (259,497) |
Lapsed | (276,699) |
At 31 March 2024 | 2,024,892 |
November | June 2021 | ||||||
202 3 LTIP | 2022 | LTI P | 202 1 LTIP | LTIP | 2020 | LTIP | |
Share price at grant | 470p | 642p | 841p | 842p | 706p | ||
Exercise price | Nil | Nil | Nil | Nil | Nil | ||
Average expected life (years) | 3 | 3 | 3 | 3 | 3 | ||
Risk-free rate | 4.95% | 1.96% | 0.49% | 0.16% | 0.61% | ||
Average share price volatility | 33.9% | 41.5% | 42.6% | 39.5% | 35% | ||
Correlation | 52% | 46% | 47% | 45% | 46% | ||
TSR starting factor | 0.96 | 0.85 | 1.14 | 1.11 | 0.65 | ||
Fair value per option – Relative TSR element | 294p | 333p | 446p | 475p | 207p |
SAYE | ||
Weighted exercise | ||
Options outstanding | Number | price |
At 1 April 2022 | 327,381 | £5.65 |
Options granted | 132,890 | £5.59 |
Options lapsed | (173,364) | £5.75 |
At 31 March 2023 | 286,907 | £5.56 |
Options granted | 390,739 | £4.79 |
Options exercised | (12,538) | £5.31 |
Options lapsed | (226,668) | £5.44 |
At 31 March 2024 | 438,440 | £4.94 |
2024 | 2024 | 2023 | 2023 | |
SAYE | SAYE | SAYE | SAYE | |
3 year | 5 year | 3 year | 5 year | |
Weighted average share price at grant | 479p | 479p | 559p | 559p |
Exercise price | 395p | 395p | 508p | 508p |
Expected volatility | 34% | 36% | 41% | 34% |
Average expected life (years) | 3 | 5 | 3 | 5 |
Risk free rate | 5% | 4% | 2% | 2% |
Expected dividend yield | 5% | 5% | 4% | 4% |
Possibility of ceasing employment before vesting | 25% | 25% | 25% | 25% |
2024 | 2023 | |||
Grant date | Fair value of award | Grant date | Fair value of award | |
SAYE – three year | 18 July 2023 | 125p | 27 July 2022 | 144p |
SAYE – five year | 18 July 2023 | 133p | 27 July 2022 | 136p |
Ordinary | |||||
Exercise | shares | Vested and | |||
Date of grant | price | Number | exercisable | Exercisable between | |
LTIP | |||||
18 June 2021 | – | 465,922 | – | 18.06.2024 | – |
24 June 2022 | – | 768,327 | – | 24.06.2025 | – |
22 June 2023 (LTIP) | – | 365,938 | – | 22.06.2026 | – |
22 June 2023 (RSA) | – | 424,706 | – | 22.06.2026 | – |
SAYE | |||||
25 July 2019 – five year | £7.02 | – | – | 01.09.2024 | 01.03.2025 |
27 July 2020 – five year | £5.31 | 7,116 | – | 01.09.2025 | 01.03.2026 |
23 July 2021 – three year | £6.70 | 13,500 | – | 01.09.2024 | 01.03.2025 |
23 July 2021 – five year | £6.70 | 447 | – | 01.09.2026 | 01.03.2027 |
27 July 2022 – three year | £5.59 | 45,150 | – | 01.09.2025 | 01.03.2026 |
27 July 2022 – five year | £5.59 | 472 | – | 01.09.2027 | 01.03.2028 |
18 July 2023 – three year | £4.79 | 331,812 | – | 01.09.2026 | 01.03.2027 |
18 July 2023 – five year | £4.79 | 39,943 | – | 01.09.2028 | 01.03.2029 |
SIP | |||||
29 September 2021 | – | 35,250 | – | 29.09.2024 | – |
Total | 2,498,583 | – |
2024 | 2023 | |
£m | £m | |
Equity-settled share based payments | 3.1 | 1.4 |
Cash-settled share based payments | 0.2 | – |
3.3 | 1.4 |
2024 | 2023 | |
Key management compensation: | £m | £m |
Short-term employee benefits | 4.5 | 4.5 |
Post-employment benefits | 0.2 | 0.2 |
Other long-term benefits | – | – |
Termination benefits | – | – |
Share based payment benefits | 1.0 | 1.0 |
Total | 5.7 | 5.7 |
2024 | 2023 | |
£m | £m | |
Investment property construction | 18.8 | 34.4 |
Name | Company Number | Nature of business |
Workspace 12 Limited | 05764838 | Property Investment |
Workspace 13 Limited | 05834824 | Property Investment |
Workspace 14 Limited | 05834831 | Property Investment |
Omnibus Workspace Limited | 01444827 | Non-trading |
United Workspace Limited | 01749661 | Non-trading |
Workspace Holdings Limited | 03729646 | Non-trading |
Busworks Limited | 04108036 | Holding Company |
LI Property Services Limited | 02134039 | Insurance Agents |
Workspace Management Limited | 02841232 | Property Management |
Workspace 1 Limited | 03726272 | Dormant |
Workspace 10 Limited | 02985018 | Dormant |
McKay Securities Limited | 00421479 | Property Investment |
Baldwin House Limited | 00692181 | Non-trading |
Workspace Projects (KP) Limited | 14186009 | Property Investment |
Workspace Glebe Limited | 05834811 | Dissolved |
Glebe Three Limited | 05830231 | Dissolved |
Workspace 11 Limited | 05764848 | Dissolved |
Workspace 15 Limited | 05834840 | Dissolved |
Anyspacedirect.co.uk Limited | 07117982 | Dissolved |
Workspace Newco 1 Limited | 10195676 | Dissolved |
Workspace Newco 2 Limited | 10195681 | Dissolved |
Country of | |||
Name | incorporation | Registered address | Nature of business |
Workspace 17 (Jersey) Limited | Jersey | 44 Esplanade, St Helier, | Holding |
Jersey JE4 9WQ | Company | ||
Workspace Salisbury Limited | Jersey | 44 Esplanade, St Helier, | Property |
Jersey JE4 9WQ | Investment | ||
Centro Property Limited | Guernsey | Martello Court, Admiral Park, | Non-trading |
St Peter Port, Guernsey GY1 3HB | |||
Stamfordham Road (IOM) | Isle of Man | 33-37 Athol Street, Douglas, | Non-trading |
Limited | Isle of Man, IM1 1LB | ||
Workspace 16 (Jersey) Limited | Jersey | Gaspé House, | Dissolved |
66-72 The Esplanade, St Helier, | |||
Jersey JE2 3QT |
2024 | 2023 | |
Land and buildings: | £m | £m |
Within one year | 86.7 | 85.0 |
Between one and two years | 21.0 | 28.4 |
Between two and three years | 12.6 | 16.3 |
Between three and four years | 9.8 | 9.5 |
Between four and five years | 5.5 | 8.0 |
Beyond five years | 12.2 | 18.4 |
147.8 | 165.6 |