| 19August2020to | |||
| Fortheyearended | 31August2021, | ||
| 31August2022 | asrestated | ||
| Note | £’000 | £’000 | |
| Income | |||
| Rentalincome | 5 | ||
| Otherincome | 5 | ||
| Impairmentofleaseinducement | 5 | ( | |
| Impairmentofrentstraight-lining | 5 | ( | |
Total income | |||
| Operating expenses | |||
| Generalandadministrativeexpenses | 6 | ( | ( |
| Provisionforexpectedcreditlossesoftradereceivables | 11 | ( | |
| Otherexpenses | 12 | ( | ( |
| Total expenses | ( | ( | |
| Changeinfairvalueofinvestmentproperty | 9 | ( | |
| Write-offofSeller’sWorksnotinitiatedorcompleted | 11 | ( | ( |
Operating(loss)/profitfortheyear/period | ( | ||
| Financecosts | 7 | ( | ( |
(Loss)/profitbeforetaxation | ( | ||
| Taxation | 8 | ||
(Loss)/income and total comprehensive (loss)/income for the year/period attributable to shareholders | ( | ||
| (Loss)/earnings per Share – basic and diluted (pence per Share)* | 22 | ( |
| Asat | |||
| Asat | 31August2021, | ||
| 31August2022 | asrestated | ||
| Note | £’000 | £’000 | |
| Non-current assets | |||
| Investmentproperty | 9 | ||
| Totalnon-currentassets | |||
| Current assets | |||
| Tradeandotherreceivables | 11 | ||
| Restrictedcash | 12 | ||
| Cashandcashequivalents | 12 | ||
| Total current assets | |||
| Total assets | |||
| Non-current liabilities | |||
| Bankborrowings | 10 | ||
| Total non-current liabilities | |||
| Current liabilities | |||
| Bankborrowings | 10 | ||
| Tradeandotherpayables | 13 | ||
| Total current liabilities | |||
| Total liabilities | |||
| Net assets | |||
| Capital and reserves | |||
| Sharecapital | 15 | ||
| Sharepremium | 16 | ||
| Specialdistributablereserve | 17 | ||
(Accumulatedlosses)/retainedearnings | ( | ||
Total capital and reserves attributable to equity holders of the company | |||
| Net asset value per share (pps) | 23 |
| Totalequity | ||||||
| Special | attributableto | |||||
| Share | Share | distributable | Accumulated | ownersofthe | ||
| capital | premium | reserve | losses | company | ||
Fortheyearended31August2022 | Note | £’000 | £’000 | £’000 | £’000 | £’000 |
| Openingbalanceat | ||||||
1September2021(restated) | ||||||
| Lossandtotalcomprehensivelossforthe | ||||||
yearattributabletoshareholders | ( | ( | ||||
| Transaction with owners: | ||||||
| Dividenddistribution | 17 | ( | ( | |||
| Sharecapitalissued | 15,16 | |||||
| Shareissuecosts | 16 | ( | ( | |||
Balanceat31August2022 | ( |
| Totalequity | ||||||
| Special | attributableto | |||||
| Share | Share | distributable | Retained | ownersofthe | ||
| Fortheperiodfrom19August2020 | capital | premium | reserve | earnings | company | |
to31August2021,asrestated | Note | £’000 | £’000 | £’000 | £’000 | £’000 |
| Incomeandtotalcomprehensive | ||||||
| incomefortheperiodattributable | ||||||
toshareholders | ||||||
| Transaction with owners: | ||||||
| Dividenddistribution | 17 | ( | ( | |||
| Sharecapitalissued | 15,16 | |||||
| Shareissuecosts | 16 | ( | ( | |||
| Cancellationofsharepremium | 16,17 | ( | ||||
| Balanceat31August2021 |
| Fortheperiodfrom | |||
| 19August2020to | |||
| Fortheyearended | 31August2021, | ||
| 31August2022 | asrestated | ||
| Note | £’000 | £’000 | |
| Cashflowsfromoperatingactivities | |||
(Loss)/incomefortheyear/period | ( | ||
| Changeinfairvalueofinvestmentproperty | 9 | ( | |
| Financecosts | 7 | ||
| Effectofstraightlining,leaseinducementsandimpairments | 5 | ( | |
| Otherincome–escrowaccount | 5 | ( | |
| Otherexpenses–escrowaccount | 12 | ||
| Operating result before working capital changes | |||
| Decrease/(increase)intradeandotherreceivables | 11 | ( | |
| Increaseintradeandotherpayables | 13 | ||
| Netcashflowsgeneratedfromoperatingactivities | |||
| Cashflowsfrominvestingactivities | |||
| Purchaseofinvestmentproperties | 9 | ( | ( |
| Transfertosolicitorsforfutureacquisitions | 12 | ( | |
| Net cash used in investing activities | ( | ( | |
| Cashflowsfromfinancingactivities | |||
| Proceedsfromissueofsharecapitalandsharepremium | 15 | ||
| Shareissuecosts | 16 | ( | ( |
| Dividenddistribution | 17 | ( | ( |
Interestpaid | ( | ( | |
| Loanarrangementfeepaid | 20 | ( | ( |
| Non-utilisationfee | 7 | ( | ( |
| Cashreleasedfromrestrictedcashaccount | 20 | ||
| Netcashgeneratedfromfinancingactivities | |||
Net increase in cash and cash equivalents | |||
Cashandcashequivalentsatbeginningoftheyear/period | |||
| Cash and cash equivalents at end of the year/period | 12 |
Description | Effective Date | |
| Amendments to IFRS 3 Business | 1 January | |
| Combinations; IAS 16 Property, | 2022 | |
| Plant and Equipment; IAS 37 | ||
Provisions, Contingent Liabilities and Contingent Assets | ||
| Annual Improvements to IFRSs (2018- | 1 January | |
2020 Cycle) – IFRS 1, I examples accompanying IFRS 16, IAS 41 | FRS 9, Illustrative | 2022 |
| Amendments to IAS 1: Disclosure of | 1 January | |
| accounting policies and definition | 2023 | |
| of estimates | ||
| Amendments to IAS 1 on the | 1 January | |
| classification of liabilities as non-current, | 2024 | |
| IFRS 16 on considering profit in sale | ||
| leaseback transactions and IAS 7 on | ||
| supplier finance | ||
| Amendments to IFRS 17 Insurance | 1 January | |
| Contracts and IAS 12 Income Taxes | 2024 | |
Amendment to IAS 21 | 1 January | |
| 2025 | ||
Amendment to IFRS 7 | 1 January | |
| 2026 | ||
| Amendment to IFRS 18 presentation | 1 January | |
| of information in the primary | 2027 | |
| financial statements |
Type | Condition | North | South | |
HMO | Fair | Each bedroom | £5,000 | £5,000 |
HMO | Poor | Each bedroom | £7,500 | £7,500 |
Residential Investment | Fair | 1st bedroom | £5,000 | £7,500 |
Residential Investment | Fair | Additional bedroom | £2,500 | £2,500 |
Residential Investment | Poor | 1st bedroom | £7,500 | £10,000 |
Residential Investment | Poor | Additional bedroom | £5,000 | £5,000 |
| 31 August 2021, | Unhabitable | Prepaid | Lease | ||||
| as Previously | Properties | Seller’s Works | Inducement | Retentions | Escrow Account | 31 August 2021, | |
| Reported | Adjustment | Adjustment | Adjustment | Adjustment | Adjustment | as Restated | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Income | |||||||
| Amounts invoiced | |||||||
| in accordance with | |||||||
lease agreements | 10,677 | – | – | – | – | – | 10,677 |
| Rent not recognised | |||||||
| because properties | |||||||
were unhabitable | – | (1,063) | – | – | – | – | (1,063) |
| Rent straight lining | |||||||
| and lease inducement | |||||||
amortisation | 1,078 | – | – | (481) | – | – | 597 |
Rental income | 11,755 | (1,063) | – | (481) | – | – | 10,211 |
Other income | – | – | – | – | – | 750 | 750 |
Total income | 11,755 | (1,063) | – | (481) | – | 750 | 10,961 |
| Expenses | |||||||
| General and | |||||||
administrative expenses | (3,255) | – | – | – | – | – | (3,255) |
Other expenses | – | – | – | – | – | (375) | (375) |
Total expenses | (3,255) | – | – | – | – | (375) | (3,630) |
Change in fair value of investment property | 14,012 | – | – | – | – | – | 14,012 |
| Write-off of Seller’s Works | |||||||
not initiated or completed | – | – | (3,660) | – | – | – | (3,660) |
| Operating | |||||||
profit for period | 22,512 | (1,063) | (3,660) | (481) | – | 375 | 17,683 |
Finance costs | (1,580) | – | – | – | – | – | (1,580) |
Profit before taxation | 20,932 | (1,063) | (3,660) | (481) | – | 375 | 16,103 |
Taxation | – | – | – | – | – | – | – |
Total comprehensive income for the period | |||||||
attributable to shareholders | 20,932 | (1,063) | (3,660) | (481) | – | 375 | 16,103 |
| Earnings per share | |||||||
| – basic and diluted | |||||||
(pence per share) | 10.15 | (0.52) | (1.77) | (0.23) | – | 0.18 | 7.81 |
| 31 August | |||||||||
| 2021, as | Unhabitable | Seller’s | Lease | Escrow | Finance | Rent Straight | 31 August | ||
| Previously | Properties | Works | Inducement | Retentions | Account | Costs | Lining | 2021, as | |
| Reported | Adjustment | Adjustment | Amortisation | Adjustment | Adjustment | Adjustment | Adjustment | Restated | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cash flows | |||||||||
| from operating | |||||||||
| activities | |||||||||
| (Loss)/income for | |||||||||
the year/period | 20,932 | (1,063) | (3,660) | (481) | – | 375 | – | – | 16,103 |
| Change in fair value | |||||||||
| of investment | |||||||||
property | (14,012) | – | – | – | – | – | – | – | (14,012) |
Finance costs | – | – | – | – | – | – | 1,580 | – | 1,580 |
| Effect of straight | |||||||||
| lining, lease | |||||||||
| inducements | |||||||||
and impairments | – | – | – | 481 | – | – | – | (1,078) | (597) |
| Other income – | |||||||||
escrow account | – | – | – | – | – | (750) | – | – | (750) |
| Other expenses – | |||||||||
escrow account | – | – | – | – | – | 375 | – | – | 375 |
| Operating result | |||||||||
| before working | |||||||||
capital changes | 6,920 | (1,063) | (3,660) | – | – | – | 1,580 | (1,078) | 2,699 |
| Increase in | |||||||||
trade and other receivables | (1,406) | 1,063 | 3,660 | – | (3,661) | – | – | – | (344) |
| Increase in | |||||||||
trade and other payables | 1,130 | – | – | – | 3,661 | – | (87) | – | 4,704 |
| Net cash flows | |||||||||
| from operating | |||||||||
activities | 6,644 | – | – | – | – | – | 1,493 | (1,078) | 7,059 |
| Cash flows from | |||||||||
| investing activities | |||||||||
Purchase of investment | |||||||||
properties | (313,848) | – | – | – | – | – | – | 1,078 | (312,770) |
| Net cash used | |||||||||
| in investing | |||||||||
activities | (313,848) | – | – | – | – | – | – | 1,078 | (312,770) |
| 31 August | |||||||||
| 2021, as | Unhabitable | Seller’s | Lease | Escrow | Finance | Rent Straight | 31 August | ||
| Previously | Properties | Works | Inducement | Retentions | Account | Costs | Lining | 2021, as | |
| Reported | Adjustment | Adjustment | Amortisation | Adjustment | Adjustment | Adjustment | Adjustment | Restated | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cash flows from | |||||||||
| financing activities | |||||||||
| Proceeds from issue | |||||||||
| of share capital and | |||||||||
share premium | 240,570 | – | – | – | – | – | – | – | 240,570 |
Share issue costs | (4,811) | – | – | – | – | – | – | – | (4,811) |
Dividend distribution | (3,993) | – | – | – | – | – | – | – | (3,993) |
Interest paid | – | – | – | – | – | – | (1,268) | – | (1,268) |
| Loan arrangement | |||||||||
fee paid | (2,472) | – | – | – | – | – | (35) | – | (2,507) |
Non-utilisation fee | – | – | – | – | – | – | (190) | – | (190) |
| Cash released from | |||||||||
| restricted | |||||||||
cash account | 84,128 | – | – | – | – | – | – | – | 84,128 |
| Net cash generated | |||||||||
from financing activities | 313,422 | – | – | – | – | – | (1,493) | – | 311,929 |
| Net increase in cash | |||||||||
and cash equivalents | 6,218 | – | – | – | – | – | – | – | 6,218 |
| Cash and cash | |||||||||
| equivalents | |||||||||
| at beginning | |||||||||
of the period | – | – | – | – | – | – | – | – | – |
| Cash and cash | |||||||||
| equivalents at end | |||||||||
of the period | 6,218 | – | – | – | – | – | – | – | 6,218 |
| 19 August 2020 | ||
| For the year | to 31 August | |
| ended 31 August | 2021, | |
| 2022 | as restated | |
| £’000 | £’000 | |
| Amounts invoiced | ||
| in accordance with | ||
lease agreements | 38,336 | 10,677 |
Effect of straight-lining rent | 3,753 | 1,078 |
| Rent not recognised because | ||
properties were unhabitable | (2,099) | (1,063) |
| Lease inducement | ||
amortisation | (1,741) | (481) |
Rental income | 38,249 | 10,211 |
Other income | – | 750 |
| Impairment of | ||
lease inducement | (28,348) | – |
| Impairment of rent | ||
straight-lining | (2,922) | – |
Total income | 6,979 | 10,961 |
| As at | ||||
| As at | 31 August 2021, | |||
| Future minimum rents receivable | 31 August 2022 | as restated | ||
| in the period: | £’000 | £’000 | ||
Year 1 | 49,824 | 16,830 | ||
Year 2 | 50,323 | 16, | 999 | |
Year 3 | 50,826 | 17,169 | ||
Year 4 | 51,334 | 17,340 | ||
Year 5 | 51,848 | 17,514 | ||
> 5 years | 806,460 | 2 | 76,378 | |
Total | 1,060,615 | 36 | 2,230 | |
| 19 August 2020 | ||
| For the year | to 31 August | |
| ended 31 August | 2021, | |
| 2022 | as restated | |
| £’000 | £’000 | |
Investment advisory fees | 5,322 | 1,828 |
| Fees paid to the Group’s | ||
Independent Auditor | 2,280 | 268 |
Board and Directors’ fee | 176 | 150 |
| Other administrative | ||
expenses | 2,085 | 1,009 |
Total | 9,863 | 3,255 |
| 19 August 2020 | |||
| For the year | to 31 August | ||
| ended 31 August | 2021, | ||
| 2022 | as restated | ||
| £’000 | £’000 | ||
| Fees payable to the | |||
| company’s auditor for the | |||
| audit of the company’s | |||
annual accounts* | 2,164 | 182 | |
| Fees payable to the | |||
| company’s auditor: | |||
| Audit of the accounts of | |||
subsidiaries | 72 | 12 | |
| Audit-related | |||
| assurance services: | |||
• | Audit of the Group's | ||
initial accounts | – | 43 | |
• | Interim review | 44 | 31 |
Included in general and adminstrative expenses | 2,280 | 268 | |
| Reporting accountant | |||
| services, recognised directly | |||
in equity as share issue costs | – | 92 | |
| Audit services to support | |||
| equity raising activities | |||
| which were classified | |||
| as a prepaid in FY21 and | |||
| reclassified directly into | |||
equity in FY22 | – | 129 |
| For the year | 19 August 2020 | |
| ended 31 August | to 31 August | |
| 2022 | 2021 | |
| £’000 | £’000 | |
Loan interest | 4,481 | 1,274 |
Non-utilisation fees | 141 | 190 |
| Amortisation of loan | ||
arrangement fees | 318 | 116 |
Total finance costs | 4,940 | 1,580 |
| For the year | 19 August 2020 | |
| ended 31 August | to 31 August | |
| 2022 | 2021 | |
| £’000 | £’000 | |
Current tax | – | – |
Origination and reversal of temporary differences | – | – |
Total deferred tax | – | – |
Tax charge | – | – |
| 19 August 2020 | ||
| For the year | to 31 August | |
| ended 31 August | 2021, | |
| 2022 | as restated | |
| £’000 | £’000 | |
(Loss)/profit before tax | (474,844) | 16,103 |
| Tax at the standard rate of | ||
UK corporation tax of 19% | 90,220 | (3,060) |
| Effect of: | ||
| REIT exempt | ||
income and gains | – | 398 |
Revaluation of investment properties | (86,046) | 2,662 |
| Losses not taxed for which | ||
no benefit can be recognised | (4,174) | – |
Tax charge | – | – |
| As at | ||
| As at | 31 August 2021, | |
| 31 August 2022 | asrestated | |
| £’000 | £’000 | |
| Freehold investment | ||
| property at the | ||
beginning year/period | 320,932 | – |
| Property acquisitions in | ||
the year/period | 597,420 | 312,770 |
| Reclassification of first year | ||
| inducement where building | ||
is considered as habitable | (32,001) | (16,693) |
| Reclassification of first year | ||
| inducement where building | ||
is considered as unhabitable | (2,918) | (1,604) |
| Prepaid Seller’s Works | ||
recognised as receivable | (19,034) | (4,843) |
| Rent straight lining and | ||
lease inducement | 34,014 | 17,290 |
| Impairment of rent straight | ||
lining and lease inducement | (31,270) | – |
| (Decrease)/Increase in fair | ||
value of investment property | (452,873) | 14,012 |
Fair value at the end of the year/period 1 | 414,270 | 320,932 |
| Quoted prices | Significant | Significant | ||
| in active | observable | unobservable | ||
| markets | inputs | inputs | ||
| Total | (level 1) | (level 2) | (level 3) | |
| As at 31 August 2022 | £’000 | £’000 | £’000 | £’000 |
| Assets measured at fair value: | ||||
Investment property | 414,270 | – | – | 414,270 |
| Quoted prices | Significant | Significant | ||
| in active | observable | unobservable | ||
| markets | inputs | inputs | ||
| Total | (level 1) | (level 2) | (level 3) | |
| As at 31 August 2021 | £’000 | £’000 | £’000 | £’000 |
| Assets measured at fair value: | ||||
Investment property | 327,860 | – | – | 327,860 |
| As at | |
| 31 August 2021, | |
| asrestated | |
| £’000 | |
Investment property balance, as restated | 320,932 |
| Amounts allocated to: | |
Lease incentive debtor for unhabitable buildings | 1,604 |
Prepaid Seller's Works | 4,843 |
Lease incentive amortisation | 481 |
| Investment property as per the Knight | |
Frank valuation, as previously reported | 327,860 |
| As at | As at | |
| 31 August 2022 | 31 August 2021, | |
| £’000 | £’000 | |
Investment valuation approach | 222,380 | 327,860 |
Market value – vacant possession approach | 191,890 | – |
Fair value at the end of the year/period | 414,270 | 327,860 |
| Passing rent pa | Passing | Valuation | Valuation | |
| 31 August 2022 | rent pa range | 31 August 2022 | yield range | |
| Sector | £’000 | £’000 | £’000 | % |
Residential | 23,409 | 3-324 | 222,380 | 2.6-32.6 |
| Passing rent pa | Passing | Valuation | Valuation | |
| 31 August 2021 | rent pa range | 31 August 2021 | yield range | |
| Sector | £’000 | £’000 | £’000 | % |
Residential | 18,275 | 3-365 | 327,860 | 5.25-5.78 |
| -5%inpassing | +5% in passing | +100bps in net | -100bpsinnet | |
| rent | rent | initial yield | initial yield | |
| As at 31 August 2022 | £’000 | £’000 | £’000 | £’000 |
Investment property | (3,300) | 3,600 | (6,800) | 6,900 |
| -5%inpassing | +5% in passing | +25bps in net | -25bpsinnet | |
| rent | rent | initial yield | initial yield | |
| As at 31 August 2021 | £’000 | £’000 | £’000 | £’000 |
Investment property | (16,393) | 16,393 | (14,073) | 15,395 |
As at 31 August 2022 | As at 31 August 2021 | |||
| Book value | Fair value | Book value | Fair value | |
| Bank borrowings | £’000 | £’000 | £’000 | £’000 |
Term loan | 250,000 | 231,746 | 120,000 | 113,468 |
Unamortised loan arrangement fees | (4,953) | – | (2,472) | – |
Bank borrowings | 245,047 | 231,746 | 117,528 | 113,468 |
| Quoted prices | Significant | Significant | |||
| in active | observable | unobservable | |||
| markets | inputs | inputs | |||
| Total | (level 1) | (level 2) | (level 3) | ||
Borrowings | Date of valuation | £’000 | £’000 | £’000 | £’000 |
Borrowings | 31 August 2022 | 231,746 | – | – | 231,746 |
| Quoted prices | Significant | Significant | |||
| in active | observable | unobservable | |||
| markets | inputs | inputs | |||
| Total | (level 1) | (level 2) | (level 3) | ||
Borrowings | Date of valuation | £’000 | £’000 | £’000 | £’000 |
Borrowings | 31 August 2021 | 113,468 | – | 113,468 | – |
| As at | ||
| As at | 31 August 2021, | |
| 31 August 2022 | as restated | |
| £’000 | £’000 | |
| Tenant receivables | ||
| in accordance with | ||
lease agreements | 9,916 | 2,133 |
| Rent not recognised because | ||
properties were unhabitable | (2,099) | (1,063) |
Tenant receivables, net | 7,817 | 1,070 |
Other receivables | 426 | – |
Prepaid expenses | 40 | 215 |
| Tenant receivables and other | ||
financial assets | 8,283 | 1,285 |
Provision for doubtful debts | (1,850) | – |
| Net tenant receivables and | ||
other financial assets | 6,433 | 1,285 |
Prepaid Seller’s Works | 8,295 | 1,183 |
| Lease inducement receivable | ||
for unhabitable properties | 1,411 | 662 |
Trade and other receivables | 16,139 | 3,130 |
| As at | ||
| As at | 31 August 2021, | |
| 31 August 2022 | as restated | |
| £’000 | £’000 | |
30 days or fewer | 2,839 | 621 |
31 to 60 days | 1,140 | 234 |
61 to 90 days | 3,146 | 408 |
91 to 120 days | 831 | 22 |
Over 120 days | 327 | – |
8,283 | 1,285 |
| As at | ||
| As at | 31 August 2021, | |
| 31 August 2022 | as restated | |
| £’000 | £’000 | |
| Prepaid Seller's Works at | ||
beginning of the year/period | 1,183 | – |
| Prepaid Seller’s Works | ||
| recognised during | ||
the year/period | 19,034 | 4,843 |
| Write-off of Seller’s Works | ||
not initiated or completed | (11,922) | (3,660) |
Prepaid Seller's Works at the end of the year/period | 8,295 | 1,183 |
| As at | ||
| As at | 31 August 2021, | |
| 31 August 2022 | as restated | |
| £’000 | £’000 | |
| Cash held in | ||
Lockbox accounts | 73,115 | 35,872 |
| Cash held by solicitors for | ||
property acquisitions | 18,260 | – |
Retentions held by solicitors | 10,468 | 3,661 |
| Cash held in escrow for | ||
property repairs | – | 375 |
| Restricted cash held by | ||
third parties | 101,843 | 39,908 |
Cash and cash equivalents | 74,514 | 6,218 |
Total cash reserves | 176,357 | 46,126 |
| As at | ||
| As at | 31 August 2021, | |
| 31 August 2022 | as restated | |
| £’000 | £’000 | |
| At beginning of | ||
the year/period | 3,661 | – |
New retentions on acquisitions in the | ||
year/period | 12,089 | 5,330 |
| Retentions | ||
released to vendors | (5,282) | (1,669) |
Retentions at the end of the year/period | 10,468 | 3,661 |
| As at | ||
| As at | 31 August 2021, | |
| 31 August 2022 | as restated | |
| £’000 | £’000 | |
Cash and cash equivalents | 74,514 | 6,218 |
Restricted cash | 101,843 | 39,908 |
| Tenant receivables and | ||
other financial assets | 6,433 | 1,285 |
182,790 | 47,411 |
| 3-12 | 1-5 | ||||
| < 3 months | months | years | 5 years + | Total | |
| 31 August 2022 | £’000 | £’000 | £’000 | £’000 | £’000 |
Bank borrowings and interest | 1,440 | 4,337 | 23,124 | 293,622 | 322,523 |
Retentions payable 1 | 10,468 | – | – | – | 10,468 |
Trade and other payables | 5,313 | – | – | – | 5,313 |
17,221 | 4,337 | 23,124 | 293,622 | 338,304 |
| 3-12 | 1-5 | ||||
| < 3 months | months | years | 5 years + | Total | |
| 31 August 2021, as restated | £’000 | £’000 | £’000 | £’000 | £’000 |
Bank borrowings and interest | 620 | 1,881 | 9,950 | 135,640 | 148,091 |
Retentions payable 1 | 3,661 | – | – | – | 3,661 |
Trade and other payables | 1,130 | – | – | – | 1,130 |
5,411 | 1,881 | 9,950 | 135,640 | 152,882 |
As at | As at | |
31 August 2022 | 31 August 2021 | |
Ordinary Shares of £0.01 each At the beginning of | Number | Number |
the year/period | 240,570,465 | – |
Issued on incorporation | – | 1 |
| Further Shares issued | ||
during the year/period | 550,000,000 | 240,570,464 |
Issued and fully paid at year/period end | 790,570,465 | 240,570,465 |
| As at | As at | |
| 31 August 2022 | 31 August 2021 | |
| £’000 | £’000 | |
| Balance at the beginning of | ||
the year/period | – | – |
| Share premium arising on | ||
| shares issued in relation to | ||
equity issuance | 607,734 | 238,164 |
Share issue costs | (12,001) | (4,811) |
| Transfer to special | ||
| distributable | ||
reserve (Note 17) | – | (233,353) |
| Balance at end | ||
of year/period | 595,733 | – |
| As at | As at | |
| 31 August 2022 | 31 August 2021 | |
| £’000 | £’000 | |
Balance at beginning of the year/period | 229,360 | – |
| Transfer from share | ||
premium account (Note 16) | – | 233,353 |
| Dividend distribution | ||
(Note18) | (28,320) | (3,993) |
Balance at end of year/period | 201,040 | 229,360 |
Number of Shares held | % of Shares in issue | |
Lynne Fennah | 55,000 | 0.007 |
Simon Moore | 56,000 | 0.007 |
Marlene Wood | 30,000 | 0.004 |
Peter Cardwell | 10,000 | 0.001 |
| Borrowing | Borrowing as at | |
| as at | 31 August | |
| 31 August 2022 | 2021 | |
| (£’000) | (£’000) | |
Balance at the beginning of year/period | 117,528 | – |
| Cash flows from financing activities | ||
Net bank borrowings drawn down | 92,757 | 84,128 |
Bank borrowing held in restricted account | 73,115 | 35,872 |
Prior period cash transferred from restricted account | (35,872) | – |
Loan arrangement fees paid | (2,743) | (2,507) |
| Non-cash movements | ||
Amortisation of loan arrangement fees | 318 | 116 |
Loan arrangement fees accrued | (56) | (81) |
Balance at end of the year/period | 245,047 | 117,528 |
For the year ended 31 August 2022 | 19 August 2020 to 31 August 2021 | |||
% of total | £’000 | % of total | £’000 | |
Lotus Sanctuary CIC | 12% | 6,593 | 13% | 2,297 |
Supportive Homes CIC* | 10% | 5,585 | – | – |
Other tenants (eachlessthan 10%) | 78% | 41,737 | 87% | 15,970 |
Rental income | 100% | 53,915 | 100% | 18,267 |
Name of entity | Principal activity | Country of incorporation | Ownership |
Home Holdings 1 Limited | Property investment | UK | 100% |
Home Holdings 2 Limited | Property investment | UK | 100% |
Home Holdings 3 Limited | Property investment | UK | 100% |
Home Holdings 4 Limited | Property investment | UK | 100% |