| 2023 | 2022 | ||
| £m | £m | ||
Revenue | 4 | ||
Costs 1 | 4 | ( | ( |
Gross profit | 4 | ||
Other income | 5 | ||
Administration expenses | 6 | ( | ( |
Loss on revaluation and profit on sale of investment property | 7 | ( | ( |
Change in value of investments and other receivables | 8 | ( | ( |
Change in fair value of financial assets through profit or loss | 17 | ( | |
Operating profit/(loss) | ( | ||
Finance income | 9 | ||
Finance costs | 10 | ( | ( |
Other finance income | 9 | ||
Other finance costs | 10 | ( | ( |
Change in fair value of derivative financial instruments | 18 | ( | |
Net finance (costs)/income | ( | ||
Profit from joint ventures and associates | 16 | ||
Gain on bargain purchase | 13 | ||
Profit/(loss) before tax | ( | ||
Taxation | 11 | ( | ( |
Profit/(loss) for the year | ( | ||
Earnings/(loss) per share | |||
Basic earnings/(loss) per share | 3 | ( | |
Dilutive earnings/(loss) per share | 3 | ( |
| 2023 | 2022 | ||
| £m | £m | ||
Profit/(loss) for the year | ( | ||
Other comprehensive income | |||
Items that will not be reclassified to profit or loss: | |||
Revaluation gain on owner-occupied property | 15 | ||
Total comprehensive income/(expense) for the year | ( |
| 2023 | 2022 | ||
| £m | £m | ||
Non-current assets | |||
Investment property | 14 | ||
Property, plant and equipment | 15 | ||
Investments in joint ventures and associates | 16 | ||
Financial assets at fair value through profit or loss | 17 | ||
Derivative financial instruments | 18 | ||
Trade and other receivables | 19 | ||
Current assets | |||
Trade and other receivables | 19 | ||
Derivative financial instruments | 18 | ||
Cash and cash equivalents | 20 | ||
Total assets | |||
Non-current liabilities | |||
Borrowings | 22 | ( | ( |
Lease liabilities | 23 | ( | ( |
Derivative financial instruments | 18 | ( | ( |
( | ( | ||
Current liabilities | |||
Borrowings | 22 | ( | |
Lease liabilities | 23 | ( | ( |
Tax liabilities | ( | ||
Trade and other payables | 21 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 27 | ||
Other components of equity | |||
Total equity |
| Own | Capital | Share-based | ||||||||
| Share | Share | shares | Redemption | Merger | payment | Other | Retained | Total | ||
| capital | premium | Reserve | Reserve | reserve | reserves | earnings | equity | |||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
At 1 January 2022 | ( | |||||||||
Loss and total comprehensive expense for the year | ( | ( | ||||||||
Ordinary shares issued | 27 | ( | ||||||||
Share buyback | 27 | ( | ( | ( | ||||||
Dividends | 12 | ( | ( | |||||||
Realisation of share-based payment | ||||||||||
reserve on issue of shares | ( | ( | ( | |||||||
Fair value of share-based payment | ||||||||||
Realisation of cash flow hedge | ( | ( | ||||||||
Balance at 31 December 2022 | ( | |||||||||
Profit for the year | ||||||||||
Other comprehensive income for the year | ||||||||||
Total comprehensive income for the year | ||||||||||
Completion of all-share merger 3 | 13 | ( | ||||||||
Dividends 4 | 12 | ( | ( | |||||||
Issue of shares and realisation of share-based payment | ||||||||||
reserve on issue of employee share options 5 | 27 | ( | ( | |||||||
Fair value of share-based payment | ||||||||||
Realisation of cash flow hedge | ||||||||||
Balance at 31 December 2023 | ( | ( |
| 2023 | 2022 | ||
| £m | £m | ||
Cash flows from operating activities | |||
Cash generated from operations | 30 | ||
Finance costs paid | ( | ( | |
Interest received | |||
Tax received | |||
Net cash (outflow)/inflow from operating activities | ( | ||
Cash flows from investing activities | |||
Purchase and development of property | ( | ( | |
Purchase of fixed assets | ( | ||
Sale of property | |||
Cash acquired in a business combination | |||
Dividends received from associates | |||
Loans to joint ventures and associates repaid | |||
Net cash inflow from investing activities | |||
Cash flows from financing activities | |||
Issue of shares | |||
Share buyback | ( | ||
Borrowings repaid | ( | ( | |
Borrowings drawn | |||
Acquisition of derivative financial instruments | ( | ||
Cash dividends paid | 12 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net movement in cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December | 20 |
| 2023 | 2022 | |||
| Weighted | 2023 | Weighted | 2022 | |
| average | In issue | average | In issue | |
| million | million | million | million | |
Ordinary shares | 1,757.0 | 1,953.2 | 851.3 | 851.5 |
Own shares – employee benefit trust | (2.6) | (3.1) | − | – |
Own shares – collateral for exchangeable bond | (105.5) | (128.4) | – | – |
Number of shares – basic 2 | 1,648.9 | 1,821.7 | 851.3 | 851.5 |
Dilutive effect of contingently issuable share option awards 3 | 6.5 | 6.5 | 0.8 | 0.8 |
Dilutive effect of contingently issuable deferred share awards 3 | 0.6 | 0.6 | – | – |
Number of shares – diluted 4 | 1,656.0 | 1,828.8 | 852.1 | 852.3 |
| 2023 | 2022 | |
| £m | £m | |
Basic earnings/(loss) | 750.4 | (211.8) |
Basic earnings/(loss) per share (pence) | 45.5p | (24.9)p |
Diluted earnings/(loss) per share (pence) | 45.3p | (24.9)p |
| 2023 | 2022 | ||
| £m | £m | ||
Basic earnings/(loss) | 750.4 | (211.8) | |
EPRA Group adjustments: | |||
Loss on revaluation and profit on sale of investment property | 7 | 65.0 | 0.8 |
Change in value of investments and other receivables | 8 | 12.5 | 7.9 |
Change in fair value of financial assets at fair value through profit or loss | 17 | (52.0) | 239.5 |
Change in fair value of financial instruments – interest rate derivatives | 18 | 7.4 | (11.0) |
Gain on bargain purchase | 13 | (805.5) | – |
Accelerated unwind of unamortised finance costs and interest on early close out of debt 1 | 10 | 26.8 | 6.0 |
Merger-related transaction costs | 6 | 35.8 | 14.6 |
Deferred tax adjustments | (0.1) | (0.1) | |
EPRA joint venture and associate adjustments: | |||
Profit on sale and transfer of trading property | (5.1) | – | |
Loss on revaluation of investment property | 3.3 | (0.9) | |
Write down of trading property | 6.6 | 12.3 | |
Deferred tax adjustment | (0.1) | – | |
EPRA earnings | 45.0 | 57.3 | |
EPRA earnings per share (pence) | 2.7 | 6.7 | |
Underlying earnings adjustments: | |||
Impact of change in accounting policy on gross profit | 1 | 5.1 | – |
Other finance costs 2 | 5.2 | 0.5 | |
Merger-related integration and other non-underlying administration costs | 6 | 8.7 | – |
Change in fair value financial instruments – exchangeable bond option | 18 | 3.9 | (28.8) |
Taxation | – | 4.7 | |
Joint venture adjustment – Lillie Square 3 | (7.5) | (14.9) | |
Other | – | (0.2) | |
Underlying earnings | 60.4 | 18.6 | |
Underlying earnings per share (pence) | 3.7 | 2.2 |
2023 | 2022 | |||||
| EPRA NRV | EPRA NTA | EPRA NDV | EPRA NRV | EPRA NTA | EPRA NDV | |
| £m | £m | £m | £m | £m | £m | |
IFRS total equity 1 | 3,480.2 | 3,480.2 | 3,480.2 | 1,561.6 | 1,561.6 | 1,561.6 |
Unrecognised surplus on trading property – joint venture | 1.7 | 1.7 | 1.7 | 7.1 | 7.1 | 7.1 |
Fair value of financial instruments – interest rate derivatives 2 | (9.7) | (9.7) | – | (12.1) | (12.1) | – |
Fair value adjustment of exchangeable bond 3 | 2.0 | 2.0 | – | (4.8) | (4.8) | – |
Real Estate Transfer Tax | 332.2 | – | – | 116.0 | – | – |
Excess fair value of debt over carrying value 4 | – | – | 29.8 | – | – | 121.4 |
Deferred tax adjustments | 5.2 | 5.2 | – | 0.4 | 0.4 | – |
NAV | 3,811.6 | 3,479.4 | 3,511.7 | 1,668.2 | 1,552.2 | 1,690.1 |
NAV per share (pence) | 208.4p | 190.3p | 192.0p | 195.7p | 182.1p | 198.3p |
| 2023 | 2022 | |
| £m | £m | |
Basic earnings/(loss) | 750.4 | (211.8) |
Group adjustments: | ||
Gain on bargain purchase | (805.5) | – |
Loss on revaluation and profit on sale of investment property | 65.0 | 0.8 |
Headline earnings/(loss) | 9.9 | (211.0) |
Basic headline earnings/(loss) per share (pence) | 0.6p | (24.8)p |
Diluted headline earnings/(loss) per share (pence) 1 | 0.6p | (24.8)p |
| 2023 | 2022 | |
| £m | £m | |
Rental receivable | 171.9 | 61.5 |
Straight-lining of tenant lease incentives 1 | 3.9 | 6.3 |
Service charge income | 19.3 | 6.3 |
Revenue | 195.1 | 74.1 |
(Provision for)/reversal of expected credit loss | (2.0) | 1.6 |
Property expenses 1 | (31.1) | (10.2) |
Service charge expenses | (19.3) | (6.3) |
Impairment of tenant lease incentives | (0.8) | (1.9) |
Costs | (53.2) | (16.8) |
Gross profit | 141.9 | 57.3 |
| 2023 | 2022 | |
| £m | £m | |
Dividend income 1 | 2.6 | 13.5 |
Management fee income | 0.1 | – |
Other income | 2.7 | 13.5 |
| 2023 | 2022 | |
| £m | £m | |
Depreciation | 0.4 | 0.2 |
Employee costs | 25.1 | 17.7 |
Head office administration expenses | 13.8 | 8.1 |
Merger-related transaction costs 1 | 35.8 | 14.6 |
Merger-related integration costs 1 | 7.9 | – |
Non-underlying administration expenses | 0.8 | – |
Administration expenses | 83.8 | 40.6 |
| 2023 | 2022 | ||
| £m | £m | ||
Wages and salaries | 19.9 | 12.4 | |
Social security costs | 2.6 | 2.0 | |
Other pension costs | 1.5 | 0.9 | |
Share-based payment 1 | 32 | 1.1 | 2.4 |
Employee costs | 25.1 | 17.7 |
2023 | 2022 | |
Total average headcount | 105 | 67 |
| 2023 | 2022 | |
| £m | £m | |
Remuneration to the principal auditors in respect of audit fees: | ||
Company and Group consolidated financial statements | 1.1 | 0.5 |
Audit of the financial statements of the Company’s subsidiaries | 0.2 | 0.2 |
Audit of the financial statements of the Company’s joint ventures and associates | 0.1 | – |
Fees related to the audit of the Company, subsidiaries, joint ventures and associates | 1.4 | 0.7 |
Audit related assurance services including interim review | 0.2 | 0.1 |
Total fees for audit and audit related services | 1.6 | 0.8 |
| 2023 | 2022 | |
| £m | £m | |
Loss on revaluation of investment property | (68.5) | (0.8) |
Profit on sale of investment property | 3.5 | – |
Loss on revaluation and profit on sale of investment property | (65.0) | (0.8) |
| 2023 | 2022 | |
| £m | £m | |
Finance income: | ||
On deposits and current accounts | 6.3 | 1.4 |
On interest rate derivatives | 9.3 | 1.2 |
Finance income | 15.6 | 2.6 |
Other finance income: | ||
On loans to joint ventures and associates | 4.1 | 3.5 |
Other finance income | 4.1 | 3.5 |
| 2023 | 2022 | |
| £m | £m | |
On bank facilities and loan notes | 40.3 | 18.2 |
On exchangeable bonds 1 | 8.4 | 8.3 |
On mortgage bonds 2 | 1.8 | – |
On secured loans | 16.5 | – |
On obligations under lease liabilities | 0.5 | 0.7 |
Finance costs | 67.5 | 27.2 |
Other finance costs: | ||
Non-underlying finance charges 3 | 31.3 | 6.5 |
Other finance costs | 31.3 | 6.5 |
| 2023 | 2022 | |
| £m | £m | |
Current income tax: | ||
Current income tax charge | 0.2 | – |
Current tax on profits | 0.2 | – |
Deferred income tax: | ||
On accelerated capital allowances | 0.1 | 0.1 |
On Group losses | (1.4) | 4.7 |
On other temporary differences | 1.3 | 1.2 |
Deferred tax on profits | – | 6.0 |
Total taxation charge in the consolidated income statement | 0.2 | 6.0 |
| 2023 | 2022 | |
| £m | £m | |
Profit/(loss) before tax | 750.6 | (205.8) |
Profit/(loss) on ordinary activities multiplied by the standard rate in the UK of 23.5% (2022: 19%) | 176.4 | (39.1) |
Revaluation losses attributable to REIT business | 3.9 | 45.6 |
Expenses disallowed | 18.4 | 3.9 |
Non-taxable items | (0.2) | (0.2) |
Non-taxable items: Gain on bargain purchase | (189.3) | – |
REIT tax-exempt rental profits | (6.5) | (8.3) |
Share of partnership loss | (1.0) | (0.6) |
Other temporary differences not provided | (0.1) | – |
Utilisation of losses not recognised for deferred tax | (1.4) | – |
Unwind deferred tax on prior period group losses | – | 4.7 |
Total taxation charge in the consolidated income statement | 0.2 | 6.0 |
Group and Company | PID | Non-PID | Date paid | 2023 | 2022 | |
Pence per share | £m | £m | ||||
Ordinary shares | ||||||
For the year ended 31 December 2021: | ||||||
Final dividend of 1.0 pence per share | 0.5 | 0.5 | 8 July 2022 | – | 8.5 | |
For the year ended 31 December 2022: | ||||||
First interim dividend of 0.8 pence per share | 0.8 | – | 19 Sept 2022 (SA) and 20 Sept 2022 (UK) | – | 6.8 | |
Second interim dividend of 1.7 pence per share | 0.7 | 1.0 | 20 March 2023 | 14.5 | – | |
For the year ended 31 December 2023: | ||||||
Interim cash dividend of 1.5 pence per share | – | 1.5 | 18 September 2023 | 29.3 | – | |
Dividend expense 1 | 43.8 | 15.3 |
| Book value as at | Fair value | Fair value as at | |
| 6 March 2023 | adjustments | 6 March 2023 | |
| £m | £m | £m | |
Assets | |||
Investment property 2 | 3,099.0 | 42.0 | 3,141.0 |
Investment in associate 2 | 82.3 | 2.4 | 84.7 |
Property, plant and equipment | 0.2 | – | 0.2 |
Trade and other receivables | 72.0 | (42.0) | 30.0 |
Cash and cash equivalents 3 | 118.1 | – | 118.1 |
Total assets | 3,371.6 | 2.4 | 3,374.0 |
Liabilities | |||
Borrowings | (954.0) | 65.0 | (889.0) |
Trade and other payables | (66.6) | – | (66.6) |
Total liabilities | (1,020.6) | 65.0 | (955.6) |
Net assets acquired | 2,351.0 | ||
Fair value of net assets acquired | 2,418.4 | ||
Consideration transferred: | |||
Issue of 1,095,549,228 ordinary share of 25 pence per share 4 | 1,363.9 | ||
Shares previously held by Capco | (159.8) | ||
Consideration: fair value of shares issued | 1,204.1 | ||
Fair value of shares previously held | 408.8 | ||
Fair value of consideration and shares previously held | 1,612.9 | ||
Gain on bargain purchase | 805.5 | ||
Merger-related transaction costs 5 | (35.8) | ||
Total gain on business combination recognised in the consolidated income statement | 769.7 |
| Pro forma | |||
| 1 January 2023 to | 6 March 2023 to | Shaftesbury | |
| 5 March 2023 | 31 December 2023 | PLC Group | |
| £m | £m | £m | |
Revenue (including service charge income) | 24.9 | 121.9 | 146.8 |
Loss before tax 3 | (1.7) | (64.3) | (66.0) |
| 2023 | 2022 | ||
| £m | £m | ||
At 1 January | 1,715.1 | 1,705.6 | |
Investment property acquired on merger at 6 March 2023 fair value | 13 | 3,141.0 | – |
Additions from acquisitions | 17.4 | – | |
Additions from subsequent expenditure | 35.1 | 10.3 | |
Disposals | (81.5) | – | |
Transfer to owner-occupied property | 15 | (18.4) | – |
Loss on revaluation | 7 | (68.5) | (0.8) |
Carrying value of investment property | 4,740.2 | 1,715.1 | |
Adjustment in respect of fixed head leases | 23 | (3.0) | (6.1) |
Adjustment in respect of tenant lease incentives and deferred letting fees | 19 | 37.9 | 34.7 |
Market value of investment property | 4,775.1 | 1,743.7 |
| 2023 | 2022 | |
| £m | £m | |
The investment property valuation comprises: | ||
Freehold properties | 3,791.3 | 971.2 |
Leasehold properties | 983.8 | 772.5 |
Market value of investment property | 4,775.1 | 1,743.7 |
| 2023 | 2022 | ||
| £m | £m | ||
Market value of investment property | 14 | 4,775.1 | 1,743.7 |
Market value of owner-occupied property | 15 | 20.2 | – |
Market value of wholly-owned property portfolio | 4,795.3 | 1,743.7 |
| 2023 | 2022 | ||
| £m | £m | ||
Revaluation loss reported in consolidated income statement | 14 | (68.5) | (0.8) |
Revaluation gain reported in consolidated statement of comprehensive income | 15 | 1.8 | – |
Total revaluation loss of wholly-owned property portfolio | (66.7) | (0.8) |
| Change in ERV | ||||
–10% | –5% | +5% | +10% | |
£m | £m | £m | £m | |
(Decrease)/increase in fair value | (406.0) | (204.0) | 210.0 | 421.6 |
| Change in Yield | ||||
–50bps | –25bps | +25bps | +50bps | |
£m | £m | £m | £m | |
Increase/(decrease) in fair value | 656.0 | 306.0 | (271.2) | (512.1) |
| Owner- | ||||
| occupied | ||||
| property | Other | Total | ||
| £m | £m | £m | ||
Net carrying value at 1 January 2022 | – | 0.6 | 0.6 | |
Additions | – | 0.2 | 0.2 | |
Depreciation | – | (0.2) | (0.2) | |
Net carrying value at 31 December 2022 | – | 0.6 | 0.6 | |
Additions | – | 3.4 | 3.4 | |
Property, plant and equipment acquired on merger at 6 March 2023 fair value | 13 | – | 0.2 | 0.2 |
Transfer from investment property | 14 | 18.4 | – | 18.4 |
Depreciation | – | (0.4) | (0.4) | |
Revaluation | 1.8 | – | 1.8 | |
Net carrying value at 31 December 2023 | 20.2 | 3.8 | 24.0 |
| 6 March 2023 to | |
| 31 December | |
| 2023 | |
| £m | |
Revenue | 14.9 |
Gross profit | 10.6 |
Administration expenses | (0.2) |
Loss on revaluation of investment property | (1.9) |
Net finance costs | (7.5) |
Taxation | (0.6) |
Profit for the period after taxation | 0.4 |
Dividends paid | 3.0 |
| 2023 | |
| £m | |
Investment property | 327.2 |
Cash and cash equivalents | 3.8 |
Other non-current assets | 2.4 |
Other current assets | 1.6 |
Non-current borrowings | (114.4) |
Amounts payable to partners 1 | (23.1) |
Other non-current liabilities | (21.9) |
Other current liabilities | (8.8) |
Net assets | 166.8 |
Capital commitments | 0.1 |
Fair value of properties as valued by Knight Frank LLP | 317.4 |
Finance lease asset | 11.2 |
Lease incentives and costs included in receivables | (1.4) |
Carrying value of investment property | 327.2 |
| 2023 | 2022 | |
| £m | £m | |
Revenue | 7.3 | 6.8 |
Gross loss | (0.5) | (0.3) |
Loss on revaluation of investment property | (4.8) | – |
Proceeds from the sale of trading property | 7.0 | 6.6 |
Profit on transfer of trading property to investment property | 9.0 | 0.6 |
Cost of sale of trading property | (5.6) | (5.3) |
Agent, selling and marketing fees | (0.2) | (0.1) |
Write down of trading property | (12.9) | (24.7) |
Administration expenses | (0.4) | (0.2) |
Net finance costs 1 | (6.8) | (7.0) |
Loss for the year after taxation | (15.2) | (30.4) |
| 2023 | 2022 | |
| £m | £m | |
Investment property | 46.8 | 8.8 |
Trading property | 80.3 | 131.0 |
Cash and cash equivalents | 15.9 | 11.8 |
Other non-current assets | 5.6 | 5.5 |
Other current assets | 1.5 | 1.9 |
Amounts payable to joint venture partners 1 | (224.9) | (217.5) |
Other current liabilities | (1.7) | (3.1) |
Net liabilities | (76.5) | (61.6) |
Capital commitments | – | 1.6 |
Carrying value of investment and trading property | 127.1 | 139.8 |
Unrecognised surplus on trading property 2 | 3.3 | 14.2 |
Market value of investment and trading property 2 | 130.4 | 154.0 |
| Longmartin | LSJV | Innova | Total | |
| £m | £m | £m | £m | |
At 1 January 2022 | – | – | 0.2 | 0.2 |
At 31 December 2022 | – | – | 0.2 | 0.2 |
Investments in associate acquired at fair value on completion of merger | 84.7 | – | – | 84.7 |
Share of profit/(loss) for the year 1 | 0.2 | (7.6) | – | (7.4) |
Losses restricted 1 | – | 7.6 | – | 7.6 |
Dividend received | (1.5) | – | – | (1.5) |
Disposal of joint venture | – | – | (0.2) | (0.2) |
At 31 December 2023 | 83.4 | – | – | 83.4 |
| 2023 | 2022 | |
| £m | £m | |
Listed equity securities 1 | – | 356.9 |
| 2023 | 2022 | |
| £m | £m | |
Fair value gain/(loss) on financial assets at fair value through profit or loss | 52.0 | (239.5) |
| 2023 | 2022 | |
| £m | £m | |
Non-current | ||
Interest rate derivatives | 1.4 | 12.1 |
Current | ||
Interest rate derivatives | 8.3 | – |
Derivative financial assets | 9.7 | 12.1 |
| 2023 | 2022 | |
| £m | £m | |
Non-current | ||
Derivative liability – exchangeable bonds 1 | 7.2 | 3.3 |
Derivative financial liabilities | 7.2 | 3.3 |
| 2023 | 2022 | |
| £m | £m | |
Fair value (loss)/gain on interest rate derivatives | (7.4) | 11.0 |
Fair value (loss)/gain on derivative liability – exchangeable bonds | (3.9) | 28.8 |
Change in fair value of derivative financial instruments | (11.3) | 39.8 |
| 2023 | 2022 | |
| £m | £m | |
Non-current | ||
Prepayments and accrued income 1 | 28.5 | 31.6 |
Amounts receivable from joint ventures 2 | 76.0 | 84.0 |
Amounts receivable from associates 3 | 11.6 | – |
Trade and other receivables | 116.1 | 115.6 |
Current | ||
Rent receivable 4 | 13.6 | 8.0 |
Other receivables 5 | 12.0 | 2.6 |
Prepayments and accrued income 1 | 17.1 | 10.2 |
Trade and other receivables | 42.7 | 20.8 |
| 2023 | 2022 | |
| £m | £m | |
Cash at hand | 10.4 | 2.1 |
Cash on short-term deposits | 175.3 | 114.4 |
Cash | 185.7 | 116.5 |
Tenant deposits 1 | 14.5 | 13.4 |
Cash and cash equivalents | 200.2 | 129.9 |
| 2023 | 2022 | |
| £m | £m | |
Rent in advance | 17.7 | 15.4 |
Accruals | 60.4 | 10.4 |
Other payables | 10.4 | 14.7 |
Other taxes and social security | 7.5 | 1.4 |
Trade and other payables | 96.0 | 41.9 |
| 2023 | |||||||
| Carrying | Fixed | Floating | Fair | Nominal | |||
| value | Secured | Unsecured | rate | rate | value | value | |
| £m | £m | £m | £m | £m | £m | £m | |
Current | |||||||
Loan notes (USPPs) | 94.9 | – | 94.9 | 94.9 | – | 93.0 | 95.0 |
94.9 | – | 94.9 | 94.9 | – | 93.0 | 95.0 | |
Non current | |||||||
Bank loans | 345.9 | – | 345.9 | – | 345.9 | 350.0 | 350.0 |
Loan notes (USPPs) | 379.2 | – | 379.2 | 379.2 | – | 340.7 | 380.0 |
Secured loans | 539.9 | 539.9 | – | 539.9 | – | 569.5 | 584.8 |
Exchangeable bonds 1 | 269.8 | 269.8 | – | 269.8 | – | 256.9 | 275.0 |
1,534.8 | 809.7 | 725.1 | 1,188.9 | 345.9 | 1,517.1 | 1,589.8 | |
Total borrowings | 1,629.7 | 1,684.8 | |||||
Cash, excluding tenant deposits | (185.7) | ||||||
Net debt | 1,499.1 |
| 2022 | |||||||
| Carrying | Fixed | Floating | Fair | Nominal | |||
| value | Secured | Unsecured | rate | rate | value | value | |
| £m | £m | £m | £m | £m | £m | £m | |
Non current | |||||||
Bank loans | (2.5) | – | (2.5) | – | (2.5) | – | – |
Loan notes (USPPs) | 473.9 | – | 473.9 | 473.9 | – | 393.4 | 475.0 |
Exchangeable bonds 1 | 266.9 | 266.9 | – | 266.9 | – | 228.9 | 275.0 |
Total borrowings | 738.3 | 266.9 | 471.4 | 740.8 | (2.5) | 622.3 | 750.0 |
Cash, excluding tenant deposits | (116.5) | ||||||
Net debt | 633.5 |
| 2023 | ||
| Current | Non-current | |
| borrowings | borrowings | |
| £m | £m | |
Analysis of movement in borrowings | ||
Balance at 1 January | – | 738.3 |
Borrowings assumed on completion of merger | – | 889.0 |
Borrowing drawn | – | 1,124.0 |
Borrowings repaid | – | (1,151.0) |
Other net cash movements | – | (12.3) |
Other non-cash movements | 94.9 | (53.2) |
Balance at 31 December | 94.9 | 1,534.8 |
| 2022 | ||
| Current | Non-current | |
| borrowings | borrowings | |
| £m | £m | |
Analysis of movement in borrowings | ||
Balance at 1 January | – | 934.9 |
Borrowings repaid | – | (200.0) |
Other net cash movements | – | (7.1) |
Other non-cash movements | – | 10.5 |
Balance at 31 December | – | 738.3 |
| 2023 | 2022 | |
| £m | £m | |
Wholly repayable in one year but not more than two years | 95.0 | – |
Wholly repayable in more than two years but not more than five years | 887.5 | 582.5 |
Wholly repayable in more than five years | 702.3 | 167.5 |
1,684.8 | 750.0 |
| 2023 | 2022 | |
| £m | £m | |
Not later than one year | 0.3 | 0.7 |
Later than one year and not later than five years | 1.2 | 2.9 |
Later than five years | 7.6 | 18.0 |
9.1 | 21.6 | |
Future finance charges on lease liabilities | (6.1) | (15.5) |
Present value of lease liabilities | 3.0 | 6.1 |
| 2023 | 2022 | |
| £m | £m | |
Not later than one year | 0.3 | 0.7 |
Later than one year and not later than five years | 1.0 | 2.3 |
Later than five years | 1.7 | 3.1 |
3.0 | 6.1 |
| 2023 | 2022 | |
| £m | £m | |
Not later than one year | 159.5 | 57.0 |
Later than one year and not later than five years | 418.9 | 176.3 |
Later than five years | 329.2 | 212.0 |
907.6 | 445.3 |
2023 | 2022 | ||||
| Gain/(loss) | Gain/(loss) | ||||
| Carrying | to income | Carrying | to income | ||
| value | statement | value | statement | ||
| Note | £m | £m | £m | £m | |
Derivative financial assets | 18 | 9.7 | (7.4) | 12.1 | 11.0 |
Total held for trading assets | 9.7 | (7.4) | 12.1 | 11.0 | |
Cash and cash equivalents | 20 | 200.2 | – | 129.9 | – |
Other financial assets 1 | 19 | 113.2 | – | 94.6 | – |
Total cash and other financial assets | 313.4 | – | 224.5 | – | |
Investment held at fair value through profit or loss | 17 | – | 52.0 | 356.9 | (239.5) |
Total investment held at fair value through profit or loss | – | 52.0 | 356.9 | (239.5) | |
Derivative financial liabilities | 18 | (7.2) | (3.9) | (3.3) | 28.8 |
Total held for trading liabilities | (7.2) | (3.9) | (3.3) | 28.8 | |
Borrowings | 22 | (1,629.7) | – | (738.3) | – |
Lease liabilities | 23 | (3.0) | – | (6.1) | – |
Other financial liabilities 2 | 21 | (78.5) | – | (26.5) | – |
Total borrowings and other financial liabilities | (1,711.2) | – | (770.9) | – |
| Increase in | Decrease in | Increase in | Decrease in | |
| interest rates | interest rates | interest rates | interest rates | |
| by 100 bps | by 100 bps | by 100 bps | by 100 bps | |
| 2023 | 2023 | 2022 | 2022 | |
| £m | £m | £m | £m | |
Effect on profit before tax (change in fair value of derivative financial instruments): | ||||
Increase/(decrease) | 4.9 | (4.6) | 3.5 | (3.5) |
| 2023 | |||||||||||
| Carrying | |||||||||||
value | 1 yr | Between 1-2 yrs | Between 3-5 yrs | Over 5 yrs | Total | ||||||
| Interest | Principal | Interest | Principal | Interest | Principal | Interest | Principal | Interest | Principal | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Non-derivatives | |||||||||||
Loan notes | 474.1 | 13.0 | 95.0 | 10.2 | – | 16.2 | 212.5 | 18.1 | 167.5 | 57.6 | 475.0 |
Unsecured bank loans 1 | 345.9 | 25.0 | – | 19.8 | – | 17.2 | 350.0 | – | – | 62.0 | 350.0 |
Secured loans | 539.9 | 27.1 | – | 27.0 | – | 54.0 | – | 124.9 | 584.8 | 233.0 | 584.8 |
Exchangeable bonds | 269.8 | 5.5 | – | 5.5 | – | 2.7 | 275.0 | – | – | 13.7 | 275.0 |
Other payables and tax liabilities | 96.2 | – | 96.2 | – | – | – | – | – | – | – | 96.2 |
Total non-derivatives | 1,725.9 | 70.6 | 191.2 | 62.5 | – | 90.1 | 837.5 | 143.0 | 752.3 | 366.3 | 1,781.0 |
Derivatives | |||||||||||
Interest rate derivatives | (9.7) | (7.0) | – | (1.2) | – | – | – | – | – | (8.2) | – |
Total derivatives | (9.7) | (7.0) | – | (1.2) | – | – | – | – | – | (8.2) | – |
| 2022 | |||||||||||
| Carrying | |||||||||||
value | 1 yr | Between 1-2 yrs | Between 3-5 yrs | Over 5 yrs | Total | ||||||
| Interest | Principal | Interest | Principal | Interest | Principal | Interest | Principal | Interest | Principal | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Non-derivatives | |||||||||||
Loan notes | 473.9 | 13.0 | – | 13.0 | 95.0 | 26.5 | 212.5 | 18.1 | 167.5 | 70.6 | 475.0 |
Exchangeable bonds | 266.9 | 5.5 | – | 5.5 | – | 8.2 | 275.0 | – | – | 19.2 | 275.0 |
Lease liabilities | 6.1 | – | 0.7 | – | – | – | 2.3 | – | 3.1 | – | 6.1 |
Other payables | 26.5 | – | 26.5 | – | – | – | – | – | – | – | 26.5 |
Total non-derivatives | 773.4 | 18.5 | 27.2 | 18.5 | 95.0 | 34.7 | 489.8 | 18.1 | 170.6 | 89.8 | 782.6 |
Derivatives | |||||||||||
Interest rate derivatives | 12.1 | (6.3) | – | (6.5) | – | – | – | – | – | (12.8) | – |
Total derivatives | 12.1 | (6.3) | – | (6.5) | – | – | – | – | – | (12.8) | – |
| 31 December 2023 | ||||
Nominal at | ||||
| 31 December 2023 | LTV | Interest cover | ||
| Maturity | £m | covenant | covenant | |
Private placements (loan notes) | 2024–2037 | 475.0 | 60% | 1.20x |
Exchangeable bond | 2026 | 275.0 | N/A | N/A |
Unsecured corporate facility 2 | 2026 | 350.0 | 60% | 1.20x |
Secured term loans | 2029 | 134.8 | 60% | 1.40x |
Secured term loans | 2030-2035 | 450.0 | 65% | 1.35x |
Revolving credit facility (undrawn) | 2026 | 300.0 | 60% | 1.20x |
| 2023 | 2022 | |||
| £m | £m | |||
| Gross | Gross | |||
| carrying | Loss | carrying | Loss | |
| amount | allowance | amount | allowance | |
Not yet due | 0.5 | – | 0.4 | (0.1) |
0-90 days | 9.1 | (1.3) | 6.1 | (0.6) |
91-180 days | 4.5 | (0.7) | 0.6 | (0.3) |
Over 180 days | 4.3 | (2.8) | 4.9 | (3.0) |
Trade receivables | 18.4 | (4.8) | 12.0 | (4.0) |
| 2023 | 2022 | |||
| £m | £m | |||
| Gross | Gross | |||
| carrying | Loss | carrying | Loss | |
| amount | allowance | amount | allowance | |
Amounts receivable from joint ventures and associates | 130.7 | 43.1 | 114.6 | (30.6) |
Other receivables 1 | 58.5 | (0.9) | 44.4 | (1.9) |
| 2023 | 2022 | ||
| £m | £m | ||
Debt at nominal value | 22 | 1,684.8 | 750.0 |
Less: cash | 22 | (185.7) | (116.5) |
Net debt | 22 | 1,499.1 | 633.5 |
Total property portfolio at market value | 14 | 4,795.3 | 1,743.7 |
Loan-to-value | 31.3% | 36.3% |
| 2023 | 2022 | ||
| £m | £m | ||
Finance costs | 10 | (67.5) | (27.2) |
Finance income | 9 | 15.6 | 2.6 |
(51.9) | (24.6) | ||
Underlying operating profit: | |||
Gross profit 1 | 4 | 147.0 | 57.3 |
Other income | 5 | 2.7 | 13.5 |
Administrative expenses | 6 | (83.8) | (40.6) |
Less: non-underlying administrative expenses | 6 | 44.5 | 14.6 |
110.4 | 44.8 | ||
Interest cover | 212.7% | 182.1% |
2023 | 2022 | |||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Financial assets at fair value through profit or loss | ||||||||
Listed equity investment | – | – | – | – | 356.9 | – | – | 356.9 |
Held for trading assets | ||||||||
Derivative financial assets | – | 9.7 | – | 9.7 | – | 12.1 | – | 12.1 |
Total assets | – | 9.7 | – | 9.7 | 356.9 | 12.1 | – | 369.0 |
Held for trading liabilities | ||||||||
Derivative financial liabilities | – | (7.2) | – | (7.2) | – | (3.3) | – | (3.3) |
Total liabilities | – | (7.2) | – | (7.2) | – | (3.3) | – | (3.3) |
| Fair value of | |||||
| Accelerated | derivative | Other | Non-REIT | ||
| capital | financial | temporary | group | ||
| allowances | instruments | differences | losses | Total | |
| £m | £m | £m | £m | £m | |
Provided deferred tax provision: | |||||
At 31 December 2021 | 0.3 | (0.1) | (1.6) | (4.7) | (6.1) |
Recognised in income | – | – | 1.3 | 4.7 | 6.0 |
Recognised directly in equity | – | 0.1 | – | – | 0.1 |
Adjustment in respect of rate change | 0.1 | – | (0.1) | – | – |
At 31 December 2022 | 0.4 | – | (0.4) | – | – |
Recognised in income | 0.1 | 0.9 | 0.4 | (1.4) | – |
At 31 December 2023 | 0.5 | 0.9 | – | (1.4) | – |
Unrecognised deferred tax assets: | |||||
At 31 December 2021 | – | – | – | (17.4) | (17.4) |
Income statement items | – | – | (0.3) | (6.8) | (7.1) |
At 31 December 2022 | – | – | (0.3) | (24.2) | (24.5) |
Income statement items | – | – | (0.6) | 2.8 | 2.2 |
At 31 December 2023 | – | – | (0.9) | (21.4) | (22.3) |
| Issue | Share | Share | |||
| Transaction | price | Number | capital | premium | |
| date | (pence) | of shares | £m | £m | |
At 1 January 2022 | 851,272,672 | 212.8 | 232.5 | ||
Reinstatement of void shares | November | 113 | 1,468,393 | 0.4 | – |
Share buyback | November | 112 | (1,468,393) | (0.4) | – |
Share-based payment 2 | 177,966 | – | – | ||
At 31 December 2022 | 851,450,638 | 212.8 | 232.5 | ||
Issued to satisfy employee share scheme awards 2 | March | 25 | 6,170,629 | 1.5 | – |
Issued on completion of all-share merger 3 | March | 25 | 1,095,549,228 | 273.9 | – |
At 31 December 2023 | 1,953,170,495 | 488.2 | 232.5 |
| 2023 | 2022 | ||
| £m | £m | ||
Profit/(loss) before tax | 750.6 | (205.8) | |
Adjustments: | |||
Loss on revaluation and profit on sale of investment property | 7 | 65.0 | 0.8 |
Gain on bargain purchase | 13 | (805.5) | – |
Change in value of investments and other receivables | 8 | 12.5 | 7.9 |
Change in fair value of financial assets at fair value through profit or loss | 17 | (52.0) | 239.5 |
Depreciation | 6 | 0.4 | 0.2 |
Amortisation of tenant lease incentives and other direct costs | 0.1 | (2.6) | |
Provision for/(reversal of) expected credit loss | 2.0 | (1.6) | |
Profit from joint ventures and associates | 16 | (0.2) | – |
Share-based payment | 32 | 7.9 | 2.4 |
Finance income | 9 | (15.6) | (2.6) |
Other finance income | 9 | (4.1) | (3.5) |
Finance costs | 10 | 67.5 | 27.2 |
Other finance costs | 10 | 31.3 | 6.5 |
Change in fair value of derivative financial instruments | 18 | 11.3 | (39.8) |
Change in working capital: | |||
Change in trade and other receivables | (27.1) | 2.0 | |
Change in trade and other payables | (14.3) | 2.9 | |
Cash generated from operations | 29.8 | 33.5 |
| Derivative | |||||
| liability – | Total liabilities | ||||
| Long-term | Short-term | exchangeable | from financing | ||
| borrowings | borrowings | bond | activities | ||
| £m | £m | £m | £m | ||
Balance at 1 January | 738.4 | – | 3.3 | 741.7 | |
Cash flows from financing activities | |||||
Repayment of bank loans | 22 | (1,151.0) | – | – | (1,151.0) |
Drawdown of revolving credit facility and secured loan | 22 | 1,126.0 | – | – | 1,126.0 |
Total cash flows used in financing activities | (25.0) | – | – | (25.0) | |
Non-cash movements from financing activities | |||||
Debt acquired on completion of the merger | 13 | 889.0 | – | – | 889.0 |
Reclassification from long term to short term at period end | 22 | (94.9) | 94.9 | – | – |
Amortisation | 27.3 | – | – | 27.3 | |
Changes in fair value | 18 | – | – | 3.9 | 3.9 |
Total non-cash flows from financing activities | 821.4 | 94.9 | 3.9 | 920.2 | |
Balance at 31 December | 1,534.8 | 94.9 | 7.2 | 1,636.9 |
| 2023 | 2022 | |
| £m | £m | |
Salaries and short-term employee benefits | 5.3 | 4.7 |
Share-based payment | 0.7 | 1.8 |
6.0 | 6.5 |
2023 | 2022 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| of market | exercise | of market | exercise | |
| value | price | value | price | |
| options | (pence) | options | (pence) | |
Outstanding at 1 January | 408,234 | 691,022 | 216.5 | |
Awarded during the year | – | – | 183,587 | 164.9 |
Forfeited/lapsed during the year | (408,234) | – | (466,375) | (234.4) |
Exercised during the year | – | – | – | – |
Outstanding at 31 December | – | – | 408,234 | 172.9 |
| Number of nil cost options | ||
2023 | 2022 | |
Outstanding at 1 January | 8,382,021 | 6,933,460 |
Awarded during the year | 7,409,650 | 3,094,396 |
Forfeited/lapsed during the year | (4,543,139) | (1,469,432) |
Exercised during the year 1 | (4,771,818) | (176,403) |
Outstanding at 31 December | 6,476,714 | 8,382,021 |
Exercisable at 31 December | – | 87,275 |
| Number of deferred | ||
| share awards | ||
2023 | 2022 | |
Outstanding at 1 January | 2,629,395 | 2,147,386 |
Awarded during the year | 3,571,056 | 1,148,190 |
Forfeited/lapsed during the year | (1,571,493) | (664,618) |
Exercised during the year 1 | (1,398,811) | (1,563) |
Outstanding at 31 December | 3,230,147 | 2,629,395 |
Exercisable at 31 December | – | – |
| 2023 | |
Closing share price at grant date | 113p |
Exercise price | 0p – 113p |
Expected option life | 3 – 5 years |
Risk-free rate | 3.25% |
Expected volatility | 30.16 – 37.04% |
Expected dividend yield | 0% |
Fair value per option | 73p – 113.0p |
Related undertakings | |
20 The Piazza Limited | Covent Garden Management Services Limited 1,2 |
20 The Piazza Management Limited 1 | Floral Court Collection Management Limited 1 |
22 Southampton Street Limited | Floral Court Limited |
22 Southampton Street Management Limited 1 | Innova Investment Group Holdings GP Limited 1 |
34 Henrietta Street Limited | Innova Investment Group Holdings LP |
34 Henrietta Street Management Company Limited 1 | Innova Investment Group Holdings Nominee Limited 1 |
C & C Management Services Limited 2 | Innova Investment Management Limited 1 |
C&C Properties UK Limited 2 | Lillie Square Clubhouse Limited (50%) 1,4 |
Carnaby Estate Holdings Limited 1 | Lillie Square Developments Limited (50%) 4 |
Carnaby Investments Limited 1 | Lillie Square GP Limited (50%) 4 |
Carnaby Property Investments Limited 1 | Lillie Square LP (50%) 4 |
Capco Covent Garden Limited 2 | Lillie Square Management Limited (50%) 4 |
Capco Covent Garden Residential Limited | Lillie Square Nominee Limited (50%) 1,4 |
Capco Group Treasury Limited 2 | Longmartin Investments Limited (50%) 4 |
Capco Investment London Limited 1,2 | Longmartin Properties Limited (50%) 4 |
Capco Investment London 2 Limited 1,2 | Shaftesbury AV Investment Limited |
Capco Investment London (No.1) Limited | Shaftesbury AV Limited |
Capco Investment London (No.2) Limited | Shaftesbury Carnaby PLC |
Capco Investment London (No.3) Limited | Shaftesbury Charlotte Street Limited 1 |
Capco Investment London (No.4) Limited | Shaftesbury Chinatown PLC |
Capco Investment London (No.5) Limited | Shaftesbury CL Investment Limited |
Capco London Limited 1 | Shaftesbury CL Limited |
Capital & Counties CG Limited | Shaftesbury Covent Garden Limited |
Capital & Counties CGP | Shaftesbury Covent Garden Property Investments Limited 1 |
Capital & Counties CG Nominee Limited 1 | Shaftesbury Investments 2 Limited 1 |
Capital & Counties Limited 2,3 | Shaftesbury Investments 4 Limited 1 |
CG Treasury Limited 1,2,5 | Shaftesbury Investments 5 Limited 1 |
Charlotte Street Estate Holdings Limited 1 | Shaftesbury Investments 6 Limited 1 |
Chinatown Estate Holdings Limited 1 | Shaftesbury Investments 7 Limited 1 |
Chinatown London Limited 1 | Shaftesbury Investments 8 Limited 1 |
Chinatown Property Investments Limited 1 | Shaftesbury Investments 9 Limited 1 |
Covent Garden Estate Holdings Limited 1 | Shaftesbury Investments 10 Limited 1 |
Covent Garden (43 Management) Limited 1 | Shaftesbury PLC 2 |
Covent Garden (49 Wellington Street) Limited | Shaftesbury Soho Limited |
Covent Garden Group Holdings Limited | Shaftesbury West End Limited 1 |
Covent Garden Holdings (No.1) Limited 1 | St Martin’s Courtyard Limited (50%) 1, 4 |
Covent Garden Holdings (No.2) Limited 1 |
Related undertakings | |
Capco Investment London (No.6) Limited 1,2 | Capco Investment London (No.7) Scottish Limited Partnership 2 |
Related undertakings | |
Capital & Counties Properties (Jersey) 3 Limited 1,2 | Capvestco Limited 1,2 |
Capvestco 2 Limited 1,2 | Innova Investment Group Holdings LP Limited 2 |
Capvestco 3 Limited 1,2 | Innova Investment Holdings Limited 2 |
Capvestco 3 Holdings Limited 2 | Lillie Square LP Limited |
Capvestco Earls Court Limited 2 |