31 March 2025 |
|
£000 |
|
Consolidated statement of comprehensive income |
|
Increase in profit for the financial year |
- |
Consolidated and Company statements of financial position |
|
Increase in net assets |
714 |
EV chargers | 10 years |
PV | 30 years |
Year | Year | |
ended | ended | |
31 March | 31 March | |
Group | 2025 | 2024 |
Net profit/(loss) for the year (£000) | 38,155 | (1,502) |
Net (gains)/losses on investment property and depreciation (£000) | (11,369) | 25,687 |
Abortive acquisition costs | - | 1,557 |
EPRA net profit attributable to equity holders of the Company (£000) | 26,786 | 25,742 |
Weighted average number of ordinary shares: | ||
Issued ordinary shares at start of the year (thousands) | 440,850 | 440,850 |
Effect of shares issued during the year (thousands) | - | - |
Basic and diluted weighted average number of shares (thousands) | 440,850 | 440,850 |
Basic and diluted EPS (p) | 8.7 | (0.3) |
Basic and diluted EPRA EPS (p) | 6.1 | 5.8 |
Year | Year | |
ended | ended | |
31 March | 31 March | |
2025 | 2024 | |
£000 | £000 | |
Gross rental income from investment property | 42,828 | 42,194 |
Income from recharges to tenants | 3,562 | 3,280 |
Income from dilapidations | 1,131 | 574 |
Other income | 476 | 195 |
47,997 | 46,243 |
Year | Year | |
ended | ended | |
31 March | 31 March | |
2025 | 2024 | |
£000 | £000 | |
Profit on disposal of investment property | (444) | (1,418) |
Investment property valuation (increase)/decrease | (11,211) | 26,972 |
Fees payable to the Company’s auditor and its associates for the audit of the | ||
Company’s annual financial statements | 171 | 163 |
Fees payable to the Company’s auditor and its associates for the interim | ||
review | 39 | 37 |
Administrative fee payable to the Investment Manager | 494 | 511 |
Directly incurred operating expenses of vacant rental property | 1,886 | 1,968 |
Directly incurred operating expenses of let rental property | 2,081 | 1,124 |
Amortisation of right-of-use asset | 7 | 7 |
Year | Year | |
ended | ended | |
31 March | 31 March | |
2025 | 2024 | |
£000 | £000 | |
Bank interest | 127 | 78 |
127 | 78 |
Year | Year | |
ended | ended | |
31 March | 31 March | |
2025 | 2024 | |
£000 | £000 | |
Amortisation of arrangement fees on debt facilities | 418 | 432 |
Other finance costs | 443 | 113 |
Bank interest | 6,625 | 7,581 |
7,486 | 8,126 |
Year | Year | |
ended | ended | |
31 March | 31 March | |
2025 | 2024 | |
£000 | £000 | |
Profit/(loss) before income tax | 38,155 | (1,502) |
Tax charge on profit at a standard rate of 25.0% | 9,539 | (376) |
Effects of: | ||
REIT tax exempt rental profits and gains | (9,539) | 376 |
Income tax expense | - | - |
Effective income tax rate | 0.0% | 0.0% |
Year |
Year |
|
ended |
ended |
|
31 March |
31 March |
|
2025 |
2024 |
|
Group and Company |
£000 |
£000 |
Interim dividends paid on ordinary shares relating to the quarter ended: |
||
Prior year |
||
- 31 March 2024: 1.375p |
6,062 |
6,062 |
Special equity dividends paid on ordinary shares relating to the year ended: |
||
- 31 March 2024: 0.3p |
1,322 |
- |
Current year |
||
- 30 June 2024: 1.5p (2023: 1.375p) |
6,613 |
6,061 |
- 30 September 2024: 1.5p (2023: 1.375p) |
6,613 |
6,062 |
- 31 December 2024: 1.5p (2023: 1.375p) |
6,613 |
6,062 |
27,223 |
24,247 |
At 31 March |
At 31 March |
|
Group and Company |
2025 |
2024 |
£000 |
£000 |
|
Balance at the start of the year |
11,000 |
- |
Disposals |
(11,000) |
- |
Reclassification from investment property |
- |
11,000 |
Balance at the end of the year |
- |
11,000 |
Company |
|
£000 |
|
Group and Company |
|
At 31 March 2023 |
613,587 |
Impact of lease incentives and lease costs |
2,105 |
Amortisation of right-of-use asset |
(7) |
Capital expenditure |
17,034 |
Disposals |
(16,625) |
Valuation decrease |
(26,972) |
Reclassification as held-for-sale |
(11,000) |
At 31 March 2024 |
578,122 |
Impact of lease incentives and lease costs |
1,470 |
Amortisation of right-of-use asset |
(7) |
Capital expenditure |
6,843 |
Disposals |
(3,275) |
Valuation increase |
11,211 |
At 31 March 2025 |
594,364 |
Valuation | Weighted | Weighted | |||
31 March | average | average ERV | |||
2025 | passing rent | range | |||
Sector | £000 | (£ per sq ft) | (£ per sq ft) | Equivalent yield | Topped-up NIY |
Industrial | 298.3 | 6.1 | 4 .75 – 14.9 | 6.9% | 5.5% |
Retail warehouse | 127.3 | 11.6 | 6.1 – 22.4 | 7.6% | 7.5% |
Other | 78.2 | 11.3 | 2.7 – 80.0* | 8.4% | 7.7% |
Office | 57.7 | 16.8 | 8.5 – 38.0 | 11.1% | 8.1% |
High street retail | 32.9 | 19.3 | 3.7 – 67.0 | 8.4% | 9.4% |
Group and Company | ||
Year | Year | |
ended | ended | |
31 March | 31 March | |
2025 | 2024 | |
£000 | £000 | |
Increase in equivalent yield of 0.25% | 34,941 | 21,627 |
Decrease in equivalent yield of 0.25% | (30,975) | (20,134) |
Increase of 5% in ERV | 1,864 | 1,807 |
Decrease of 5% in ERV | (1,834) | (1,754) |
PV cells | EV chargers | Total | |
Group and Company | £000 | £000 | £000 |
Cost/valuation | |||
At 31 March 2024 | 2,076 | 1,126 | 3,202 |
Additions | 1,326 | - | 1,326 |
Valuation increase net of depreciation eliminated on revaluation | 406 | - | 406 |
At 31 March 2025 | 3,808 | 1,126 | 4,934 |
Depreciation | |||
At 31 March 2024 | (123) | (122) | (245) |
Depreciation | (185) | (100) | (285) |
Eliminated on revaluation | 308 | (1) | 307 |
Accumulated at 31 March 2025 | - | (223) | (223) |
Net book value at 31 March 2025 | 3,808 | 903 | 4,711 |
PV cells | EV chargers | Total | |
Group and Company | £000 | £000 | £000 |
Cost | |||
At 31 March 2023 | - | - | - |
Additions | 2,076 | 1,126 | 3,202 |
At 31 March 2024 | 2,076 | 1,126 | 3,202 |
Depreciation | |||
At 31 March 2023 | - | - | - |
Depreciation | (123) | (122) | (245) |
Accumulated at 31 March 2024 | (123) | (122) | (245) |
Net book value at 31 March 2024 | 1,953 | 1,004 | 2,957 |
Company | ||||||
Country of | 31 | 31 | ||||
registration | Ordinary | March | March | |||
Company | and | Principal | shares | 2025 | 2024 | |
Name | number | incorporation | activity | held | £000 | £000 |
Custodian REIT Limited | 08882372 | England and Wales | Non-trading | 100% | - | - |
- | - |
31 | 31 | |
Group and Company | March | March |
2025 | 2024 | |
£000 | £000 | |
Falling due in less than one year: | ||
Trade receivables before expected credit loss provision | 4,387 | 1,911 |
Expected credit loss provision | (627) | (855) |
3,760 | 1,056 | |
Other receivables | 1,146 | 2,081 |
Prepayments and accrued income | 295 | 193 |
5,201 | 3,330 |
Group and Company | 31 March | 31 March |
2025 | 2024 | |
Expected credit loss provision | £000 | £000 |
Opening balance | 855 | 1,143 |
Increase/(decrease) in provision relating to trade | 196 | (241) |
receivables that are credit-impaired | ||
Utilisation of provisions | (424) | (47) |
Closing balance | 627 | 855 |
Group and Company | 31 March | 31 March |
2025 | 2024 | |
£000 | £000 | |
0 to 3 months | 106 | 288 |
3 – 6 months | 40 | - |
Over 6 months | 551 | 567 |
Closing balance | 697 | 855 |
Group and Company | 31 March | 31 March |
2025 | 2024 | |
£000 | £000 | |
Falling due in less than one year: | ||
Trade and other payables | 2,603 | 1,442 |
Social security and other taxes | 760 | 830 |
Accruals | 3,601 | 4,079 |
Rental deposits | 65 | 1,732 |
7,029 | 8,083 | |
Falling due in more than one year: | ||
Rental deposits | 1,521 | - |
Other creditors | 566 | 569 |
2,151 | 569 |
Group and Company | ||
31 March | 31 March | |
2025 | 2024 | |
£000 | £000 | |
Cash and cash equivalents | 10,118 | 9,714 |
Costs |
|||
Group and Company |
incurred in the |
||
arrangement |
|||
Borrowings |
of borrowings |
Total |
|
Falling due within one year: |
£000 |
£000 |
£000 |
At 31 March 2023 |
- |
- |
- |
Repayment of |
|||
borrowings |
- |
- |
- |
Amortisation of |
|||
arrangement fees |
- |
- |
- |
At 31 March 2024 |
- |
- |
- |
Reclassification |
20,000 |
(11) |
19,989 |
Repayment of |
|||
borrowings |
- |
- |
- |
Amortisation of |
- |
- |
- |
arrangement fees |
|||
At 31 March 2025 |
20,000 |
(11) |
19,989 |
Falling due in more than one |
|||
year: |
|||
At 31 March 2023 |
173,500 |
(1,398) |
172,102 |
Additional |
5,500 |
- |
5,500 |
borrowings |
|||
Arrangement fees |
- |
(744) |
(744) |
incurred |
|||
Amortisation of |
- |
432 |
432 |
arrangement fees |
|||
At 31 March 2024 |
179,000 |
(1,710) |
177,290 |
Reclassification |
(20,000) |
11 |
(19,989) |
Repayment of |
(4,000) |
- |
(4,000) |
borrowings |
|||
Arrangement fees |
- |
(78) |
(78) |
incurred |
|||
Amortisation of |
- |
418 |
418 |
arrangement fees |
|||
At 31 March 2025 |
155,000 |
(1,359) |
153,641 |
Group and Company | Ordinary | |
shares | ||
Issued and fully paid share capital | of 1p | £000 |
At 1 April 2023, 31 March 2024 and 31 March 2025 | 440,850,398 | 4,409 |
Group and Company | ||||
Share | ||||
Retained | Revaluation | premium | Merger | |
earnings | reserve | account | reserve | |
Other reserves | £000 | £000 | £000 | £000 |
At 1 April 2023 | 163,259 | - | 250,970 | 18,931 |
Loss for the year | (1,502) | - | - | - |
Dividends paid | (24,247) | - | - | - |
At 31 March 2024 | 137,510 | - | 250,970 | 18,931 |
Revaluation of PPE | - | 714 | - | - |
Profit for the year | 38,155 | - | - | |
Dividends paid | (27,223) | - | - | |
At 31 March 2025 | 148,442 | 714 | 250,970 | 18,931 |
31 March | 31 March | |
2025 | 2024 | |
Group and Company | £000 | £000 |
Not later than one year | 38,406 | 39,751 |
Year 2 | 35,206 | 34,984 |
Year 3 | 29,810 | 31,620 |
Year 4 | 24,353 | 26,113 |
Year 5 | 19,380 | 19,946 |
Later than five years | 77,434 | 74,059 |
224,589 | 226,473 |
31 March | 31 March | |
Group and Company | 2025 | 2024 |
£000 | £000 | |
Lease income on operating leases | 42,587 | 41,926 |
Therein lease income relating to variable lease | 241 | 268 |
payments that do not depend on an index or rate | ||
42,828 | 42,194 |
31 March | |||||
31 March | 2025 | 31 March | 31 March | ||
2025 | 3 months – | 2025 | 2025 | ||
Interest rate | 0-3 months | 1 year | 1-5 years | 5 years + | |
Group and Company | % | £000 | £000 | £000 | £000 |
Trade and other payables | N/a | 7,790 | - | 151 | 416 |
Borrowings: | |||||
Variable rate | 6.080 | 532 | 1,596 | 42,696 | - |
Fixed rate | 3.935 | 197 | 20,295 | - | - |
Fixed rate | 2.987 | 336 | 1,008 | 47,939 | - |
Fixed rate | 3.020 | 264 | 793 | 4,228 | 37,134 |
Fixed rate | 3.260 | 122 | 367 | 1,956 | 16,271 |
Fixed rate | 4.100 | 154 | 461 | 2,460 | 26,599 |
9,395 | 24,520 | 99,430 | 80,420 |
31 March | |||||
31 March | 2024 | 31 March | 31 March | ||
2024 | 3 months – | 2024 | 2024 | ||
Interest rate | 0-3 months | 1 year | 1-5 years | 5 years + | |
Group and Company | % | £000 | £000 | £000 | £000 |
Trade and other payables | N/a | 5,922 | - | 151 | 420 |
Borrowings: | |||||
Variable rate | 6.9 | 673 | 2,018 | 46,041 | - |
Fixed rate | 3.935 | 197 | 590 | 20,295 | - |
Fixed rate | 2.987 | 336 | 1,008 | 49,283 | - |
Fixed rate | 3.020 | 264 | 793 | 4,228 | 38,191 |
Fixed rate | 3.260 | 122 | 367 | 1,956 | 16,760 |
Fixed rate | 4.100 | 154 | 461 | 2,460 | 27,214 |
7,668 | 5,237 | 124,414 | 82,585 |