Fortheyearended | Fortheyearended | ||
31August2023 | 31August2022 | ||
£’000 | £’000 | ||
Income | |||
Rentalincome | 4 | ||
Impairmentofleaseinducement | 4 | ( | ( |
Impairmentofrentstraight-lining | 4 | ( | ( |
Net rental income | |||
Operating expenses | |||
Propertyoperatingexpenses | 5 | ( | |
Generalandadministrativeexpenses | 5 | ( | ( |
Provisionforexpectedcreditlossesoftradereceivables | 10 | ( | ( |
Otherexpenses | 11 | ( | |
Total expenses | ( | ( | |
Changeinfairvalueofinvestmentproperty | 8 | ( | ( |
Write-offofSeller’sWorksnotinitiatedorcompleted | 10 | ( | ( |
Operating loss for the year | ( | ( | |
Gainonrevaluationofbankborrowings | 9 | ||
Financeincome | 9 | ||
Financecosts | 6 | ( | ( |
Loss before taxation | ( | ( | |
Taxation | 7 | ||
Loss and total comprehensive loss for the year attributable toshareholders | ( | ( | |
Loss per Share – basic and diluted (pence per Share)* | 21 | ( | ( |
Asat | Asat | ||
31August2023 | 31August2022 | ||
Note | £’000 | £’000 | |
Non-current assets | |||
Investmentproperty | 8 | ||
Total non-current assets | |||
Current assets | |||
Investmentpropertyheldforsale | 8 | ||
Tradeandotherreceivables | 10 | ||
Restrictedcash | 11 | ||
Cashandcashequivalents | 11 | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Bankborrowings | 9 | ||
Tradeandotherpayables | 12 | ||
Total current liabilities | |||
Total liabilities | |||
Net assets | |||
Capital and reserves | |||
Sharecapital | 14 | ||
Sharepremium | 15 | ||
Specialdistributablereserve | 16 | ||
Accumulatedlosses | ( | ( | |
Total capital and reserves attributable to equity holders of the company | |||
Net asset value per share (pps) | 22 |
Totalequity | ||||||
Special | attributableto | |||||
Share | Share | distributable | Accumulated | ownersofthe | ||
capital | premium | reserve | losses | company | ||
Fortheyearended31August2023 | Note | £’000 | £’000 | £’000 | £’000 | £’000 |
Openingbalanceat1September2022 | ( | |||||
Lossandtotalcomprehensivelossforthe | ||||||
yearattributabletoshareholders | ( | ( | ||||
Transaction with owners: | ||||||
Dividenddistribution | 16 | ( | ( | |||
Balanceat31August2023 | ( |
Totalequity | ||||||
Special | attributableto | |||||
Share | Share | distributable | Retained | ownersofthe | ||
capital | premium | reserve | earnings | company | ||
Fortheyearended31August2022 | Note | £’000 | £’000 | £’000 | £’000 | £’000 |
Openingbalanceat1September2021 | ||||||
Lossandtotalcomprehensivelossforthe | ||||||
yearattributabletoshareholders | ( | ( | ||||
Transaction with owners: | ||||||
Dividenddistribution | 16 | ( | ( | |||
Sharecapitalissued | 14,15 | |||||
Shareissuecosts | 15 | ( | ( | |||
Balanceat31August2022 | | ( |
Fortheyearended | Fortheyearended | ||
31August2023 | 31August2022 | ||
Note | £’000 | £’000 | |
Cashflowsfromoperatingactivities | |||
Lossfortheyear | ( | ( | |
Changeinfairvalueofinvestmentproperty | 8 | ||
Gainonrevaluationofbankborrowings | 9 | ( | |
Financeincome | 9 | ( | |
Financecosts | 6 | ||
Effectofstraightlining,leaseinducementsandimpairments | 4 | ||
Otherexpenses–Escrowaccount | |||
Operating result before working capital changes | ( | | |
Decreaseintradeandotherreceivables | 10 | ||
(Decrease)/increaseintradeandotherpayables | 12 | ( | |
Netcashflows(usedin)/generatedfromoperatingactivities | ( | | |
Cashflowsfrominvestingactivities | |||
Purchaseofinvestmentproperties | 8 | ( | ( |
RetentionsreleasedtotheGroupbysolicitors | 11 | ||
Receiptsrelatingtobuildingsconsideredasunhabitable | 8 | ||
Transfertosolicitorsforfutureacquisitions | 11 | ( | |
Net cash used in investing activities | ( | ( | |
Cashflowsfromfinancingactivities | |||
Proceedsfromissueofsharecapitalandsharepremium | 14,15 | ||
Shareissuecosts | 15 | ( | |
Dividenddistribution | 16 | ( | ( |
Interestpaid | ( | ( | |
Loanarrangementfeepaid | 19 | ( | ( |
Non-utilisationfee | 6 | ( | |
Breakgainonloanrepayment | 9 | ||
Cashreleasedfromrestrictedcashaccount | 19 | ||
Netcashgeneratedfromfinancingactivities | |||
Net(decrease)/increaseincashandcashequivalents | ( | ||
Cashandcashequivalentsatbeginningoftheyear | |||
Cash and cash equivalents at end of the year | 11 |
Description | Effective Date |
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 and IFRS 9 | 1 January |
2026 | |
Amendment to IFRS 18 presentation the | 1 January |
disclosure 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 |
For the year | For the year | |
ended 31 August | ended 31 August | |
2023 | 2022 | |
£’000 | £’000 | |
Amounts invoiced | ||
in accordance with | ||
lease agreements | 56,501 | 38,336 |
Income from properties | ||
under management | ||
agreements | 366 | – |
Effect of straight-lining rent | 7,1 35 | 3,753 |
Rent not recognised because | ||
properties were unhabitable | (4,832) | (2,099) |
Lease inducement | ||
amortisation | (1,531) | (1,741) |
Rental income | 57,639 | 38,249 |
Impairment of | ||
lease inducement | (22,010) | (28,348) |
Impairment of rent | ||
straight-lining | (9,016) | (2,922) |
Net rental income | 26,613 | 6,979 |
As at | As at | ||||
Future minimum rents receivable | 31 August 2023 | 31 August 2022 | |||
in the period: | £’000 | £’000 | |||
Year 1 | 49,66 | 4 | 49,824 | ||
Year 2 | 5 | 0,184 | 50,323 | ||
Year 3 | 50, | 703 | 5 | 0,826 | |
Year 4 | 5 | 1,224 | 51,334 | ||
Year 5 | 51,749 | 51,848 | |||
> 5 years | 7 | 16,844 | 806, | 460 | |
Total | 970,368 | 1,060,615 |
For the year | For the year | |
ended 31 August | ended 31 August | |
2023 | 2022 | |
£’000 | £’000 | |
Operating expenses | ||
relating to properties under | ||
management agreements | 502 | – |
Property consultancy fees | 200 | – |
Other property expenses | 52 | – |
Total | 754 | – |
For the year | For the year | |
ended 31 August | ended 31 August | |
2023 | 2022 | |
£’000 | £’000 | |
AHRA investment advisory | ||
fees (Note 18) | 5,094 | 5,322 |
Legal fees | 3,502 | 20 |
Professional fees | 3,395 | 276 |
Valuation and survey fees | 2,165 | 764 |
Aggregator and tenant | ||
settlement agreements | 1,419 | – |
AEW property and | ||
investment management | ||
fees (Note 18) | 1,085 | – |
Fees paid to the Group’s | ||
Independent Auditor | 1,076 | 2,280 |
Directors’ fees | 176 | 176 |
Other | ||
administrative expenses | 1,247 | 1,025 |
Total | 19,159 | 9,863 |
For the year | For the year | |
ended 31 August | ended 31 August | |
2023 | 2022 | |
£’000 | £’000 | |
Fees payable to the | ||
company’s auditor for the | ||
audit of the company’s | ||
annual accounts* | 1,004 | 2,164 |
Fees payable to the | ||
company’s auditor: | ||
Audit of the accounts of | ||
subsidiaries | 72 | 72 |
Audit-related | ||
assurance services: | ||
–Interim review | – | 44 |
Total | 1,076 | 2,280 |
For the year | For the year | |
ended 31 August | ended 31 August | |
2023 | 2022 | |
£’000 | £’000 | |
Loan interest | 5,462 | 4,481 |
Deferred Fees | 1,100 | – |
Non-utilisation fees | – | 141 |
Amortisation of loan | ||
arrangement fees | 501 | 318 |
Total | 7,063 | 4,940 |
For the year | For the year | |
ended 31 August | ended 31 August | |
2023 | 2022 | |
£’000 | £’000 | |
Current tax | – | – |
Origination and reversal of temporary differences | – | – |
Total deferred tax | – | – |
Tax charge | – | – |
For the year | For the year | |
ended 31 August | ended 31 August | |
2023 | 2022 | |
£’000 | £’000 | |
Loss before tax | (118,160) | (474,844) |
Tax at the standard rate of | ||
UK corporation tax | 25,404 | 90,220 |
Effect of: | ||
Revaluation of investment properties | (15,342) | (86,046) |
Losses not taxed for which | ||
no benefit can be recognised | (10,062) | (4,174) |
Tax charge | – | – |
As at | As at | |
31 August 2023 | 31 August 2022 | |
£’000 | £’000 | |
Freehold investment | ||
property at the | ||
beginning year | 414,270 | 320,932 |
Property acquisitions | ||
in the year | 104,125 | 597,420 |
Reclassification of first year | ||
inducement where building | ||
is considered as habitable | (5,408) | (32,001) |
Reclassification of first year | ||
inducement where building | ||
is considered as unhabitable | (588) | (2,918) |
Receipts relating to buildings | ||
considered as unhabitable | (548) | – |
Prepaid Seller's Works | ||
recognised as receivable | (5,883) | (19,034) |
Rent straight lining and | ||
lease inducement | 11,089 | 34,014 |
Impairment of rent straight | ||
lining and lease inducement | (31,026) | (31,270) |
Retentions received | ||
during the year | (1,951) | – |
Decrease in fair value of | ||
investment property | (71,360) | (452,873) |
Total investment property | 412,720 | 414,270 |
Presented in the Consolidated Statement of | ||
Financial Position as: | ||
Investment property held | ||
for sale – current | 4,788 | – |
Fair value at the end of the | ||
year – non current* | 407,932 | 414,270 |
Quoted prices | Significant | Significant | ||
in active | observable | unobservable | ||
markets | inputs | inputs | ||
Total | (level 1) | (level 2) | (level 3) | |
As at 31 August 2023 | £’000 | £’000 | £’000 | £’000 |
Assets measured at fair value: | ||||
Investment property | 412,720 1 | – | – | 412,720 |
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 2 | – | – | 414,270 |
As at | As at | |
31 August 2023 | 31 August 2022 | |
£’000 | £’000 | |
Investment valuation approach | 48,160 | 222,380 |
Market value – vacant possession approach | 364,560 | 191,890 |
Fair value at the end of the year | 412,720 | 414,270 |
Passing rent pa | Passing | Valuation | Valuation | |
31 August 2023 | rent pa range | 31 August 2023 | yield range | |
Sector | £’000 | £’000 | £’000 | % |
Residential | 6,076 | 6-178 | 48,160 | 7.7-29.7 |
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 |
-5%inpassing | +5% in passing | +100bps in net | -100bpsinnet | |
rent | rent | initial yield | initial yield | |
As at 31 August 2023 | £’000 | £’000 | £’000 | £’000 |
Investment property | (300) | 200 | (1,100) | 600 |
-5%inpassing | +5% in passing | +25bps in net | -25bpsinnet | |
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 |
As at 31 August 2023 | As at 31 August 2022 | |||
Carrying value | Fair value | Carrying value | Fair value | |
Bank borrowings | £’000 | £’000 | £’000 | £’000 |
Bank borrowings | 199,500* | 184,940 | 245,047 | 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 2023 | 184,940 | – | – | 184,940 |
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 |
As at | As at | |
31 August 2023 | 31 August 2022 | |
£’000 | £’000 | |
Tenant receivables | ||
in accordance with | ||
lease agreements | 55,627 | 9,916 |
Rent not recognised because | ||
properties were unhabitable | (4,832) | (2,099) |
Tenant receivables | 50,795 | 7,817 |
Other receivables | 45 | 426 |
Prepaid expenses | 23 | 40 |
Tenant receivables and | ||
other financial assets | 50,863 | 8,283 |
Provision for doubtful debts | (50,747) | (1,850) |
Net tenant receivables and | ||
other financial assets | 116 | 6,433 |
Lease inducement receivable | ||
for unhabitable properties | – | 1,411 |
Prepaid Seller’s Works | – | 8,295 |
Trade and other receivables | 116 | 16,139 |
As at | As at | |
31 August 2023 | 31 August 2022 | |
£’000 | £’000 | |
30 days or fewer | 4,216 | 2,839 |
31 to 60 days | 4,186 | 1,140 |
61 to 90 days | 4,137 | 3,146 |
91 to 120 days | 4,123 | 831 |
Over 120 days | 34,201 | 327 |
50,863 | 8,283 |
As at | As at | |
31 August 2023 | 31 August 2022 | |
£’000 | £’000 | |
Prepaid Seller's Works at | ||
beginning of the year | 8,295 | 1,183 |
Prepaid Seller's Works | ||
recognised as receivable | ||
during the year | 5,883 | 19,034 |
Write-off of Seller’s Works | ||
not initiated or completed | (14,178) | (11,922) |
Prepaid Seller's Works at the end of the year | – | 8,295 |
As at | As at | |
31 August 2023 | 31 August 2022 | |
£’000 | £’000 | |
Cash held in | ||
Lockbox accounts | 8,881 | 73,115 |
Cash held by solicitors for | ||
property acquisitions | – | 18,260 |
Retentions held by solicitors | 4,616 | 10,468 |
Required Interest Amount | ||
held in rent accounts | ||
classified as restricted | 3,768 | – |
Restricted cash held by | ||
third parties | 17,265 | 101,843 |
Cash and cash equivalents | 814 | 74,514 |
Total cash reserves | 18,079 | 176,357 |
As at | As at | |
31 August 2023 | 31 August 2022 | |
£’000 | £’000 | |
At beginning of the year | 10,468 | 3,661 |
New retentions on acquisitions in the year | 1,464 | 12,089 |
Retentions | ||
released to vendors | (5,365) | (5,282) |
Retentions released to | ||
Home REIT plc | (1,951) | – |
Retentions at the end of the year | 4,616 | 10,468 |
As at | As at | |
31 August 2023 | 31 August 2022 | |
£’000 | £’000 | |
Trade creditors | 1,340 | 375 |
Accrued expenses | 8,591 | 4,938 |
Retentions payable | 4,616 | 10,468 |
Total trade creditors and accrued expenses | 14,547 | 15,781 |
As at | As at | |
31 August 2023 | 31 August 2022 | |
£’000 | £’000 | |
Cash and cash equivalents | 814 | 74,514 |
Restricted cash | 17,265 | 101,843 |
Tenant receivables and other financial assets | 116 | 6,433 |
18,195 | 182,790 |
3-12 | 1-5 | ||||
< 3 months | months | years | 5 years + | Total | |
31 August 2023 | £’000 | £’000 | £’000 | £’000 | £’000 |
Bank borrowings and interest | 1,251 | 3,767 | 20,099 | 251,560 | 276,677 |
Deferred loan fees | – | 1,100 | – | – | 1,100 |
Retentions payable 1 | 4,616 | – | – | – | 4,616 |
Trade and other payables | 8,106 | – | 725 | – | 8,831 |
13,973 | 4,867 | 20,824 | 251,560 | 291,224 |
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 |
As at | As at | |
31 August 2023 | 31 August 2022 | |
Ordinary Shares of £0.01 each Balance at the | Number | Number |
beginning of the year | 790,570,465 | 240,570,465 |
Further shares issued | ||
during the year | – | 550,000,000 |
Balance at end of year | 790,570,465 | 790,570,465 |
As at | As at | |
31 August 2023 | 31 August 2022 | |
£’000 | £’000 | |
Balance at the | ||
beginning of the year | 595,733 | – |
Share premium arising on | ||
equity issuance | – | 607,734 |
Share issue costs | – | (12,001) |
Balance at end of year | 595,733 | 595,733 |
As at | As at | |
31 August 2023 | 31 August 2022 | |
£’000 | £’000 | |
Balance at beginning of year | 201,040 | 229,360 |
Dividends distribution | (10,910) | (28,320) |
Balance at end of year | 190,130 | 201,040 |
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 |
Year ended | Year ended | |
31 August 2023 | 31 August 2022 | |
Loss (£’000) | (118,160) | (474,844) |
Weighted average number of Shares in issue during year (‘000) | 790,570 | 597,121 |
Loss per share (pence) | (14.95) | (79.52) |
For the year ended 31 August 2023 | For the year ended 31 August 2022 | |||||
% of total | £’000 | % of total | £’000 | |||
One CIC* | 11.9% | 6,400 | – | – | ||
Redemption Project CIC* | 11.1% | 6,000 | – | – | ||
Supportive Homes CIC | 11.0% | 6,000 | 10.4% | 5,585 | ||
Lotus Sanctuary CIC** | – | – | 12.2% | 6,593 | ||
Other tenants (eachlessthan 10%) | 66.0% | 3 | 5,700 | 77.4% | 41,737 | |
Contracted annual passing rent | 100.0% | 54,100 | 100.0% | 53,91 | 5 |
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% |