| Consolidated Statement of Comprehensive Income | |||
| Year ended | |||
| 31 December | |||
| 2022 | |||
| £m | £m | ||
| Continuing operations | |||
Revenue | 2 | ||
Property expenses | 3 | ( | ( |
Gross profit | |||
Administrative expenses | 4 | ( | ( |
Change in fair value of investment property | 11 | ||
Operating profit | |||
Finance costs | 5 | ( | ( |
Finance income | 5 | ||
Derivative fair value movement | ( | ||
Net (loss)/gain on disposal of investment property | ( | ||
Profit before income tax | |||
Corporation tax | 7 | ||
Profit for the year and total comprehensive income | |||
Earnings per share expressed in pence per share | 8 | ||
Basic | |||
Diluted |
| At | At | At | At | |||
| 31 December | 31 December | 31 December | ||||
| 2023 | 2022 | 2023 | ||||
| Note | £m | £m | Note | £m | ||
| ASSETS | ||||||
| Non-current assets | ||||||
Investment property – Operational Assets | 11 | |||||
Investment property – Development Assets | 11 | |||||
Property, plant and equipment | 13 | |||||
Intangible assets | 12 | |||||
Right of use asset | ||||||
Total non-current assets | ||||||
| Current assets | ||||||
Trade and other receivables | 14 | |||||
Assets classified as held for sale | 15 | |||||
Cash and cash equivalents | 16 | |||||
Derivative fair value | ||||||
Total current assets | ||||||
Total assets | ||||||
| LIABILITIES | ||||||
| Current liabilities | ||||||
Trade and other payables | 17 | |||||
Borrowings | 18 | |||||
Lease liability | ||||||
Deferred income | 17 | |||||
Total current liabilities | ||||||
| Non-current liabilities | ||||||
Borrowings | 18 | |||||
Lease liability | ||||||
Total non-current liabilities | ||||||
Total liabilities | ||||||
Total net assets |
| 31 December | |||
| 2022 | |||
| £m | |||
| Equity | |||
Called up share capital | 19 | ||
Share premium | 20 | ||
Capital reduction reserve | 21 | ||
Retained earnings | |||
Total equity | |||
Total equity and liabilities | |||
Net Asset Value per share basic (pence) | 9 | ||
Net Asset Value per share diluted (pence) | 9 | ||
EPRA NTA per share (pence) | 9 |
| Capital | |||||
| Called up | Share | reduction | Retained | Total | |
| share capital | premium | reserve | earnings | equity | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
Balance at 1 January 2023 | |||||
Profit for the year | |||||
Total comprehensive income for the year | |||||
Share-based payments | |||||
Reserves transfer | ( | ||||
Dividends | ( | ( | |||
Amounts recognised directly in equity | ( | ( | |||
Balance at 31 December 2023 | |||||
Balance at 1 January 2022 | |||||
Profit for the year | |||||
Total comprehensive income for the year | |||||
Share-based payments | |||||
Dividends | ( | ( | |||
Amounts recognised directly in equity | ( | ( | |||
Balance at 31 December 2022 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Cash flows from operating activities | ||
Profit before income tax | ||
Share-based payments expense | ||
Depreciation and amortisation | ||
Finance costs | ||
Finance income | ( | |
Loss/(gain) on disposal of investment property | ( | |
Change in fair value of investment property | ( | ( |
Change in fair value of derivative | ||
(Increase)/decrease in trade and other receivables | ||
(Decrease)/increase in trade and other payables | ( | |
Increase in deferred rental income | ||
Net cash flows generated from operations | ||
| Cash flows from investing activities | ||
Purchases of tangible fixed assets | ( | |
Purchases of intangible assets | ( | ( |
Purchase and development of investment property | ( | ( |
Proceeds on disposal of asset held for sale, net of selling costs | ||
| Proceeds on disposal of investment property, net of selling | ||
costs | ||
Finance income | ||
Net cash flows from/(used in) investing activities | ( |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Cash flows from financing activities | ||
Dividends paid | ( | ( |
Bank borrowings drawn | ||
Bank borrowings repaid | ( | ( |
Loan arrangement fee paid | ( | ( |
Lease liability paid | ( | ( |
Interest rate cap premium | ( | |
Finance costs | ( | ( |
Net cash flows used in financing activities | ( | ( |
(Decrease)/increase in cash and cash equivalents | ( | |
Cash and cash equivalents at beginning of year | ||
Cash and cash equivalents at end of year |
| 2. REVENUE | ||
| Group | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Student rental income | 79.0 | 71.4 |
Commercial rental income | 1.5 | 1.6 |
Total revenue | 80.5 | 73.0 |
| 3. PROPERTY EXPENSES | ||
| Group | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Direct site costs (income generating properties) | 5.0 | 5.7 |
Technology services | 0.7 | 0.6 |
Site office and utilities | 14.3 | 12.2 |
Cleaning and service contracts | 3.3 | 3.3 |
Repairs and maintenance | 1.9 | 2.2 |
Total property expenses | 25.2 | 24.0 |
| Group | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Finance costs | ||
Interest expense on bank borrowings | 16.2 | 14.0 |
Amortisation of loan transaction costs | 1.2 | 1.0 |
17.4 | 15.0 | |
| Finance income | ||
Interest received on bank deposits | 0.2 | – |
Net finance costs | 17.2 | 15.0 |
Group | Company | |||
| Year ended | Year ended | Year ended | Year ended | |
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Wages and salaries | 12.3 | 10.7 | 5.2 | 4.4 |
Pension costs | 0.7 | 0.5 | 0.5 | 0.2 |
Cash bonus | 1.3 | 0.9 | 0.9 | 0.5 |
Share-based payments | 0.9 | 0.7 | 0.9 | 0.7 |
National insurance | 1.4 | 1.1 | 0.6 | 0.6 |
16.6 | 13.9 | 8.1 | 6.4 | |
| Less: Hello Student employee costs | ||||
included within property expenses | (7.7) | (6.5) | – | – |
| Amounts included in administrative | ||||
expenses | 8.9 | 7.4 | 8.1 | 6.4 |
The average monthly number of employees: | ||||
Management – Company | 5 | 8 | 5 | 8 |
Administration – Company | 60 | 52 | 60 | 52 |
| Operations – Hello Student | ||||
Management Limited | 293 | 280 | – | – |
358 | 340 | 65 | 60 |
| Group | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Salaries and fees | 1.0 | 1.1 |
Pension costs | 0.1 | 0.1 |
Bonus | 0.5 | 0.3 |
Share-based payments | 0.6 | 0.6 |
2.2 | 2.1 |
| Group | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Current tax | ||
Income tax charge for the year | – | – |
Adjustment in respect of prior year | – | – |
Total current income tax charge in the income statement | – | – |
| Deferred tax | ||
Total deferred income tax charge in the income statement | – | – |
Total current income tax charge in the income statement | – | – |
The tax assessed for the year is lower than the standard rate of corporation tax in the year | ||
Profit for the year | 53.4 | 67.7 |
Profit before tax multiplied by the rate of corporation tax in the UK of 23.5% (2022: 19%) | 12.5 | 12.9 |
Exempt property rental profits in the year | (9.1) | (6.4) |
Exempt property revaluations in the year | (7.1) | (8.7) |
| Effects of: | ||
Non-allowable expenses | 0.1 | 0.2 |
Unutilised current year tax losses | 3.6 | 2.0 |
Total current income tax charge in the income statement | – | – |
| Calculation | Calculation of | |||
| Calculation of | Calculation of | of EPRA basic | EPRA diluted | |
| basic EPS | diluted EPS | EPS | EPS | |
| £m | £m | £m | £m | |
Earnings per IFRS statement of comprehensive income | 53.4 | 53.4 | 53.4 | 53.4 |
| Adjustments to remove: | ||||
| Loss on disposal of investment | ||||
property | – | – | 0.6 | 0.6 |
| Changes in fair value of investment | ||||
property (Note 11) | – | – | (30.1) | (30.1) |
| Loss on derivative financial | ||||
instruments | 0.2 | 0.2 | ||
Earnings | 53.4 | 53.4 | 24.1 | 24.1 |
| Weighted average number | ||||
of shares (m) | 603.4 | 603.4 | 603.4 | 603.4 |
| Adjustment for employee share | ||||
options (m) | – | 4.6 | – | 4.6 |
Total number shares (m) | 603.4 | 608.0 | 603.4 | 608.0 |
Earnings per share (pence) | 8.8 | 8.8 | 4.0 | 4.0 |
| Calculation | Calculation of | |||
| Calculation of | Calculation of | of EPRA basic | EPRA diluted | |
| basic EPS | diluted EPS | EPS | EPS | |
| Year to 31 December 2022 | £m | £m | £m | £m |
Earnings per IFRS statement of comprehensive income | 67.7 | 67.7 | 67.7 | 67.7 |
| Adjustments to remove: | ||||
| Gain on disposal of investment | ||||
property | – | – | (1.5) | (1.5) |
| Changes in fair value of investment | ||||
property (Note 11) | – | – | (45.6) | (45.6) |
Earnings | 67.7 | 67.7 | 20.6 | 20.6 |
| Weighted average number | ||||
of shares (m) | 603.3 | 603.3 | 603.3 | 603.3 |
| Adjustment for employee share | ||||
options (m) | – | 3.9 | – | 3.9 |
Total number shares (m) | 603.3 | 607.2 | 603.3 | 607.2 |
Earnings per share (pence) | 11.2 | 11.1 3.4 3.4 |
NAV | EPRA NAV measures | |||
| EPRA | EPRA | EPRA | ||
| IFRS | NTA | NRV | NDV | |
| Year ended 31 December 2023 | £m | £m | £m | £m |
| Net assets per Statement | ||||
of Financial Position | 734.2 | 734.2 | 734.2 | 734.2 |
| Adjustments: | ||||
Fair value of fixed rate debt | – | – | – | 10.5 |
Derivative fair value | – | (0.1) | (0.1) | – |
Purchaser’s costs 1 | – | – | 37.1 | – |
| Net assets used in per share | ||||
calculation | 734.2 | 734.1 | 771.2 | 744.7 |
| Number of shares in issue | ||||
Issued share capital (m) | 603.4 | 603.4 | 603.4 | 603.4 |
| Issued share capital plus employee | ||||
options (m) | 608.0 | 608.0 | 608.0 | 608.0 |
| Net Asset Value per share | ||||
| Basic Net Asset Value per share | ||||
(pence) | 121.7 | |||
| Diluted Net Asset Value per share | ||||
(pence) | 120.8 | 120.7 | 126.8 | 122.5 |
NAV | EPRA NAV measures | |||
| EPRA | EPRA | EPRA | ||
| IFRS | NTA | NRV | NDV | |
| £m | £m | £m | £m | |
| Net assets per Statement of Financial | ||||
Position | 700.8 | 700.8 | 700.8 | 700.8 |
| Adjustments: | ||||
Fair value of fixed rate debt | – | – | – | 15.3 |
| Purchaser’s costs | – | – | 38.5 | – |
| Net assets used in per share | ||||
calculation | 700.8 | 700.8 | 739.3 | 716.1 |
| Number of shares in issue | ||||
Issued share capital (m) | 603.4 | 603.4 | 603.4 | 603.4 |
| Issued share capital plus employee | ||||
options (m) | 607.2 | 607.2 | 607.2 | 607.2 |
| Net Asset Value per share | ||||
| Basic Net Asset Value per share | ||||
(pence) | 116.1 | |||
| Diluted Net Asset Value per share | ||||
(pence) | 115.4 | 115.4 | 121.8 | 117.9 |
| Group and Company | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
| Interim dividend of 0.625 pence per ordinary share in respect | ||
of the quarter ended 31 December 2021 | 3.8 | |
| Interim dividend of 0.625 pence per ordinary share in respect | ||
of the quarter ended 31 March 2022 | 3.8 | |
| Interim dividend of 0.625 pence per ordinary share in respect | ||
of the quarter ended 30 June 2022 | 3.8 | |
| Interim dividend of 0.625 pence per ordinary share in respect | ||
of the quarter ended 30 September 2022 | 3.8 | |
| Interim dividend of 0.875 pence per ordinary share in respect | ||
of the quarter ended 31 December 2022 | 5.3 | |
| Interim dividend of 0.8125 pence per ordinary share in respect | ||
of the quarter ended 31 March 2023 | 4.9 | |
| Interim dividend of 0.8125 pence per ordinary share in respect | ||
of the quarter ended 30 June 2023 | 4.9 | |
| Interim dividend of 0.9375 pence per ordinary share in respect | ||
of the quarter ended 30 September 2023 | 5.6 | |
20.7 | 15.2 |
| Group | |||||
| Investment | Investment | Total | Property | Total | |
| property | property | operational | under | investment | |
| freehold | long leasehold | assets | development | property | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
As at 1 January 2023 | 920.4 | 142.0 | 1,062.4 | 3.3 | 1,065.7 |
Capital expenditure | 29.7 | 2.8 | 32.5 | – | 32.5 |
| Sale of investment | |||||
property | (12.0) | (18.2) | (30.2) | – | (30.2) |
| Transfer to held for sale | |||||
asset | (22.4) | – | (22.4) | – | (22.4) |
| Change in fair value | |||||
during the year | 24.3 | 6.1 | 30.4 | (0.3) | 30.1 |
As at 31 December 2023 | 940.0 | 132.7 | 1,072.7 | 3.0 | 1,075.7 |
| Group | |||||
| Investment | |||||
| Investment | property | Total | Property | Total | |
| property | long | operational | under | investment | |
| freehold | leasehold | assets | development | property | |
| £m | £m | £m | £m | £m | |
As at 1 January 2022 | 835.5 | 131.7 | 967.2 | 28.7 | 995.9 |
Capital expenditure | 12.9 | 2.3 | 15.2 | 15.2 | 30.4 |
Property acquisitions | 19.3 | – | 19.3 | – | 19.3 |
Reclassification | (8.6) | 8.6 | – | – | – |
| Transfer of completed | |||||
developments | 52.9 | – | 52.9 | (52.9) | – |
| Sale of investment | |||||
property | (11.8) | – | (11.8) | – | (11.8) |
| Transfer to held for sale | |||||
asset | (13.7) | – | (13.7) | – | (13.7) |
| Change in fair value | |||||
during the year | 33.9 | (0.6) | 33.3 | 12.3 | 45.6 |
As at 31 December 2022 | 920.4 | 142.0 | 1,062.4 | 3.3 | 1,065.7 |
| Group | ||
| As at | As at | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Value per independent valuation report | 1,097.9 | 1,078.9 |
Add: Head lease | 0.2 | 0.5 |
Deduct: Assets classified as held for sale | (22.4) | (13.7) |
Fair value per Consolidated Statement of Financial Position | 1,075.7 | 1,065.7 |
| Quoted | ||||
| prices | Significant | Significant | ||
| inputs | observable | unobservable | ||
| markets | inputs | inputs | ||
| Total | (Level 1) | (Level 2) | (Level 3) | |
| Date of valuation 31 December 2023 | £m | £m | £m | £m |
| Assets measured at fair value: | ||||
Student property | 1,082.1 | – | – | 1,082.1 |
Commercial property | 15.8 | – | – | 15.8 |
As at 31 December 2023 | 1,097.9 | – | – | 1,097.9 |
| Quoted prices | Significant | Significant | ||
| in active | observable | unobservable | ||
| markets | inputs | inputs | ||
| Total | (Level 1) | (Level 2) | (Level 3) | |
| Date of valuation 31 December 2022 | £m | £m | £m | £m |
| Assets measured at fair value: | ||||
Student property | 1,046.5 | – | – | 1,046.5 |
Commercial property | 19.2 | – | – | 19.2 |
As at 31 December 2022 | 1,065.7 | – | – | 1,065.7 |
| +0.25% | |||||
| change | change | ||||
| in yield | in yield | ||||
| £m | £m | ||||
| (Decrease)/increase | |||||
in the fair value of investment property | (4.9) | (45.1) | 45.0 | 55.5 | (50.5) |
| 15% increase | -3% change | +3% change | -0.25% | +0.25% | |
| in cost of EWS | in rental | in rental | change | change | |
| Works | income | income | in yield | in yield | |
| As at 31 December 2022 | £m | £m | £m | £m | £m |
| (Decrease)/increase | |||||
in the fair value of investment property | (3.4) | (43.3) | 45.6 | 54.3 | (47.2) |
| 12. INTANGIBLE ASSETS | |
| Group and | |
| Company | |
| NAVision | |
| development | |
| Year ended 31 December 2023 | £m |
| Costs | |
As at 1 January 2023 | 3.0 |
Additions | 1.6 |
As at 31 December 2023 | 4.6 |
| Amortisation | |
As at 1 January 2023 | (1.1) |
Charge for the year | (0.4) |
As at 31 December 2023 | (1.5) |
| Net book value | |
As at 31 December 2023 | 3.1 |
| Group and | |
| Company | |
| NAVision | |
| development | |
| Year ended 31 December 2022 | £m |
| Costs | |
As at 1 January 2022 | 2.2 |
Additions | 0.8 |
As at 31 December 2022 | 3.0 |
| Amortisation | |
As at 1 January 2022 | (0.9) |
Charge for the year | (0.2) |
As at 31 December 2022 | (1.1) |
| Net book value | |
As at 31 December 2022 | 1.9 |
Group | Company | |||||
| Fixtures | Fixtures | |||||
| and | Computer | and | Computer | |||
| fittings | equipment | Total | fittings | equipment | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m | £m |
| Costs | ||||||
As at 1 January 2023 | 1.7 | 0.6 | 2.3 | 1.7 | 0.3 | 2.0 |
Additions | 0.1 | – | 0.1 | – | – | – |
As at 31 December 2023 | 1.8 | 0.6 | 2.4 | 1.7 | 0.3 | 2.0 |
| Depreciation | ||||||
As at 1 January 2023 | (0.8) | (0.4) | (1.2) | (0.8) | (0.2) | (1.0) |
Charge for the year | (0.3) | (0.1) | (0.4) | (0.2) | (0.1) | (0.3) |
As at 31 December 2023 | (1.1) | (0.5) | (1.6) | (1.0) | (0.3) | (1.3) |
| Net book value | ||||||
As at 31 December 2023 | 0.7 | 0.1 | 0.8 | 0.7 | – | 0.7 |
Group | Company | |||||
| Fixtures | Fixtures | |||||
| and | Computer | and | Computer | |||
| fittings | equipment | Total | fittings | equipment | Total | |
| £m | £m | £m | £m | £m | £m | |
| Costs | ||||||
As at 1 January 2022 | 0.9 | 0.4 | 1.3 | 0.9 | 0.2 | 1.1 |
Additions | 0.8 | 0.2 | 1.0 | 0.8 | 0.1 | 0.9 |
As at 31 December 2022 | 1.7 | 0.6 | 2.3 | 1.7 | 0.3 | 2.0 |
| Depreciation | ||||||
As at 1 January 2022 | (0.6) | (0.3) | (0.9) | (0.6) | (0.2) | (0.8) |
Charge for the year | (0.2) | (0.1) | (0.3) | (0.2) | – | (0.2) |
As at 31 December 2022 | (0.8) | (0.4) | (1.2) | (0.8) | (0.2) | (1.0) |
| Net book value | ||||||
As at 31 December 2022 | 0.9 | 0.2 | 1.1 | 0.9 | 0.1 | 1.0 |
Group | Company | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Trade receivables | 1.4 | 1.4 | – | – |
Other receivables | 1.6 | 2.2 | 0.3 | 0.1 |
Prepayments | 3.3 | 3.2 | 0.4 | 0.1 |
VAT recoverable | 0.2 | 0.2 | – | 0.1 |
6.5 | 7.0 | 0.7 | 0.3 | |
| Amounts due from Group | ||||
undertakings | – | – | 391.4 | 400.5 |
6.5 | 7.0 | 392.1 | 400.8 | |
| In the Company, amounts owed from Group undertakings are classified as due within one |
Group | Company | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Trade payables | 1.3 | 1.9 | 0.3 | 0.6 |
Other payables | 4.2 | 5.4 | 0.2 | 0.3 |
Accruals | 17.9 | 17.5 | 2.9 | 2.2 |
23.4 | 24.8 | 3.4 | 3.1 | |
| Amounts owed to Group | ||||
undertakings | – | – | 111.0 | 87.8 |
23.4 | 24.8 | 114.4 | 90.9 | |
| The Directors consider that the carrying value of trade and other payables approximates | ||||
| to their fair value. | ||||
| Amounts owed to Group undertakings are interest free and repayable on demand. | ||||
| At 31 December 2023, there was deferred rental income of £34.9 million (2022: £33.1 |
| Group | ||||||
| Bank | Bank | Bank | Bank | |||
| borrowings | borrowings | borrowings | borrowings | |||
| drawn | undrawn | Total | drawn | undrawn | Total | |
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | 391.2 | 20.0 | 411.2 | 375.0 | 67.5 | 442.5 |
| Bank borrowings | ||||||
repaid | (30.9) | 24.6 | (6.3) | (20.0) | (11.3) | (31.3) |
| Part cancellation | ||||||
| of revolving credit | ||||||
facility | – | (22.6) | (22.6) | – | – | – |
| Unsecured facility | ||||||
refinanced | – | 20.0 | 20.0 | – | – | – |
| Bank borrowings | ||||||
drawn in the year | – | – | – | 36.2 | (36.2) | – |
At 31 December | 360.3 | 42.0 | 402.3 | 391.2 | 20.0 | 411.2 |
| Group | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| Non-current | £m | £m |
Balance brought forward | 391.2 | 330.0 |
Total bank borrowings in the year | – | 36.2 |
Bank borrowings becoming non-current in the year | – | 45.0 |
Less: Bank borrowings becoming current in the year | (57.7) | – |
Less: Bank borrowings repaid during the year | (30.9) | (20.0) |
Bank borrowings drawn: due in more than one year | 302.6 | 391.2 |
Less: Unamortised costs | (2.4) | (4.7) |
Bank borrowings due in more than one year | 300.2 | 386.5 |
| Group | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| Current | £m | £m |
Balance brought forward | – | 45.0 |
Total bank borrowings in the year | – | – |
Less: Bank borrowings becoming non-current in the year | – | (45.0) |
Bank borrowings becoming current in the year | 57.7 | – |
Bank borrowings drawn: due in less than one year | 57.7 | – |
Less: Unamortised costs | (1.2) | – |
Bank borrowings due in less than one year | 56.5 | – |
| Maturity of Bank Borrowings |
| Group | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Repayable in less than one year | 57.7 | – |
Repayable between one and two years | 45.4 | 64.0 |
Repayable between two and five years | 206.1 | 70.0 |
Repayable in over five years | 51.1 | 257.2 |
Bank borrowings | 360.3 | 391.2 |
| Group | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Carrying value of fixed rate borrowings | 270.9 | 277.2 |
Fair value adjustment | (10.5) | (15.3) |
Fair value of fixed rate borrowings | 260.4 | 261.9 |
Group and Company | Group and Company | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2023 | 2023 | 2022 | 2022 | |
| Number | £m | Number | £m | |
Balance brought forward | 603,351,880 | 6.0 | 603,203,052 | 6.0 |
| Share options exercised | ||||
| (including dividend | ||||
equivalence) | 85,803 | – | 148,828 | – |
Balance carried forward | 603,437,683 | 6.0 | 603,351,880 | 6.0 |
| Group and Company | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Balance brought forward | 0.3 | 0.3 |
Balance carried forward | 0.3 | 0.3 |
| Group and Company | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Balance brought forward | 444.7 | 459.9 |
Reserves transfer | 0.1 | – |
Less interim dividends declared and paid per Note 10 | (20.7) | (15.2) |
Balance carried forward | 424.1 | 444.7 |
| Group | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
Less than one year | 20.1 | 56.2 |
Between one and two years | 1.2 | 1.5 |
Between two and three years | 1.1 | 1.4 |
Between three and four years | 0.9 | 1.3 |
Between four and five years | 0.7 | 1.1 |
More than five years | 5.9 | 6.0 |
Total | 29.9 | 67.5 |
| The above relates to assured shorthold tenancies (ASTs) and commercial leases in place |
31/12/2023 | 31/12/2022 | 31/12/2021 | 31/12/2020 | 31/12/2019 | 31/12/2018 | ||
| Outstanding | |||||||
| number brought | |||||||
forward | 3,756,874 | 3,446,320 | 2,314,539 | 1,250,045 | 1,051,708 | 1,47 | 7,817 |
Granted during the period | 1,886,191 | 2,430,279 | 1,725,577 | 1,064,494 | 604,134 | 439,022 | |
Vested and exercised during the period | (80,116) | (127,492) | (35,779) | – | (129,253) | (139,325) | |
Lapsed during the period | (696,850) | (1,992,233) | (558,017) | – | (276,544) | (725,806) | |
| Outstanding | |||||||
| number carried | |||||||
forward | 4,866,099 | 3,756,874 | 3,446,320 | 2,314,539 | 1,250,045 | 1,051,708 | |
| The fair value on date of grant for the nil-cost options under the LTIP Awards and Annual |
| LTIPs (market | LTIPs (Total | |||
| Deferred | based | Return | ||
| bonus shares | conditions) | conditions) | SAYE Award | |
(a) Share price at grant date of | £0.94 | £0.94 | £0.94 | £0.91 |
(b) Exercise price of | £nil | £nil | £nil | £0.79 |
(c) Vesting period | 3 years | 3 years | 3 years | 3 years |
(d) Expected volatility of | N/A | 27.5% | N/A | 30.2% |
(e) Risk-free rate of | N/A | 3.5% | N/A | 3.8% |
Credit ratings (Moody’s) | Long-term | Outlook |
AIB Group | A3 | Stable |
Canada Life | Aa3 | Stable |
Mass Mutual | Aa3 | Stable |
Scottish Widows | A2 | Stable |
Lloyds Bank Plc | Aa3 | Stable |
NatWest | Aa3 | Stable |
| Group | ||||||
| Less than 3 | 3 to 12 | 1 to 5 | Greater than | |||
| On demand | months | months | years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| At 31 December | ||||||
| 2023 | ||||||
| Bank borrowings | ||||||
and interest | – | 17.6 | 54.8 | 286.3 | 54.6 | 413.3 |
Trade and other payables | – | 23.4 | – | – | – | 23.4 |
– | 41.0 | 54.8 | 286.3 | 54.6 | 436.7 |
| Group | ||||||
| Less than 3 | 3 to 12 | 1 to 5 | Greater than | |||
| On demand | months | months | years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| At 31 December | ||||||
| 2022 | ||||||
| Bank borrowings | ||||||
and interest | – | 3.9 | 11.7 | 178.3 | 266.4 | 460.3 |
Trade and other payables | – | 24.8 | – | – | – | 24.8 |
– | 28.7 | 11.7 | 178.3 | 266.4 | 485.1 |
| Company | ||||||
| Less than 3 | 3 to 12 | 1 to 5 | Greater than | |||
| On demand | months | months | years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| At 31 December | ||||||
| 2023 | ||||||
| Bank borrowings | ||||||
and interest | – | – | – | – | – | – |
Trade and other payables | – | 3.4 | – | – | – | 3.4 |
– | 3.4 | – | – | – | 3.4 |
| Company | ||||||
| Less than 3 | 3 to 12 | 1 to 5 | Greater than | |||
| On demand | months | months | years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| At 31 December | ||||||
| 2022 | ||||||
| Bank borrowings | ||||||
and interest | – | – | – | – | – | – |
Trade and other payables | – | 3.1 | – | – | – | 3.1 |
– | 3.1 | – | – | – | 3.1 |
| Company | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| £m | £m | |
As at 1 January | 222.6 | 187.6 |
Additions in the year | – | 41.4 |
Disposals | – | (6.4) |
Balance at 31 December | 222.6 | 222.6 |
Company | Status | Ownership | Principal activity |
Brunswick Contracting Limited | Active** | 100% | Property Contracting |
Empiric (Alwyn Court) Limited | Active** | 100% | Property Investment |
Empiric (Baptists Chapel) Limited | Active** | 100% | Property Investment |
Empiric (Bath Canalside) Limited | Active** | 100% | Property Investment |
Empiric (Bath James House) Limited | Active** | 100% | Property Investment |
Empiric (Bath JSW) Limited | Active** | 100% | Property Investment |
Empiric (Bath Oolite Road) Limited | Active** | 100% | Property Investment |
Empiric (Bath Piccadilly Place) Limited | Active** | 100% | Property Investment |
Empiric (Birmingham Emporium) Limited Active** | 100% | Property Investment | |
Empiric (Birmingham) Limited | Active** | 100% | Property Investment |
Empiric (Bristol St Mary’s) Leasing Limited | Active** | 100% | Property Leasing |
Empiric (Bristol St Mary’s) Limited | Active** | 100% | Property Investment |
Empiric (Bristol) Leasing Limited | Dormant* | 100% | Property Leasing |
Company | Status | Ownership | Principal activity |
Empiric (Bristol) Limited | Active** | 100% | Property Investment |
Empiric (Buccleuch Street) Limited | Active** | 100% | Property Investment |
| Empiric (Canterbury Franciscans) | |||
Limited | Active** | 100% | Property Investment |
| Empiric (Canterbury Pavilion Court) | |||
Limited | Active** | 100% | Property Investment |
| Empiric (Cardiff Wndsr House) Leasing | |||
Limited | Dormant | 100% | Property Leasing |
Empiric (Cardiff Wndsr House) Limited | Active** | 100% | Property Investment |
Empiric (Centro Court) Limited | Active | 100% | Property Investment |
Empiric (Claremont Newcastle) Limited | Active** | 100% | Property Investment |
Empiric (College Green) Limited | Active** | 100% | Property Investment |
| Development | |||
Empiric (Developments) Limited | Active | 100% | Management |
Empiric (Durham St Margarets) Limited | Active** | 100% | Property Investment |
Empiric (Edge Apartments) Limited | Active** | 100% | Property Investment |
Empiric (Edinburgh KSR) Leasing Limited Active** | 100% | Property Leasing | |
Empiric (Edinburgh KSR) Limited | Active** | 100% | Property Investment |
| Empiric (Edinburgh South Bridge) | |||
Limited | Active** | 100% | Property Investment |
| Empiric (Exeter Bishop Blackall School) | |||
Limited | Active | 100% | Property Investment |
| Empiric (Exeter Bonhay Road) Leasing | |||
Limited* | Dormant* | 100% | Property Leasing |
Empiric (Exeter Bonhay Road) Limited | Active** | 100% | Property Investment |
Empiric (Exeter City Service) Limited | Dormant | 100% | Property Investment |
Empiric (Exeter DCL) Limited | Active** | 100% | Property Investment |
Empiric (Exeter Isca Lofts) Limited | Active** | 100% | Property Investment |
Empiric (Exeter LL) Limited | Active** | 100% | Property Investment |
| Empiric (Falmouth Maritime Studios) | |||
Limited | Active** | 100% | Property Investment |
Company | Status | Ownership | Principal activity | ||||
| Empiric (Leicester 134 New Walk) | |||||||
Limited | Active** | 100% | Property Investment | ||||
| Empiric (Leicester 136-138 New Walk) | |||||||
Limited | Active** | 100% | Property Investment | ||||
| Empiric (Leicester 140-142 New Walk) | |||||||
Limited | Active | 100% | Property Investment | ||||
| Empiric (Leicester 160 Upper New Walk) | |||||||
Limited | Active | 100% | Property Investment | ||||
Empiric (Leicester Bede Park) Limited | Active | 100% | Property Investment | ||||
| Empiric (Leicester De Montfort Square) | |||||||
Limited | Active** | 100% | Property Investment | ||||
| Empiric (Leicester Hosiery Factory) | |||||||
Limited | Active | 100% | Property Investment | ||||
| Empiric (Leicester Peacock Lane) | |||||||
Limited | Active** | 100% | Property Investment | ||||
| Empiric (Leicester Shoe & Boot Factory) | |||||||
Limited | Active | 100% | Property Investment | ||||
| Empiric (Huddersfield Oldgate House) | |||||||
Leasing Limited | Dormant* | 100% | Property Leasing | ||||
| Empiric (Huddersfield Oldgate House) | |||||||
Limited | Active** | 100% | Property Investment | ||||
| Empiric (Huddersfield Snow Island) | |||||||
Leasing Limited | Active | 100% | Property Leasing | ||||
| Empiric (Lancaster Penny Street 1) | |||||||
Limited | Active** | 100% | Property Investment | ||||
| Empiric (Lancaster Penny Street 2) | |||||||
Limited | Active** | 100% | Property Investment | ||||
| Empiric (Lancaster Penny Street 3) | |||||||
Limited | Active** | 100% | Property Investment | ||||
Empiric (Leeds Algernon) Limited | Active** | 100% | Property Investment | ||||
Empiric (Leeds Mary Morris) Limited | Dormant* | 100% | Property Investment | ||||
Empiric (Leeds Pennine House) Limited | Active** | 100% | Property Investment | ||||
Empiric (Leeds St Marks) Limited | Active** | 100% | Property Investment |
Company | Status | Ownership | Principal activity | ||||
Empiric (Southampton) Limited | Active** | 100% | Property Investment | ||||
| Empiric (St Andrews Ayton House) | |||||||
Leasing Limited | Active** | 100% | Property Leasing | ||||
| Empiric (St Andrews Ayton House) | |||||||
Limited | Active | 100% | Property Investment | ||||
Empiric (St Peter Street) Limited | Active** | 100% | Property Investment | ||||
| Immediate Holding | |||||||
Empiric Investments (Eight) Limited | Dormant | 100% | Company | ||||
Empiric (Stirling Forthside) Limited | Dormant* | 100% | Property Investment | ||||
Empiric (Stoke Caledonia Mill) Limited | Active** | 100% | Property Investment | ||||
Empiric (Summit House) Limited | Active | 100% | Property Investment | ||||
Empiric (Talbot Studios) Limited | Active** | 100% | Property Investment | ||||
Empiric (Trippet Lane) Limited | Active** | 100% | Property Investment | ||||
| Empiric (Twickenham Grosvenor Hall) | |||||||
Limited | Active** | 100% | Property Investment | ||||
Empiric (York Foss Studios 1) Limited | Active** | 100% | Property Investment | ||||
| Empiric (Portsmouth Europa House) | |||||||
Limited | Active | 100% | Property Investment | ||||
| Empiric (Portsmouth Kingsway House) | |||||||
Limited | Active | 100% | Property Investment | ||||
Empiric (Portsmouth Registry) Limited | Active | 100% | Property Investment | ||||
| Empiric (Provincial House) Leasing | |||||||
Limited | Active** | 100% | Property Leasing | ||||
Empiric (Provincial House) Limited | Active** | 100% | Property Investment | ||||
| Empiric (Reading Saxon Court) Leasing | |||||||
Limited | Active** | 100% | Property Leasing | ||||
Empiric (Reading Saxon Court) Limited | Active** | 100% | Property Investment | ||||
Empiric (Snow Island) Limited | Active** | 100% | Property Investment | ||||
| Empiric (Southampton Emily Davies) | |||||||
Limited | Active | 100% | Property Investment | ||||
Empiric (Southampton) Leasing Limited | Active** | 100% | Property Leasing |
Company | Status | Ownership | Principal activity |
| Immediate Holding | |||
Empiric Investments (One) Limited | Dormant | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Two) Limited | Active | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Three) Limited | Active** | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Four) Limited | Active | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Five) Limited | Active | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Six) Limited | Active** | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Seven) Limited | Active** | 100% | Company |
| Property | |||
Hello Student Management Limited | Active | 100% | Management |
| Empiric Student Property Trustees | |||
Limited | Dormant | 100% | Trustee |
| Group | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| Gross Margin | £m | £m |
Revenue | 80.5 | 73.0 |
Property Expenses | (25.2) | (24.0) |
Gross profit | 55.3 | 49.0 |
Gross Margin calculated as Gross profit/Revenue | 68.7% | 67.1% |
| Group | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| Total accounting return | £m | £m |
EPRA NTA per share at start of year | 115.4 | 106.7 |
EPRA NTA per share at end of year | 120.7 | 115.4 |
EPRA NTA growth per share in period | 5.3 | 8.7 |
Dividend per share paid in year | 3.4 | 2.5 |
Dividends plus growth in EPRA NTA | 8.7 | 11.2 |
| Total accounting return calculated as Dividends plus EPRA | ||
NTA Growth in year per share/ NTA at start of year | 7.6% | 10.5% |
| Group | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| Property Loan to value (“LTV”) | £m | £m |
Bank borrowings drawn | 360.3 | 391.2 |
Less cash held at the year end | (40.5) | (55.8) |
Net borrowings | 319.8 | 335.4 |
Property valuation | 1,097.9 | 1,078.9 |
Property LTV calculated as net borrowings / property valuation | 29.1% | 31.1% |