| Group year to | Group year to | Company year | Company year | ||
| 30/09/24 | 30/09/23 | to 30/09/24 | to 30/09/23 | ||
| Note | €’000 | €’000 | €’000 | €’000 | |
Rental and service charge income | 3 | – | – | ||
Property operating expenses | 4 | ( | ( | – | – |
Net rental and related income | – | – | |||
Net loss from fair value adjustment on investment property | 13 | ( | ( | – | – |
Development revenue | 14 | – | – | ||
Development expense | 14 | ( | – | – | |
Realised gain/(loss) on foreign exchange | ( | 4 | (12) | ||
Net change in fair value of financial instruments at fair value through profit or loss | ( | ( | – | – | |
Management fee income | 5 | 1,410 | 1,503 | ||
Provision on loan receivable from joint venture | 6 | – | – | ||
Provision of investment made in subsidiaries | 15 | (50) | – | ||
Dividends received | 8,16 | 2,322 | 509 | ||
| Expenses | |||||
Investment management fee | 5 | ( | ( | (1,899) | (1,981) |
Valuer’s and other professional fees | ( | ( | (217) | (347) | |
Administrator’s and accounting fees | ( | ( | (120) | (120) | |
Auditor’s remuneration and assurance fees | 7 | ( | ( | (306) | (324) |
Directors’ fees | 9 | ( | ( | (239) | (232) |
Other expenses | 9 | ( | ( | (418) | (313) |
Total expenses | ( | ( | (3,199) | (3,317) | |
Operating profit/(loss) | ( | 487 | (1,317) | ||
Finance income | 2,407 | 2,086 | |||
Finance costs | ( | ( | – | – | |
Net finance (costs)/income | ( | ( | 2,407 | 2,086 | |
Share of loss from joint venture | 16 | – | – | ||
Profit/(Loss) before taxation | ( | 2,894 | 769 | ||
Taxation | 10 | ( | – | – | |
Profit/(Loss) for the year | ( | 2,894 | 769 | ||
| Other comprehensive income/(loss): | |||||
Other comprehensive income/(loss) items that may be reclassified to profit or loss | – | – | |||
Total other comprehensive profit/(loss) | – | – | |||
Total comprehensive income/(loss) for the year | ( | 2,894 | 769 | ||
Basic and diluted earnings per share attributable to owners of the parent | 11 | ( | – | – |
| Group | Group | Company | Company | |||
| 30/09/24 | 30/09/23 | 30/09/24 | 30/09/23 | |||
| Note | €’000 | €’000 | €’000 | €’000 | ||
| Assets | ||||||
| Non-current assets | ||||||
Investment property | 13 | – | – | |||
Investment in subsidiaries | 15 | 69,921 | 69,921 | |||
Investment in joint venture | 16 | – | – | |||
Receivables from subsidiaries | 1 | 55,507 | 65,174 | |||
Loans to joint ventures | 6,16 | – | – | |||
Non-current assets | 125,428 | 135,095 | ||||
| Current assets | ||||||
Trade and other receivables | 17 | 909 | 1,285 | |||
Interest rate derivative contracts | – | – | ||||
Cash and cash equivalents | 18,165 | 13,548 | ||||
Current assets | 19,074 | 14,833 | ||||
Total assets | 144,502 | 149,928 | ||||
| Equity | ||||||
Share capital | 18 | 17, | 96 6 | 17,966 | ||
Share premium | 18 | 43,005 | 43,005 | |||
Retained earnings/(accumulated losses) | ( | 83,002 | (28,818) | |||
Other reserves | – | 116,843 | ||||
Total equity | 143,973 | 148,996 | ||||
| Liabilities | ||||||
| Non-current liabilities | ||||||
Interest-bearing loans and borrowings | 19 | – | – | |||
Deferred tax liability | 10 | – | – | |||
Non-current liabilities | – | – | ||||
| Current liabilities | ||||||
Interest-bearing loans and borrowings | 19 | – | – | |||
Trade and other payables | 20 | 529 | 932 | |||
Current tax liabilities | 10 | – | – | |||
Current liabilities | 529 | 932 | ||||
Total liabilities | 529 | 932 | ||||
Total equity and liabilities | 144,502 | 149,928 | ||||
Net asset value per ordinary share | 21 | 107.7 | 111.4 |
| (Accumulated | ||||||
| losses)/ | ||||||
| Share | Retained | Other | ||||
| Share capital | premium | earnings | reserves | Total equity | ||
Group | Note | €’000 | €’000 | €’000 | €’000 | €’000 |
Balance as at 1 October 2022 | ||||||
Loss for the year | ( | ( | ||||
Other comprehensive income/(loss) for the year | ||||||
Dividends paid | 12 | ( | ( | |||
Balance as at 30 September 2023 | ( | |||||
Transfers | ( | |||||
Profit for the year | ||||||
Other comprehensive income/(loss) for the year | ||||||
Dividends paid | 12 | ( | ( | |||
Balance as at 30 September 2024 |
| (Accumulated | ||||||
| losses)/ | ||||||
| Share | Retained | Other | ||||
| Share capital | premium | earnings 1 | reserves 1 | Total equity | ||
Company | Note | €’000 | €’000 | €’000 | €’000 | €’000 |
Balance as at 1 October 2022 | 17,966 | 43,005 | (22,165) | 116,843 | 155,649 | |
Profit for the year | – | – | 769 | – | 769 | |
Other comprehensive income/(loss) for the year | – | – | – | – | – | |
Dividends paid | 12 | – | – | ( 7,422) | – | (7,422) |
Balance as at 30 September 2023 | 17,966 | 43,005 | (28,818) | 116,843 | 148,996 | |
Transfers | – | – | 116,843 | (116,843) | – | |
Profit for the year | – | – | 2,894 | – | 2,894 | |
Other comprehensive income/(loss) for the year | – | – | – | – | – | |
Dividends paid | 12 | – | – | (7,9 17) | – | (7,917) |
Balance as at 30 September 2024 | 17,966 | 43,005 | 83,002 | – | 143,973 |
| Group | Group | Company | Company | ||
| 30/09/24 | 30/09/23 | 30/09/24 | 30/09/23 | ||
| Note | €’000 | €’000 | €’000 | €’000 | |
| Operating activities | |||||
Profit/(Loss) before tax for the year | ( | 2,894 | 769 | ||
| Adjustments for: | |||||
| Net loss/(gain) from fair value adjustment on investment | |||||
property | 13 | – | – | ||
Realised foreign exchange (gain)/loss | ( | (4) | 12 | ||
Provision of loan made to Seville joint venture | 6 | – | – | ||
Provision of investment made in subsidiaries | 15 | 50 | – | ||
Finance income | ( | ( | (2,407) | (2,087) | |
Finance costs | – | – | |||
Net change in fair value of financial instruments through profit or loss | – | – | |||
Dividend income classified as investing cash flows | (2,322) | (509) | |||
| Operating cash generated from/(used in) before changes | |||||
in working capital | (1,789) | (1,815) | |||
(Increase)/decrease in trade and other receivables | ( | 276 | 370 | ||
(Decrease)/increase in trade and other payables | ( | ( | (497) | (450) | |
Cash generated from/(used in) operations | (2,010) | (1,895) | |||
Finance costs paid | ( | ( | – | – | |
Finance income received | 4,598 | 397 | |||
Tax (paid)/received | ( | ( | – | – | |
Net cash generated from/(used in) operating activities | 2,588 | (1,498) | |||
| Investing activities | |||||
Acquisition of investment property | 13 | ( | – | – | |
Additions to investment property | 13 | ( | ( | – | – |
Loans to subsidiary companies | (2,200) | (1,459) | |||
Loan repayment from subsidiary company | 9,820 | 19,000 | |||
Investment in subsidiary | 16 | – | (5,400) | ||
Dividends received | 2,322 | 300 | |||
Net cash generated (used in)/from investing activities | ( | ( | 9,942 | 12,441 | |
| Financing activities | |||||
Proceeds from borrowings | 19,20 | – | – | ||
Repayment of borrowings | 19,20 | ( | ( | – | – |
Interest rate derivative contracts purchased | ( | – | – | ||
Refinancing costs paid | ( | – | – | ||
Dividends paid | 12 | ( | ( | ( 7,917 ) | ( 7,422) |
Net cash used in financing activities | ( | ( | (7,917) | (7,422) | |
| Net (decrease)/increase in cash and cash equivalents | |||||
for the year | ( | ( | 4,613 | 3,521 | |
Opening cash and cash equivalents | 13,548 | 10,039 | |||
Effects of exchange rate change on cash | ( | 4 | (12) | ||
Closing cash and cash equivalents | 18,165 | 13,548 |
| Group | Group | Company | Company | |
| 30/09/2024 | 30/09/2023 | 30/09/2024 | 30/09/2023 | |
| €’000 | €’000 | €’000 | €’000 | |
Rental income | 16,385 | 15,555 | – | – |
Service charge income | 4,262 | 4,111 | – | – |
20,647 | 19,666 | – | – |
| Group | Group | Company | Company | |
| 30/09/2024 | 30/09/2023 | 30/09/2024 | 30/09/2023 | |
| €’000 | €’000 | €’000 | €’000 | |
Repairs and maintenance | 2,750 | 2,932 | – | – |
Service charge, insurance and utilities on vacant units | 670 | 456 | – | – |
Real estate taxes | 1,474 | 1,410 | – | – |
Property management fees | 375 | 376 | – | – |
Other | 333 | 224 | – | – |
5,602 | 5,398 | – | – |
| Fees recharged in the year to | Fees outstanding as at | |||
| 30 September | 30 September | |||
| €’000 | €’000 | |||
Subsidiary | 2024 | 2023 | 2024 | 2023 |
SCI SEREIT Rumilly | 48 | 53 | 12 | 24 |
SAS Clarity Developpement | 375 | 386 | 189 | 187 |
SEREIT Berlin DIY Sàrl | 134 | 153 | 34 | 74 |
SEREIT Hamburg Sàrl | 109 | 120 | 55 | 57 |
SEREIT Stuttgart Sàrl | 89 | 104 | 22 | 48 |
SEREIT Frankfurt Sàrl | 56 | 58 | 14 | 27 |
SCI SEREIT Directoire | 182 | 194 | 46 | 141 |
SEREIT Apeldoorn Sàrl | 70 | 79 | 17 | 38 |
SEREIT UV Sàrl | 121 | 125 | 31 | 62 |
SEREIT Alkmaar Sàrl | 54 | 42 | 13 | 28 |
SCI SEREIT Pleudihen | 91 | 100 | 46 | 72 |
SCI SEREIT Nantes | 29 | 31 | 15 | 15 |
SCI LC Invest | 34 | 38 | 17 | 18 |
SEREIT Holdings S.a.r.l | 18 | 20 | 5 | 10 |
Total | 1,410 | 1,503 | 516 | 801 |
-10% | 0% | +10% | |
Valuation of Metromar, Seville property | 21,600,000 | 24,000,000 | 26,400,000 |
Potential future impairment reversal | – | – | 800,000 |
| Group | Group | Company | Company | |
| 30/09/2024 | 30/09/2023 | 30/09/2024 | 30/09/2023 | |
| €’000 | €’000 | €’000 | €’000 | |
Directors’ and officers’ insurance premium | 14 | 14 | 14 | 14 |
Bank charges | 71 | 114 | 9 | 27 |
Regulatory costs | 73 | 89 | 51 | 66 |
Marketing | 83 | 57 | 83 | 60 |
Other expenses | 299 | 168 | 261 | 147 |
540 | 442 | 418 | 314 |
| 30/09/2024 | 30/09/2023 | |
| €’000 | €’000 | |
Current tax charge | 1,017 | 739 |
Current tax adjustment in respect of prior periods | (182) | (480) |
Deferred tax (credit)/charge | (62) | (899) |
Tax expense/(credit) in year | 773 | (640) |
| Reconciliation of effective tax rate | ||
Profit/(Loss) before taxation | 1,348 | (10,022) |
| Effect of: | ||
Tax charge at weighted average corporation tax rate of 23.40% (2023: 22.65%) | 468 | (2,210) |
Tax exempt income or non-deductible losses | 185 | 840 |
Tax adjustment on net revaluation loss | 543 | 625 |
Tax adjustment of share of joint venture loss | – | 691 |
Minimum Luxembourg tax charges | 84 | 88 |
Tax effect of property depreciation | (468) | (418) |
Tax adjustment in respect of prior periods | (182) | (480) |
Other permanent differences | 143 | 224 |
Total tax expense/(credit) in the year | 773 | (640) |
30/09/2024 | 30/09/2023 | |
Total comprehensive income/(loss) for the year | €575,000 | €(9,382,000) |
Weighted average number of ordinary shares in issue | 133,734,686 | 133,734,686 |
Basic IFRS earnings per share (cents per share) | 0.4 | ( 7.0) |
| Ordinary | Rate | 30/09/2024 | |
| In respect of | shares | (cents) | €’000 |
Interim dividend paid on 17 November 2023 | 133,734,686 | 1.48 | 1,980 |
Interim dividend paid on 25 January 2024 | 133,734,686 | 1.48 | 1,979 |
Interim dividend paid on 10 May 2024 | 133,734,686 | 1.48 | 1,979 |
Interim dividend paid on 12 August 2024 | 133,734,686 | 1.48 | 1,979 |
Total interim dividends paid | 133,734,686 | 7,917 |
| Ordinary | Rate | 30/09/2023 | |
| In respect of | shares | (cents) | €’000 |
Interim dividend paid on 13 January 2023 | 133,734,686 | 1.85 | 2,474 |
Interim dividend paid on 5 May 2023 | 133,734,686 | 1.85 | 2,474 |
Interim dividend paid on 11 August 2023 | 133,734,686 | 1.85 | 2,474 |
Total interim dividends paid | 133,734,686 | 7,422 |
Group | €’000 |
Fair value as at 1 October 2022 | 217,456 |
Acquisitions | 11,150 |
Acquisition costs | 1,218 |
Additions | 3,000 |
Net loss from fair value adjustment on investment property | (19,726) |
Fair value as at 30 September 2023 | 213,098 |
Acquisitions | – |
Acquisition costs | – |
Additions | 1,164 |
Net loss from fair value adjustment on investment property | ( 7,740) |
Fair value as at 30 September 2024 | 206,522 |
| 2024 | 2023 | |
| Sector | €’000 | €’000 |
Industrial | 77,921 | 78,537 |
Retail (including retail warehousing) | 39,328 | 39,650 |
Offices | 89,273 | 94,911 |
Total | 206,522 | 213,098 |
| Retail | |||||
| (incl. retail | |||||
2024 | Industrial | warehouse) | Office | Total | |
Fair value (€’000) | 7 7,950 | 39,500 | 90,600 | 208,050 | |
Area (’000 sqm) | 95.030 | 21.326 | 54.580 | 170.936 | |
| Net passing rent € per | Range | 33.23–118.05 | 56.85–108.12 | 120.65–163.59 | 33.23–163.59 |
| sqm per annum | Weighted average 1 | 64.98 | 92.80 | 138.14 | 102.12 |
| Gross ERV € per sqm | Range | 44.00–115.36 | 101.58–163.33 | 79.93–233.70 | 44.00–233.70 |
| per annum | Weighted average 1 | 64.78 | 120.03 | 185.21 | 127.71 |
| Range | 5.43–9.61 | 1.99–5.94 | 4.39–19.94 | 1.99–19.94 | |
Net initial yield 2 (%) | Weighted average 1 | 6.62 | 6.15 | 7.02 | 6.44 |
| Range | 5.50–6.98 | 5.13–5.55 | 4.20–14.89 | 4.20–14.89 | |
| Equivalent yield (%) | Weighted average 1 | 6.17 | 5.42 | 7.59 | 6.65 |
| Retail | |||||
| (incl. retail | |||||
2023 | Industrial | warehouse) | Office | Total | |
Fair value (€’000) | 78,575 | 39,650 | 95,900 | 214,125 | |
Area (’000 sqm) | 95.071 | 21.325 | 54.579 | 170.975 | |
| Net passing rent € per | Range | 33.16–125.09 | 108.12–154.66 | 118.63–158.07 | 33.16–158.07 |
| sqm per annum | Weighted average 1 | 63.79 | 121.09 | 138.22 | 107.7 3 |
| Gross ERV € per sqm per | Range | 42.00–110.30 | 101.58–162.27 | 79.93–234.01 | 42.00–234.01 |
| annum | Weighted average 1 | 63.20 | 118.50 | 181.29 | 126.33 |
| Range | 5.42–9.54 | 5.76–5.79 | 4.02–17.09 | 4.02–17.09 | |
Net initial yield 2 (%) | Weighted average 1 | 6.35 | 5.77 | 6.60 | 6.35 |
| Range | 5.57–9.76 | 5.36–5.40 | 3.87–13.38 | 3.87–13.38 | |
| Equivalent yield (%) | Weighted average 1 | 5.94 | 5.39 | 7.17 | 6.39 |
| Impact on fair value measurement | Impact on fair value measurement | |
| Unobservable input | of significant increase in input | of significant decrease in input |
Passing rent | Increase | Decrease |
Gross ERV | Increase | Decrease |
Net initial yield | Decrease | Increase |
Equivalent yield | Decrease | Increase |
| Estimated movement in fair value of investment properties | Industrial | Retail | Office | Total |
| at 30 September 2024 | €’000 | €’000 | €’000 | €’000 |
Increase in ERV by 10% | 1,500 | 3,350 | 6,350 | 11,200 |
Decrease in ERV by 10% | (1,500) | (3,350) | (6,300) | (11,150) |
Increase in net initial yield by 0.5% | (2,300) | (3,400) | (6,750) | (12,450) |
Decrease in net initial yield by 0.5% | 2,600 | 4,150 | 8,200 | 14,950 |
| Estimated movement in fair value of investment properties | Industrial | Retail | Office | Total | |
| at 30 September 2023 | €’000 | €’000 | €’000 | €’000 | |
Increase in ERV by 10% | 4,900 | 2,600 | 7,100 | 14,600 | |
Decrease in ERV by 10% | (4,900) | (2,600) | ( 7,1 0 0) | (14,600) | |
Increase in net initial yield by 0.5% | (6,200) | (3,400) | (9,000) | (18,600) | |
Decrease in net initial yield by 0.5% | 7, | 40 0 | 4,100 | 9,800 | 21,300 |
2024 | -10% | 0% | +10% |
Variable development revenue expected from the purchaser (€m) | 0.7 | 0.8 | 0.8 |
2023 | -10% | 0% | +10% |
Variable development revenue expected from the purchaser (€m) | 1.9 | 2.2 | 2.2 |
| Company | Company | |
| 2024 | 2023 | |
| Company | €’000 | €’000 |
Balance as at 1 October | 69,921 | 61,386 |
Additions | 50 | 8,535 |
Provision of investment made in subsidiaries | (50) | – |
Balance as at 30 September | 69,921 | 69,921 |
Undertaking | Country of incorporation | Group ownership | Registered office address | |
SEREIT (Jersey) Limited | Jersey | 100% | 22 Grenville Street, Jersey, JE4 8PX | |
SEREIT Finance Sàrl | Luxembourg | 100% | 404, Route d’Esch, Luxembourg, 1471 1 | |
SEREIT Holdings Sàrl | Luxembourg | 100% | 404, Route d’Esch, Luxembourg, 1471 1 | |
OPPCI SEREIT France | France | 100% | 153 | Rue Saint Honoré, 75001 Paris |
SCI SEREIT Rumilly | France | 100% | 8–10 Rue Lamennais, 75008 Paris | |
SEREIT Berlin DIY Sàrl | Luxembourg | 100% | 404, Route d’Esch, Luxembourg, 1471 1 | |
SEREIT Hamburg Sàrl | Luxembourg | 100% | 404, Route d’Esch, Luxembourg, 1471 1 | |
SEREIT Stuttgart Sàrl | Luxembourg | 100% | 404, Route d’Esch, Luxembourg, 1471 1 | |
SEREIT Frankfurt Sàrl | Luxembourg | 100% | 404, Route d’Esch, Luxembourg, 1471 1 | |
SCI SEREIT Directoire | France | 100% | 8–10 Rue Lamennais, 75008 Paris | |
SEREIT Apeldoorn Sàrl | Luxembourg | 100% | 404, Route d’Esch, Luxembourg, 1471 1 | |
SEREIT UV Sàrl | Luxembourg | 100% | 404, Route d’Esch, Luxembourg, 1471 1 | |
SEREIT Alkmaar Sàrl | Luxembourg | 100% | 404, Route d’Esch, Luxembourg, 1471 1 | |
SEREIT Holdings France SAS | France | 100% | 8–10 Rue Lamennais, 75008 Paris | |
SCI SEREIT Pleudihen | France | 100% | 8–10 Rue Lamennais, 75008 Paris | |
SAS Clarity Developpment | France | 100% | 8–10 Rue Lamennais, 75008 Paris | |
SEREIT France Invest SAS | France | 100% | 8–10 Rue Lamennais, 75008 Paris | |
SCI SEREIT Nantes | France | 100% | 8–10 Rue Lamennais, 75008 Paris | |
SCI LC Invest | France | 100% | 8–10 Rue Lamennais, 75008 Paris | |
| 2024 | 2023 | |
| Group | €’000 | €’000 |
Balance as at 1 October | – | – |
Investment in joint venture | – | – |
Share of loss for the year | – | – |
Balance as at 30 September | – | – |
| 2024 | 2023 | |
| Summarised joint venture financial information: | €’000 | €’000 |
Total assets | 26,548 | 28,078 |
Total liabilities | (51,259) | (50,055) |
Net liabilities | (24,711) | (21,977) |
Net asset value attributable to the Group | – | – |
Revenues for the year | 2,756 | 2,329 |
Total comprehensive loss | (2,734) | (2,832) |
Total comprehensive loss attributable to the Group | – | – |
| Group | Group | Company | Company | |
| 2024 | 2023 | 2024 | 2023 | |
| €’000 | €’000 | €’000 | €’000 | |
Rent and service charges receivable | 5,091 | 4,467 | – | – |
Amounts due from subsidiary undertakings | – | – | 836 | 1,221 |
VAT receivable | 322 | 297 | 11 | 4 |
Rental and security deposits | 1,401 | 1,067 | – | – |
Proceeds receivable from development 1 | 1,338 | 1,898 | – | – |
Other debtors and prepayments | 1,874 | 1,168 | 62 | 60 |
10,026 | 8,897 | 909 | 1,285 |
| Group | Group | Company | Company | ||
| 30/09/2024 | 30/09/2023 | 30/09/2024 | 30/09/2023 | ||
| €’000 | €’000 | €’000 | €’000 | ||
Ordinary share capital | 17,96 | 6 | 17,966 | 17,966 | 17,966 |
Share premium | 43,005 | 43,005 | 43,005 | 43,005 |
| Group | Group | Company | Company | |
| 2024 | 2023 | 2024 | 2023 | |
| €’000 | €’000 | €’000 | €’000 | |
As at 1 October | 73,623 | 68,744 | – | – |
Drawdown of new loans | – | 31,760 | – | – |
Repayment of loans | (3,000) | (26,950) | – | – |
Capitalisation of finance costs | (322) | (84) | – | – |
Amortisation of finance costs | 170 | 153 | – | – |
As at 30 September | 70,471 | 73,623 | – | – |
| Group | Group | Company | Company | |
| 30/09/2024 | 30/09/2023 | 30/09/2024 | 30/09/2023 | |
| €’000 | €’000 | €’000 | €’000 | |
Rent received in advance | 1,001 | 880 | – | – |
Rental deposits | 1,411 | 1,393 | – | – |
Interest payable | 486 | 206 | – | – |
Retention payable | – | 85 | – | – |
Amounts due to subsidiary undertakings | – | – | 58 | – |
Accruals | 1,699 | 2,194 | 424 | 893 |
Trade payables | 358 | 98 | 47 | 39 |
4,955 | 4,856 | 529 | 932 |
| Group | Group | Company | Company | |
| 30/09/2024 | 30/09/2023 | 30/09/2024 | 30/09/2023 | |
| Net assets | €’000 | €’000 | €’000 | €’000 |
Euros | 163,912 | 171,346 | 143,788 | 148,903 |
Sterling | 28 | 13 | 28 | 13 |
Rand | 157 | 80 | 157 | 80 |
164,097 | 171,439 | 143,973 | 148,996 |
| Company | |||
| Group balance | balance at | ||
| Ratings as at | at 30/09/2024 | 30/09/2024 | |
| Bank | 30/09/2024 | €’000 | €’000 |
HSBC Bank plc | AA- | 5,907 | 5,707 |
ING Bank N.V. | AA- | 2,876 | – |
BNP Paribas | A+ | 883 | – |
BRED Banque Populaire | A | 278 | – |
Santander | A- | 529 | 496 |
Societe Generale SA | A- | 4,594 | 1,935 |
Commerzbank AG | A | 1,466 | – |
FirstRand Bank Limited | BB- | 157 | 157 |
Royal Bank of Scotland International | A | 9,870 | 9,870 |
ABN AMRO Bank | A | 802 | – |
27,362 | 18,165 |
| Company | ||||
| Group balance | balance at | |||
| Ratings as at | at 30/09/2023 | 30/09/2023 | ||
| Bank | 30/09/2023 | €’000 | €’000 | |
HSBC Bank plc | A- | 7,222 | 1,450 | |
ING Bank N.V. | A- | 5,123 | – | |
BNP Paribas | A- | 1,274 | – | |
BRED Banque Populaire | A | 1,664 | – | |
Santander | A- | 7,09 | 6 | 7,089 |
Societe Generale SA | A- | 3,773 | 871 | |
Commerzbank AG | BBB | 2,155 | – | |
FirstRand Bank Limited | BBB- | 80 | 80 | |
Royal Bank of Scotland International | BBB+ | 4,058 | 4,058 | |
32,445 | 13,548 |
| 30/09/2024 | 30/09/2023 | |
| Carrying | Carrying | |
| amount | amount | |
| €’000 | €’000 | |
Office | 4,157 | 3,357 |
Retail (including retail warehousing) | 239 | 561 |
Industrial | 695 | 550 |
5,091 | 4,468 |
| 30/09/2024 | 30/09/2023 | |
| Carrying | Carrying | |
| amount | amount | |
| €’000 | €’000 | |
0–30 days | 276 | 65 |
31–60 days | 61 | 59 |
61–90 days | 2 | 8 |
91 days plus | 346 | 712 |
685 | 844 |
| Carrying | Expected | 6 months | 6 months | More than | ||
| amount | cash flows | or less | to 2 years | 2–5 years | 5 years | |
| As at 30 September 2024 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
| Financial liabilities | ||||||
Interest-bearing loans and borrowings and interest | 70,860 | 80,368 | 1,358 | 20,536 | 58,474 | – |
Trade and other payables | 4,955 | 3,954 | 3,954 | – | – | – |
Total financial liabilities | 75,815 | 84,322 | 5,312 | 20,536 | 58,474 | – |
| Carrying | Expected | 6 months | 6 months | More than | ||
| amount | cash flows | or less | to 2 years | 2–5 years | 5 years | |
| As at 30 September 2023 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
| Financial liabilities | ||||||
Interest-bearing loans and borrowings and interest | 73,860 | 81,289 | 9,587 | 19,604 | 52,098 | – |
Trade and other payables | 4,856 | 4,856 | 4,856 | – | – | – |
Total financial liabilities | 78,716 | 86,145 | 14,443 | 19,604 | 52,098 | – |
| 30/09/2024 | 30/09/2023 | |
| €’000 | €’000 | |
| Debt | ||
Loan facilities and accrued interest | 70,806 | 73,828 |
| Equity | ||
Called-up share capital and share premium | 60,971 | 60,971 |
Retained earnings and other reserves | 103,126 | 110,468 |
Total equity | 164,097 | 171,439 |
Total debt and equity | 234,903 | 245,267 |
| 30/09/2024 | 30/09/2023 | |
| The Group as a lessor | €’000 | €’000 |
Less than one year | 16,023 | 16,511 |
Between one and two years | 12,675 | 15,617 |
Between two and three years | 8,610 | 12,768 |
Between three and four years | 6,445 | 7,858 |
Between four and five years | 5,061 | 5,695 |
More than five years | 14,463 | 13,189 |
63,277 | 71,638 |