Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£’000 | £’000 | |
Rental income | 43,402 | 44,025 |
Surrender premiums received | 380 | – |
Insurance recharged | 1,432 | 1,496 |
Dilapidation income | 3,417 | 1,652 |
Gross property income | 48,631 | 47,173 |
Service charge income | 3,280 | 3,853 |
Total property income | 51,911 | 51,026 |
Year ended |
Year ended |
|
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Service charge expenses |
3,596 |
4,068 |
Premises expenses |
3,762 |
2,625 |
Insurance |
1,551 |
1,509 |
Loss allowance on trade receivables |
140 |
196 |
Property operating expenses |
5,453 |
4,330 |
Investment Advisor fees |
5,821 |
5,725 |
Directors’ remuneration (including social security costs) |
178 |
179 |
Head lease asset depreciation |
164 |
165 |
Other administration expenses |
1,667 |
1,536 |
Administration expenses |
7,830 |
7,605 |
Total |
16,879 |
16,003 |
Year ended |
Year ended |
|
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Neil Kirton |
48 |
48 |
Lynette Lackey |
38 |
38 |
Martin Meech |
– |
17 |
Aimée Pitman |
38 |
38 |
Dominic O’Rourke |
38 |
21 |
Employer’s national insurance contributions |
16 |
17 |
Total |
178 |
179 |
Year ended |
Year ended |
|
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Audit fee |
238 |
214 |
Total |
238 |
214 |
Year ended |
Year ended |
|
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Group year-end Annual Report and Financial Statements |
199 |
190 |
2024 audit fee over-run |
14 |
- |
Subsidiary accounts |
25 |
24 |
Total |
238 |
214 |
Year ended |
Year ended |
|
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Interest from cash and short-term deposits |
231 |
267 |
Interest from deferred consideration (note 16) |
86 |
- |
Interest from derivatives |
8,033 |
8,193 |
Total |
8,350 |
8,460 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£’000 | £’000 | |
Loan interest | 20,644 | 21,791 |
Head lease interest | 1,050 | 1,054 |
Accelerated loan arrangement fees | 3,119 | 1,688 |
Loan arrangement fees amortised | 666 | 883 |
Recurrent loan fees | 227 | 362 |
Bank charges | 4 | 6 |
25,710 | 25,784 | |
Less: amounts capitalised on the development of properties | (1,201) | (1,218) |
Total | 24,509 | 24,566 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£’000 | £’000 | |
Corporation tax on residual income | – | – |
Total | – | – |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£’000 | £’000 | |
Profit before tax | 41,709 | 34,306 |
Corporation tax at 25.0% (2024: 25.0%) | 10,427 | 8,577 |
Change in value of investment properties | (7,539) | (3,771) |
Realised loss/ (profit) on disposal of investment properties | 123 | (1,380) |
Tax-exempt property rental business | (3,011) | (3,426) |
Total | – | – |
31 March | 31 March | |
2025 | 2024 | |
£’000 | £’000 | |
Within one year | 42,739 | 40,436 |
Between one and two years | 36,649 | 33,894 |
Between two and three years | 28,000 | 27,053 |
Between three and four years | 22,091 | 22,170 |
Between four and five years | 15,892 | 18,597 |
Between five and ten years | 18,346 | 35,956 |
More than ten years | 7,700 | 7,925 |
Total | 171,417 | 186,031 |
Pence per |
||
For the year ended 31 March 2025 |
share |
£’000 |
Third interim dividend for year ended 31 March 2024 |
||
paid on 2 April 2024 |
1.60 |
6,798 |
Fourth interim dividend for year ended 31 March 2024 |
||
paid on 26 July 2024 |
1.60 |
6,798 |
First interim dividend for year ended 31 March 2025 |
||
paid on 4 October 2024 |
1.60 |
6,798 |
Second interim dividend for year ended 31 March 2025 |
||
paid on 27 December 2024 |
1.60 |
6,798 |
Total dividends paid during the year |
6.4 |
27,192 |
Paid as: |
||
Property income distributions |
4.8 |
20,394 |
Non-property income distributions |
1.6 |
6,798 |
Total |
6.4 |
27,192 |
Pence per |
||
For the year ended 31 March 2024 |
share |
£’000 |
Third interim dividend for year ended 31 March 2023 |
||
paid on 3 April 2023 |
1.60 |
6,798 |
Fourth interim dividend for year ended 31 March 2023 |
||
paid on 7 July 2023 |
1.60 |
6,798 |
First interim dividend for year ended 31 March 2024 |
||
paid on 6 October 2023 |
1.60 |
6,798 |
Second interim dividend for year ended 31 March 2024 |
||
paid on 29 December 2023 |
1.60 |
6,798 |
Total dividends paid during the year |
6.4 |
27,192 |
Paid as: |
||
Property income distributions |
6.4 |
27,192 |
Non-property income distributions |
– |
– |
Total |
6.4 |
27,192 |
Year ended |
||
Year ended |
31 March |
|
31 March |
2024 |
|
2025 |
(Restated) |
|
£’000 |
£’000 |
|
IFRS earnings/(losses) |
41,709 |
34,306 |
EPRA earnings adjustments: |
||
Loss/(gain) on disposal of investment properties |
493 |
(5,521) |
Fair value gains on investment properties |
(30,155) |
(15,082) |
Surrender premiums |
(380) |
– |
Changes in fair value of interest rate derivatives |
6,826 |
5,214 |
Losses associated with early close out of debt (see note 17) |
3,119 |
1,688 |
EPRA earnings |
21,612 |
20,605 |
Group-specific earnings adjustments: |
||
Surrender premiums |
380 |
– |
Adjusted earnings |
21,992 |
20,605 |
Year ended |
||
Year ended |
31 March |
|
31 March |
2024 |
|
2025 |
(Restated) |
|
Pence |
Pence |
|
Basic IFRS EPS |
9.8 |
8.1 |
Diluted IFRS EPS |
9.8 |
8.1 |
EPRA EPS |
5.1 |
4.8 |
Adjusted EPS |
5.2 |
4.8 |
Year ended |
Year ended |
|
31 March |
31 March |
|
2025 |
2024 |
|
Number of |
Number of |
|
shares |
shares |
|
Weighted average number of shares in issue (thousands) |
424,862 |
424,862 |
Completed |
Development |
Total |
|
investment |
property and |
investment |
|
property |
land |
property |
|
£’000 |
£’000 |
£’000 |
|
Investment property valuation brought forward |
|||
as at 1 April 2024 |
675,497 |
5,663 |
681,160 |
Acquisition of properties |
40,771 |
152 |
40,923 |
Capital expenditure |
6,565 |
2,195 |
8,760 |
Movement in rent incentives |
457 |
1 |
458 |
Disposal of properties |
(28,886) |
– |
(28,886) |
Assets transferred from ‘held for sale’ |
– |
72,830 |
72,830 |
Fair value gains/(losses) on revaluation of |
|||
investment property |
42,116 |
(11,961) |
30,155 |
Total portfolio valuation per valuer’s report |
736,520 |
68,880 |
805,400 |
Adjustment for head lease obligations |
13,823 |
– |
13,823 |
Carrying value at 31 March 2025 |
750,343 |
68,880 |
819,223 |
Completed |
Development |
Total |
|
investment |
property and |
investment |
|
property |
land |
property |
|
£’000 |
£’000 |
£’000 |
|
Investment property valuation brought forward |
|||
as at 1 April 2023 |
752,485 |
75,660 |
828,145 |
Acquisition of properties |
– |
– |
– |
Capital expenditure |
3,327 |
8,191 |
11,518 |
Movement in rent incentives |
1,065 |
(3) |
1,062 |
Disposal of properties |
(42,462) |
(3,125) |
(45,587) |
Fair value gains/(losses) on revaluation of |
|||
investment property |
17,312 |
(2,230) |
15,082 |
Total portfolio valuation per valuer’s report |
731,727 |
78,493 |
810,220 |
Assets transferred to ‘held for sale’ |
(56,230) |
(72,830) |
(129,060) |
Adjustment for head lease obligations |
14,185 |
– |
14,185 |
Carrying value at 31 March 2024 |
689,682 |
5,663 |
695,345 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Net proceeds from disposals of investment property during |
||
the year (including investment properties held for sale-note |
||
14) |
78,623 |
51,733 |
Deferred consideration due (see note 16) |
6,000 |
|
Carrying value of disposals |
(85,116) |
(46,212) |
Realised (loss)/gain on disposal of investment properties |
(493) |
5,521 |
Completed |
Development |
Total |
|
investment |
property and |
investment |
|
property |
land |
property |
|
£’000 |
£’000 |
£’000 |
|
Carrying value at 31 March 2023 |
625 |
– |
625 |
Disposal of properties |
(625) |
– |
(625) |
Assets transferred in |
56,230 |
72,830 |
129,060 |
Carrying value at 31 March 2024 |
56,230 |
72,830 |
129,060 |
Disposal of properties |
(56,230) |
– |
(56,230) |
Assets transferred out |
– |
(72,830) |
(72,830) |
Carrying value at 31 March 2025 |
– |
– |
– |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Cash |
8,389 |
9,905 |
Cash in transit |
– |
6,063 |
Total |
8,389 |
15,968 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Non-current |
||
Deferred consideration due |
6,000 |
– |
Current |
||
Rent and insurance receivables |
4,474 |
4,425 |
Payments in advance of property completion |
2,526 |
2,217 |
Interest receivable on derivatives |
1,567 |
1,770 |
Occupier deposits |
457 |
643 |
Prepayments |
465 |
266 |
Other receivables |
814 |
2,198 |
Total |
10,303 |
11,519 |
Grand total |
16,303 |
11,519 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
At the beginning of the year |
284,000 |
306,000 |
Drawn in the year |
330,000 |
323,000 |
Repaid in the year |
(345,000) |
(345,000) |
Interest-bearing loans and borrowings |
269,000 |
284,000 |
Unamortised fees at the beginning of the year |
(3,587) |
(1,907) |
Loan arrangement fees incurred in the year |
(941) |
(4,251) |
Unamortised fees written off in the year |
3,119 |
1,688 |
Amortisation charge for the year |
666 |
883 |
Unamortised loan arrangement fees |
(743) |
(3,587) |
Loan balance less unamortised loan arrangement fees |
268,257 |
280,413 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
At the start of the period |
7,241 |
7,387 |
Additional premiums accrued |
– |
3,849 |
Changes in fair value of interest rate derivatives |
(6,826) |
(5,214) |
Movement in interest rate derivative premium payable |
5,896 |
1,219 |
Balance at the end of the period |
6,311 |
7,241 |
Current |
2,835 |
1,756 |
Non-current |
3,476 |
5,485 |
Balance at the end of the period |
6,311 |
7,241 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Current liabilities |
||
Within one year |
974 |
987 |
Non-current liabilities |
||
After one year but not more than two years |
911 |
903 |
After two years but not more than five years |
2,395 |
2,374 |
After five years but not more than ten years |
3,065 |
3,035 |
Later than ten years |
7,618 |
7,923 |
13,989 |
14,235 |
|
Total head lease obligations |
14,963 |
15,222 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Head lease liability – opening balance |
15,222 |
15,025 |
Cash flows |
(1,034) |
(1,074) |
Non-cash movements |
||
Interest |
1,050 |
1,054 |
Head lease accrual |
(275) |
217 |
Head lease obligations – closing balance |
14,963 |
15,222 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Current liabilities |
||
Within one year |
1,037 |
1,056 |
Non-current liabilities |
||
After one year but not more than five years |
4,151 |
4,223 |
Later than five years |
84,823 |
86,696 |
Total |
90,011 |
91,975 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Administration expenses payable |
2,150 |
1,763 |
Deferred consideration payable |
– |
10,300 |
Capital expenses payable |
1,844 |
1,743 |
Loan interest payable |
3,580 |
4,161 |
Property operating expenses payable |
1,141 |
733 |
Other expenses payable |
1,511 |
1,958 |
Total other payables and accrued expenses – current |
10,226 |
20,658 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Total deferred income |
6,674 |
7,251 |
31 March |
31 March |
|||
2025 |
2024 |
|||
Ordinary shares of £0.01 each |
Number |
£’000 |
Number |
£’000 |
Authorised, issued and fully paid: |
||||
At the start of the period |
424,861,650 |
4,249 |
424,861,650 |
4,249 |
Shares issued |
– |
– |
– |
– |
Balance at the end of the period |
424,861,650 |
4,249 |
424,861,650 |
4,249 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
At the start of the period |
275,648 |
275,648 |
Shares issued |
– |
– |
Share premium |
275,648 |
275,648 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
Capital reduction reserve |
161,149 |
161,149 |
Total unrealised gains on investment properties |
141,248 |
111,093 |
Total unrealised gain on interest rate caps |
(6,994) |
(168) |
Total realised profits |
125,026 |
106,646 |
Dividends paid from revenue profits |
(150,220) |
(123,028) |
Retained earnings |
270,209 |
255,692 |
31 March |
31 March |
|
2025 |
2024 |
|
£’000 |
£’000 |
|
IFRS net assets attributable to ordinary shareholders |
550,106 |
535,589 |
IFRS net assets for calculation of NAV |
550,106 |
535,589 |
Adjustment to net assets: |
||
Fair value of interest rate derivatives (note 18) |
(6,311) |
(7,241) |
EPRA NTA |
543,795 |
528,348 |
31 March |
31 March |
|
2025 |
2024 |
|
Pence |
Pence |
|
IFRS basic and diluted NAV per share (pence) |
129.5 |
126.1 |
EPRA NTA per share (pence) |
128.0 |
124.4 |
31 March |
31 March |
|
2025 |
2024 |
|
Number |
Number |
|
of shares |
of shares |
|
Number of shares in issue (thousands) |
424,862 |
424,862 |
31 March 2025 |
||||
Level 1 |
Level 2 |
Level 3 |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Investment properties |
– |
– |
805,400 |
805,400 |
Interest rate derivatives |
– |
6,311 |
– |
6,311 |
Total |
– |
6,311 |
805,400 |
811,711 |
31 March 2024 |
||||
Level 1 |
Level 2 |
Level 3 |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Investment properties and assets |
||||
held for sale |
– |
– |
810,220 |
810,220 |
Interest rate derivatives |
– |
7,241 |
– |
7,241 |
Total |
– |
7,241 |
810,220 |
817,461 |
Fair value | Valuation | Key unobservable | ||
31 March 2025 | £’000 | technique | inputs | Range |
Multi-let more than | 451,520 | Income | ERV | £3.04 – |
100k sq ft | capitalisation | £25.66 | ||
Equivalent yield | 5.1% – 11.6% | |||
Multi-let less than | 139,835 | Income | ERV | £6.21 – £13.58 |
100k sq ft | capitalisation | Equivalent yield | 5.7% – 13.1% | |
Single-let regional | 84,625 | Income | ERV | £5.50 – £8.00 |
distribution | capitalisation | Equivalent yield | 6.0% – 9.8% | |
Single-let last-mile | 60,540 | Income | ERV | £7.25 – £11.00 |
capitalisation | Equivalent yield | 5.5% – 7.3% | ||
Development land | 68,880 | Comparable | Sales rate per | £201,000 – |
method | acre | £733,000 | ||
805,400 |
Key | ||||
Fair value | Valuation | unobservable | ||
31 March 2024 | £’000 | technique | inputs | Range |
Multi-let more than | 373,510 | Income | ERV | £2.62 – £10.90 |
100k sq ft | capitalisation | Equivalent yield | 5.2% – 11.1% | |
Multi-let less than | 150,390 | Income | ERV | £5.22 – £12.53 |
100k sq ft | capitalisation | Equivalent yield | 5.7% – 13.1% | |
Single-let regional | 129,875 | Income | ERV | £5.25 – £7.38 |
distribution | capitalisation | 5.7% – 9.7% | ||
Equivalent yield | ||||
Single-let last-mile | 78,065 | Income | ERV | £4.25 – £12.71 |
capitalisation | Equivalent yield | 5.5% – 9.5% | ||
Development land | 78,380 | Comparable | Sales rate per | £195,000 – |
method | acre | £860,000 | ||
810,220 |
As at 31 March 2025 | ||
Increase in | Decrease in | |
sensitivity | sensitivity | |
Completed investment property | £’000 | £’000 |
Change in ERV of 5% | 37,650 | (37,650) |
Change in net equivalent yields of 25 basis points | 30,865 | (28,441) |
Increase in | Decrease in | |
sensitivity | sensitivity | |
Development property and land | £’000 | £’000 |
Change in sales rate per acre of 5% | 3,420 | (3,420) |
Increase in | Decrease in | |
sensitivity | sensitivity | |
Interest rate derivatives | £’000 | £’000 |
Change in SONIA by 50 basis points | 1,489 | (1,489) |
As at 31 March 2024 | ||
Increase in | Decrease in | |
sensitivity | sensitivity | |
Completed investment property | £’000 | £’000 |
Change in ERV of 5% | 36,592 | (36,592) |
Change in net equivalent yields of 25 basis points | 27,874 | (30,214) |
Increase in | Decrease in | |
sensitivity | sensitivity | |
Development property and land | £’000 | £’000 |
Change in sales rate per acre of 5% | 3,892 | (3,892) |
Increase in | Decrease in | |
sensitivity | sensitivity | |
Interest rate derivatives | £’000 | £’000 |
Change in SONIA by 50 basis points | 2,423 | (2,417) |
2025 | 2024 | |||
Increase | Decrease | Increase in | Decrease in | |
in interest | in interest | interest rates | interest rates | |
rates by 1% | rates by 1% | by 1% | by 1% | |
Effect on profit before tax: | £’000 | £’000 | £’000 | £’000 |
Increase/(decrease) | (190) | 190 | (340) | 340 |
31 March | 31 March | |
2025 | 2024 | |
£’000 | £’000 | |
Cash and cash equivalents | 8,389 | 9,905 |
Restricted cash | – | 6,063 |
Trade and other receivables¹ | 13,312 | 9,036 |
Total | 21,701 | 25,004 |
2025 | 2024 | ||||
Carrying | Carrying | Fair | Fair | ||
Fair value | value | value | value | value | |
hierarchy | £’000 | £’000 | £’000 | £’000 | |
Held at amortised | |||||
cost | |||||
Cash and cash | |||||
equivalents | n/a | 8,389 | 8,389 | 9,905 | 9,905 |
Restricted cash | n/a | – | – | 6,063 | 6,063 |
Trade and other | |||||
receivables¹ | n/a | 13,312 | 13,312 | 9,036 | 9,036 |
Other payables and | |||||
accrued expenses² | n/a | (9,789) | (9,789) | (18,985) | (18,985) |
Interest-bearing loans | |||||
and borrowings | n/a | (268,257) | (268,257) | (280,413) | (280,413) |
Held at fair value | |||||
Interest rate | |||||
derivatives (assets) | 2 | 6,311 | 6,311 | 7,241 | 7,241 |
Less than |
Three to 12 |
One to two |
Two to five |
More than |
||
three months |
months |
years |
years |
five years |
Total |
|
Year ended 31 March 2025 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
Interest-bearing loans and borrowings |
4,956 |
14,923 |
19,879 |
293,454 |
– |
333,212 |
Other payables and accrued expenses |
9,789 |
– |
– |
– |
– |
9,789 |
Head lease obligations |
259 |
778 |
1,038 |
3,113 |
84,823 |
90,011 |
Total |
15,004 |
15,701 |
20,917 |
296,567 |
84,823 |
433,012 |
Less than |
Three to 12 |
One to two |
Two to five |
More than |
||
three months |
months |
years |
years |
five years |
Total |
|
Year ended 31 March 2024 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
Interest-bearing loans and borrowings |
5,233 |
15,755 |
20,988 |
330,805 |
– |
372,781 |
Other payables and accrued expenses |
8,685 |
10,300 |
– |
– |
– |
18,985 |
Head lease obligations |
264 |
792 |
1,056 |
3,167 |
86,696 |
91,975 |
Total |
14,182 |
26,847 |
22,044 |
333,972 |
86,696 |
483,741 |
Country of |
Number and class |
||
incorporation |
of share held |
Group |
|
Company |
and operation |
by the Group |
holding |
Tilstone Holdings Limited |
UK |
63,872 ordinary shares |
100% |
Tilstone Warehouse Holdco Limited |
UK |
94,400 ordinary shares |
100% |
Tilstone Industrial Warehouse Limited 1 |
UK |
23,600 ordinary shares |
100% |
Tilstone Retail Warehouse Limited 1 |
UK |
20,000 ordinary shares |
100% |
Tilstone Industrial Limited 1 |
UK |
20,000 ordinary shares |
100% |
Tilstone Retail Limited 1 |
UK |
200 ordinary shares |
100% |
Tilstone Trade Limited 1 |
UK |
20,004 ordinary shares |
100% |
Tilstone Basingstoke Limited 1 |
UK |
1,000 ordinary shares |
100% |
Tilstone Glasgow Limited 1 |
UK |
1 ordinary share |
100% |
Tilstone Radway Limited 1 |
UK |
100 ordinary shares |
100% |
Tilstone Oxford Limited 1 |
UK |
1,000 ordinary shares |
100% |
Tilstone Liverpool Limited 1 |
UK |
100 ordinary shares |
100% |
Warehouse 1234 Limited 1 |
UK |
100 ordinary shares |
100% |
Tilstone Tamworth Limited 1 |
UK |
100 ordinary shares |
100% |
Threshold |
Fee rate on lower of EPRA net asset value and market capitalisation |
Up to £500 million |
1.1% |
Above £500 million |
0.9% |
Interest- | ||||
bearing | ||||
Interest | loans and | Head lease | ||
payable | borrowings | liability | Total | |
£’000 | £’000 | £’000 | £’000 | |
Balance as at 1 April 2024 | 4,161 | 280,413 | 15,222 | 299,796 |
Changes from financing cash | ||||
flows: | ||||
Bank loans drawn down | – | 56,000 | – | 56,000 |
Bank loans repaid | – | (71,000) | – | (71,000) |
Loan arrangement fees paid in | ||||
the year | – | (801) | – | (941) |
Loan interest paid | (21,225) | – | – | (21,225) |
Head lease payments | – | – | (1,034) | (1,034) |
Total changes from financing | ||||
cash flows | (21,225) | (15,801) | (1,034) | (38,200) |
Accrued arrangement fees | - | (140) | - | - |
Amortisation charge for the year | – | 666 | – | 666 |
Arrangement fees written-off | – | 3,119 | – | 3,119 |
Head lease interest | – | – | 1,050 | 1,050 |
Interest and commitment fee | 20,644 | – | – | 20,644 |
Accrued head lease expense | – | – | (275) | (275) |
Balance as at 31 March 2025 | 3,580 | 268,257 | 14,963 | 286,800 |
Interest- | ||||
bearing | ||||
Interest | loans and | Head lease | ||
payable | borrowings | liability | Total | |
£’000 | £’000 | £’000 | £’000 | |
Balance as at 1 April 2023 | 3,691 | 304,093 | 15,025 | 322,809 |
Changes from financing cash | ||||
flows: | ||||
Bank loans drawn down | – | 323,000 | – | 323,000 |
Bank loans repaid | – | (345,000) | – | (345,000) |
Loan arrangement fees paid in | ||||
the year | – | (4,251) | – | (4,251) |
Loan interest paid | (21,321) | – | – | (21,321) |
Head lease payments | – | – | (1,074) | (1,074) |
Total changes from financing | ||||
cash flows | (21,321) | (26,251) | (1,074) | (48,646) |
Amortisation charge for the year | – | 883 | – | 883 |
Arrangement fees written-off | – | 1,688 | – | 1,688 |
Head lease interest | – | – | 1,054 | 1,054 |
Interest and commitment fee | 21,791 | – | – | 21,791 |
Accrued head lease expense | – | – | 217 | 217 |
Balance as at 31 March 2024 | 4,161 | 280,413 | 15,222 | 299,796 |