| Fortheyearended | Fortheyearended | ||
| 31August2024 | 31August2023 | ||
| Note | £’000 | £’000 | |
| Income | |||
| Rentalincome | 4 | ||
| Otherincome | 12 | ||
| Impairmentofleaseinducement | 4 | ( | |
| Impairmentofrentstraight-lining | 4 | ( | ( |
Net rental income | |||
| Operating expenses | |||
| Propertyoperatingexpenses | 5 | ( | ( |
| Generalandadministrativeexpenses | 5 | ( | ( |
| Provisionforexpectedcreditlossesoftradereceivables | 11 | ( | ( |
| Total expenses | ( | ( | |
| Changeinfairvalueofinvestmentproperty | 9 | ( | |
| Realisedlossondisposalofinvestmentproperties | 6 | ( | |
| Write-offofSeller’sWorksnotinitiatedorcompleted | 11 | ( | |
Operating loss for the year | ( | ( | |
| (Loss)/gainonremeasurementofbankborrowings | 10 | ( | |
| Financeincome | 10 | ||
| Financecosts | 7 | ( | ( |
Loss before taxation | ( | ( | |
| Taxation | 8 | ||
Loss and total comprehensive loss for the year attributable toshareholders | ( | ( | |
| LossperShare–basicanddiluted(penceperShare)* | 22 | ( | ( |
| Asat | Asat | ||
| 31August2024 | 31August2023 | ||
| Note | £’000 | £’000 | |
| Non-current assets | |||
| Investmentproperty | 9 | ||
Total non-current assets | |||
| Current assets | |||
| Investmentpropertyheldforsale | 9 | ||
| Tradeandotherreceivables | 11 | ||
| Restrictedcash | 12 | ||
| Cashandcashequivalents | 12 | ||
Total current assets | |||
Total assets | |||
| Current liabilities | |||
| Bankborrowings | 10 | ||
| Tradeandotherpayables | 13 | ||
Total current liabilities | |||
Total liabilities | |||
Net assets | |||
| Capital and reserves | |||
| Sharecapital | 15 | ||
| Sharepremium | 16 | ||
| Specialdistributablereserve | 17 | ||
Accumulatedlosses | ( | ( | |
Total capital and reserves attributable to equity holders of the company | |||
| Netassetvaluepershare(pps) | 23 |
| Totalequity | ||||||
| Special | attributableto | |||||
| Share | Share | distributable | Accumulated | ownersofthe | ||
| capital | premium | reserve | losses | company | ||
Fortheyearended31August2024 | Note | £’000 | £’000 | £’000 | £’000 | £’000 |
Openingbalanceat1September2023 | ( | |||||
| Lossandtotalcomprehensivelossforthe | ||||||
yearattributabletoshareholders | ( | ( | ||||
Balanceat31August2024 | ( | |
| Totalequity | ||||||
| Special | attributableto | |||||
| Share | Share | distributable | Retained | ownersofthe | ||
| capital | premium | reserve | earnings | company | ||
arended31August2023 | Note Fortheye | £’000 | £’000 | £’000 | £’000 | £’000 |
Openingbalanceat1September2022 | ( | |||||
| Lossandtotalcomprehensivelossforthe | ||||||
yearattributabletoshareholders | ( | ( | ||||
| Transaction with owners: | ||||||
| Dividenddistribution | 18 | ( | ( | |||
Balanceat31August2023 | ( |
| Fortheyearended | Fortheyearended | ||
| 31August2024 | 31August2023 | ||
| Note | £’000 | £’000 | |
| Cashflowsfromoperatingactivities | |||
Lossfortheyear | ( | ( | |
| Changeinfairvalueofinvestmentproperty | 9 | ( | |
Realisedlossondisposalofinvestmentproperties | |||
Loss/(gain)onremeasurementofbankborrowings | ( | ||
| Financeincome | 10 | ( | |
| Financecosts | 7 | ||
| Effectofstraightlining,leaseinducementsandimpairments | 4 | ||
Operating result before working capital changes | ( | ( | |
| (Increase)/decreaseintradeandotherreceivables | 11 | ( | |
| Decreaseintradeandotherpayables | 13 | ( | ( |
Netcashflowsusedinoperatingactivities | ( | ( | |
| Cashflowsfrominvestingactivities | |||
| Purchaseofinvestmentproperties | 9 | ( | |
| Netcashreceivedonthedisposalofinvestmentproperties | 6 | ||
| RetentionsreleasedtotheFundbysolicitors | 12 | ||
| Receiptsrelatingtobuildingsconsideredasunhabitable | 9 | ||
Netcashgeneratedby/(usedin)investingactivities | ( | ||
| Cashflowsfromfinancingactivities | |||
| Dividenddistribution | 18 | ( | |
Interestpaid | ( | ||
| Loanarrangementfeepaid | 20 | ( | ( |
| Breakgainonloanrepayment | 10 | ||
Cash(transferredto)/releasedfromrestrictedcashaccount | ( | ||
Netcash(usedin)/generatedfromfinancingactivities | ( | ||
Netincrease/(decrease)incashandcashequivalents | ( | ||
Cashandcashequivalentsatbeginningoftheyear | |||
| Cash and cash equivalents at end of the year | 12 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Amounts invoiced | ||
| in accordance with | ||
lease agreements | 35,185 | 56,501 |
| Income from | ||
| properties under | ||
management agreements | 5,748 | 366 |
Effect of straight-lining rent | 3,700 | 7,135 |
| Rent not recognised because | ||
properties were unhabitable | (3,243) | (4,832) |
| Lease inducement | ||
amortisation | – | (1,531) |
Rental income | 41,390 | 57,639 |
Other income | 279 | – |
| Impairment of | ||
lease inducement | – | (22,010) |
| Impairment of rent | ||
straight-lining | (3,700) | (9,016) |
Net rental income | 37,969 | 26,613 |
| As at | As at | |
| Future minimum rents receivable | 31 August 2024 | 31 August 2023 |
| in the period: | £’000 | £’000 |
Year 1 | 12,828 | 49,664 |
Year 2 | 12,917 | 50,184 |
Year 3 | 13,049 | 50,703 |
Year 4 | 13,182 | 51,224 |
Year 5 | 13,201 | 51,749 |
> 5 years | 134,157 | 716,844 |
Total | 199,334 | 970,368 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Maintenance and compliance | 2,301 | 550 |
Management fees | 1,342 | – |
Utilities | 788 | – |
Council tax | 562 | 4 |
Other fees | 166 | – |
Sub total | 5,159 | 554 |
| Irrecoverable | ||
property insurance | 624 | – |
Property consultancy fees | 568 | 200 |
Other property expenses | 435 | – |
Total | 6,786 | 754 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Legal fees | 7,106 | 3,502 |
| AEW property and | ||
| investment manager | ||
fees (Note 19) | 5,000 | 1,085 |
Professional fees | 4,608 | 3,395 |
| Fees paid to the Group’s | ||
Independent Auditor | 846 | 1,076 |
Valuation fees | 300 | 2,165 |
Directors’ fees (Note19) | 362 | 176 |
| Alvarium investment | ||
advisory fees (Note19) | – | 5,094 |
| Tenant and aggregator | ||
settlements | – | 1,419 |
| Other administrative | ||
expenses | 1,563 | 1,247 |
Total | 19,785 | 19,159 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Fees payable to the | ||
| company’s auditor for the | ||
| audit of the company’s | ||
annual accounts | 772 | 1,004 |
| Other fees payable to the | ||
| company’s auditor: | ||
| Audit of the accounts | ||
of subsidiaries | 72 | 72 |
| Fee payable for | ||
data preservation | 2 | – |
Included in general and administrative expenses | 846 | 1,076 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Net proceeds from disposals | ||
of investment properties 1 | 140,621 | – |
| Fair value of disposed | ||
| properties at the | ||
beginning of the year | (151,373) | – |
| Realised loss on disposal | ||
of investment properties | (10,752) | – |
| For the year | ||
| ended 31 August | ||
| 2024 | ||
| £’000 | ||
Gross proceeds from property sales | 147,91 | 5 |
| Amount allocated to cover the cost | ||
of property sales | 10,6 | 53 |
| Amount allocated to the Lender | ||
controlled proceeds account | 134,30 | 9 |
| Amount held by solicitors as at | ||
31 August 2024 | 2,953 | |
147 | ,915 | |
| Proceeds allocated to cover the cost | ||
of property sales | 10,6 | 53 |
Cost of property sales | (7,294) | |
| Net proceeds distributed to | ||
unrestricted account 2 | 3,359 | |
Proceeds allocated to the Lender- controlled proceeds account1 | 1 | 34,309 |
| Amount used to repay principal and | ||
interest on outstanding loans (Note 20) | 665 | 100, |
| Net proceeds distributed to | ||
unrestricted account 2 | 232 | 20, |
| Proceeds held in disposal account as at | ||
31 August 2024 (Note12) | 13,412 | |
309 | 134, | |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Loan interest | 3,557 | 5,462 |
Deferred loan fees | – | 1,100 |
| Amortisation of loan | ||
arrangement fees | – | 501 |
Total finance costs | 3,557 | 7,063 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2024 | 2023 | |
| £’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 | |
| 2024 | 2023 | |
| £’000 | £’000 | |
Loss before tax | (25,166) | (118,160) |
| Tax at the standard rate of | ||
UK corporation tax | 6,291 | 25,404 |
| Effect of: | ||
Revaluation of investment properties | 1,806 | (15,342) |
| Losses not taxed for which | ||
no benefit can be recognised | (8,097) | (10,062) |
Tax charge | – | – |
| As at | As at | |
| 31 August 2024 | 31 August 2023 | |
| £’000 | £’000 | |
| Freehold investment | ||
| property at the | ||
beginning year | 412,720 | 414,270 |
| Property | ||
acquisitions in the year | – | 104,125 |
| Property disposals in | ||
the year | (151,373) | – |
| Reclassification of first year | ||
| inducement where building | ||
is considered as habitable | – | (5,408) |
| Reclassification of first year | ||
| inducement where building | ||
is considered as unhabitable | – | (588) |
| Receipts relating to buildings | ||
considered as unhabitable | – | (548) |
| Prepaid Seller's Works | ||
recognised as receivable | – | (5,883) |
| Rent straight lining and | ||
lease inducement | – | 11,089 |
| Impairment of rent straight | ||
lining and lease inducement | – | (31,026) |
| Retentions received | ||
during the year | (3,138) | (1,951) |
| Increase/(decrease) in fair | ||
value of investment property | 7,223 | (71,360) |
Fair value at the end of the year | 265,432 | 412,720 |
| Investment property: | ||
| Investment property | ||
–noncurrent | 236,325 | 407,932 |
| Investment property held for | ||
sale – current | 29,107 | 4,788 |
Total investment property | 265,432 | 412,720 |
| As at | As at | |
| 31 August 2024 | 31 August 2023 | |
| £’000 | £’000 | |
| Investment | ||
valuation approach | 30,216 | 48,160 |
| Market value – vacant | ||
possession approach | 235,216 | 364,560 |
Fair value at the end of the year | 265,432 | 412,720 |
| Passing rent pa | Passing | Valuation | Valuation | |
| 31 August 2024 | rent pa range | 31 August 2024 | yield range | |
| Sector | £’000 | £’000 | £’000 | % |
Residential | 3,726 | 6-181 | 30,216 | 7-25 |
| 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 | 8-30 |
| -5%inpassing | +5% in passing | +100bps in net | -100bpsinnet | |
| rent | rent | initial yield | initial yield | |
| As at 31 August 2024 | £’000 | £’000 | £’000 | £’000 |
Investment property | (300) | 300 | (500) | 500 |
| -5%inpassing | +5% in passing | +25bps in net | -25bpsinnet | |
| rent | rent | initial yield | initial yield | |
| As at 31 August 2023 | £’000 | £’000 | £’000 | £’000 |
Investment property | (300) | 200 | (1,100) | 600 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Principal owing to Lender at | ||
end of the year | 93,822 | 220,000 |
Carrying value adjustments | (2,784) | (20,500) |
Carrying value at end of the year | 91,038 | 199,500 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Beginning balance (deferred | ||
loan costs in 2023) | (20,500) | (5,963) |
| Recognition of | ||
remeasurement loss/(gain) | 369 | (14,537) |
| Reclassification of | ||
Deferred Fee accrual | 1,100 | – |
| Amortisation of | ||
remeasurement gain | 16,247 | – |
Ending balance | (2,784) | (20,500) |
As at 31 August 2024 | As at 31 August 2023 | |||
| Carrying value | Fair value | Carrying value | Fair value | |
| Bank borrowings | £’000 | £’000 | £’000 | £’000 |
Bank borrowings | 91,038 | 93,551 | 199,500 | 184,940 |
| As at | As at | |
| 31 August 2024 | 31 August 2023 | |
| £’000 | £’000 | |
| Tenant receivables | ||
| in accordance with | ||
lease agreements | 50,479 | 55,627 |
| Rent not recognised because | ||
properties were unhabitable | (3,243) | (4,832) |
Tenant receivables | 47,236 | 50,795 |
| Receivable from solicitors for | ||
completed property sales | 2,953 | – |
Receivable from property managers | 1,222 | – |
Other receivables | 160 | 45 |
Prepaid expenses | 78 | 23 |
| Tenant receivables and other | ||
financial assets | 51,649 | 50,863 |
| Provision for | ||
expected credit loss | (47,857) | (50,747) |
| Net tenant receivables and | ||
other financial assets | 3,792 | 116 |
| Lease inducement receivable | ||
for unhabitable properties | – | – |
Prepaid Seller’s Works | – | – |
Trade and other receivables | 3,792 | 116 |
| As at | As at | |
| 31 August 2024 | 31 August 2023 | |
| £’000 | £’000 | |
| Opening provision | ||
for impairment of trade receivables | 50,747 | 1,850 |
Increase during the year | 29,109 | 48,897 |
Receivables written- off during the year as uncollectable | (31,999) | – |
At the end of the year | 47,857 | 50,747 |
| As at | As at | |
| 31 August 2024 | 31 August 2023 | |
| £’000 | £’000 | |
30 days or fewer | 4,414 | 4,216 |
31 to 60 days | 1,198 | 4,186 |
61 to 90 days | 1,307 | 4,137 |
91 to 120 days | 1,664 | 4,123 |
Over 120 days | 43,066 | 34,201 |
51,649 | 50,863 |
| As at | As at | |
| 31 August 2024 | 31 August 2023 | |
| £’000 | £’000 | |
| Cash held in | ||
Lockbox accounts | – | 8,881 |
Retentions held by solicitors | 510 | 4,616 |
| Required Interest Amount | ||
classified as restricted | 1,766 | 3,768 |
| Cash held in | ||
Disposal Account | 13,412 | – |
| Restricted cash held by | ||
third parties | 15,688 | 17,265 |
Cash and cash equivalents | 6,182 | 814 |
Total cash reserves | 21,870 | 18,079 |
| As at | As at | |
| 31 August 2024 | 31 August 2023 | |
| £’000 | £’000 | |
At beginning of the year | 4,616 | 10,468 |
New retentions on acquisitions in the year | – | 1,464 |
| Retentions | ||
released to vendors | (689) | (5,365) |
| Retentions released to | ||
Home REIT Plc | (3,138) | (1,951) |
| Insurance retentions | ||
released to Home REIT Plc | (279) | – |
Retentions at the end of the year | 510 | 4,616 |
| As at | As at | |
| 31 August 2024 | 31 August 2023 | |
| £’000 | £’000 | |
Trade creditors | 2,137 | 1,340 |
Accrued expenses | 5,707 | 8,591 |
Retentions payable | 510 | 4,616 |
Total trade creditors and accrued expenses | 8,354 | 14,547 |
| As at | As at | |
| 31 August 2024 | 31 August 2023 | |
| £’000 | £’000 | |
Cash and cash equivalents | 6,182 | 814 |
Restricted cash | 15,688 | 17,265 |
| Tenant receivables and other | ||
financial assets | 3,792 | 116 |
25,662 | 18,195 |
| 3-12 | 1-5 | ||||
| < 3 months | months | years | 5 years + | Total | |
| 31 August 2024 | £’000 | £’000 | £’000 | £’000 | £’000 |
Bank borrowings and interest 2 | 588 | 121,861 | – | – | 122,449 |
Deferred loan fees | – | 7,910 | – | – | 7,910 |
Retentions payable 1 | 510 | – | – | – | 510 |
Trade and other payables | 7,844 | – | – | – | 7,844 |
8,942 | 129,771 | – | – | 138,713 |
| 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 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 |
As at | As at | |
31 August 2024 | 31 August 2023 | |
Ordinary Shares of £0.01 each Balance at the beginning | Number | Number |
and end of the year | 790,570,465 | 790,570,465 |
| As at | As at | |
| 31 August 2024 | 31 August 2023 | |
| £’000 | £’000 | |
| Balance at the beginning and | ||
end of the year | 595,733 | 595,733 |
| As at | As at | |
| 31 August 2024 | 31 August 2023 | |
| £’000 | £’000 | |
Balance at beginning of year | 190,130 | 201,040 |
Dividends distribution | – | (10,910) |
Balance at end of year | 190,130 | 190,130 |
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 |
As at 31 August 2024 | As at 31 August 2023 | |||
| Carrying Value of | Carrying Value of | |||
| Principal | Borrowings | Principal | Borrowings | |
| Borrowing | (£’000) | Borrowing | (£’000) | |
Balance at beginning of year | 220,000 | 199,500 | 250,000 | 245,047 |
| Cash flows from financing activities | ||||
Net bank borrowings drawn down | – | – | – | 30,467 |
Bank borrowing held in restricted account | – | – | – | 8,881 |
Restricted cash transferred to unrestricted account | – | – | – | (39,348) |
Loan arrangement fees paid | – | (142) | – | (1,567) |
| Non-cash movements | ||||
Principal payments from restricted cash | (109,546) | (109,546) | (30,000) | (30,000) |
Set-up and unwinding of debt remeasurement adjustment | – | 16,781 | – | (14,537) |
Reclassification of Deferred Fee accrual | – | 1,100 | – | – |
Break gains used to repay bank borrowings | (16,632) | (16,632) | – | – |
Amortisation of loan arrangement fees | – | – | – | 501 |
Loan arrangement fees accrual movement | – | (23) | – | 56 |
Balance at end of the year | 93,822 | 91,038 | 220,000 | 199,500 |
| Year ended | Year ended | |
| 31 August 2024 | 31 August 2023 | |
Loss (£’000) | (25,166) | (118,160) |
Weighted average number of Shares in issue during year (‘000) | 790,570 | 790,570 |
Loss per share (pence) | (3.18) | (14.95) |
| Year ended | Year ended | |
| 31 August 2024 | 31 August 2023 | |
NAV (£’000) | 191,702 | 216,868 |
Number of Shares (‘000) | 790,570 | 790,570 |
NAV per Share | 24.25p | 27.43p |
For the year ended 31 August 2024 | For the year ended 31 August 2023 | |||
% of total | £’000 | % of total | £’000 | |
One CIC | 32.2% | 4,100 | 11.9% | 6,400 |
LTG Vision CIC* | 15.6% | 2,000 | 4.2% | 2,300 |
Mears Limited* | 15.0% | 1,900 | 2.0% | 1,100 |
Redemption Project CIC | 0.0% | – | 11.1% | 6,000 |
Supportive Homes CIC | 0.0% | – | 11.0% | 6,000 |
Other tenants (eachlessthan 10%) | 37.2% | 4,700 | 59.8% | 32,300 |
Contracted annual passing rent | 100.0% | 12,700 | 100.0% | 54,100 |
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% |