| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | €’000 | €’000 | |
| Assets | |||
| Non-Current Assets | |||
Investment properties | 5 | ||
Property, plant and equipment | 7 | ||
Derivative financial instruments | 18 | ||
| Current Assets | |||
Other current assets | 8 | ||
Derivative financial instruments | 18 | ||
Cash and cash equivalents | 14 | ||
Assets held for sale | 5 | ||
Total Assets | |||
| Liabilities | |||
| Non-Current Liabilities | |||
Bank indebtedness | 10 | ||
Private placement notes | 11 | ||
Lease liability | 22 | ||
Derivative financial instruments | 18 | ||
| Current Liabilities | |||
Accounts payable and accrued liabilities | 9 | ||
Derivative financial instruments | 18 | ||
Security deposits | |||
Lease liability | 22 | ||
Total Liabilities | |||
| Shareholders’ Equity | |||
Share capital | 13 | ||
Share premium | |||
Undenominated Capital | |||
Share-based payment reserve | |||
Cashflow hedge reserve | 19 | ( | ( |
Retained earnings | |||
Total Shareholders’ Equity | |||
Total Shareholders’ Equity and Liabilities | |||
IFRS Basic NAV per share | 27 |
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | €’000 | €’000 | |
| Operating Revenue | |||
Revenue from investment properties | 15 | ||
| Operating Expenses | |||
Property taxes | ( | ( | |
Property operating costs | ( | ( | |
Net Rental Income (“NRI”) | |||
General and administrative expenses | 16 | ( | ( |
Share-based compensation expense | 12 | ( | ( |
Net movement in fair value of investment properties | 5 | ( | |
Gain on disposal of investment property | |||
Loss on derivative financial instruments | 18 | ( | ( |
Depreciation of property, plant and equipment | 7 | ( | ( |
Lease interest | 6 | ( | ( |
Financing costs | 17 | ( | ( |
Profit/(Loss) before taxation | ( | ||
Taxation | 20 | ||
Profit/(Loss) for the Year | ( | ||
| Other comprehensive income | |||
| Items that are or may be reclassified subsequently to profit or loss: | |||
Cash flow hedges – effective portion of changes in fair value | ( | ||
Cash flow hedges – cost of hedging deferred | ( | ||
Cash flow hedges – reclassified to profit or loss | ( | ||
Other Comprehensive Income/(Loss) for the year | ( | ||
Total Comprehensive Income/(Loss) for the Year Attributable to Shareholders | ( | ||
Basic Earnings/(Loss) per Share (cents) | 26 | ( | |
Diluted Earnings/(Loss) per Share (cents) | 26 | ( |
| Share- | ||||||||
| Undenom- | based | Cashflow | ||||||
| Share | Share | inated | Retained | payments | hedge | |||
| Capital | Premium | Capital | Earnings | Reserve | Reserve | Total | ||
| Note | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
Shareholders’ Equity at 1 January 2025 | ( | |||||||
| Comprehensive income | ||||||||
| for the year | ||||||||
Profit for the year | ||||||||
| Other comprehensive income | ||||||||
for the year | ||||||||
Total Comprehensive Income for the year | ||||||||
Transactions with owners, recognised directly in equity | ||||||||
Long-term incentive plan | 12 | |||||||
Purchase and cancellation of own shares | 13 | ( | ( | ( | ||||
Dividends paid | 21 | ( | ( | |||||
Total transactions with owners, recognised directly | ||||||||
in equity | ( | ( | ( | |||||
Shareholders’ Equity at 31 December 2025 | ( |
| Share- | ||||||||
| Undenom- | based | Cashflow | ||||||
| Share | Share | inated | Retained | payments | hedge | |||
| Capital | Premium | Capital | Earnings | Reserve | Reserve | Total | ||
| Note | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
Shareholders’ Equity at 1 January 2024 | ( | |||||||
Comprehensive loss for the year | ||||||||
Loss for the year | ( | ( | ||||||
Other comprehensive loss for the year | ( | ( | ||||||
| Total comprehensive loss | ||||||||
for the year | ( | ( | ( | |||||
Transactions with owners, recognised directly in equity | ||||||||
Long-term incentive plan | 12 | |||||||
Dividends paid | 21 | ( | ( | |||||
Transactions with owners, recognised directly in equity | ( | ( | ||||||
Shareholders’ Equity at 31 December 2024 | ( |
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | €’000 | €’000 | |
| Cash Flows from Operating Activities: | |||
| Operating Activities | |||
Profit/(Loss) for the Year | ( | ||
| Adjustments for non-cash items: | |||
Fair value adjustment – investment properties | 5 | ( | |
Gain on disposal of investment property | ( | ( | |
Depreciation of property, plant and equipment | 7 | ||
Amortisation of financing costs | 22 | ||
Share-based compensation expense | 12 | ||
Loss on derivative financial instruments | 18 | ||
Allowance for expected credit loss | |||
Capitalised leasing costs | 5 | ||
Taxation | 20 | ( | ( |
Profit adjusted for non-cash items | |||
Interest expense | 22 | ||
Changes in operating assets and liabilities | 22 | ||
Income taxes received/(paid) | ( | ||
Net Cash Generated from Operating Activities | |||
| Cash Flows from Investing Activities | |||
Net proceeds from disposal of investment property | 4 | ||
Property capital investments | 5 | ( | ( |
Purchase of property, plant and equipment | 7 | ( | ( |
Net Cash Generated from Investing Activities | |||
| Cash Flows from Financing Activities | |||
Financing fees | 22 | ( | ( |
Interest paid | 22 | ( | ( |
Credit Facility drawdown | 22 | ||
Credit Facility repayment | 22 | ( | ( |
Purchase of own shares | 13 | ( | |
Lease payment | 6 | ( | ( |
Dividends paid to shareholders | 21 | ( | ( |
Net Cash Used in Financing Activities | ( | ( | |
Changes in Cash and Cash Equivalents during the Year | ( | ||
Cash and Cash Equivalents, Beginning of the Year | |||
Cash and Cash Equivalents, End of the Year |
Type | Classification | Measurement |
| Financial assets | ||
Cash and cash equivalents | Held to Collect | Amortised cost |
Other receivables | Held to Collect | Amortised cost |
| Derivative financial instruments | FVTPL designated as | Fair value |
| (designated as hedges) | Cashflow Hedge | |
| 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 | FVTPL designated as | Fair value |
| (designated as hedges) | Cashflow Hedge |
| Net proceeds | |||
| from disposal | |||
Name | Unit Count | Region | €’000 |
Individual units | 41 | South Dublin, North Dublin | 15,656 |
Total | 41 | 15,656 |
| Net proceeds | |||
| from disposal | |||
Name | Unit Count | Region | €’000 |
Harty’s Quay | 45 | Cork | 10,675 |
Individual units | 21 | South Dublin, North Dublin, Cork | 7,728 |
Total | 66 | 18,403 |
| WA Stabilised | ||||||
| Fair Value | NRI (1) | Weighted | ||||
| Type of Interest | €’000 | €’000 | Rate Type (2) | Max. | Min. | Average |
Income properties (4) | 1,241,990 | 3,409 | Equivalent Yield | 6.92% | 4.90% | 6.06% |
| Market | ||||||
| Comparable | ||||||
Development land (3) | 4,875 | n/a | (per sq ft.) | €89.4 | €44.5 | €76.8 |
| Total investment properties | 1,246,865 |
| WA Stabilised | ||||||
| Fair Value | NRI (1) | Weighted | ||||
| Type of Interest | €’000 | €’000 | Rate Type (2) | Max. | Min. | Average |
Income properties (4) | 1,226,995 | 3,273 | Equivalent Yield | 6.54% | 4.77% | 5.89% |
| Market | ||||||
| Comparable | ||||||
Development land (3) | 5,200 | n/a | (per sq ft.) | €95.4 | €44.5 | €82.2 |
Total investment properties | 1,232,195 |
| Properties | ||||
| Income | Under | Development | ||
| Properties | Development | Land | Total | |
| For the year ended 31 December 2025 | €’000 | €’000 | €’000 | €’000 |
| Balance at the beginning of the year | 1,223,038 | – | 5,200 | 1,228,238 |
Transfer (2) | (6,481) | – | – | (6,481) |
Property capital investments | 10,708 | – | – | 10,708 |
Capitalised leasing costs (1) | (807) | – | – | (807) |
Disposals | (8,265) | – | – | (8,265) |
Unrealised fair value movements | 17,316 | – | (325) | 16,991 |
Balance at the end of the year | 1,235,509 | – | 4,875 | 1,240,384 |
| Properties | ||||
| Income | Under | Development | ||
| Properties | Development | Land | Total | |
| For the year ended 31 December 2024 | €’000 | €’000 | €’000 | €’000 |
Balance at the beginning of the year | 1,268,550 | – | 5,810 | 1,274,360 |
Transfer (2) | (3,957) | – | – | (3,957) |
Property capital investments | 9,156 | – | – | 9,156 |
Capitalised leasing costs (1) | (795) | – | – | (795) |
Disposals | (16,781) | – | – | (16,781) |
Unrealised fair value movements | (33,135) | – | (610) | (33,745) |
| Balance at the end of the year | 1,223,038 | – | 5,200 | 1,228,238 |
| Land and | |
| Buildings | |
| For the year ended 31 December 2025 | (€’000) |
Balance at the beginning of the period | 9,711 |
| Depreciation charge for the year | (607) |
Lease reassessment | (600) |
Balance at the end of the year (Note 7) | 8,504 |
| Land and | |
| Buildings | |
| For the year ended 31 December 2024 | (€’000) |
Balance at the beginning of the period | 8,058 |
Depreciation charge for the year | (548) |
Lease reassessment | 2,201 |
| Balance at the end of the year (Note 7) | 9,711 |
| Land and | Furniture | ||
| Buildings | and | ||
| (Note 6) | Fixtures | Total | |
| €’000 | €’000 | €’000 | |
| At cost | |||
| As at 1 January 2025 | 12,315 | 226 | 12,541 |
| Additions | – | 632 | 632 |
Disposals (1) | – | (34) | (34) |
| Lease reassessment | (600) | – | (600) |
| As at 31 December 2025 | 11,715 | 824 | 12,539 |
| Accumulated depreciation | |||
| As at 1 January 2025 | (2,604) | (83) | (2,687) |
| Charge for the year | (607) | (76) | (683) |
Disposals (1) | – | 34 | 34 |
| As at 31 December 2025 | (3,211) | (125) | (3,336) |
As at 31 December 2025 | 8,504 | 699 | 9,203 |
| Land and | Furniture | ||
| Buildings | and | ||
| (Note 6) | Fixtures | Total | |
| €’000 | €’000 | €’000 | |
| At cost | |||
As at 1 January 2024 | 10,114 | 257 | 10,371 |
Additions | – | 36 | 36 |
Disposals (1) | – | (67) | (67) |
Lease reassessment | 2,201 | – | 2,201 |
As at 31 December 2024 | 12,315 | 226 | 12,541 |
| Accumulated depreciation | |||
As at 1 January 2024 | (2,056) | (107) | (2,163) |
Charge for the year | (548) | (43) | (591) |
Disposals (1) | – | 67 | 67 |
As at 31 December 2024 | (2,604) | (83) | (2,687) |
| As at 31 December 2024 | 9,711 | 143 | 9,854 |
31 December | 31 December | |
2025 | 2024 | |
As at Other Current Assets | €’000 | €’000 |
Prepayments (1) | 3,469 | 3,481 |
| Trade receivables | 1,031 | 1,395 |
Total | 4,500 | 4,876 |
31 December | 31 December | |
2025 | 2024 | |
As at Accounts Payable and Accrued Liabilities (1) | €’000 | €’000 |
| Rent – early payments | 3,054 | 3,849 |
| Trade creditors | 2,357 | 975 |
Accruals (2) | 9,196 | 8,962 |
| Value Added Tax | 275 | 329 |
Total | 14,882 | 14,115 |
31 December | 31 December | |
2025 | 2024 | |
As at Bank Indebtedness | €’000 | €’000 |
| Loan drawn down | 352,443 | 355,870 |
| Deferred loan costs | (5,414) | (673) |
Total | 347,029 | 355,197 |
| 31 December | 31 December | ||||
| As at | 2025 | 2024 | |||
| Contractual | Derivative | ||||
| Maturity | interest rate | Rates | €’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% | 42,593 | 48,277 |
USD Series B Senior Secured Notes | 10 March 2030 | 3.63% | 2.25% | 21,297 | 24,138 |
| 193,890 | 202,415 | ||||
| Deferred financing costs, net | (1,080) | (1,424) | |||
Total | 192,810 | 200,991 |
For the year ended | WA exercise price | 31 December 2025 | 31 December 2024 |
Share Options outstanding as at 1 January | 1.61 | 4,596,499 | 4,596,499 |
| Issued, cancelled or granted during the period | – | – | |
| Expired in the year | (4,596,499) | – | |
Share Options outstanding as at 31 December (1) | 1.61 | – | 4,596,499 |
| % Reduction | |||||
| in Scope 1 and | |||||
| Total Accounting | Scope 2 combined | ||||
| EPS Growth | TSR Performance | Return | greenhouse gas | ||
Date of award | Number of awards | (% of award) | (% of award) | (% of award) | emissions |
15 March 2023 | 1,245,172 | 50% | 50% | – | – |
28 May 2024 | 1,166,544 | 30% | 30% | 30% | 10% |
21 March 2025 | 1,303,386 | 30% | 30% | 30% | 10% |
2025 | RSU Awards | 2024 | RSU Awards | 2023 | RSU Awards | 2022 | RSU Awards | |
| Fair value per award | €0.64 | €0.44 | €0.48 | €0.70 | ||||
| (TSR tranche) (per share) | ||||||||
| Inputs | ||||||||
| Three year Risk free interest rate (%) | 2.30% | 3.01% | 2.63% | 0.87% | ||||
| Three year Historical volatility | 23.18% | 24.09% | 24.13% | 28.26% | ||||
| Fair value per award | €0.83 | €0.84 | €0.87 | €1.24 | ||||
| (EPS tranche) (per share) | ||||||||
| Inputs | ||||||||
| Two year Risk free interest rate (%) | 2.21% | 3.08% | 2.66% | 0.70% | ||||
| Two year Expected volatility | 21.72% | 24.13% | 23.98% | 23.42% |
For the year ended | 31 December 2025 | 31 December 2024 |
| Authorised Share Capital | 1,000,000,000 | 1,000,000,000 |
| Ordinary shares of €0.10 each |
For year ended | 31 December 2025 | 31 December 2024 |
| Ordinary shares outstanding, beginning of year | 529,578,946 | 529,578,946 |
Purchase and cancellation of own shares (1) | (5,136,728) | — |
Ordinary shares outstanding, end of year | 524,442,218 | 529,578,946 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
Cash and cash equivalents | 7,614 | 7,350 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
| Rental Income | 74,263 | 73,210 |
| Revenue from services | 9,069 | 10,185 |
| Car park income | 2,133 | 1,878 |
| Revenue from contracts with customers | 11,202 | 12,063 |
Total Revenue | 85,465 | 85,273 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
| General and administrative expenses | 11,717 | 11,935 |
Total recurring general and administrative expenses | 11,717 | 11,935 |
| Non-recurring costs | – | 3,411 |
Total General and administrative expenses | 11,717 | 15,346 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
| Financing costs on RCF | 17,962 | 22,200 |
| Financing costs on private placement debt | 5,115 | 5,171 |
| Foreign exchange (gain)/loss on private placement debt | (8,525) | 4,523 |
| Reclassified from OCI | 9,783 | (8,505) |
Total Financing costs | 24,335 | 23,389 |
Level 1 | Level 2 | Level 3 | ||
| Quoted prices in | ||||
| active markets for | Significant | |||
| identical assets and | Significant other | unobservable | ||
| liabilities | observable inputs | inputs (1) | Total | |
| As at 31 December 2025 | €’000 | €’000 | €’000 | €’000 |
| Recurring Measurements – Assets | ||||
| Investment properties | – | – | 1,240,384 | 1,240,384 |
| Assets held for sale | – | – | 6,481 | 6,481 |
| Derivative financial instruments | – | 952 | – | 952 |
| Recurring Measurements – Liability | – | 952 | 1,246,865 | 1,247,817 |
Derivative financial instruments (2)(3) | – | (8,173) | – | (8,173) |
Total | – | (7,221) | 1,246,865 | 1,239,644 |
Level 1 | Level 2 | Level 3 | ||
| Quoted prices in | ||||
| active markets for | Significant | |||
| identical assets and | Significant other | unobservable | ||
| liabilities | observable inputs | inputs (1) | Total | |
| As at 31 December 2024 | €’000 | €’000 | €’000 | €’000 |
| Recurring Measurements – Assets | ||||
Investment properties | – | – | 1,228,238 | 1,228,238 |
Assets held for sale | – | – | 3,957 | 3,957 |
Derivative financial instruments | – | 2,770 | – | 2,770 |
| Recurring Measurements – Liability | – | 2,770 | 1,232,195 | 1,234,965 |
Derivative financial instruments (2)(3) | – | (1,557) | – | (1,557) |
Total | – | 1,213 | 1,232,195 | 1,233,408 |
| 31 December | 31 December | 31 December | 31 December | |
| As at | 2025 | 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) | 29,429 | 29,429 | 29,429 | – |
| Average fixed interest rate | 2.52% | 2.52% | 2.52% | – |
| Change in value used | Cashflow | |
| for calculating hedge | hedge | |
| ineffectiveness | reserve | |
| As at 31 December 2025 | (€’000) | (€’000) |
| Cross currency swaps | 6,172 | 303 |
| Interest rate swaps | 2,424 | (2,060) |
As at 31 December 2025 | For the year ended 31 December 2025 | |||||||
| Changes in | ||||||||
| the value | Hedge | Line items in | Amount | |||||
| of hedging | ineffectiveness | Statement of | reclassed | Line items in | ||||
| instrument | recognised in | profit or loss that | from hedging | profit or loss | ||||
| recognised | Statement of | includes hedge | reserve to | affected by | ||||
| Nominal | Carrying amount | in OCI | profit or loss | ineffectiveness | profit or loss | reclassification | ||
| amount | Liability | Assets | ||||||
| (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | |||
| Loss on | ||||||||
| Cross | derivative | |||||||
| Currency | financial | Financing | ||||||
Swaps | 68,852 | (5,234) | 841 | 6,172 | (17) | instruments | (7,656) | costs |
| Loss on | ||||||||
| Interest | derivative | |||||||
| Rate | financial | Financing | ||||||
Swaps | 275,000 | (2,939) | 111 | 2,424 | (19) | instruments | (2,127) | costs |
As at 31 December 2024 | For the year ended 31 December 2024 | |||||||
| Changes in | ||||||||
| the value | Hedge | Line items in | Amount | |||||
| of hedging | ineffectiveness | Statement of | reclassed | Line items in | ||||
| instrument | recognised in | profit or loss that | from hedging | profit or loss | ||||
| recognised | Statement of | includes hedge | reserve to | affected by | ||||
| Nominal | Carrying amount | in OCI | profit or loss | ineffectiveness | profit or loss | reclassification | ||
| amount | Liability | Assets | ||||||
| (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | (€’000) | |||
| Loss on | ||||||||
| Cross | derivative | |||||||
| Currency | financial | Financing | ||||||
Swaps | 68,852 | — | 2,767 | (4,095) | (104) | instruments | 5,592 | costs |
| Loss on | ||||||||
| Interest | derivative | |||||||
| Rate | financial | Financing | ||||||
Swaps | 275,000 | (1,557) | 3 | (1,730) | — | instruments | 2,913 | costs |
| Gross amounts of | ||||
| financial instruments | Related financial | |||
| in the statement of | instruments that are | |||
| financial position | not offset | Net amount | ||
As at 31 December 2025 | Note | (€’000) | (€’000) | (€’000) |
| Financial assets | ||||
Derivative financial instruments | 18 | 952 | – | 952 |
| Financial liabilities | ||||
Derivative financial instruments | 18 | (8,173) | – | (8,173) |
| Change in | Increase/(decrease) | |
| interest rates | in net income | |
| As at 31 December 2025 | Basis Points | €’000 |
EURIBOR rate debt (1) | +100 | (941) |
EURIBOR rate debt (1) | -100 | 941 |
| Change in | Increase/(decrease) | |
| interest rates | in net income | |
| As at 31 December 2024 | Basis Points | €’000 |
EURIBOR rate debt (1) | +100 | (968) |
EURIBOR rate debt (1) | -100 | 968 |
| 6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than 5 | ||
| Total | or less (1) | months (1) | years (1) | years (1) | years (1) | |
| As at 31 December 2025 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
| Non-derivative financial liabilities | ||||||
| Loan drawn down | 352,443 | – | – | – | 352,443 | – |
Bank indebtedness interest (2) | 63,215 | 6,922 | 6,922 | 14,314 | 35,057 | – |
Private placement debt (3) | 193,890 | – | – | 42,593 | 111,297 | 40,000 |
| Private placement debt interest | 18,246 | 2,340 | 2,340 | 3,947 | 8,431 | 1,188 |
| Lease liability | 10,342 | 161 | 386 | 772 | 2,123 | 6,900 |
| Other liabilities | 11,553 | 11,553 | – | – | – | – |
| Security deposits | 6,919 | 6,919 | – | – | – | – |
656,608 | 27,895 | 9,648 | 61,626 | 509,351 | 48,088 | |
| Derivative financial liabilities | ||||||
| Foreign currency swap: | ||||||
| Outflow | (3,613) | (687) | (687) | (946) | (1,293) | – |
Inflow (3) | 5,682 | 1,120 | 1,120 | 1,507 | 1,935 | – |
2,069 | 433 | 433 | 561 | 642 | – | |
| Interest rate swap: | ||||||
Outflow (4) | (29,429) | (3,462) | (3,462) | (6,925) | (15,580) | – |
| Inflow | 25,950 | 2,651 | 2,651 | 5,669 | 14,979 | – |
(3,479) | (811) | (811) | (1,256) | (601) | – |
| 6 months | 6 to 12 | 1 to 2 | 2 to 5 | More than 5 | ||
| Total | or less (1) | months (1) | years (1) | years (1) | years (1) | |
| As at 31 December 2024 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
| Non-derivative financial liabilities | ||||||
Loan drawn down | 355,870 | – | – | 355,870 | – | – |
Bank indebtedness interest (2) | 17,544 | 7,571 | 6,661 | 3,312 | – | – |
Private placement debt (3) | 202,415 | – | – | – | 48,277 | 154,138 |
Private placement debt interest | 23,972 | 2,488 | 2,488 | 4,976 | 10,778 | 3,242 |
Lease liability | 11,990 | 401 | 401 | 803 | 2,408 | 7,977 |
Other liabilities | 9,936 | 9,936 | – | – | – | – |
Security deposits | 7,037 | 7,037 | – | – | – | – |
628,764 | 27,433 | 9,550 | 364,961 | 61,463 | 165,357 | |
| Derivative financial liabilities | ||||||
| Foreign currency swap: | ||||||
Outflow | (4,987) | (687) | (687) | (1,374) | (1,980) | (259) |
Inflow (3) | 8,968 | 1,268 | 1,268 | 2,536 | 3,458 | 438 |
3,981 | 581 | 581 | 1,162 | 1,478 | 179 | |
| Interest rate swap: | ||||||
Outflow (4) | (8,595) | (3,438) | (3,438) | (1,719) | – | – |
Inflow | 7,541 | 3,444 | 2,741 | 1,356 | – | – |
(1,054) | 6 | (697) | (363) | – | – |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
| Current Taxation | ||
| Irish corporation tax expense | – | – |
| Income tax withheld | 11 | 8 |
| Adjustment in respect of prior years | (66) | (31) |
Total Current Taxation | (55) | (23) |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
| Profit/(loss) before taxation | 49,697 | (6,699) |
| At the standard rate of corporation tax in Ireland of 12.5% | 6,212 | (837) |
| Tax effect of amounts which are not deductible | ||
| (taxable in calculating taxable income) | ||
| Tax exempt property rental profit/(loss) | (6,215) | 744 |
| Current year losses for which no deferred tax is recognised | 3 | 95 |
| Prior year losses utilised | – | – |
| Other items | – | (2) |
Income tax expense | – | – |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
| Profit/(Loss) for the year | 49,752 | (6,676) |
| Adjusted for: | ||
| Gain on disposal of investment properties | (3,433) | (1,622) |
| Taxation on disposal of properties | – | (38) |
| Unrealised (gain)/loss on net movement in fair value of investment properties | (16,991) | 33,745 |
Property Income of the Property Rental Business | 29,328 | 25,409 |
| Add back: | ||
| Share-based compensation expense | 415 | 305 |
| Unrealised change in fair value of derivatives | 36 | 104 |
Distributable Reserves | 29,779 | 25,818 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
Financing costs as per the consolidated statement of profit or loss and other comprehensive income | 24,335 | 23,389 |
| Interest expense accrual | (824) | (45) |
| Lease interest | 228 | 296 |
| Less: amortisation of financing fees | (2,004) | (1,356) |
Interest Paid | 21,735 | 22,284 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
| Financing costs on Credit Facility | 24,335 | 23,389 |
| Amortisation of other financing costs | (2,004) | (1,356) |
| Lease interest | 228 | 296 |
Interest Expense | 22,559 | 22,329 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
| Prepayments | (114) | 1,865 |
| Trade receivables | 364 | (429) |
| Accounts payable and other liabilities | 767 | (77) |
| Security deposits | (118) | (165) |
Changes in operating assets and liabilities | 899 | 1,194 |
Changes from Financing Cash Flows | Non-cash changes | |||||||||
| Revolving | Revolving | Amortisation | Change in | |||||||
| Credit | Credit | of other | Lease | fair value | 31 | |||||
| 1 January | Facility | Facility | Lease | Financing | financing | Foreign | reassess- | of hedging | December | |
| Liabilities | 2025 | drawdown | repayment | payments | fees | costs | exchange | ment | instruments | 2025 |
Bank indebtedness | 355,870 | 373,143 | (376,570) | – | – | – | – | – | – | 352,443 |
Deferred loan costs, net | (673) | – | – | – | (6,401) | 1,660 | – | – | – | (5,414) |
Private placement debt | 202,415 | – | – | – | – | – | (8,525) | – | – | 193,890 |
Deferred loan costs, net | (1,424) | – | – | – | – | 344 | – | – | – | (1,080) |
| Derivative financial | ||||||||||
instruments | 1,557 | – | – | – | – | – | – | – | 6,616 | 8,173 |
Lease liability | 9,998 | – | – | (544) | – | – | – | (600) | – | 8,854 |
Total liabilities from financing activities | 567,743 | 373,143 | (376,570) | (544) | (6,401) | 2,004 | (8,525) | (600) | 6,616 | 556,866 |
Changes from Financing Cash Flows | Non-cash changes | |||||||||
| Revolving | Revolving | Amortisation | Change in | |||||||
| Credit | Credit | of other | Lease | fair value | 31 | |||||
| 1 January | Facility | Facility | Lease | Financing | financing | Foreign | reassess- | of hedging | December | |
| Liabilities | 2024 | drawdown | repayment | payments | fees | costs | exchange | ment | instruments | 2024 |
Bank indebtedness | 373,020 | 12,800 | (29,950) | – | – | – | – | – | – | 355,870 |
Deferred loan costs, net | (1,665) | – | – | – | (20) | 1,012 | – | – | – | (673) |
Private placement debt | 197,892 | – | – | – | – | – | 4,523 | – | – | 202,415 |
Deferred loan costs, net | (1,767) | – | – | – | (1) | 344 | – | – | – | (1,424) |
| Derivative financial | ||||||||||
instruments | 3,667 | – | – | – | – | – | – | – | (2,110) | 1,557 |
Lease liability | 8,268 | – | – | (471) | – | – | – | 2,201 | – | 9,998 |
Total liabilities from financing activities | 579,415 | 12,800 | (29,950) | (471) | (21) | 1,356 | 4,523 | 2,201 | (2,110) | 567,743 |
| Percentage of | ||||||
| Voting Rights | Service Fees | Payable by | Prepaid by | |||
| Registered Official | Development | Held | Incurred in | I-RES | I-RES | |
| Owners’ Management Entity | Address | Managed | % of total (1) | the Period | €’000 | €’000 |
| Majority voting rights held | ||||||
| Priorsgate Estate Owners' | 5th Floor, | Priorsgate | 52.6 | 274 | – | – |
| Management Company | St Stephens Green | |||||
| Limited by Guarantee | Earlsfort Terrace, | |||||
| Dublin 2 | ||||||
| GC Square (Residential) | 5th Floor, | The Marker | 81.0 | 396 | – | – |
| Owners' Management | St Stephens Green | Residences | ||||
| Company Limited by | Earlsfort Terrace, | |||||
| Guarantee | Dublin 2 | |||||
| Lansdowne Valley | 5th Floor, | Lansdowne | 79.0 | 729 | – | 319 |
| Owners’ Management | St Stephens Green | Gate | ||||
| Company Limited by | Earlsfort Terrace, | |||||
| Guarantee | Dublin 2 | |||||
| Charlestown Apartments | Unit 4B | Charlestown | 82.5 | 730 | – | 61 |
| Owners’ Management | Lazer Lane, | |||||
| Company Limited by | Grand Canal Square, | |||||
| Guarantee | Dublin 2 | |||||
| Bakers Yard Owners’ | 5th Floor, | Bakers Yard | 62.5 | 227 | – | – |
| Management Company | St Stephens Green | |||||
| Limited by Guarantee | Earlsfort Terrace, | |||||
| Dublin 2 | ||||||
| Rockbrook Grande | 5th Floor, | Grande | 73.0 | 376 | – | – |
| Central Owners' | St Stephens Green | Central | ||||
| Management Company | Earlsfort Terrace, | |||||
| Limited by Guarantee | Dublin 2 | |||||
| Rockbrook South Central | 5th Floor, | South Central | 83.0 | 554 | – | – |
| Owners' Management | St Stephens Green | |||||
| Company Limited by | Earlsfort Terrace, | |||||
| Guarantee | Dublin 2 |
| Percentage of | ||||||
| Voting Rights | Service Fees | Payable by | Prepaid by | |||
| Registered Official | Development | Held | Incurred in | I-RES | I-RES | |
| Owners’ Management Entity | Address | Managed | % of total (1) | the Period | €’000 | €’000 |
| Rockbrook Estate | 5th Floor, | Rockbrook | 72.7 (2) | 38 | – | – |
| Management Company | St Stephens Green | Commercial | ||||
| Limited by Guarantee | Earlsfort Terrace, | |||||
| Dublin 2 | ||||||
| TC West Estate | 5th Floor, | Tallaght | 65.0 | 501 | – | – |
| Management Company | St Stephens Green | Commercial | ||||
| Limited by Guarantee | Earlsfort Terrace, | |||||
| Dublin 2 | ||||||
| TC West Residential | 5th Floor, | Tallaght | 87.2 | 1,125 | – | – |
| Owners' Management | St Stephens Green | Residential | ||||
| Company Limited by | Earlsfort Terrace, | |||||
| Guarantee | Dublin 2 | |||||
| Gloucester Maple | 5th Floor, | City Square | 89.3 | 71 | – | 38 |
| Owners’ Management | St Stephens Green | |||||
| Company Limited by | Earlsfort Terrace, | |||||
| Guarantee | Dublin 2 | |||||
| Elmpark Green | 5th Floor, | Elmpark | 60.5 | 566 | – | 140 |
| Residential Owners’ | St Stephens Green | Green | ||||
| Management Company | Earlsfort Terrace, | |||||
| Limited by Guarantee | Dublin 2 | |||||
| Coldcut Owners’ | 5th Floor, | Coldcut Park | 97.7 | 212 | – | – |
| Management Company | St Stephens Green | |||||
| Limited by Guarantee | Earlsfort Terrace, | |||||
| Dublin 2 | ||||||
| Burnell Green | 7a Saint Kieran’s | Burnell Green | 87.0 | 162 | – | – |
| Management Company | Enterprise Centre, | Northern | ||||
| Limited by Guarantee | Furze Road, | Cross | ||||
| Sandyford Business | Dublin 17 | |||||
| Park, Dublin 18 | ||||||
| Blocks ABC Ashbrook | 5th Floor, | Ashbrook | 100.0 | 440 | – | – |
| Owners’ Management | St Stephens Green | Blocks ABC | ||||
| Company Limited by | Earlsfort Terrace, | |||||
| Guarantee | Dublin 2 | |||||
| Block D Ashbrook Owners’ | 5th Floor, | Ashbrook | 100.0 | 69 | – | – |
| Management Company | St Stephens Green | Block D | ||||
| Limited by Guarantee | Earlsfort Terrace, | |||||
| Dublin 2 | ||||||
| Ashcourt Management | Unit 12, | Ashbrook | 56.3 | – | – | – |
| Company Limited by | The Seapoint | Estate | ||||
| Guarantee | Building, 44/45 | |||||
| Clontarf Road, | ||||||
| Dublin 3 |
| Percentage of | ||||||
| Voting Rights | Service Fees | Payable by | Prepaid by | |||
| Registered Official | Development | Held | Incurred in | I-RES | I-RES | |
| Owners’ Management Entity | Address | Managed | % of total (1) | the Period | €’000 | €’000 |
| Minority voting rights held | ||||||
| BSQ Owners' | 5th Floor, | Beacon South | 30.3 | 766 | – | – |
| Management Company | St Stephens Green | Quarter | ||||
| Limited by Guarantee | Earlsfort Terrace, | |||||
| Dublin 2 | ||||||
| Time Place Property | RF Property | Time Place | 37.2 | 191 | – | – |
| Management Company | Management, | Dublin 18 | ||||
| Limited by Guarantee | Ground Floor Ulysses | |||||
| House, 23/24 Foley | ||||||
| Street, Dublin 1 | ||||||
| GC Square Management | 5th Floor, | The Marker | 48.0 | – | – | – |
| Company Limited by | St Stephens Green | Commercial | ||||
| Guarantee | Earlsfort Terrace, | |||||
| Dublin 2 | ||||||
| Sandyford Forum | 28/30 Burlington | The Forum | 5.5 | 21 | – | 8 |
| Management Company | Road, Dublin 4 | |||||
| Limited by Guarantee | ||||||
| Stapolin Management | 11 Burrow Road, | Stapolin | 7.0 | 74 | – | 18 |
| Company Limited by | Sutton, | |||||
| Guarantee | Dublin 13 | |||||
| Red Arches Management | 16 Adelaide Street, | Red Arches | 6.6 | 28 | – | 7 |
| Company Limited by | Dun Laoghaire, | |||||
| Guarantee | Co. Dublin | |||||
| Stillbeach Management | Unit 1, Aspen Court, | Beechwood | 27.6 | 266 | – | 142 |
| Company Limited by | Bray Road, | Court | ||||
| Guarantee | Dublin 18 | Stillorgan | ||||
| Co Dublin | ||||||
| Burnell Court | City Junction | Burnell Court | 20.2 | 114 | – | – |
| Management Company | Business Park, | Northern | ||||
| Limited by Guarantee | Northern Cross, | Cross | ||||
| Malahide Road | Dublin 17 | |||||
| Dublin 17 | ||||||
| Carrington Park | Rfpm, | Carrington | 40.8 | 363 | – | – |
| Residential Property | Ulysses House, | Park | ||||
| Management Company | Foley Street, | Dublin 9 | ||||
| Limited by Guarantee | Dublin 1 | |||||
| Heywood Court | Lansdowne | Heywood | 43.3 | 104 | – | 80 |
| Management Company | Partnership, | Court | ||||
| (Dublin) Company | 21 Mespil Road, | Dublin 9 | ||||
| Limited by Guarantee | Dublin 4 | |||||
| Belville Court | Unit 1, Aspen Court, | Belville Court | 28.3 | 50 | – | 23 |
| Management Company | Bray Road, | Dublin 18 | ||||
| Limited by Guarantee | Dublin 18 |
| Percentage of | ||||||
| Voting Rights | Service Fees | Payable by | Prepaid by | |||
| Registered Official | Development | Held | Incurred in | I-RES | I-RES | |
| Owners’ Management Entity | Address | Managed | % of total (1) | the Period | €’000 | €’000 |
| Malahide Waterside | Office 3 The Eden | Waterside | 9.6 | 22 | – | 7 |
| Management Company | Business Centre, | |||||
| Limited by Guarantee | Grange Road, | |||||
| Rathfarnham, | ||||||
| Dublin 16 | ||||||
| PPRD Management | Wyse Property | Phoenix Park 1 | 21.8 | 303 | – | 181 |
| Company CLG | Management Ltd., | |||||
| 94 Baggot Street | ||||||
| Lower, Dublin 2 | ||||||
| PPRD 2 Management | 21 Pembroke Road, | Phoenix Park 2 | 30.2 | 65 | – | 38 |
| Company CLG | Dublin 4 | |||||
| Oak Lodge Management | c/o Dalata Hotel | Tara View | 49.0 | 52 | 58 | – |
| Company Limited by | Group, Burton Court, | |||||
| Guarantee | Burton Hall Drive, | |||||
| Sandyford, | ||||||
| Dublin 18 | ||||||
Total | 8,889 | 58 | 1,062 |
For the year ended | 31 December 2025 | 31 December 2024 |
| Profit/(Loss) attributable to shareholders of I-RES (€’000) | 49,752 | (6,676) |
| Basic weighted average number of shares | 525,604,518 | 529,578,946 |
Diluted weighted average number of shares (1)(2) | 525,604,518 | 529,578,946 |
Basic Earnings/(Loss) per share (cents) | 9.5 | (1.3) |
Diluted Earnings/(Loss) per share (cents) | 9.5 | (1.3) |
For the year ended | 31 December 2025 | 31 December 2024 |
Profit/(Loss) for the year (€’000) | 49,752 | (6,676) |
| Adjustments to calculate EPRA Earnings exclude: | ||
Changes in fair value on investment properties (€’000) | (16,991) | 33,745 |
Gain on disposal of investment property | (3,433) | (1,622) |
Changes in fair value of derivative financial instruments (€’000) | 36 | 104 |
| Taxation on disposal of properties (€’000) | – | (38) |
EPRA Earnings (€’000) | 29,364 | 25,513 |
| Non-recurring costs (€’000) | – | 3,411 |
| Adjusted EPRA Earnings before non-recurring costs (€’000) | 29,364 | 28,924 |
Basic weighted average number of shares | 525,604,518 | 529,578,946 |
| Diluted weighted average number of shares | 525,604,518 | 529,578,946 |
| EPRA Earnings per share (cents) | 5.6 | 4.8 |
| Adjusted EPRA EPS before non-recurring costs per share (cents) | 5.6 | 5.5 |
EPRA Diluted Earnings per share (cents) | 5.6 | 4.8 |
As at | 31 December 2025 | ||
EPRA NRV | EPRA NTA (1) | EPRA NDV (2) | |
Net assets (€’000) | 690,467 | 690,467 | 690,467 |
| Adjustments to calculate EPRA net assets exclude: | |||
Fair value of derivative financial instruments (€’000) | 2,828 | 2,828 | – |
Fair value adjustment for fixed interest rate debt (€’000) | – | – | 18,488 |
Real estate transfer cost (€’000) (3) | 68,228 | – | – |
EPRA net assets (€’000) | 761,523 | 693,295 | 708,955 |
Number of shares outstanding | 524,442,218 | 524,442,218 | 524,442,218 |
Diluted number of shares outstanding | 524,442,218 | 524,442,218 | 524,442,218 |
| Basic Net Asset Value per share (cents) | 131.7 | 131.7 | 131.7 |
EPRA Net Asset Value per share (cents) | 145.2 | 132.2 | 135.2 |
As at | 31 December 2024 | ||
EPRA NRV | EPRA NTA (1) | EPRA NDV (2) | |
Net assets (€’000) | 668,150 | 668,150 | 668,150 |
| Adjustments to calculate EPRA net assets exclude: | |||
Fair value of derivative financial instruments (€’000) | 1,554 | 1,554 | – |
Fair value adjustment for fixed interest rate debt (€’000) | – | – | 22,470 |
Real estate transfer cost (€’000) (3) | 67,575 | – | – |
| EPRA net assets (€’000) | 737,279 | 669,704 | 690,620 |
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) | 126.2 | 126.2 | 126.2 |
| EPRA Net Asset Value per share (cents) | 139.2 | 126.5 | 130.4 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
Directors’ remuneration (1) | ||
Short-term employee benefits | 1,815 | 2,042 |
Pension costs | 14 | 45 |
Other benefits (2) | 172 | 223 |
Share-based payments | 214 | 181 |
Total | 2,215 | 2,491 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
| Employee costs | ||
Salaries, benefits and bonus | 9,173 | 9,201 |
Social insurance costs | 936 | 923 |
Pension costs | 498 | 224 |
Share-based payments | 415 | 305 |
Total | 11,022 | 10,653 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| For the year ended | €’000 | €’000 |
Auditor remuneration (including expenses) (1) | ||
Audit of Group accounts | 221 | 220 |
Other assurance services (2) | 15 | 15 |
Non-assurance services (3) | 9 | 6 |
Total | 245 | 241 |