Year ended 31 December 2024 | Year ended 31 December 2023 | ||||||
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 2024 | As at 31 December 2023 | ||
€’000 | €’000 | ||
NON-CURRENT ASSETS | |||
Investment properties | 9 | ||
Deferred tax asset | 5 | ||
Total non-current assets | |||
CURRENT ASSETS | |||
Trade and other receivables | 10 | ||
Cash and cash equivalents | 11 | ||
Other assets | |||
Derivative financial assets | 15 | ||
Investment properties held for sale | 9 | ||
Deferred tax asset - arising on held for sale | 5 | ||
Total current assets | |||
Total assets | |||
CURRENT LIABILITIES | |||
Bank loans | 14 | ||
Leasehold liability | 12 | ||
Trade and other payables | 13 | ||
Deferred tax liability - arising on held for sale | 5 | ||
Total current liabilities | |||
NON-CURRENT LIABILITIES | |||
Bank loans | 14 | ||
Leasehold 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 | ||
Special distributable reserve II | 17/18 | ||
Capital reserve | 19 | ( | ( |
Revenue reserve | |||
Equity shareholders' funds | |||
Net asset value per share (cents) | 8 |
Special | Special | |||||||
Share | Share | distributable | distributable | Capital | Revenue | |||
capital | premium | reserve | reserve II | reserve | reserve | Total | ||
€'000 | €'000 | €'000 | €’000 | €'000 | €'000 | €'000 | ||
Balance at 31 December 2023 | ( | |||||||
Total comprehensive return for the year | ( | |||||||
Cancellation of Share premium | ( | |||||||
Dividends paid | 6 | ( | ( | ( | ||||
Balance at | ( |
Special | Special | |||||||
Share | Share | distributable | distributable | Capital | Revenue | |||
capital | premium | reserve | reserve II | reserve | reserve | Total | ||
€'000 | €'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 | ( |
Year ended | Year ended | ||
31 December 2024 | 31 December 2023 | ||
€’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 | ( | ( | |
Decrease in lease liability | |||
Increase in trade and other receivables | ( | ( | |
Increase 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 from investing activities | |||
CASH FLOWS FROM FINANCING ACTIVITIES | |||
Dividends paid | 6 | ( | ( |
Bank loans interest paid | ( | ( | |
Early termination fees | ( | ||
Bank loans repaid | ( | ( | |
Proceeds from derivative financial instruments | |||
Net cash outflow from financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Opening balance 31 December 2023 | |||
Closing cash and cash equivalents | |||
REPRESENTED BY Cash at bank | 11 |
Year ended | Year ended | |
31 December 2024 | 31 December 2023 | |
€'000 | €'000 | |
Rental income | 31,499 | 33,435 |
Total rental income | 31,499 | 33,435 |
Year ended | Year ended | |
31 December 2024 | 31 December 2023 | |
€'000 | €'000 | |
Professional fees | 3,066 | 2,438 |
Audit fee for statutory services | 485 | 412 |
Directors' fees | 180 | 193 |
Depositary fees | 50 | 122 |
Registrar fees | 50 | 47 |
Stock exchange fees | 27 | 37 |
Broker fees | 71 | 93 |
Directors liability insurance expense | 16 | 26 |
Employers NI | 13 | 15 |
Other expenses | 147 | 200 |
Total expenses | 4,105 | 3,583 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 | |
Interest on bank loans | 5,126 | - | 5,126 | 5,478 | - | 5,478 |
Amortisation of loan costs | 1,779 | - | 1,779 | 2,129 | - | 2,129 |
Remeasurement of loan liability | 1,159 | 915 | 2,074 | - | - | - |
Bank interest | 340 | - | 340 | 395 | - | 395 |
Early loan repayment cost | - | - | - | 110 | 110 | |
Total finance costs | 8,404 | 915 | 9,319 | 8,002 | 110 | 8,112 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 | |
Current taxation: | ||||||
Overseas taxation | 928 | 482 | 1,410 | 1,327 | 440 | 1,767 |
Deferred taxation: | ||||||
Overseas taxation | - | 771 | 771 | - | (13,854) | (13,854) |
Total taxation | 928 | 1,253 | 2,181 | 1,327 | (13,414) | (12,087) |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 | |
Net result before taxation | 13,955 | (8,744) | 5,211 | 14,506 | (108,394) | (93,888) |
Theoretical tax at UK corporation tax | 3,489 | (2,186) | 1,303 | 3,413 | (25,495) | (22,082) |
rate of 25% (2023: 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 | - | 1,590 | 1,590 | - | 13,535 | 13,535 |
Impact of different tax rates on foreign | (234) | 426 | 192 | (1,460) | (1,855) | (3,315) |
jurisdictions | ||||||
Expenses that are not deductible/ | (932) | 1,423 | 491 | 459 | 401 | 860 |
income that is not taxable | ||||||
Other adjustments | (648) | - | (648) | - | - | - |
Impact of UK interest distributions | (747) | - | (747) | (1,085) | - | (1,085) |
from the Investment Trust | ||||||
Total taxation on return | 928 | 1,253 | 2,181 | 1,327 | (13,414) | (12,087) |
2024 | 2023 | |
€'000 | €'000 | |
Deferred tax assets: | ||
On overseas tax losses | 3,036 | 4,740 |
On other temporary differences | 108 | 156 |
Total taxation on return | 3,144 | 4,896 |
2024 | 2023 | |
€'000 | €'000 | |
Deferred tax assets: | ||
Deferred tax assets non-current | 2,941 | 4,896 |
Deferred tax assets current - arising on investment properties | 203 | - |
held for sale | ||
Total taxation on return | 3,144 | 4,896 |
2024 | 2023 | |
€'000 | €'000 | |
Deferred tax liabilities: | ||
Differences between tax and derivative valuation | 53 | 422 |
Differences between tax and property valuation | 10,700 | 11,312 |
Total taxation on return | 10,753 | 11,734 |
2024 | 2023 | |
€'000 | €'000 | |
Deferred tax liabilities: | ||
Deferred tax liabilities non-current | 6,725 | 11,734 |
Deferred tax liabilities current - arising on investment properties | 4,028 | - |
held for sale | ||
Total taxation on return | 10,753 | 11,734 |
2024 | 2023 | |||||
Tax losses | Tax losses | |||||
carried | Deferred | carried | Deferred | |||
forward | tax asset | forward | tax asset | |||
€’000 | €’000 | Expiry date | €’000 | €’000 | Expiry date | |
Expire | 791 | 150 | 2025-2027 | 2,645 | 563 | 2024-2027 |
Never expire | 14,425 | 2,886 | - | 16,828 | 4,177 | - |
Total | 15,216 | 3,036 | 19,473 | 4,740 |
Year ended | Year ended | ||
31 December 2024 | 31 December 2023 | ||
€'000 | €'000 | ||
2023 | Fourth interim dividend not declared/paid | - | 5,812 |
(2022 | Fourth Interim: 1.41c /1.20p) | ||
2024 | First interim dividend of 1.41c/1.21p per Share paid | 5,812 | 5,812 |
5 July 2024 | |||
(2023 | First interim: 1.41c /1.23p) | ||
2024 | Second interim dividend of 0.90c/0.77p per Share paid | 3,710 | 5,812 |
27 September 2024 | |||
(2023 | Second interim: 1.41c/1.22p) | ||
2024 | Third interim dividend of 1.05c/0.87p per Share paid | 4,328 | 5,812 |
31 December 2024 | |||
(2023 | Third interim: 1.41c/1.23p) | ||
Total Dividends Paid | 13,850 | 23,248 |
Year ended | Year ended | |
31 December 2024 | 31 December 2023 | |
Revenue net return attributable to Ordinary shareholders (€'000) | 13,027 | 13,179 |
Weighted average number of shares in issue during the year | 412,174,356 | 412,174,356 |
Total revenue return per ordinary share | 3.1¢ | 3.2¢ |
Capital return attributable to Ordinary shareholders (€'000) | (9,997) | (94,980) |
Weighted average number of shares in issue during the year | 412,174,356 | 412,174,356 |
Total capital return per ordinary share | (2.4¢) | (23.0¢) |
Total return per ordinary share | 0.7¢ | (19.8¢) |
2024 | 2023 | |
Net assets attributable to shareholders (€'000) | 374,108 | 384,928 |
Number of shares in issue at 31 December | 412,174,356 | 412,174,356 |
Net asset value per share | 90.8¢ | 93.4¢ |
2024 | 2023 | |
€'000 | €'000 | |
Opening carrying value | 636,187 | 776,616 |
Acquisition costs, disposal costs and capital expenditure | 31 | 329 |
Proceeds from disposal of investment property | (15,700) | (18,500) |
Realised gain on disposal | 265 | 133 |
Right of use asset reassessment | 429 | 1,988 |
Decrease in leasehold liability | (379) | (272) |
Valuation losses | (6,915) | (106,935) |
Movements in lease incentives | 1,010 | 328 |
Movements in investment properties held for sale | (117,609) | (17,500) |
Total carrying value at 31 December | 497,319 | 636,187 |
2024 | 2023 | |
€'000 | €'000 | |
Opening carrying value | 17,500 | - |
Transfer to investment property held for sale | 117,609 | 17,500 |
Disposal of investment property held for sale | (17,500) | - |
Disposal costs | 230 | - |
Realised loss on disposal | (230) | - |
Total carrying value at 31 December | 117,609 | 17,500 |
Fair value | Fair value | Range | Range | |||||
Country | 2024 | 2023 | Valuation | Key Unobservable | (weighted average) | (weighted average) | ||
and sector | €'000 | €’000 | techniques | inputs | 2024 | 2023 | ||
Netherlands - | 173,200 | 191,700 | Traditional | ERV | €609,052 - | €3,695,185 | €578,180 - | €3,242,079 |
Logistics | Method | (€2,542,168) | (€2,192,655) | |||||
Equivalent yield | 5.00% - 6.25% (5.57%) | 4.58% - 5.65% (4.98%) | ||||||
Germany - | 59,300 | 63,200 | Discounted | Capitalisation rate | 4.50% - 4.70% (4.62%) | 4.60% - 4.65% (4.63%) | ||
Logistics | Cash Flow | |||||||
Discount rate | 6.00% - 6.20% (6.08%) | 5.60% - 6.10% (5.80%) | ||||||
ERV | €1,481,502 - | €2,016,994 | €1,486,034 - | €2,088,971 | ||||
(€1,799,366) | (€1,849,513) | |||||||
France - | 77,345 | 99,380 | Discounted | Capitalisation rate | 4.95% - 5.00% (4.96%) | 4.50% - 5.25% (4.75%) | ||
Logistics | Cash Flow | |||||||
Discount rate | 6.45% - 7.05% (6.57%) | 6.00% - 8.00% (6.45%) | ||||||
ERV | €430,900 - | €2,590,707 | €430,900 - | €2,590,794 | ||||
(€1,826,559) | (€1,704,072) | |||||||
Poland - | 88,890 | 90,390 | Discounted | Capitalisation rate | 6.40% - 6.65% (6.54%) | 6.10% - 6.50% (6.28%) | ||
Logistics | Cash Flow | |||||||
Discount rate | 7.60% - 8.00% (7.74%) | 7.65% - 8.05% (7.80%) | ||||||
ERV | €1,867,527 - | €2,186,059 | €1,843,811 - | €2,099,948 | ||||
(€2,006,817) | (€1,955,779) | |||||||
Spain - | 195,256 | 189,136 | Discounted | Capitalisation rate | 4.75% - 5.25% (4.97%) | 4.75% - 5.00% (4.89%) | ||
Logistics | Cash Flow | |||||||
Discount rate | 6.50% - 7.50% (6.87%) | 6.25% - 7.50% (6.78%) | ||||||
ERV | €486,749 - | €2,568,852 | €486,749 - | €2,568,852 | ||||
(€1,549,050) | (€1,546,589) |
Effect on valuation | Effect on valuation | |||
2024 | 2023 | |||
Country and sector | Assumption | Movement | €’000 | €’000 |
Equivalent Yield | +50 basis points Equivalent Yield | (14,800) | (32,613) | |
(2023: +100 basis points Equivalent Yield) | ||||
-50 basis points Equivalent Yield | 17,600 | 49,116 | ||
Netherlands - Logistics | (2023: -100 basis points Equivalent Yield) | |||
ERV | -5% ERV (2023: -10% ERV) | (6,600) | (14,444) | |
+5% ERV (2023: +10% ERV) | 6,600 | 14,571 | ||
Capitalisation | +50 basis points (2023: +100 basis points) | (23,295) | (46,886) | |
Germany - Logistics | -50 basis points (2023: -100 basis points) | 28,409 | 70,530 | |
France - Logistics | Discount | +50 basis points (2023: +100 basis points) | (15,507) | (32,213) |
Poland - Logistics | -50 basis points (2023: -100 basis points) | 16,267 | 35,405 | |
Spain - Logistics | ERV | -5% ERV (2023: -10% ERV) | (13,288) | (25,854) |
+5% ERV (2023: +10% ERV) | 13,206 | 22,978 |
2024 | 2023 | |
€'000 | €'000 | |
Trade debtors | 9,748 | 11,197 |
Bad debt provisions | (573) | (1,821) |
Lease incentives | 3,462 | 4,472 |
Deposit on sale of Investment properties held with notary | 2,970 | - |
Tax receivables | 930 | 562 |
VAT receivable | 455 | 270 |
Other receivables | 6 | 2 |
Total receivables | 16,998 | 14,682 |
2024 | 2023 | |
€'000 | €'000 | |
Less than 6 months | 8,523 | 9,433 |
Between 6 & 12 months | 79 | 1,493 |
Over 12 months | 1,146 | 271 |
Total receivables | 9,748 | 11,197 |
2024 | 2023 | |
€'000 | €'000 | |
Cash at bank | 25,011 | 18,061 |
Total cash and cash equivalents | 25,011 | 18,061 |
2024 | 2023 | |
€'000 | €'000 | |
Maturity analysis - contractual undiscounted cash flows | ||
Less than one year | 682 | 659 |
One to two years | 682 | 659 |
Two to three years | 682 | 659 |
Three to four years | 682 | 659 |
Four to five years | 682 | 659 |
More than five years | 25,900 | 26,218 |
Total undiscounted lease liabilities | 29,310 | 29,513 |
2024 | 2023 | |
€'000 | €'000 | |
Lease liability included in the statement of financial position | ||
Current | 682 | 659 |
Non - Current | 23,717 | 23,694 |
Total lease liability included in the statement of financial position | 24,399 | 24,353 |
2024 | 2023 | |
€'000 | €'000 | |
Trade payables | 2,496 | 4,729 |
Tenant deposits | 3,759 | 4,008 |
Rental income received in advance | 3,912 | 3,994 |
Deposit on sale of Investment properties | 2,970 | - |
Accruals | 869 | 1,681 |
VAT payable | 743 | 1,172 |
Management fee payable | 573 | 729 |
Accrued acquisition and development costs | - | 40 |
Total payables | 15,322 | 16,353 |
2024 | 2023 | |
€'000 | €'000 | |
Bank borrowing drawn | 235,700 | 259,462 |
Loan issue costs paid | (6,384) | (6,384) |
Accumulated amortisation of loan issue costs | 5,224 | 3,446 |
Remeasurement of loan liability | 2,075 | - |
Total bank loans | 236,615 | 256,524 |
2024 | 2023 | |
€'000 | €'000 | |
Maturity less than 1 year | 140,300 | - |
Maturity above 1 year | 96,315 | 256,524 |
Total receivables | 236,615 | 256,524 |
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 | BayernLB | 22,000 | 12/02/2019 | 12/02/2026 | 1.57% |
Netherlands | Ede + Waddinxveen | Berlin Hyp | 34,300 | 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 | 51,000 | 26/09/2022 | 26/09/2025 | 3.05% |
Coslada + Barcelona | ||||||
Spain | Madrid Gavilanes 1 + 2 + 3 | ING Bank | 44,000 | 07/07/2022 | 07/07/2025 | 2.72% |
235,700 | 2.02% |
Bank | Bank | Financial | ||
borrowings | interest | Derivatives | Total | |
€’000 | €’000 | €’000 | €’000 | |
Balance at 1 January 2024 | 256,524 | 16 | 1,690 | 258,230 |
Cash flow from financing activities: | ||||
Bank loans interest repaid | - | (5,134) | - | (5,134) |
Bank loans repaid | (23,762) | - | - | (23,762) |
Non-cash movement: | ||||
Amortisation of capitalised borrowing costs | 1,778 | - | - | 1,778 |
Remeasurement of loan liability | 2,075 | - | - | 2,075 |
Termination of derivative financial instruments | - | - | (13) | (13) |
Changes in fair value of financial instruments | - | - | (1,311) | (1,311) |
Change in creditors for loan interest payable | - | 5,143 | - | 5,143 |
Balance at 31 December 2024 | 236,615 | 25 | 366 | 237,006 |
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 |
2024 | 2023 | |
€'000 | €'000 | |
Interest rate swap | 366 | 1,690 |
366 | 1,690 |
2024 | 2023 | |
€'000 | €'000 | |
Opening balance | 4,717 | 4,717 |
Balance as at 31 December | 4,717 | 4,717 |
2024 | 2023 | |
€'000 | €'000 | |
Opening balance | 269,546 | 269,546 |
Cancellation of share premium | (269,546) | - |
Balance as at 31 December | - | 269,546 |
2024 | 2023 | |
€'000 | €'000 | |
Opening balance | 152,099 | 164,851 |
Dividends paid | (7,083) | (12,752) |
Balance as at 31 December | 145,016 | 152,099 |
2024 | 2023 | |
€'000 | €'000 | |
Opening balance | - | - |
Cancellation of share premium | 269,546 | - |
Balance as at 31 December | 269,546 | - |
Realised capital | Unrealised | Total capital | |
reserve | gains/(losses) | reserve | |
€'000 | €'000 | €'000 | |
Opening balance | 2,951 | (67,151) | (64,200) |
Deferred taxation | - | (771) | (771) |
Change in fair value of investments | (8,629) | 2,345 | (6,284) |
Gains on disposal of investment properties | 35 | - | 35 |
Taxation on disposal of investment | (482) | - | (482) |
properties | |||
Early repayment cost due to remeasurement of loan liability | (915) | - | (915) |
Movement in fair value gains on derivative | - | (1,311) | (1,311) |
financial instruments | |||
Gains arising from the derecognition of derivative financial instruments | 13 | - | 13 |
Currency losses during the year | - | (282) | (282) |
Balance as at 31 December 2024 | (7,027) | (67,170) | (74,197) |
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 losses during the year | - | (146) | (146) |
Balance as at 31 December 2023 | 2,951 | (67,151) | (64,200) |
Parent | |||||||
Netherlands | Poland | Germany | Spain | France | Company | Total | |
2024 | €'000 | €'000 | €'000 | €'000 | €'000 | €'000 | €'000 |
Total assets | 210,000 | 95,012 | 61,499 | 205,141 | 84,439 | 5,106 | 661,197 |
Total liabilities | 118,644 | 5,759 | 33,061 | 101,749 | 27,034 | 842 | 287,089 |
Total comprehensive return | 4,617 | 1,642 | 1,093 | (2,362) | 1,270 | 6,767 | 13,027 |
for the year (revenue) | |||||||
Total Comprehensive return | (3,750) | (1,334) | (4,281) | 4,037 | (4,388) | (281) | (9,997) |
for the year (capital) | |||||||
Included in total | |||||||
comprehensive income | |||||||
Change in fair value of investment properties | (3,270) | (1,250) | (3,909) | 6,220 | (4,075) | - | (6,284) |
Rental income | 12,062 | 5,368 | 3,296 | 7,038 | 3,735 | - | 31,499 |
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 | |||||||
Change in fair value of investment properties | (36,416) | (2,892) | (4,913) | (54,187) | (8,470) | - | (106,878) |
Rental income | 11,808 | 5,068 | 3,242 | 9,259 | 4,058 | - | 33,435 |
Level 1 | Level 2 | Level 3 | Total fair value | |
31 December 2024 | €'000 | €'000 | €'000 | €'000 |
Investment properties | - | - | 497,319 | 497,319 |
Investment properties held for sale | - | - | 117,609 | 117,609 |
Level 1 | Level 2 | Level 3 | Total fair value | |
31 December 2023 | €'000 | €'000 | €'000 | €'000 |
Investment properties | - | - | 636,187 | 636,187 |
Investment properties held for sale | - | - | 17,500 | 17,500 |
Level 1 | Level 2 | Level 3 | Total fair value | |
31 December 2024 | €'000 | €'000 | €'000 | €’000 |
Derivative financial asset | - | 366 | - | 366 |
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 2024 | €'000 | €'000 | €'000 | €’000 |
Bank loans | - | 235,580 | - | 235,580 |
Level 1 | Level 2 | Level 3 | Total fair value | |
31 December 2023 | €'000 | €'000 | €'000 | €’000 |
Bank loans | - | 253,667 | - | 253,667 |
Interest | Local | Foreign | Euro | |
rate | currency | exchange | equivalent | |
As at 31 December 2024 | % | '000 | rate | €'000 |
Assets: | ||||
Euro | 3.00 | 20,510 | 1.00 | 20,510 |
Pound Sterling | 4.75 | 3,471 | 0.83 | 4,182 |
Polish Zloty | 5.25 | 1,344 | 4.27 | 319 |
Total | 25,011 |
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 |
Net monetary | Total currency | |
exposure | exposure | |
As at 31 December 2024 | €'000 | €'000 |
Pound Sterling | 3,704 | 3,704 |
Złoty | 319 | 319 |
Total foreign currency | 4,023 | 4,023 |
Euro | (244,843) | (244,843) |
Total | (240,820) | (240,820) |
Net monetary | Total currency | |
exposure | exposure | |
As at 31 December 2023 | €'000 | €'000 |
Pound Sterling | (680) | (680) |
Złoty | 397 | 397 |
Total foreign currency | (283) | (283) |
Euro | (268,476) | (268,476) |
Total | (268,759) | (268,759) |
As at 31 December 2024 | As at 31 December 2023 | |
€'000 | €'000 | |
Polish Złoty | 32 | 40 |
Pound Sterling | 370 | (68) |
Within 1 year | 1-2 years | 2-5 years | Over 5 years | Total | |
As at 31 December 2024 | €’000 | €’000 | €’000 | €’000 | €’000 |
Bank loans | 143,764 | 35,523 | 62,955 | - | 242,242 |
Lease liability | 682 | 682 | 2,046 | 25,900 | 29,310 |
Trade liabilities | 15,322 | - | - | - | 15,322 |
Total | 159,768 | 36,205 | 65,001 | 25,900 | 286,874 |
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 |
2024 | 2023 | |
€’000 | €’000 | |
Tony Roper | 66 | 62 |
Caroline Gulliver | 51 | 49 |
John Heawood | 43 | 41 |
Diane Wilde | 20 | 41 |
Balance as at 31 December | 180 | 193 |
31 December 2024 | 31 December 2023 | |
Ordinary shares | Ordinary shares | |
Tony Roper | 122,812 | 122,812 |
Caroline Gulliver | 90,000 | 90,000 |
John Heawood | 60,000 | 60,000 |
Diane Wilde | N/A | 74,375 |
2024 | 2023 | |
€’000 | €’000 | |
Less than one year | 32,437 | 33,884 |
Between one and two years | 30,474 | 32,370 |
Between two and three years | 28,802 | 29,584 |
Between three and four years | 27,508 | 26,086 |
Between four and five years | 25,084 | 23,689 |
Over five years | 100,845 | 89,742 |
Total | 245,150 | 235,355 |