Year ended 31 December 2023 | Year ended 31 December 2022 | ||||||
Revenue | Capital | Total | Revenue | Capital | Total | ||
€'000 | €'000 | €’000 | €'000 | €'000 | €’000 | ||
REVENUE | |||||||
Rental income | 2 | ||||||
Property service charge income | |||||||
Other operating income | |||||||
Total revenue | |||||||
GAINS/(LOSSES) ON INVESTMENTS | |||||||
Gains on disposal of investment properties | 9 | ||||||
Change in fair value of investment properties | 9 | ( | ( | ( | ( | ||
Total income and gains / (losses) on investments | ( | ( | ( | ( | |||
EXPENDITURE | |||||||
Investment management fee | ( | ( | ( | ( | |||
Direct property expenses | ( | ( | ( | ( | |||
Property service charge expenditure | ( | ( | ( | ( | |||
SPV property management fees | ( | ( | ( | ( | |||
Impairment loss on trade receivables | ( | ( | ( | ( | |||
Other expenses | 3 | ( | ( | ( | ( | ||
Total expenditure | ( | ( | ( | ( | |||
Net operating return / (loss) before finance costs | ( | ( | ( | ( | |||
FINANCE COSTS | |||||||
Finance costs | 4 | ( | ( | ( | ( | ( | |
Gains arising from the derecognition of derivative financial | |||||||
instruments | |||||||
Effect of fair value adjustments on derivative financial | ( | ( | |||||
instruments | |||||||
Effect of foreign exchange differences | ( | ( | ( | ( | |||
Net return before taxation | ( | ( | ( | ( | |||
Taxation | 5 | ( | ( | ||||
Net return for the year | ( | ( | ( | ( | |||
Total comprehensive return / (loss) for the year | ( | ( | ( | ( | |||
Basic and diluted earnings per share | 7 | ( | ( | ( | ( |
As at 31 December 2023 | As at 31 December 2022 | ||
€’000 | €’000 | ||
NON-CURRENT ASSETS | |||
Investment properties | 9 | ||
Deferred tax asset | 5 | ||
Total non-current assets | |||
CURRENT ASSETS | |||
Investment property held for sale | 9 | ||
Trade and other receivables | 10 | ||
Cash and cash equivalents | 11 | ||
Other assets | |||
Derivative financial assets | 15 | ||
Total current assets | |||
Total assets | |||
CURRENT LIABILITIES | |||
Lease liability | 12 | ||
Trade and other payables | 13 | ||
Derivative financial instruments | 15 | ||
Total current liabilities | |||
NON-CURRENT LIABILITIES | |||
Bank loans | 14 | ||
Lease liability | 12 | ||
Deferred tax liability | 5 | ||
Total non-current liabilities | |||
Total liabilities | |||
Net assets | |||
SHARE CAPITAL AND RESERVES | |||
Share capital | 16 | ||
Share premium | 17 | ||
Special distributable reserve | 18 | ||
Capital reserve | 19 | ( | |
Revenue reserve | |||
Equity shareholders' funds | |||
Net asset value per share (cents) | 8 |
Special | |||||||
Share | distributable | Capital | Revenue | ||||
Share capital | premium | reserve | reserve | reserve | Total | ||
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 | ||
Balance at 31 December 2022 | |||||||
Total comprehensive return for the year | ( | ( | |||||
Dividends paid | 6 | ( | ( | ( | |||
Balance at 31 December 2023 | ( |
Special | |||||||
Share | distributable | Capital | Revenue | ||||
Share capital | premium | reserve | reserve | reserve | Total | ||
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 | ||
Balance at 31 December 2021 | |||||||
Share Issue | 16/17 | ||||||
Share issue costs | 17 | ( | ( | ||||
Total comprehensive return for the year | ( | ( | |||||
Dividends paid | 6 | ( | ( | ( | |||
Balance at 31 December 2022 |
Year ended | Year ended | ||
31 December 2023 | 31 December 2022 | ||
€’000 | €’000 | ||
CASH FLOWS FROM OPERATING ACTIVITIES | |||
Net return for the year before taxation | ( | ( | |
Adjustments for: | |||
Change in fair value of investment properties | |||
Gains on disposal of investment properties | ( | ||
(Increase)/decrease in lease liability | |||
(Increase)/Decrease in trade and other receivables | ( | ||
Increase/(Decrease) in trade and other payables | ( | ||
Change in fair value of derivative financial instruments | ( | ||
Result arising from the derecognition of derivative financial instruments | ( | ||
Finance costs | 4 | ||
Tax paid | ( | ( | |
Cash generated by operations | |||
Net cash inflow from operating activities | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||
Capital expenditure and cost of disposal | ( | ( | |
Disposal of investment properties | |||
Net cash inflow/ (outflow) from investing activities | ( | ||
CASH FLOWS FROM FINANCING ACTIVITIES | |||
Dividends paid | 6 | ( | ( |
Bank loans interest paid | ( | ( | |
Early termination fees | ( | ||
Bank loans drawn | |||
Bank loans repaid | 14 | ( | ( |
Proceeds from derivative financial instruments | 14 | ||
Proceeds from share issue | 16/17 | ||
Issue costs relating to share issue | 17 | ( | |
Net cash (outflow)/ inflow from financing activities | ( | ||
Net decrease in cash and cash equivalents | ( | ( | |
Opening balance 31 December 2022 | |||
Closing cash and cash equivalents | |||
REPRESENTED BY Cash at bank | 11 |
Year ended | Year ended | |
31 December 2023 | 31 December 2022 | |
€'000 | €'000 | |
Rental income | 33,435 | 29,686 |
Total rental income | 33,435 | 29,686 |
Year ended | Year ended | |
31 December 2023 | 31 December 2022 | |
€'000 | €'000 | |
Professional fees | 2,438 | 1,880 |
Audit fee for statutory services | 412 | 317 |
Directors' fees | 193 | 186 |
Depositary fees | 122 | 44 |
Registrar fees | 47 | 52 |
Stock exchange fees | 37 | 20 |
Broker fees | 93 | 54 |
Directors liability insurance expense | 26 | 10 |
Employers NI | 15 | 15 |
Other expenses | 200 | 219 |
Total expenses | 3,583 | 2,797 |
Year ended | Year ended | |
31 December 2023 | 31 December 2022 | |
€'000 | €'000 | |
Interest on bank loans | 5,478 | 4,262 |
Amortisation of loan costs | 2,129 | 730 |
Other finance charges | 395 | 684 |
Early loan repayment cost | 110 | - |
Total finance costs | 8,112 | 5,676 |
Year ended 31 December 2023 | Year ended 31 December 2022 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 | |
Current taxation: | ||||||
Overseas taxation | 1,327 | 440 | 1,767 | 1,029 | - | 1,029 |
Deferred taxation: | ||||||
Overseas taxation | - | (13,854) | (13,854) | - | (3,893) | (3,893) |
Total taxation | 1,327 | (13,414) | (12,087) | 1,029 | (3,893) | (2,864) |
Year ended 31 December 2023 | Year ended 31 December 2022 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 | |
Net result before taxation | 14,506 | (108,394) | (93,888) | 15,065 | (36,371) | (21,306) |
Theoretical tax at UK corporation tax | 3,413 | (25,495) | (22,082) | 2,862 | (6,910) | (4,048) |
blended rate of 23.52% (19% to 1 April | ||||||
2023 and 25% from 1 April 2023) | ||||||
Effect of: | ||||||
Losses where no deferred taxes have been recognised | - | 13,535 | 13,535 | - | 3,171 | 3,171 |
Impact of different tax rates on foreign | (1,460) | (1,855) | (3,315) | (1,090) | - | (1,090) |
jurisdictions | ||||||
Expenses that are not deductible / | 459 | 401 | 860 | 151 | (154) | (3) |
income that is not taxable | ||||||
Impact of UK interest distributions from the Investment Trust | (1,085) | - | (1,085) | (894) | - | (894) |
Total taxation on return | 1,327 | (13,414) | (12,087) | 1,029 | (3,893) | (2,864) |
2023 | 2022 | |
€'000 | €'000 | |
Deferred tax assets: | ||
On overseas tax losses | 4,740 | 3,384 |
On other temporary differences | 156 | 370 |
Total taxation on return | 4,896 | 3,754 |
2023 | 2022 | |
€'000 | €'000 | |
Deferred tax liabilities: | ||
Differences between tax and derivative valuation | 422 | 973 |
Differences between tax and property valuation | 11,312 | 23,473 |
Total taxation on return | 11,734 | 24,446 |
2023 | 2022 | |||||
Tax losses | Tax losses | |||||
carried | Deferred | carried | Deferred | |||
forward | tax asset | forward | tax asset | |||
€’000 | €’000 | Expiry date | €’000 | €’000 | Expiry date | |
Expire | 2,645 | 563 | 2024-2027 | 2,564 | 432 | 2023-2027 |
Never expire | 16,828 | 4,177 | - | 12,130 | 2,952 | - |
Total | 19,473 | 4,740 | 14,694 | 3,384 |
Year ended | Year ended | ||
31 December 2023 | 31 December 2022 | ||
€'000 | €'000 | ||
2022 | Fourth Interim dividend of 1.41c /1.20p per share paid | 5,812 | 5,812 |
24 March 2023 | |||
(2021 | Fourth Interim: 1.41c /1.21p) | ||
2023 | First Interim dividend of 1.41c/1.23p per share paid | 5,812 | 5,812 |
23 June 2023 | |||
(2022 | First Interim: 1.41c /1.19p) | ||
2023 | Second Interim dividend of 1.41c/1.22p per share paid | 5,812 | 5,812 |
22 September 2023 | |||
(2022 | Second interim: 1.41c/1.20p) | ||
2023 | Third Interim dividend of 1.41c/1.23p per share paid | 5,812 | 5,812 |
29 December 2023 | |||
(2022 | Third interim: 1.41c/1.20p) | ||
Total dividends paid | 23,248 | 23,248 |
Year ended | Year ended | |
31 December 2023 | 31 December 2022 | |
Revenue net return attributable to Ordinary shareholders (€'000) | 13,179 | 14,036 |
Weighted average number of shares in issue during the year | 412,174,356 | 408,956,423 |
Total revenue return per ordinary share | 3.2¢ | 3.4¢ |
Capital return attributable to Ordinary shareholders (€'000) | (94,980) | (32,478) |
Weighted average number of shares in issue during the year | 412,174,356 | 408,956,423 |
Total capital return per ordinary share | (23.0¢) | (7.9¢) |
Total return per ordinary share | (19.8¢) | (4.5¢) |
2023 | 2022 | |
Net assets attributable to shareholders (€'000) | 384,928 | 489,977 |
Number of shares in issue at 31 December | 412,174,356 | 412,174,356 |
Net asset value per share | 93.4¢ | 118.9¢ |
2023 | 2022 | |
€'000 | €'000 | |
Opening carrying value | 776,616 | 683,878 |
Purchase at cost | - | 128,278 |
Acquisition costs, disposal costs and capital expenditure | 329 | 4,892 |
Proceeds from disposal of investment property | (18,500) | - |
Realised gain on disposal | 133 | - |
Right of use asset reassessment | 1,988 | - |
Valuation losses | (106,935) | (40,304) |
Movements in lease incentives | 328 | 180 |
Decrease in leasehold liability | (272) | (308) |
Transfer to Investment property held for sale | (17,500) | - |
Total carrying value at 31 December | 636,187 | 776,616 |
Fair Value | Fair Value | Range | Range | |||||
Country | 2023 | 2022 | Valuation | Key Unobservable | (weighted average) | (weighted average) | ||
and sector | €'000 | €’000 | techniques | inputs | 2023 | 2022 | ||
Netherlands - | 191,700 | 227,800 | Traditional | ERV | €578,180 - | €3,242,079 | €561,744 - | €2,942,598 |
Logistics | Method | (€2,192,655) | (€2,014,129) | |||||
Equivalent yield | 4.58% - 5.65% (4.98%) | 3.70% - 4.71% (4.15%) | ||||||
Germany - | 63,200 | 68,170 | Discounted | Capitalisation rate | 4.60% - 4.65% (4.63%) | 4.10% - 4.25% (4.16%) | ||
Logistics | Cash Flow | |||||||
Discount rate | 5.60% - 6.10% (5.80%) | 4.95% - 5.20% (5.05%) | ||||||
ERV | €1,486,034 - | €2,088,971 | €1,282,212 - | €1,874,346 | ||||
(€1,849,513) | (€1,644,685) | |||||||
France - | 99,380 | 107,390 | Discounted | Capitalisation rate | 4.50% - 5.25% (4.75%) | 3.50% - 4.30% (4.08%) | ||
Logistics | Cash Flow | |||||||
Discount rate | 6.00% - 8.00% (6.45%) | 4.65% - 7.30% (5.90%) | ||||||
ERV | €430,900 - | €2,590,794 | €430,900 - | €2,016,869 | ||||
(€1,704,072) | (€1,380,297) | |||||||
Poland - | 90,390 | 93,600 | Discounted | Capitalisation rate | 6.10% - 6.50% (6.28%) | 5.30% - 5.70% (5.48%) | ||
Logistics | Cash Flow | |||||||
Discount rate | 7.65% - 8.05% (7.80%) | 6.80% - 7.35% (7.03%) | ||||||
ERV | €1,843,811 - | €2,099,948 | €1,620,954 - | €1,852,180 | ||||
(€1,955,779) | (€1,709,416) | |||||||
Spain - | 189,136 | 261,759 | Discounted | Capitalisation rate | 4.75% - 5.00% (4.89%) | 3.75% - 6.00% (4.11%) | ||
Logistics | Cash Flow | |||||||
Discount rate | 6.25% - 7.50% (6.78%) | 4.75% - 8.50% (5.53%) | ||||||
ERV | €486,749 - | €2,568,852 | €464,624 - | €2,568,852 | ||||
(€1,546,589) | (€1,503,010) |
Effect on Valuation | Effect on Valuation | |||
2023 | 2022 | |||
Country and sector | Assumption | Movement | €’000 | €’000 |
Netherlands - Logistics | Equivalent Yield | +100 basis points Equivalent Yield | (32,613) | (46,058) |
-100 basis points Equivalent Yield | 49,116 | 73,665 | ||
ERV | -10% ERV | (14,444) | (15,937) | |
+10% ERV | 14,571 | 15,691 | ||
Capitalisation | +100 basis points | (46,886) | (67,483) | |
-100 basis points | 70,530 | 109,982 | ||
Germany - Logistics | ||||
France - Logistics | Discount | +100 basis points | (32,213) | (39,516) |
Poland - Logistics | -100 basis points | 35,405 | 43,556 | |
Spain - Logistics | ERV | -10% ERV | (25,854) | (17,454) |
+10% ERV | 22,978 | 15,248 |
2023 | 2022 | |
€'000 | €'000 | |
Trade debtors | 11,197 | 8,070 |
Bad debt provisions | (1,821) | (634) |
Lease incentives | 4,472 | 4,740 |
Tax receivables | 562 | 39 |
VAT receivable | 270 | 270 |
Other receivables | 2 | 85 |
Total receivables | 14,682 | 12,570 |
2023 | 2022 | |
€'000 | €'000 | |
Less than 6 months | 9,433 | 7,584 |
Between 6 & 12 months | 1,493 | 486 |
Over 12 months | 271 | - |
Total receivables | 11,197 | 8,070 |
2023 | 2022 | |
€'000 | €'000 | |
Cash at bank | 18,061 | 20,262 |
Total cash and cash equivalents | 18,061 | 20,262 |
12. Leasehold liability | ||
2023 | 2022 | |
€'000 | €'000 | |
Maturity analysis - contractual undiscounted cash flows | ||
Less than one year | 659 | 550 |
One to two years | 659 | 550 |
Two to three years | 659 | 550 |
Three to four years | 659 | 550 |
Four to five years | 659 | 550 |
More than five years | 26,218 | 25,065 |
Total undiscounted lease liabilities | 29,513 | 27,815 |
Lease liability included in the statement of financial position | ||
Current | 659 | 550 |
Non - Current | 23,694 | 22,087 |
Total lease liability included in the statement of financial position | 24,353 | 22,637 |
2023 | 2022 | |
€'000 | €'000 | |
Trade payables | 4,729 | 2,354 |
Tenant deposits | 4,008 | 3,853 |
Rental income received in advance | 3,994 | 4,035 |
VAT payable | 1,172 | 1,221 |
Accruals | 1,681 | 1,534 |
Management fee payable | 729 | 1,937 |
Accrued acquisition and development costs | 40 | 72 |
Total payables | 16,353 | 15,006 |
2023 | 2022 | |
€'000 | €'000 | |
Bank borrowing drawn | 259,462 | 270,270 |
Loan issue costs paid | (6,384) | (6,055) |
Accumulated amortisation of loan issue costs | 3,446 | 1,317 |
Total bank loans | 256,524 | 265,532 |
2023 | 2022 | |
€'000 | €'000 | |
Maturity less than 1 year | - | - |
Maturity above 1 year | 256,524 | 265,532 |
Total receivables | 256,524 | 265,532 |
Fixed | ||||||
interest rate | ||||||
Loan | (including | |||||
Country | Property | Lender | (€’000) | Start date | End date | margin) |
Germany | Erlensee | DZ Hyp | 17,800 | 20/02/2019 | 31/01/2029 | 1.62% |
Germany | Flörsheim | DZ Hyp | 12,400 | 18/02/2019 | 30/01/2026 | 1.54% |
France | Avignon + Meung Sur Loire | BayernLB | 33,000 | 12/02/2019 | 12/02/2026 | 1.57% |
Netherlands | Ede + Oss + Waddinxveen | Berlin Hyp | 44,200 | 06/06/2019 | 06/06/2025 | 1.35% |
Netherlands | ‘s Heerenberg | Berlin Hyp | 11,000 | 27/06/2019 | 27/06/2025 | 1.10% |
Netherlands | Den Hoorn + Zeewolde | Berlin Hyp | 43,200 | 15/01/2020 | 14/01/2028 | 1.38% |
Spain | Madrid Gavilanes 4 + Madrid | ING Bank | 53,862 | 26/09/2022 | 26/09/2025 | 3.11% |
Coslada + Barcelona | ||||||
Spain | Madrid Gavilanes 1 + 2 + 3 | ING Bank | 44,000 | 07/07/2022 | 07/07/2025 | 2.72% |
259,462 | 2.00% |
Bank | Bank | Financial | ||
borrowings | interest | Derivatives | Total | |
€’000 | €’000 | €’000 | €’000 | |
Balance at 1 January 2023 | 265,532 | - | 3,709 | 269,241 |
Cash flow from financing activities: | ||||
Bank loans interest repaid | - | (5,202) | - | (5,202) |
Bank loans repaid | (10,808) | - | - | (10,808) |
Non-cash movement: | ||||
Amortisation of capitalised borrowing costs | 2,129 | - | - | 2,129 |
Capitalised borrowing costs | (329) | - | - | (329) |
Termination of derivative financial instruments | - | - | (313) | (313) |
Changes in fair value of financial instruments | - | - | (1,706) | (1,706) |
Change in creditors for loan interest payable | - | 5,218 | - | 5,218 |
Balance at 31 December 2023 | 256,524 | 16 | 1,690 | 258,230 |
Bank | Bank | Financial | ||
borrowings | interest | Derivatives | Total | |
€’000 | €’000 | €’000 | €’000 | |
Balance at 1 January 2022 | 175,947 | 326 | 109 | 176,382 |
Cash flow from financing activities: | ||||
Bank loans interest paid | - | (3,050) | - | (3,050) |
Bank loans drawn | 154,547 | - | - | 154,547 |
Bank loans repaid | (65,692) | - | - | (65,692) |
Non-cash movement: | ||||
Amortisation of capitalised borrowing costs | 730 | - | - | 730 |
Changes in fair value of financial instruments | - | - | 3,600 | 3,600 |
Change in creditors for loan interest payable | - | 2,724 | - | 2,724 |
Balance at 31 December 2022 | 265,532 | - | 3,709 | 269,241 |
2023 | 2022 | |
€'000 | €'000 | |
Forward foreign exchange contracts | - | (185) |
Interest rate swap | 1,690 | 3,894 |
1,690 | 3,709 |
2023 | 2022 | |
€'000 | €'000 | |
Opening balance | 4,717 | 4,309 |
Ordinary shares issued | - | 408 |
Balance as at 31 December | 4,717 | 4,717 |
2023 | 2022 | |
€'000 | €'000 | |
Opening balance | 269,546 | 225,792 |
Premium arising on issue of new shares | - | 44,513 |
Share issue costs deducted | - | (759) |
Balance as at 31 December | 269,546 | 269,546 |
2023 | 2022 | |
€'000 | €'000 | |
Opening balance | 164,851 | 178,207 |
Dividends paid | (12,752) | (13,356) |
Balance as at 31 December | 152,099 | 164,851 |
Realised capital | Unrealised | Total capital | |
reserve | gains/(losses) | reserve | |
€'000 | €'000 | €'000 | |
Opening balance | (2) | 30,782 | 30,780 |
Deferred taxation | 1,124 | 12,730 | 13,854 |
Change in fair value of investments | 1,933 | (108,811) | (106,878) |
Gains on disposal of investment properties | 133 | - | 133 |
Taxation on disposal of investment | (440) | - | (440) |
properties | |||
Early loan repayments costs | (110) | - | (110) |
Movement in fair value gains on derivative | - | (1,706) | (1,706) |
financial instruments | |||
Gains arising from the derecognition of derivative financial instruments | 313 | - | 313 |
Currency gains during the year | - | (146) | (146) |
Balance as at 31 December 2023 | 2,951 | (67,151) | (64,200) |
Realised capital | Unrealised | Total capital | |
reserve | gains/(losses) | reserve | |
€'000 | €'000 | €'000 | |
Opening balance | (2) | 63,260 | 63,258 |
Deferred taxation | - | 3,893 | 3,893 |
Fair value losses of investments | - | (40,432) | (40,432) |
Movement in fair value gains on derivative | - | 3,600 | 3,600 |
financial instruments | |||
Currency gains during the year | - | 461 | 461 |
Balance as at 31 December 2022 | (2) | 30,782 | 30,780 |
Parent | |||||||
Netherlands | Poland | Germany | Spain | France | Company | Total | |
2023 | €'000 | €'000 | €'000 | €'000 | €'000 | €'000 | €'000 |
Total Assets | 224,723 | 94,759 | 64,670 | 198,564 | 108,816 | 2,360 | 693,892 |
Total Liabilities | 128,459 | 5,832 | 33,044 | 100,070 | 40,107 | 1,452 | 308,964 |
Total Comprehensive return | 3,588 | 1,623 | 182 | (2,568) | 197 | 10,157 | 13,179 |
for the year (Revenue) | |||||||
Total Comprehensive return | (28,319) | (2,126) | (4,319) | (54,376) | (6,031) | 191 | (94,980) |
for the year (Capital) | |||||||
Included in Total | |||||||
Comprehensive income | |||||||
Net change in fair value | (36,416) | (2,892) | (4,913) | (54,187) | (8,470) | - | (106,878) |
adjustment on investment | |||||||
property | |||||||
Rental income | 11,808 | 5,068 | 3,242 | 9,259 | 4,058 | - | 33,435 |
Parent | |||||||
Netherlands | Poland | Germany | Spain | France | Company | Total | |
2022 | €'000 | €'000 | €'000 | €'000 | €'000 | €'000 | €'000 |
Total Assets | 258,324 | 97,947 | 69,431 | 275,129 | 115,160 | 1,792 | 817,783 |
Total Liabilities | 134,913 | 6,564 | 33,663 | 111,143 | 39,083 | 2,440 | 327,806 |
Total Comprehensive return | 677 | 1,501 | 353 | 1,745 | 1,126 | 8,634 | 14,036 |
for the year (Revenue) | |||||||
Total Comprehensive return | (19,933) | 3,202 | (1,634) | (11,337) | (2,941) | 165 | (32,478) |
for the year (Capital) | |||||||
Included in Total | |||||||
Comprehensive income | |||||||
Net (loss)/gain from the fair value adjustment on investment property | (24,762) | 3,901 | (1,742) | (14,635) | (3,194) | - | (40,432) |
Rental income | 10,398 | 4,605 | 2,950 | 8,395 | 3,338 | - | 29,686 |
Level 1 | Level 2 | Level 3 | Total fair value | |
31 December 2023 | €'000 | €'000 | €'000 | €'000 |
Investment properties | - | - | 636,187 | 636,187 |
Investment property held-for-sale | - | - | 17,500 | 17,500 |
Level 1 | Level 2 | Level 3 | Total fair value | |
31 December 2022 | €'000 | €'000 | €'000 | €'000 |
Investment properties | - | - | 776,616 | 776,616 |
Level 1 | Level 2 | Level 3 | Total fair value | |
31 December 2023 | €'000 | €'000 | €'000 | €’000 |
Derivative financial asset | - | 1,690 | - | 1,690 |
Level 1 | Level 2 | Level 3 | Total fair value | |
31 December 2022 | €'000 | €'000 | €'000 | €’000 |
Derivative financial liability | - | (185) | - | (185) |
Derivative financial asset | - | 3,894 | - | 3,894 |
Level 1 | Level 2 | Level 3 | Total fair value | |
31 December 2023 | €'000 | €'000 | €'000 | €’000 |
Bank loans | - | 253,667 | - | 253,667 |
Level 1 | Level 2 | Level 3 | Total fair value | |
31 December 2022 | €'000 | €'000 | €'000 | €’000 |
Bank loans | - | 257,449 | - | 257,449 |
Interest | Local | Foreign | Euro | |
rate | currency | exchange | equivalent | |
As at 31 December 2023 | % | '000 | rate | €'000 |
Assets: | ||||
Euro | 4.00 | 17,457 | 1.00 | 17,457 |
Pound Sterling | 5.25 | 180 | 0.87 | 207 |
Polish Zloty | 5.25 | 1,723 | 4.35 | 397 |
Total | 18,061 |
Interest | Local | Foreign | Euro | ||
rate | currency | exchange | equivalent | ||
As at 31 December 2022 | % | '000 | rate | €'000 | |
Assets: | |||||
Euro | 2.00 | 19,371 | 1.00 | 19,371 | |
Pound Sterling | 3.50 | 188 | 0.89 | 212 | |
Polish Zloty | 6.25 | 3,152 | 4.69 | 679 | |
Total | 20,262 |
Net monetary | Total currency | |
exposure | exposure | |
As at 31 December 2023 | €'000 | €'000 |
Pound Sterling | (680) | (680) |
Polish Złoty | 397 | 397 |
Total foreign currency | (283) | (283) |
Euro | (268,476) | (268,476) |
Total | (268,759) | (268,759) |
Net monetary | Total currency | |
exposure | exposure | |
As at 31 December 2022 | €'000 | €'000 |
Pound Sterling | 381 | 381 |
Polish Złoty | 679 | 679 |
Total foreign currency | 1,060 | 1,060 |
Euro | (287,699) | (287,699) |
Total | (286,639) | (286,639) |
As at 31 December 2023 | As at 31 December 2022 | |
€'000 | €'000 | |
Polish Zloty | 40 | 68 |
Pound Sterling | (68) | 38 |
Within 1 year | 1-2 years | 2-5 years | Over 5 years | Total | |
As at 31 December 2023 | €’000 | €’000 | €’000 | €’000 | €’000 |
Bank loans | 5,182 | 156,823 | 90,759 | 17,824 | 270,588 |
Lease liability | 659 | 659 | 1,977 | 26,218 | 29,513 |
Trade liabilities | 16,353 | - | - | - | 16,353 |
Total | 22,194 | 157,482 | 92,736 | 44,042 | 316,454 |
Within 1 year | 1-2 years | 2-5 years | Over 5 years | Total | |
As at 31 December 2022 | €’000 | €’000 | €’000 | €’000 | €’000 |
Bank loans | 4,836 | 4,836 | 214,634 | 61,337 | 285,643 |
Lease liability | 550 | 550 | 1,650 | 25,065 | 27,815 |
Derivative financial | 185 | - | - | - | 185 |
instruments | |||||
Trade liabilities | 9,750 | - | - | - | 9,750 |
Total | 15,321 | 5,386 | 216,284 | 86,402 | 323,393 |
2023 | 2022 | |
€’000 | €’000 | |
Caroline Gulliver | 49 | 47 |
John Heawood | 41 | 41 |
Tony Roper | 62 | 57 |
Diane Wilde | 41 | 41 |
Balance as at 31 December | 193 | 186 |
31 December 2023 | 31 December 2022 | |
Ordinary shares | Ordinary shares | |
T Roper | 122,812 | 102,812 |
C Gulliver | 90,000 | 72,500 |
J Heawood | 60,000 | 60,000 |
D Wilde | 74,375 | 74,375 |
2023 | 2022 | |
€’000 | €’000 | |
Less than one year | 33,884 | 34,087 |
Between one and two years | 32,370 | 32,708 |
Between two and three years | 29,584 | 31,298 |
Between three and four years | 26,086 | 28,985 |
Between four and five years | 23,689 | 27,111 |
Over five years | 89,742 | 154,893 |
Total cash and cash equivalents | 235,355 | 309,082 |