RNS Number : 8215I
Circle Property PLC
07 December 2022
 

 

7 December 2022

Circle Property Plc

("Circle", the "Company" or the "Group")

 

Interim Results for the six months ended 30 September 2022

 

                 DIVESTMENT PROGRAMME CONTINUES

 

Circle Property Plc (AIM: CRC) is pleased to announce interim results for the six months ended 30 September 2022.

 

John Arnold, Chief Executive of Circle Property Plc, said:

 

"We continue to progress our divestment strategy with a view to returning the net proceeds to shareholders.

 

The more challenging macroeconomic backdrop impacted the broader property investment market after the period. This has meant our rate of sales has slowed in recent months from the expedited rate achieved earlier in the year and pricing has also been softer. Nevertheless, we are still able to divest assets successfully and remain steadfast in generating the best value possible for shareholders.

 

Circle is debt free following these well-timed asset disposals and still expects to make the first capital distribution to shareholders in Q1 2023."

 

Highlights

 

·    Approximately 60% of the property portfolio, by value, has been disposed of since the announcement of the divestment strategy in February 2022.

 

·      Proven track record of divesting assets at prices in excess of book valuations to extract maximum value, albeit not at historical premiums during the reported period due to the weakened property market.

 

·      The Group's loan facility was repaid in full in June 2022, leaving the Group debt free.

 

·      At the period end, the Group's cash balance was £21 million, ahead of an expected return of capital to shareholders in Q1 2023.

 

·    Unaudited net asset value ("NAV") of £2.73 per share as at 30 September 2022 (31 March 2022: £2.81; 30 September 2021: £2.74).

 

·   Asset management continues with the refurbishment of K3 Kents Hill, Milton Keynes. Due to the evolving requirements of the tenant, refurbishment costs have increased from approximately £2.2 million to approximately £2.7 million and completion is expected to take place in December 2022.

 

Post period end

 

·      On 6 October 2022, the Group completed the sale of Elizabeth House, Staines for a consideration of £3.5 million.

 

·    On 23 November 2022, the Group exchanged contracts for the sale of Somerset House, Birmingham for a consideration of £15.180 million. Completion is expected to take place by the end of February 2023.

 

·      The letting of K3, Kents Hill Business Park was completed and the sale at £4.5 million is expected to complete before the end of December 2022.

 

Outlook

 

·    Post period, the disposals below valuation and the issue of 918,793 Ordinary Shares to the Executives under the Company's LTIP announced in October 2022 (the "LTIP Shares"), has impacted the current estimated NAV per share. The issue of the LTIP Shares had a negative dilutive effect on the current estimated NAV of 9 pence per share, reducing it to £2.64.

 

·     In addition, due to challenging market conditions, the Board anticipates that by the end of the sales programme, the estimated NAV is expected to reduce further. Further announcements will be made as appropriate, as and when further disposals are made.

 

·     Confident in delivering further asset sales to maximise returns, albeit selling into a more difficult investment market.

 

 

Circle Property Plc              

 +44 (0)207 930 8503

John Arnold, CEO

Edward Olins, COO




Cenkos Securities

+44 (0) 207 397 8900

Katy Birkin 

Mark Connelly

George Lawson

  



Radnor Capital Partners

+44 (0) 203 897 1830

Joshua Cryer

Iain Daly




Camarco

+44 (0) 203 757 4992

Ginny Pulbrook

Rosie Driscoll

Toby Strong


 

About Circle Property Plc

 

Circle is not a Real Estate Investment Trust (REIT) and has historically actively recycled proceeds from asset sales into its refurbishment and redevelopment pipeline to generate attractive total returns.  Since February 2022, the Group has embarked on an orderly break-up of the portfolio to return maximum value to shareholders.

 

 

 

Chief Executive's Statement

 

The property market reached record highs in certain sectors earlier in 2022. However, this has since reversed as a consequence of elevated inflation, market uncertainty, the war in Ukraine, the rising cost of capital and other macroeconomic challenges.

 

Although the property market has weakened considerably after the reported period, we are pleased that the majority of the properties were sold into a more receptive market earlier in the year. We moved quickly following the announcement of the divestment strategy, taking advantage of a buoyant market for regional offices, achieving prices in excess of book valuations. As a result, we expect the aggregate of all disposal prices to be in the region of 95% of the March 2022 valuations when regional office valuations were at their peak.

 

Disposals during the period included the completion of the sale of K1 & K2 at Kents Hill Business Park, Milton Keynes ("Kents Hill") in August 2022 at a price of £12.73 million, with a further payment of £4.5 million agreed for K3 following completion of the contracted letting to Kuehne+Nagel (subsequently let on 30 November 2022) and expected to complete by the end of December 2022. Moreover, Cheltenham House, Birmingham sold for £4.664 million (completed September 2022) and 720 Aztec West in Bristol sold for £2.52 million (completed May 2022).

 

The occupational market is challenging but our office portfolio has continued to benefit from workers returning to the workplace, with occupancy and usage high. Consequently, rent collection is no longer a topic as it was during the period of the pandemic, with rent collection at expected levels. The Group's active asset management approach has enabled us to capture demand, lease vacant space and deliver growth, at K3 Kents Hill, where we have added additional refurbishment capex in to meet the requirements of the incoming tenant.  

 

As we further progress against our programme of asset disposals, the Board remains committed to maximising returns and delivering value to shareholders. Given the divestment strategy and plans for two returns of capital directly to shareholders, with the first expected in Q1 2023, the Board has resolved that there will be no interim dividend.

 

It is the Board's intention to liquidate all the remaining assets before the end of our current financial year, so long as there remains interested buyers at respectable pricing levels.

 

 

Condensed consolidated statement of comprehensive income

for the 6 months ended 30 September 2022

 




6 months to
30 September
2022

 

6 months to
30 September
2021


12 months to
31 March
2022


Note

 

(unaudited)

 

(unaudited)


(audited)

 

 

 

£

 

£

 

£









Rental income

4

 

2,416,643

 

3,233,143


7,458,236

Other income

4


418,168


983,509


1,581,773




2,834,811

 

4,216,652


9,040,009









Property expenses

5

 

(643,672)

 

(1,219,063)


(2,082,925)


 


 





Net rental income

 


2,191,139

 

2,997,589


6,957,084









Administrative expenses

6

 

(978,252)

 

(944,649)


(3,583,744)


 


 





Operating profit

 


1,212,887

 

2,052,940


3,373,340









(Loss)/gain on disposal of investment properties



(1,683,575)

 

599,446


2,070,908

(Loss)/gain on revaluation of investment properties

11

 

(1,074,273)

 

(1,300,804)


1,837,721


 


 





Operating (loss)/profit after revaluation of investment properties

(1,544,961)

 

1,351,582


7,281,969









Finance income

7

 

43,883

 

26


192

Finance costs

8

 

(444,191)

 

(760,934)


(1,488,907)


 


 





Net finance costs

 


(400,308)

 

(760,908)


(1,488,715)


 







(Loss)/profit for the period/year before taxation

 


(1,945,269)

 

590,674


5,793,254









Taxation

9

 

446,383

 

(156,562)


(1,425,337)


 


 





Total comprehensive (loss)/profit for the period/year

 


(1,498,886)


434,112


4,367,917









(Loss)/earnings per share

10


(0.05)


0.02


0.15









NAV per share

 


2.73


2.74


2.81









 

There is no comprehensive income other than that included in the loss for the period. All of the loss for the period is attributable to the owners of the Company.

 

All items in the above statement derive from continuing operations.

Condensed consolidated statement of financial position

as at 30 September 2022

 


Note

 

30 September 2022

 

30 September 2021


31 March
2022




(unaudited)

 

(unaudited)


(audited)

 

 

 

£

 

£

 

£

Non-current assets

 







Investment properties

11

 

27,496,279

 

99,243,539


32,399,476

Right of use assets



61,959

 

2,316


75,728

Property plant and equipment



54,344

 

52,940


49,025

Lease incentives and receivables

13

 

771,372

 

9,966,711


1,350,524

Deferred tax asset

 


564,030


1,191,464


406,612




28,947,984

 

110,456,970


34,281,365









Current assets

 







Investment properties

11

 

20,328,627

 

-


39,994,194

Lease incentives and receivables

13

 

3,859,460

 

2,731,180


3,858,790

Assets held for sale

12

 

6,400,000

 

20,000,000


2,200,000

Cash and cash equivalents

 


20,892,395


8,566,762


25,303,400


 


51,480,482


31,297,942


71,356,384









Total assets

 


80,428,466


141,754,912


105,637,749









Equity

 







Stated capital



42,542,179

 

42,542,179


42,542,179

Treasury share reserve



1,047,684

 

1,170,961


1,047,684

Retained earnings

 


33,570,840


33,866,695


36,060,113

Total equity

 


77,160,703

 

77,579,835


79,649,976









Non-current liabilities

 







Loan borrowings

14

 

-

 

60,249,656


-

Trade and other payables

15

 

1,247,814

 

-


1,055,871

Lease liabilities for right of use assets



34,393

 

-


47,398

Deferred tax liability

 


540,353


379,226


923,046




1,822,560

 

60,628,882


2,026,315









Current liabilities

 







Trade and other payables

15

 

1,419,603

 

3,539,026


2,631,128

Loan borrowings

14

 

-

 

-


21,305,537

Lease liabilities for right of use assets

 


25,600


7,169


24,793




1,445,203

 

3,546,195


23,961,458









Total liabilities

 


3,267,763


64,175,077


25,987,773

















Total liabilities and equity

 


80,428,466


141,754,912


105,637,749









 

The condensed consolidated interim financial statements were approved by the Board of Directors on 6 December 2022.

Condensed consolidated statement of changes in equity

for the 6 months ended 30 September 2021

 



Stated
capital

 

Treasury share capital

 

Share-based payment reserve

 

Retained earnings

 

Total

 

 

£

 

£

 

£

 

£

 

£

As at 1 April 2021

 

42,162,178


380,001


1,047,684


33,814,453


77,404,316












Profit for the period


-


-


-


1,184,112


1,184,112












Share-based payments


-


-


123,277


-


123,277












Dividends


-


-


-


(1,131,870)


(1,131,870)












As at 30 September 2021

 

42,162,178


380,001


1,170,961


33,866,695


77,579,835












Loss for the period


-


-


-


3,183,805


3,183,805












Share-based payments


-


-


314,618


-


314,618












Reclassification


-


-


(437,895)


-


(437,895)












Dividends


-


-


-


(990,387)


(990,387)



 


 


 


 


 

As at 31 March 2022


42,162,178


380,001


1,047,684


36,060,113


79,649,976












Loss for the period


-


-


-


(1,498,886)


(1,498,886)












Dividends


-


-


-


(990,387)


(990,387)












As at 30 September 2022

 

42,162,178

 

380,001

 

1,047,684

 

33,570,840

 

77,160,703

 












Condensed consolidated statement of cash flows

for the 6 months ended 30 September 2022

 





6 months to
30 September
2022

 

6 months to
30 September
2021


12 months to
31 March
2022





(unaudited)

 

(unaudited)


(audited)

 

 

 

 

£

 

£

 

£










Cash flows from operating activities

 







(Loss)/profit for the period before taxation



(1,945,269)

 

1,340,674


5,793,254

Adjustments for:








Finance income



(43,883)

 

(26)


(192)

Finance expense



444,191

 

760,934


1,488,907

Depreciation



9,241

 

7,785


16,715

Amortisation of right of use assets



13,769

 

18,700


30,196

Loss/(gain) on revaluation of investment properties



1,074,273

 

1,300,804


(1,837,721)

Loss/(gain) on disposal of investment properties



1,683,575

 

(599,446)


(2,070,908)

Gain on revaluation of assets held for sale



-

 

(750,000)


-

Share based payments



-

 

123,277


437,895

(Increase)/decrease in trade and other receivables



(246,335)

 

412,560


(207,344)

(Decrease)/increase in trade and other payables



(762,424)

 

(334,478)


17,065



 







Cash (used in)/from operating activities

 


227,138

 

2,280,784


3,667,867










Interest paid



(401,743)

 

(655,725)


(1,332,610)

Interest received



20,161

 

26


192

Taxation paid



-

 

-


(480,779)



 







Net cash (used in)/from operating activities

 


(154,444)


1,625,085


1,854,670










Cash flows from investing activities

 







Cost of refurbishment of investment properties



(1,497,510)

 

(1,084,488)


(2,089,004)

Proceeds from disposal of investment properties



19,866,425

 

3,436,621


61,009,583

Cost of additions of property plant and equipment



(14,561)

 

(6,315)


(11,330)



 







Net cash from investing activities

 


18,354,354


2,345,818


58,909,249










Cash flows from financing activities

 







Repayment of borrowings



(21,480,656)

 

(1,775,000)


(40,819,344)

Payment of lease liabilities



(14,430)

 

(20,075)


(41,722)

Dividends paid



(990,387)

 

(1,131,870)


(2,122,257)



 







Net cash used in financing activities

 


(22,485,473)


(2,926,945)


(42,983,323)



 







Net (decrease)/increase in cash and cash equivalents



(4,285,563)

 

1,043,958


17,780,596

Cash and cash equivalents at the beginning of the period

 


25,303,400


7,522,804


7,522,804

Cash and cash equivalents at the end of the period

 


21,017,837


8,566,762


25,303,400











Notes to the condensed consolidated interim financial statements

for the 6 months ended 30 September 2022

 

1 General information

These condensed consolidated interim financial statements are for Circle Property Plc ("the Company") and its subsidiary undertakings (together referred to as the "Group").

 

The Company's shares are admitted to trading on AIM, a market operated by the London Stock Exchange plc. The Company is domiciled and registered in Jersey, Channel Islands. The address of its registered office is 3rd Floor, IFC5, Castle Street, St Helier, Jersey, JE2 3BY.

 

The nature of the Company's operations and its principal activities are that of property investment in the UK.

 

2 Principal accounting policies

 

Basis of preparation

The condensed consolidated interim financial statements are prepared under the historical cost convention, on a basis other than going concern basis and in accordance with International Financial Reporting Standards and IFRIC interpretations adopted for use in the UK ("IFRS") and with those parts of the Companies (Jersey) Law, 1991 applicable to companies preparing their accounts under IFRS. 

 

The condensed consolidated interim financial statements contained in this document do not constitute statutory accounts under Companies (Jersey) Law 1991.  In the opinion of the directors, the condensed consolidated interim financial statements for this period fairly presents the financial position, result of operations and cash flows for this period.

 

The condensed consolidated interim financial statements have not been audited, nor have they been reviewed by the Company's auditors in accordance with the International Standard on Review Engagements 2410 issued by the Auditing Practices Board.

 

Statutory financial statements for the year ended 31 March 2022 were approved by the Board of Directors on 15 July 2022. The report of the auditors on those financial statements was unqualified, however, the report included an emphasis of matter on the non-going concern basis preparation of the Company.

 

Statement of compliance

The Interim Report includes the consolidated interim financial statements which have been prepared in accordance with International Accounting Standard 34 'Interim Financial Reporting'.  The condensed interim financial statements should be read in conjunction with the annual financial statements for the year ended 31 March 2022, which have been prepared in accordance with IFRS as adopted by the United Kingdom and applicable law.

 

Going concern

In February 2022, the Group provided an update on its future strategy whereby it would make targeted property sales, whilst investing in and actively managing the remainder of the property portfolio, over an extended period of two to three years. The proceeds of the future disposals were to be utilised to continue to reduce borrowings with the remaining proceeds to be returned to shareholders in an orderly and efficient manner.

 

Due to the Group's intention to pursue this revised strategy, the interim financial statements have been prepared on a basis other than going concern.

 

In preparing the financial statements on an alternate basis, the Board has continued to apply the requirements of IFRS taking into account that the Group is not intended to continue as a going concern in the foreseeable future.

 

This has resulted in a reclassification of investment properties and associated lease incentive assets that are expected to be disposed of in the period ending 30 September 2023 as current assets in accordance with IAS 1.  There has been no impact on the measurement of assets and liabilities as at 30 September 2022.  No additional provisions have been recognised as at 30 September 2022 in relation to the costs expected to be incurred in winding down the Group's operations.

 

The remainder of the property portfolio continues to be actively managed with strong rental collections and the timely recovery of any arrears. In assessing the Group's ability to continue operating, the Group's cash forecasts have been modelled based on the circumstances of each tenant on an individual basis and all envisaged development expenditure has been accounted for. Rental collections continue to be monitored on a monthly basis with payment plans agreed for the collection of overdue amounts.


New Standards adopted at 1 January 2022

There are no accounting pronouncements which have become effective from 1 January 2022 that have a significant impact on the Group's interim condensed consolidated financial statements.

 

Significant accounting policies

The accounting policies applied by the Group in these half-yearly results are the same as those applied by the Group in its consolidated financial information in its 2022 Annual Report and Accounts.

 

Areas of estimates and judgement

In preparing these condensed consolidated interim financial statements, management has made judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income, and expenses. Actual results may differ from these estimates.

 

The judgements, estimates and assumptions applied in the Group's consolidated interim financial statements, including the key sources of estimation uncertainty, were the same as those applied in the Group's last annual financial statements for the year ended 31 March 2022.

 

3 Operating segments

 

During the period the Group operated in one geographical segment, which is the United Kingdom, and one reporting segment, which is investment in commercial property. Therefore, no segmental reporting is required.

 

4 Revenue

 


6 months to
30 September
2022

 

6 months to
30 September
2021


12 months to
31 March
2022




(unaudited)

 

(unaudited)


(audited)




£

 

£

 

£









Rental income



2,223,900

 

3,337,533


6,904,275

Lease incentive adjustment



192,743


(104,390)

 

553,961




2,416,643

 

3,233,143


7,458,236









Insurance recovery



65,373

 

100,268


125,279

Service charge income



334,489

 

798,241


1,324,494

Other income



18,306


85,000

 

132,000




418,168


983,509

 

1,581,773




 








2,834,811


4,216,652

 

9,040,009


5 Property expenses

 


6 months to
30 September
2022

 

6 months to
30 September
2021


12 months to
31 March
2022




(unaudited)

 

(unaudited)


(audited)

 

 

 

£

 

£

 

£









Property expenses



15,119

 

33,292


78,485

Property service charges



184,358

 

221,610


393,323

Property repairs and maintenance costs



-

 

28,753


28,753

Property insurance



60,305

 

75,048


146,483

Property rates



49,401

 

62,119


111,387

Recoverable service charge costs



334,489

 

798,241


1,324,494


 

 

 

 


 





643,672


1,219,063


2,082,925









 

 

6 Administrative expenses

 


6 months to
30 September
2022

 

6 months to
30 September
2021


12 months to
31 March
2022




(unaudited)

 

(unaudited)


(audited)

 

 

 

£

 

£

 

£









Staff costs



515,224

 

506,001


2,167,519

Administration fees



150,563

 

153,200


308,302

Legal and professional fees



185,592

 

176,914


589,238

Audit fees



41,647

 

33,500


75,630

Accountancy fees



1,950

 

2,445


6,424

Rent, rates and other office costs



7,689

 

9,113


10,786

Other overheads



52,577

 

36,991


72,941

Depreciation of tangible fixed assets



9,241

 

7,785


16,715

Amortisation of right of use assets



13,769

 

18,700


30,196

Waiver of rental arrears



-

 

-


200,000

Provision for doubtful debts



-

 

-


105,993


 

 

 

 


 





978,252


944,649


3,583,744









 

 

7 Finance income

 


6 months to
30 September
2022

 

6 months to
30 September
2021


12 months to
31 March
2022




(unaudited)

 

(unaudited)


(audited)


 

 

£

 

£

 

£









Bank interest



43,883

 

26


192


 

 

 

 


 





43,883


26


192









 

 


8 Finance costs

 


6 months to
30 September
2022

 

6 months to
30 September
2021


12 months to
31 March
2022




(unaudited)

 

(unaudited)


(audited)


 

 

£

 

£

 

£









Loan interest



153,185

 

643,284


1,209,950

Loan commitment fees



25,100

 

17,739


71,949

Amortisation of lending costs



175,119

 

101,972


202,197

Interest on long-term incentive payment



88,555

 

-


5,111

Interest on lease liabilities



2,232

 

(2,061)


(300)


 

 

 

 


 



 

 

444,191

 

760,934

 

1,488,907









 

 

9 Taxation

 


6 months to
30 September
2022

 

6 months to
30 September
2021


12 months to
31 March
2022




(unaudited)

 

(unaudited)


(audited)




£

 

£

 

£









Current tax



93,729

 

159,356


99,459

Deferred tax (credit) / charge



(540,112)

 

(2,794)


433,958

Impairment of deferred tax asset



-

 

-


891,920




 



 





(446,383)


156,562

 

1,425,337

 

Basic earnings per share has been calculated on profit after tax attributable to ordinary shareholders for the period (as shown on the condensed consolidated statement of comprehensive income) and the weighted average number of ordinary shares in issue during the period.




6 months to
30 September
2022

 

6 months to
30 September
2021


12 months to
31 March
2022




(unaudited)

 

(unaudited)


(audited)

 

 

 

£

 

£

 

£









(Loss)/profit for the period

 

 

(1,615,536)


434,112

 

4,367,917


 

 




 


Weighted average number of shares (excluding treasury shares)

 

28,296,762


28,296,762

 

28,296,792









(Loss)/earnings per ordinary share:

 

 

(0.06)


0.02

 

0.15









 

10 Diluted earnings per share

 


6 months to
30 September
2022

 

6 months to
30 September
2021


12 months to
31 March
2022




(unaudited)

 

(unaudited)


(audited)

 

 

 

£

 

£

 

£









(Loss)/profit for the period

 

 

(1,615,536)


434,112

 

4,367,917









Weighted average number of shares

 

 

29,183,396


29,322,398

 

29,183,396









Profit/(loss) per ordinary share:

 

 

(0.06)


0.01

 

0.15


11 Investment properties

 


30 September 2022

 

30 September 2021


 31 March 2022




(unaudited)

 

(unaudited)


(audited)


 

 

£

 

£

 

£









Opening fair value per valuation report



75,700,000

 

132,150,000


132,150,000

Cost of refurbishment of investment properties



1,281,530

 

1,342,369


2,296,994

Disposal of investment properties



(19,350,000)

 

(2,837,175)


(58,938,675)

(Loss)/gain on revaluation of investment properties



(1,074,273)

 

(1,300,804)


1,837,721

Lease incentive amortisation



192,743

 

(104,390)


553,960

Reclassification of assets held for sale



(6,400,000)

 

(19,250,000)


(2,200,000)




 





Fair value of investment properties per valuation report


50,350,000


110,000,000


75,700,000









Unamortised lease incentives



(2,525,094)

 

(10,756,461)


(3,306,330)




 





Carrying value



47,824,906


99,243,539


72,393,670

 

Following the amendment of the basis of preparation of the financial statements, investment properties and the unamortised lease incentives thereon have been recognised as current and non-current assets dependent on the anticipated disposal date. At 30 September 2022, £29.25 million of the total value of the investment property of £50.35 million has been recognised as a current asset and £21.1 million has been recognised as a non-current asset.

 

At 30 September 2022, both K3, Kents Hill Park and Elizabeth House, are classified as held for sale given the properties meets IFRS 5 criteria (2021: 720 Aztec West).

 

The fair value of the Group's investment properties at 30 September 2022 has been arrived at on the basis of valuation carried out by Savills (UK) Limited. The valuation was carried out in accordance with the Practice Statements contained in the Appraisal and Valuation Standards as published by the RICS. In forming their opinion of the fair value, the independent valuer's had regard to the current best use of the property, its investment attributes, and recent comparable transactions. The valuation was carried out using the "All Risks Yield" method taking into consideration both sales and rental evidence and formulating the opinion of market value taking into account the properties' locations, specifications, and specific characteristics.

 

At 30 September 2022, the fair value of the Group's investment properties per the valuation report amounted to £50.35 million (2021: £110 million). The difference between the fair value of the investment properties per the valuation report and the fair value per the balance sheet of £2,525,094 (2021: £10,756,461) relates to unamortised lease incentives which are recorded in the financial statements within non-current and current assets.

 

The Group had pledged all of its investment properties to secure banking facilities granted to the Group as detailed in note 14. On 22 June 2022 the banking facilities were repaid and the security released.

 

12 Assets held for sale

 


30 September 2022

 

30 September 2021


 31 March 2022




(unaudited)

 

(unaudited)


(audited)


 

 

£

 

£

 

£









Opening balance



2,200,000

 

-


-

Reclassification of K3, Kents Hill Park



2,900,000


-


-

Reclassification of Elizabeth House, London Road



3,500,000


-


-

Reclassification of One Castle Park, Bristol



-


19,250,000


-

Reclassification of 720 Aztec West



-


-


2,200,000

Disposal of 720 Aztec West



(2,200,000)


-


-

Gain on revaluation of assets held for sale



-

 

750,000


-




 





Closing balance



6,400,000


20,000,000


2,200,000









  

On 11 August 2022, the Group exchanged contracts on the sale of Elizabeth House, London Road to Map Commercial Properties Limited for a consideration of £3.5 million. Completion took place on 6 October 2022.

 

On 19 August 2022, the Group exchanged contracts on the sale of Kents Hill, Milton Keynes (buildings K1, K2 and K3) to Corum XL, for a consideration of £17.23 million. The sale of buildings K1 and K2 completed simultaneously on exchange at a sale price of £12.73 million. Completion of the sale of building K3, at a sale price of £4.5 million, is expected to take place prior to the end of the calendar year, following the completion of the refurbishment currently underway.

 

13 Lease incentives and receivables

 


30 September 2022

 

30 September 2021


 31 March 2022




(unaudited)

 

(unaudited)


(audited)


 

 

£

 

£

 

£









Non-current

 







Lease incentives

 

 

771,372

 

9,966,711

 

1,350,524









Current

 







Lease incentives



1,753,721

 

789,750


1,955,807

Amounts due from property agents



15,369

 

51,586


77,491

Tenant deposits



225,351

 

272,662


225,351

VAT



125,442

 

-


-

Amounts due from tenants



1,257,606

 

1,379,759


1,426,867

Provision for doubtful debts



(105,993)

 

-


(105,993)

Other receivables



587,964

 

237,423


279,267


 

 

 

 


 



 

 

3,859,460

 

2,731,180

 

3,858,790









 

 

14 Loan borrowings

 


30 September 2022

 

30 September 2021


 31 March 2022




(unaudited)

 

(unaudited)


(audited)


 

 

£

 

£

 

£









Brought forward



21,305,537

 

61,922,684


61,922,684

Loan repayments



(21,480,656)

 

(1,775,000)


(40,819,344)

Amortisation of lending costs



175,119

 

101,972


202,197


 

 

 

 


 


Total borrowings

 

 

                      -  

 

60,249,656

 

21,305,537









 

The Group was party to a revolving facility, with NatWest and HSBC. The facility was a £60 million revolving facility with an accordion option of up to £40 million. The facility had a four year term, repayable on 13 February 2023. 

 

The facility was secured by a first and only legal charge over the Group's investment properties, an assignment of rental income, charges over specified bank accounts of the Group and a floating charge granted over all assets of the Group.

 

The revolving facility was fully repaid by the Group on 22 June 2022.

 

15 Trade and other payables

 


30 September 2022

 

30 September 2021


 31 March 2022




(unaudited)

 

(unaudited)


(audited)




£

 

£

 

£









Non-current

 







Long-term incentive payment

 

 

1,247,814

 

-

 

1,055,871









Current

 







Trade payables



16,246

 

47,200


166,312

Property improvement costs



19,443

 

285,314


235,423

Wages and salaries



27,755

 

26,223


352,723

Deferred income



896,120

 

1,752,940


1,210,499

Rental deposit accounts



225,351

 

272,662


225,351

Finance costs



-

 

279,467


223,458

VAT



-

 

195,485


25,307

Valuation fee



9,600

 

13,200


24,000

Audit fees



39,000

 

33,500


75,630

Administration fees



-

 

-


66

Current taxation



186,088

 

633,035


92,359




 








1,419,603


3,539,026


2,631,128

 

16 Subsequent events

 

On 6 October 2022, the Group completed the sale of Elizabeth House, Staines for a consideration of £3.5 million.

 

On 11 October 2022, John Arnold and Edward Olins exercised their rights to acquire, for nil consideration, 466,649 and 419,984 ordinary shares of no par value ("Ordinary Shares") respectively. The issue of 886,633 Ordinary Shares was satisfied by 255,034 Ordinary Shares which were held in treasury and the issue of a further 631,599 new Ordinary Shares. Following the exercise, the Company had a total of 29,183,395 Ordinary Shares in issue.

 

On 14 October 2022, John Arnold was issued a further 32,160 Ordinary Shares in respect of the accrued dividend attributable to his Long Term Incentive Plan shares issued on 11 October 2022. Edward Olins chose to receive the accrued dividend in cash. Following the issue, the Company has a total of 29,215,555 Ordinary Shares in issue.

 

On 23 November 2022, the Group exchanged contracts for the sale of Somerset House, Birmingham for a consideration of £15.18 million. Completion is expected to take place by the end of February 2023.

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR VQLFBLLLFFBB