Type | Classification | Measurement |
Financial assets | ||
Cash and cash equivalents | Held to Collect | Amortised cost |
Other receivables | Held to Collect | Amortised cost |
Derivative financial instruments | FVTOCI | Fair value through other |
comprehensive income | ||
Financial liabilities | ||
Bank indebtedness | Other financial liabilities | Amortised cost |
Private placement notes | Other financial liabilities | Amortised cost |
Accounts payable and accrued liabilities | Other financial liabilities | Amortised cost |
Security deposits | Other financial liabilities | Amortised cost |
Derivative financial instruments | FVTOCI | Fair value through other |
comprehensive income |
Name |
Other Land |
Unit Count |
Region |
Net proceeds |
and Property |
from disposal |
|||
€’000 |
||||
Rockbrook Site |
Development site |
— |
South Dublin |
14,596 |
Bakers Yard |
6 |
City Centre |
1,444 |
|
Tara View |
4 |
South Dublin |
4,077 |
|
Hansfield Wood/ |
||||
Pipers Court |
194 |
West Dublin |
68,555 |
|
Total |
204 |
88,672 |
Property |
Acquisition Date |
Unit Count |
Region |
Total Acquisition |
Costs |
||||
€’000 |
||||
Ashbrook |
January/May 2022 (1) |
108 |
North Dublin |
42,604 |
Tara View |
August 2022 |
69 |
South Dublin |
48,043 |
Total |
177 |
90,647 |
Property |
Unit Count |
Region |
Total Costs |
Total |
Spent in 2022 |
Development |
|||
Cost spent |
||||
to date |
||||
€’000 |
€’000 |
|||
School Yard |
61 |
City Centre |
4,632 |
19,091 (1) |
Name |
Unit Count |
Region |
Net proceeds |
from disposals |
|||
€’000 |
|||
Hampton Wood |
128 |
North Dublin |
53,901 |
Tara View |
1 |
South Dublin |
1,031 |
Total |
129 |
54,932 |
Type of Interest | Fair | WA Stabilised | Rate Type (2) | Max. | Min. | Weighted |
Value | NRI (1) | Average | ||||
€’000 | ||||||
€’000 | ||||||
Income properties | 1,268,550 | 3,183 | Equivalent Yield | 6.27% | 4.50% | 5.58% |
Development land (3) | 5,810 | n/a | Market Comparable | €106.8 | €46.5 | €92.3 |
(per sq ft.) | ||||||
Total investment properties | 1,274,360 |
Type of Interest | Fair | WA Stabilised | Rate Type (2) | Max. | Min. | Weighted |
Value | NRI (1) | Average | ||||
€’000 | ||||||
€’000 | ||||||
Income properties | 1,477,168 | 2,906 | Equivalent Yield | 5.75% | 4.00% | 4.80% |
Development land (3) | 21,830 | n/a | Market Comparable | €123.4 | €30.1 | €117.5 |
(per sq ft.) | ||||||
Total investment properties | 1,498,998 |
For the year ended 31 December 2023 | Income | Properties | Development | Total |
Properties | Under | Land | ||
Development | ||||
€’000 | €’000 | €’000 | €’000 | |
Balance at the beginning of the year | 1,477,168 | — | 21,830 | 1,498,998 |
Property capital investments | 7,590 | — | — | 7,590 |
Capitalised leasing costs (2) | (876) | — | — | (876) |
Direct leasing costs (3) | (28) | — | — | (28) |
Disposal | (74,533) | — | (15,000) | (89,533) |
Unrealised fair value movements | (140,771) | — | (1,020) | (141,791) |
Balance at the end of the year | 1,268,550 | — | 5,810 | 1,274,360 |
For the year ended 31 December 2022 | Income | Properties | Development | Total |
Properties | Under | Land | ||
Development | ||||
€’000 | €’000 | €’000 | €’000 | |
Balance at the beginning of the year | 1,450,635 | 18,000 | 24,770 | 1,493,405 |
Acquisitions | 90,647 | — | — | 90,647 |
Development expenditures | — | 4,632 | — | 4,632 |
Reclassification (1) | 22,632 | (22,632) | — | — |
Property capital investments | 8,769 | — | — | 8,769 |
Capitalised leasing costs (2) | (588) | — | — | (588) |
Direct leasing costs (3) | (4) | — | — | (4) |
Disposal | (52,264) | — | — | (52,264) |
Unrealised fair value movements | (42,659) | — | (2,940) | (45,599) |
Balance at the end of the year | 1,477,168 | — | 21,830 | 1,498,998 |
For the year ended 31 December 2023 |
Land and Buildings |
(€’000) |
|
Balance at the beginning of the period |
8,564 |
Depreciation charge for the year |
(506) |
Balance at the end of the year (Note 7) |
8,058 |
For the year ended 31 December 2022 |
Land and Buildings |
(€’000) |
|
Balance at the beginning of the year |
9,070 |
Depreciation charge for the year |
(506) |
Balance at the end of the year (Note 7) |
8,564 |
Land and |
Furniture and |
Total |
|
Buildings |
Fixtures |
||
(Note 6) |
|||
€’000 |
€’000 |
€’000 |
|
At cost |
|||
As at 1 January 2023 |
10,114 |
231 |
10,345 |
Additions |
— |
26 |
26 |
Disposals |
— |
— |
— |
As at 31 December 2023 |
10,114 |
257 |
10,371 |
Accumulated depreciation |
|||
As at 1 January 2023 |
(1,550) |
(77) |
(1,627) |
Charge for the year |
(506) |
(30) |
(536) |
Disposals |
— |
— |
— |
As at 31 December 2023 |
(2,056) |
(107) |
(2,163) |
As at 31 December 2023 |
8,058 |
150 |
8,208 |
Land and |
Furniture and |
Total |
|
Buildings |
Fixtures |
||
(Note 6) |
|||
€’000 |
€’000 |
€’000 |
|
At cost |
|||
As at 1 January 2022 |
10,114 |
228 |
10,342 |
Additions |
— |
44 |
44 |
Disposals |
— |
(41) |
(41) |
As at 31 December 2022 |
10,114 |
231 |
10,345 |
Accumulated depreciation |
|||
As at 1 January 2022 |
(1,044) |
(86) |
(1,130) |
Charge for the year |
(506) |
(30) |
(536) |
Disposals |
— |
39 |
39 |
As at 31 December 2022 |
(1,550) |
(77) |
(1,627) |
As at 31 December 2022 |
8,564 |
154 |
8,718 |
As at |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
Other Current Assets |
||
Prepayments (1) |
2,887 |
2,429 |
Deposits on acquisitions (2) |
2,459 |
2,462 |
Trade receivables |
966 |
1,406 |
Total |
6,312 |
6,297 |
As at |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
Accounts Payable and Accrued Liabilities (1) |
||
Rent - early payments |
3,722 |
3,271 |
Trade creditors |
800 |
689 |
Accruals (2) |
10,732 |
8,745 |
Value Added Tax |
421 |
92 |
Total |
15,675 |
12,797 |
As at |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
Bank Indebtedness |
||
Loan drawn down |
373,020 |
457,020 |
Deferred loan costs |
(1,665) |
(3,282) |
Total |
371,355 |
453,738 |
As at |
Maturity |
Contractual |
Derivative |
31 December |
31 December |
interest rate |
Rates |
2023 |
2022 |
||
€’000 |
€’000 |
||||
EUR Series A Senior Secured Notes |
10 March 2030 |
1.83% |
n/a |
90,000 |
90,000 |
EUR Series B Senior Secured Notes |
10 March 2032 |
1.98% |
n/a |
40,000 |
40,000 |
USD Series A Senior Secured Notes |
10 March 2027 |
3.44% |
1.87% |
45,261 (1) |
46,738 (1) |
USD Series B Senior Secured Notes |
10 March 2030 |
3.63% |
2.25% |
22,631 (2) |
23,369 (2) |
197,892 |
200,107 |
||||
Deferred financing costs, net |
(1,767) |
(1,870) |
|||
Total |
196,125 |
198,237 |
As at 31 January 2022 | Total |
€’000 | |
Current Assets | |
Prepaid expenses | 8 |
Other receivables | 1,044 |
Cash and cash equivalents | 2,459 |
3,511 | |
Current Liabilities | |
Accounts payable and accrued liabilities | (1,947) |
Other payables | (198) |
(2,145) | |
Identifiable Net Assets acquired | 1,366 |
Total Consideration | 1,366 |
Satisfied by | Total |
€’000 | |
Cash paid on acquisition | 1,131 |
Cash paid on completion | 235 |
Total Consideration | 1,366 |
For the year ended | WA exercise | 31 December | 31 December |
price | 2023 | 2022 | |
Share Options outstanding as at 1 January | 1.61 | 4,596,499 | 4,721,499 |
Issued, cancelled or granted during the period: | |||
Exercised or settled | — | (125,000) | |
Share Options outstanding as at 31 December (1) | 1.61 | 4,596,499 | 4,596,499 |
Date of award | Number | EPS Growth | TSR Performance |
of awards | (% of award) | (% of award) | |
5 March 2021 | 335,820 | 50% | 50% |
5 August 2021 | 221,519 | 50% | 50% |
23 February 2022 | 685,402 | 50% | 50% |
10 August 2022 | 57,980 | 50% | 50% |
15 March 2023 | 1,245,172 | 50% | 50% |
2023 RSU Awards | 2022 RSU Awards | 2021 RSU Awards | |
Fair value per award (TSR tranche) (per share) | €0.48 | €0.70 to €0.75 | €0.70 to €0.75 |
Inputs | |||
Three year Risk free interest rate (%) | 2.63% | 0.04% to 0.87% | (0.69%) to (0.85%) |
Three year Historical volatility | 24.13% | 26.84% to 28.26% | 25.68% to 25.80% |
Fair value per award (EPS tranche) (per share) | €0.87 | €1.24 to €1.36 | €1.22 to €1.33 |
Inputs | |||
Two year Risk free interest rate (%) | 2.66% | (0.17%) to 0.70% | (0.70%) to (0.79%) |
Two year Expected volatility | 23.98% | 23.42% to 29.08% | 22.45% to 29.77% |
As at | 31 December | 31 December |
2023 | 2022 | |
Authorised Share Capital | 1,000,000,000 | 1,000,000,000 |
Ordinary shares of €0.10 each |
For the year ended | 31 December | 31 December |
2023 | 2022 | |
Ordinary shares outstanding, beginning of period | 529,578,946 | 529,453,946 |
New shares issued | — | 125,000 |
Ordinary shares outstanding, end of year | 529,578,946 | 529,578,946 |
As at |
31 December |
31 December |
2023 |
2022 |
|
Cash and cash equivalents |
7,864 |
6,965 |
For the year ended |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
Rental Income |
75,004 |
72,688 |
Revenue from services |
11,001 |
10,642 |
Car park income |
1,849 |
1,527 |
Revenue from contracts with customers |
12,850 |
12,169 |
Total Revenue |
87,854 |
84,857 |
For the year ended |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
General and administrative expenses |
11,747 |
11,406 |
Total recurring general and administrative expenses |
11,747 |
11,406 |
Non-recurring costs |
939 |
5,748 |
Total General and administrative expenses |
12,686 |
17,154 |
For the year ended |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
Financing costs on RCF |
24,252 |
12,629 |
Financing costs on private placement debt |
5,165 |
5,293 |
Foreign exchange (gain)/loss on private placement debt |
(2,215) |
4,225 |
Reclassified from OCI |
(507) |
(5,250) |
Gross financing costs |
26,695 |
16,897 |
Less: Capitalised interest |
— |
(94) |
Total Financing costs |
26,695 |
16,803 |
As at 31 December 2023 | Level 1 | Level 2 | Level 3 | Total |
Quoted prices in active | Significant other | Significant | ||
markets for identical | observable | unobservable | ||
assets and liabilities | inputs | inputs (1) | ||
€’000 | €’000 | €’000 | €’000 | |
Recurring Measurements – Assets | ||||
Investment properties | — | — | 1,274,360 | 1,274,360 |
Derivative financial instruments | — | 2,879 | — | 2,879 |
— | 2,879 | 1,274,360 | 1,277,239 | |
Recurring Measurements – Liability | ||||
Derivative financial instruments (2)(3) | — | (3,667) | — | (3,667) |
Total | — | (788) | 1,274,360 | 1,273,572 |
As at 31 December 2022 | Level 1 | Level 2 | Level 3 | Total |
Quoted prices in active | Significant other | Significant | ||
markets for identical | observable | unobservable | ||
assets and liabilities | inputs | inputs (1) | ||
€’000 | €’000 | €’000 | €’000 | |
Recurring Measurements – Assets | ||||
Investment properties | — | — | 1,498,998 | 1,498,998 |
Derivative financial instruments | — | 7,814 | — | 7,814 |
— | 7,814 | 1,498,998 | 1,506,812 | |
Recurring Measurements – Liability | ||||
Derivative financial instruments (2)(3) | — | (9) | — | (9) |
Total | — | 7,805 | 1,498,998 | 1,506,803 |
As at | 31 December | 31 December | 31 December | 31 December |
2023 | 2026 | 2027 | 2030 | |
Cross Currency Swaps | ||||
Net exposure (€’000) | 68,852 | 68,852 | 22,951 | — |
Average fixed interest rate | 2.00% | 2.00% | 2.25% | — |
Interest Rate Swaps | ||||
Net exposure (€’000) | 15,469 | — | — | — |
Average fixed interest rate | 2.50% | — | — | — |
As at 31 December 2023 | Change in | Cashflow hedge |
value used for | reserve | |
calculating hedge | ||
ineffectiveness | ||
(€’000) | (€’000) | |
Cross currency swaps | 3,035 | 92 |
Interest rate swaps | 3,125 | 580 |
As at 31 December 2023 | For the year ended 31 December 2023 | |||||||
Carrying amount | ||||||||
Nominal amount | Assets | Liability | Changes in the value of hedging instrument recognised in OCI | Hedge ineffectiveness recognised in profit or loss | Hedge ineffectiveness recognised in profit or loss | Amount reclassed from hedging reserve to profit or loss | Line items in profit or loss affected by reclassification | |
(€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | |||
Cross Currency | Gain on derivative | Financing | ||||||
Swaps | 68,852 | 969 | (1,594) | 3,035 | 86 | financial instruments | (1,154) | costs |
Interest Rate | Gain on derivative | Financing | ||||||
Swaps | 275,000 | 1,910 | (2,073) | 3,125 | — | financial instruments | 1,661 | costs |
As at 31 December 2022 | For the year ended 31 December 2022 | ||||||||||
Carrying amount | |||||||||||
Nominal amount | Assets | Liability | Changes in the value of hedging instrument recognised in OCI | Hedge ineffectiveness recognised in profit or loss | Hedge ineffectiveness recognised in profit or loss | Amount reclassed from hedging reserve to profit or loss | Line items in profit or loss affected by reclassification | ||||
(€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | ||||||
Cross Currency | Gain on derivative | Financing | |||||||||
Swaps | 68,852 | 3,042 | — | 7,310 | 35 | financial instruments | (5,392) | costs | |||
Interest Rate | Gain on derivative | Financing | |||||||||
Swaps | 275,000 | 4,772 | (9) | 4,065 | — | financial instruments | 142 | costs | |||
As at 31 December 2023 | Note | Gross amounts of | Related financial | Net amount |
financial instruments | instruments that | |||
in the statement of | are not offset | |||
financial position | ||||
(€’000) | (€’000) | (€’000) | ||
Financial assets | ||||
Derivative financial instruments | 19 | 2,879 | — | 2,879 |
Financial liabilities | ||||
Derivative financial instruments | 19 | (3,667) | — | (3,667) |
As at 31 December 2023 | Change in | Increase/(decrease) |
interest rates | in net income | |
Basis Points | €’000 | |
EURIBOR rate debt (1) | +100 | (1,597) |
EURIBOR rate debt (1) | -100 | 1,597 |
As at 31 December 2022 | Change in | Increase/(decrease) |
interest rates | in net income | |
Basis Points | €’000 | |
EURIBOR rate debt (1) | +100 | (4,590) |
EURIBOR rate debt (1) | -100 | 974 |
As at 31 December 2023 | Total | 6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than |
or less (1) | months (1) | years (1) | years (1) | 5 years (1) | ||
€’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
Non-derivative financial liabilities | ||||||
Loan drawn down | 373,020 | — | — | — | 373,020 | — |
Bank indebtedness interest (2) | 38,673 | 9,953 | 8,400 | 13,683 | 6,637 | — |
Private placement debt (3) | 197,892 | — | — | — | 45,261 | 152,631 |
Private placement debt interest | 28,233 | 2,409 | 2,409 | 4,818 | 12,120 | 6,477 |
Lease liability | 10,042 | 314 | 314 | 628 | 1,883 | 6,903 |
Other liabilities | 11,532 | 11,532 | — | — | — | — |
Security deposits | 7,202 | 7,202 | — | — | — | — |
666,594 | 31,410 | 11,123 | 19,129 | 438,921 | 166,011 | |
Derivative financial liabilities | ||||||
Foreign currency swap: | ||||||
Outflow | (6,357) | (687) | (683) | (1,374) | (2,837) | (776) |
Net inflow (3) | 11,567 | 1,189 | 1,189 | 2,378 | 5,578 | 1,233 |
5,210 | 502 | 506 | 1,004 | 2,741 | 457 | |
Interest rate swap: | ||||||
Outflow (4) | (15,470) | (3,438) | (3,438) | (6,875) | (1,719) | — |
Net inflow/(outflow) | 15,236 | 4,931 | 3,786 | 5,275 | 1,244 | — |
(234) | 1,493 | 348 | (1,600) | (475) | — |
As at 31 December 2022 | Total | 6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than |
or less (1) | months (1) | years (1) | years (1) | 5 years (1) | ||
€’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
Non-derivative financial liabilities | ||||||
Loan drawn down | 457,020 | — | — | — | 457,020 | — |
Bank indebtedness interest (2) | 93,463 | 13,257 | 15,528 | 29,749 | 34,929 | — |
Private placement debt (3) | 200,107 | — | — | — | 46,738 | 153,369 |
Private placement debt interest | 25,934 | 1,739 | 1,739 | 3,478 | 10,434 | 8,544 |
Lease liability | 10,670 | 314 | 314 | 628 | 1,883 | 7,531 |
Other liabilities | 9,434 | 9,434 | — | — | — | — |
Security deposits | 7,974 | 7,974 | — | — | — | — |
804,602 | 32,718 | 17,581 | 33,855 | 551,004 | 169,444 | |
Derivative financial liabilities | ||||||
Foreign exchange swap: | ||||||
Outflow | (8,422) | (687) | (687) | (1,374) | (4,122) | (1,552) |
Net inflow (3) | 14,472 | 1,206 | 1,206 | 2,412 | 7,236 | 2,412 |
6,050 | 519 | 519 | 1,038 | 3,114 | 860 | |
Interest rate swap: | ||||||
Outflow (4) | (22,345) | (3,438) | (3,438) | (6,875) | (8,594) | — |
Net inflow | 26,633 | 3,539 | 4,832 | 8,307 | 9,955 | — |
4,288 | 101 | 1,394 | 1,432 | 1,361 | — |
For the year ended |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
Current Taxation |
||
Irish corporation tax expense |
59 |
— |
Income tax withheld |
8 |
8 |
Irish capital gains tax expense |
1,456 |
80 |
Adjustment in respect of prior years |
— |
(132) |
Total Current Taxation |
1,523 |
(44) |
For the year ended |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
Loss before taxation |
(114,491) |
(11,864) |
At the standard rate of corporation tax in Ireland of 12.5% |
— |
— |
Adjusted for: |
||
Tax exempt property rental loss |
115,344 |
12,185 |
Adjustment in respect of prior years |
(377) |
(263) |
Other items |
(7) |
(58) |
Adjusted profit |
469 |
— |
Total income tax expense at 12.5% |
59 |
— |
For the year ended |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
(Loss)/Profit for the year |
(116,014) |
(11,820) |
Plus/(Minus): unrealised loss/(gain) on net movement in fair value of |
141,791 |
45,599 |
investment properties |
||
Property Income of the Property Rental Business |
25,777 |
33,779 |
Add back/(deduct): |
||
Share-based compensation expense |
153 |
117 |
Unrealised change in fair value of derivatives |
(86) |
(35) |
Distributable Reserves |
25,844 |
33,861 |
For the year ended |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
Financing costs as per the consolidated statement of profit or loss |
26,695 |
16,803 |
and other comprehensive income |
||
Interest expense accrual |
(248) |
332 |
Capitalised interest |
— |
94 |
Lease interest |
212 |
222 |
Less: amortisation of financing fees |
(2,079) |
(1,998) |
Interest Paid |
24,580 |
15,453 |
For the year ended |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
Financing costs on Credit Facility |
26,695 |
16,803 |
Amortisation of other financing costs |
(2,079) |
(1,998) |
Lease interest |
212 |
222 |
Interest Expense |
24,828 |
15,027 |
For the year ended |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
Prepayments |
(458) |
(187) |
Trade receivables |
460 |
(770) |
Other receivables |
— |
466 |
Accounts payable and other liabilities |
1,868 |
(3,001) |
Security deposits |
(772) |
178 |
Changes in operating assets and liabilities |
1,098 |
(3,314) |
For the year ended |
31 December |
31 December |
2023 |
2022 |
|
€’000 |
€’000 |
|
Issuance of shares |
— |
126 |
Issuance costs |
— |
— |
Net proceeds |
— |
126 |
Changes from Financing Cash Flows | Non-cash changes | |||||||||
1 January 2023 | Revolving Credit Facility drawdown | Revolving Credit Facility repayment | Lease payments | Financing fees | Amortisation of other financing costs | Foreign exchange | Interest accrual relating to derivatives | Change in fair value of hedging instruments | 31 December 2023 | |
Liabilities | ||||||||||
Bank indebtedness | 457,020 | 10,700 (94,700) | — | — | — | — | — | — 373,020 | ||
Deferred loan costs, net | (3,282) | — | — | — | (185) | 1,802 | — | — | — | (1,665) |
Private placement debt | 200,107 | — | — | — | — | — | (2,215) | — | — | 197,892 |
Deferred loan costs, net | (1,870) | — | — | — | (174) | 277 | — | — | — | (1,767) |
Derivative financial | 9 | — | — | — | — | — | — | — | 3,658 | 3,667 |
instruments | ||||||||||
Lease liability | 8,684 | — | — | (416) | — | — | — | — | — | 8,268 |
Total liabilities from | ||||||||||
financing activities | 660,668 | 10,700 (94,700) | (416) | (359) | 2,079 | (2,215) | — | 3,658 579,415 |
Changes from Financing Cash Flows | Non-cash changes | |||||||||
1 January 2022 | Revolving Credit Facility drawdown | Revolving Credit Facility repayment | Lease payments | Financing fees | Amortisation of other financing costs | Foreign exchange | Interest accrual relating to derivatives | Change in fair value of hedging instruments | 31 December 2022 | |
Liabilities | ||||||||||
Bank indebtedness | 420,020 | 93,000 (56,000) | — | — | — | — | — | — 457,020 | ||
Deferred loan costs, net | (3,398) | — | — | — | (1,610) | 1,726 | — | — | — | (3,282) |
Private placement debt | 195,882 | — | — | — | — | — | 4,225 | — | — | 200,107 |
Deferred loan costs, net | (2,142) | — | — | — | — | 272 | — | — | — | (1,870) |
Derivative financial | 3,961 | — | — | — | — | — | — | 9 | (3,961) | 9 |
instruments | ||||||||||
Lease liability | 9,090 | — | — | (406) | — | — | — | — | — | 8,684 |
Total liabilities from | ||||||||||
financing activities | 623,413 | 93,000 (56,000) | (406) | (1,610) | 1,998 | 4,225 | 9 | (3,961) 660,668 | ||
Owners’ Management | Registered Official | Development | Percentage | Service | Payable | Prepaid |
Entity | Address | Managed | of Voting | Fees | by I-RES | by I-RES |
Rights Held | Incurred in | |||||
% of total (1) | the Period | €’000 | €’000 | |||
Majority voting rights held | ||||||
Priorsgate Estate Owners’ | 5th Floor, St | Priorsgate | 52.6 | 280.7 | — | — |
Management Company | Stephens Green | |||||
Company Limited by | Earlsfort Terrace, | |||||
Guarantee | Dublin 2 | |||||
GC Square (Residential) | 5th Floor, St | The Marker | 81.0 | 354.1 | — | — |
Owners’ Management | Stephens Green | Residences | ||||
Company Limited by | Earlsfort Terrace, | |||||
Guarantee | Dublin 2 | |||||
Lansdowne Valley Owners’ | 5th Floor, St | Lansdowne | 79.0 | 760.2 | — | 307.5 |
Management Company | Stephens Green | Gate | ||||
Limited by Guarantee | Earlsfort Terrace, | |||||
Dublin 2 | ||||||
Charlestown Apartments | Unit 4B Lazer Lane, | Charlestown | 82.5 | 653.7 | — | 54.9 |
Owners’ Management | Grand Canal | |||||
Company Limited by | Square, Dublin 2 | |||||
Guarantee | ||||||
Bakers Yard Owners’ | 5th Floor, St | Bakers Yard | 62.5 | 247.9 | — | — |
Management Company | Stephens Green | |||||
Company Limited by | Earlsfort Terrace, | |||||
Guarantee | Dublin 2 | |||||
Rockbrook Grande Central | 5th Floor, St | Grande | 73.0 | 465.8 | — | — |
Owners’ Management | Stephens Green | Central | ||||
Company Limited by | Earlsfort Terrace, | |||||
Guarantee | Dublin 2 | |||||
Rockbrook South Central | 5th Floor, St | South Central | 83.0 | 676.7 | — | — |
Owners’ Management | Stephens Green | |||||
Company Limited by | Earlsfort Terrace, | |||||
Guarantee | Dublin 2 |
Owners’ Management | Registered Official | Development | Percentage | Service | Payable | Prepaid |
Entity | Address | Managed | of Voting | Fees | by I-RES | by I-RES |
Rights Held | Incurred in | |||||
% of total (1) | the Period | €’000 | €’000 | |||
Majority voting rights held | ||||||
Rockbrook Estate | 5th Floor, St | Rockbrook | 72.7 (2) | 37.9 | — | — |
Management Company | Stephens Green | Commercial | ||||
Limited by Guarantee | Earlsfort Terrace, | |||||
Dublin 2 | ||||||
TC West Estate Management | 5th Floor, St | Tallaght | 65.0 | 525.5 | — | — |
Company Limited by | Stephens Green | Commercial | ||||
Guarantee | Earlsfort Terrace, | |||||
Dublin 2 | ||||||
TC West Residential Owners’ | 5th Floor, St | Tallaght | 87.2 | 923.7 | — | — |
Management Company | Stephens Green | Residential | ||||
Limited by Guarantee | Earlsfort Terrace, | |||||
Dublin 2 | ||||||
Gloucester Maple Owners’ | 5th Floor, St | City Square | 89.3 | 62.5 | — | 33.2 |
Management Company | Stephens Green | |||||
Limited by Guarantee | Earlsfort Terrace, | |||||
Dublin 2 | ||||||
Elmpark Green Residential | 5th Floor, St | Elmpark | 60.5 | 638.7 | — | 168.4 |
Owners’ Management | Stephens Green | Green | ||||
Company Limited by | Earlsfort Terrace, | |||||
Guarantee | Dublin 2 | |||||
Coldcut Owners’ | 5th Floor, St | Coldcut Park | 97.7 | 231.1 | — | — |
Management Company | Stephens Green | |||||
Limited by Guarantee | Earlsfort Terrace, | |||||
Dublin 2 | ||||||
Burnell Green Management | 7a Saint Kieran’s | Burnell Green | 87.0 | 200.6 | — | — |
Company Company Limited | Enterprise Centre, | Northern | ||||
by Guarantee | Furze Road, | Cross Dublin | ||||
Sandyford Business | 17 | |||||
Park, Dublin 18 | ||||||
Blocks ABC Ashbrook Owners’ | 5th Floor, St | Ashbrook | 100.0 | 220.5 | — | — |
Management Company | Stephens Green | Blocks ABC | ||||
Limited by Guarantee | Earlsfort Terrace, | |||||
Dublin 2 | ||||||
Block D Ashbrook Owners’ | 5th Floor, St | Ashbrook | 100.0 | 45.5 | — | — |
Management Company | Stephens Green | Block D | ||||
Limited by Guarantee | Earlsfort Terrace, | |||||
Dublin 2 | ||||||
Ashcourt Management | Unit 12, The | Ashbrook | 56.3 | 24.9 | — | — |
Company Limited by | Seapoint Building, | Estate | ||||
Guarantee | 44/45 Clontarf | |||||
Road, Dublin 3 |
Owners’ Management | Registered Official | Development | Percentage | Service | Payable | Prepaid |
Entity | Address | Managed | of Voting | Fees | by I-RES | by I-RES |
Rights Held | Incurred in | |||||
% of total (1) | the Period | €’000 | €’000 | |||
Minority voting rights held | ||||||
BSQ Owners’ Management | 5th Floor, St | Beacon South | 30.3 | 1,822.0 | — | — |
Company Limited by | Stephens Green | Quarter | ||||
Guarantee | Earlsfort Terrace, | |||||
Dublin 2 | ||||||
Time Place Property | RF Property | Time Place | 37.2 | 174.8 | — | — |
Management Company | Management, | Dublin 18 | ||||
Limited by Guarantee | Ground Floor | |||||
Ulysses House, | ||||||
23/24 Foley Street, | ||||||
Dublin 1 | ||||||
GC Square Management | 5th Floor, St | The Marker | 48.0 | 3.4 | — | — |
Company Limited by | Stephens Green | Commercial | ||||
Guarantee | Earlsfort Terrace, | |||||
Dublin 2 | ||||||
Sandyford Forum | 28/30 Burlington | The Forum | 6.3 | 17.4 | — | 7.3 |
Management Company | Road, Dublin 4 | |||||
Company Limited by | ||||||
Guarantee | ||||||
Stapolin Management | 11 Burrow Road, | Stapolin | 10.9 | 62.0 | — | 15.5 |
Company Limited by | Sutton, Dublin 13 | |||||
Guarantee | ||||||
Red Arches Management | 16 Adelaide Street, | Red Arches | 7.0 | 32.1 | — | 8.0 |
Company Limited by | Dun Laoghaire, Co. | |||||
Guarantee | Dublin | |||||
Stillbeach Management | Unit 1, Aspen Court, | Beechwood | 32.0 | 222.5 | — | 111.3 |
Company Company Limited | Bray Road, Dublin 18 | Court | ||||
by Guarantee | Stillorgan Co | |||||
Dublin | ||||||
Burnell Court Management | City Junction | Burnell Court | 23.8 | 146.3 | — | — |
Company Company Limited | Business Park, | Northern | ||||
by Guarantee | Northern Cross, | Cross Dublin | ||||
Malahide Road | 17 | |||||
Dublin 17 | ||||||
Carrington Park Residential | Rfpm, Ulysses | Carrington | 40.8 | 356.3 | — | — |
Property Management | House, Foley Street, | Park Dublin 9 | ||||
Company Limited by | Dublin 1 | |||||
Guarantee | ||||||
Heywood Court | Lansdowne | Heywood | 43.3 | 97.7 | — | 79.4 |
Management Company | Partnership, 21 | Court Dublin | ||||
(Dublin) Company Limited | Mespil Road, | 9 | ||||
by Guarantee | Dublin 4 | |||||
Harty’s Quay Management | David O’Sullivan | Harty’s Quay | 29.0 | 117.5 | — | — |
Company Limited by | & Co, 1st Floor Red | Co Cork | ||||
Guarantee | Abbey Bld, Unit 20 | |||||
South Link Industrial | ||||||
Estate, Cork |
Owners’ Management | Registered Official | Development | Percentage | Service | Payable | Prepaid |
Entity | Address | Managed | of Voting | Fees | by I-RES | by I-RES |
Rights Held | Incurred in | |||||
% of total (1) | the Period | €’000 | €’000 | |||
Minority voting rights held | ||||||
Belville Court Management | Unit 1, Aspen Court, | Belville Court | 47.5 | 68.2 | — | 41.0 |
Company Limited by | Bray Road, | Dublin | ||||
Guarantee | Dublin 18 | 18 | ||||
Malahide Waterside | Office 3 The Eden | Waterside | 9.6 | 17.1 | — | 5.9 |
Management Company | Business Centre, | |||||
Limited by Guarantee | Grange Road, | |||||
Rathfarnham, | ||||||
Dublin 16 | ||||||
PPRD Management | Wyse Property | Phoenix Park 1 | 21.8 | 286.8 | — | 173.5 |
Company CLG | Management Ltd., | |||||
94 Baggot Street | ||||||
Lower, Dublin 2 | ||||||
PPRD 2 Management | 21 Pembroke Road, | Phoenix Park | 30.2 | 72.5 | 18.5 | 24.7 |
Company CLG | Dublin 4 | 2 | ||||
Oak Lodge Management | c/o Dalata Hotel | Tara View | 49.0 | 80.0 | 80.0 | — |
Company Limited by | Group, Burton | |||||
Guarantee | Court, Burton Hall | |||||
Drive, Sandyford, | ||||||
Dublin 18 | ||||||
Total | 9,926.6 | 98.5 | 1,030.6 |
For the year ended | 31 December | 31 December |
2023 | 2022 | |
Loss attributable to shareholders of I-RES (€’000) | (116,014) | (11,820) |
Basic weighted average number of shares | 529,578,946 | 529,560,795 |
Diluted weighted average number of shares (1)(2) | 529,578,946 | 530,953,506 |
Basic Loss per share (cents) | (21.9) | (2.2) |
Diluted Loss per share (cents) | (21.9) | (2.2) |
For the year ended | 31 December | 31 December |
2023 | 2022 | |
Loss for the year (€’000) | (116,014) | (11,820) |
Adjustments to calculate EPRA Earnings exclude: | ||
Changes in fair value on investment properties (€’000) | 141,791 | 45,599 |
Loss/(profit) on disposal of investment property (€’000) | 418 | (2,795) |
Changes in fair value of derivative financial instruments (€’000) | (86) | (35) |
Taxation on disposal of properties (€’000) | 1,476 | — |
EPRA Earnings (€’000) | 27,585 | 30,949 |
Non-recurring costs (€’000) | 939 | 5,748 |
Adjusted EPRA Earnings before non-recurring costs (€’000) | 28,524 | 36,697 |
Basic weighted average number of shares | 529,578,946 | 529,560,795 |
Diluted weighted average number of shares | 529,578,946 | 530,953,506 |
EPRA Earnings per share (cents) | 5.2 | 5.8 |
Adjusted EPRA EPS before non-recurring costs per share (cents) | 5.4 | 6.9 |
EPRA Diluted Earnings per share (cents) | 5.2 | 5.8 |
31 December 2023 | |||
As at | EPRA NRV | EPRA NTA (1) | EPRA NDV (2) |
Net assets (€’000) | 697,331 | 697,331 | 697,331 |
Adjustments to calculate EPRA net assets exclude: | |||
Fair value of derivative financial instruments (€’000) | 163 | 163 | — |
Fair value adjustment for fixed interest rate debt (€’000) | — | — | 30,058 |
Real estate transfer cost (€’000) (3) | 65,976 | — | — |
EPRA net assets (€’000) | 763,470 | 697,494 | 727,389 |
Number of shares outstanding | 529,578,946 | 529,578,946 | 529,578,946 |
Diluted number of shares outstanding | 529,578,946 | 529,578,946 | 529,578,946 |
Basic Net Asset Value per share (cents) | 131.7 | 131.7 | 131.7 |
EPRA Net Asset Value per share (cents) | 144.2 | 131.7 | 137.4 |
31 December 2022 | |||
As at | EPRA NRV | EPRA NTA (1) | EPRA NDV (2) |
Net assets (€’000) | 847,353 | 847,353 | 847,353 |
Adjustments to calculate EPRA net assets exclude: | |||
Fair value of derivative financial instruments (€’000) | (4,764) | (4,764) | — |
Fair value adjustment for fixed interest rate debt (€’000) | — | — | 40,612 |
Real estate transfer cost (€’000) (3) | 76,368 | — | — |
EPRA net assets (€’000) | 918,957 | 842,589 | 887,965 |
Number of shares outstanding | 529,578,946 | 529,578,946 | 529,578,946 |
Diluted number of shares outstanding | 529,578,946 | 529,578,946 | 529,578,946 |
Basic Net Asset Value per share (cents) | 160.0 | 160.0 | 160.0 |
EPRA Net Asset Value per share (cents) | 173.5 | 159.1 | 167.7 |
For the year ended | 31 December | 31 December |
2023 | 2022 | |
€’000 | €’000 | |
Directors’ remuneration (1) | ||
Short-term employee benefits | 2,244 | 1,932 |
Pension costs | 109 | 92 |
Other benefits (2) | 263 | 214 |
Share-based payments | 137 | 113 |
Total | 2,753 | 2,351 |
For the year ended | 31 December | 31 December |
2023 | 2022 | |
€’000 | €’000 | |
Employees costs | ||
Salaries, benefits and bonus | 8,562 | 7,559 |
Social insurance costs | 877 | 761 |
Pension costs | 197 | 174 |
Share-based payments | 153 | 117 |
Total | 9,789 | 8,611 |
For the year ended | 31 December | 31 December |
2023 | 2022 | |
€’000 | €’000 | |
Auditor remuneration (including expenses) (1) | ||
Audit of Group accounts | 210 | 185 |
Other assurance services (2)(3) | 15 | 15 |
Non-assurance services | 8 | - |
Total | 233 | 200 |