(in € thousands) | Notes | December 31, 2023 | December 31, 2022 |
Real estate operating revenue | 5,11 | ||
Real estate operating expense | 6,11 | ( | ( |
Net income from real estate operations | |||
General, administrative and other expenses | 7 | ( | ( |
Of which depreciation and amortization | 16 | ( | ( |
Acquisition benefit of business combinations | |||
Royalty fee expense | 33 | ( | ( |
Other expenses | 8 | ( | |
Operating profit before property related | |||
adjustments | |||
Valuation gain from investment property and investment property under construction and gain | 14 | ||
on disposal | |||
Operating profit | |||
Finance costs | 9 | ( | ( |
Finance income | |||
Profit before tax | |||
Income tax income / (expense) | 10 | ( | |
Attributable profit for the period | |||
Profit attributable to non-controlling interests | 25 | ||
Profit attributable to ordinary equity holders of the parent | |||
| Earnings per share in €, attributable to ordinary | |||
| equity holders of the parent: | |||
Basic, profit for the period | 13 | ||
Diluted, profit for the period | 13 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Profit for the period | ||
| Other comprehensive income | ||
| Items that may be reclassified to profit or loss in subsequent periods: | ||
Foreign currency translation reserve 1 | ( | |
Net other comprehensive income (loss), net of tax, that may be reclassified to profit or loss in subsequent periods | ( | |
| Net other comprehensive (loss) income, net of tax, not to be reclassified | ( | |
| to profit or loss in subsequent periods | ||
Total comprehensive income for the period, net of tax | ||
Attributable to non-controlling interests | ( | ( |
Attributable to ordinary equity holders of the parent |
(in € thousands) | Notes | December 31, 2023 | December 31, 2022 |
Assets | |||
Non-current assets: | |||
Investment property | 14 | ||
Investment property under construction | 14 | ||
Property, plant and equipment | 16 | ||
Intangible assets | 16 | ||
Deferred tax assets | 10 | ||
Other non-current assets | 17 | ||
Total non-current assets | |||
Current assets: | |||
Trade and other receivables | 18 | ||
Other current assets | 19 | ||
Cash and cash equivalents | 20 | ||
Current assets, excluding assets held for sale | |||
Assets held for sale | |||
Total current assets, including assets held for sale | |||
Total assets | |||
Equity and liabilities | |||
| Equity | |||
Issued share capital | 21 | ||
Share premium | 22 | ||
Share-based payment reserve | 23 | ||
Distributable reserves | 24 | ||
Other comprehensive loss | ( | ( | |
Retained earnings | |||
Total equity attributable to equity holders of the parent | |||
Non-controlling interests | 25 | ||
Total equity | |||
| Non-current liabilities: | |||
Interest-bearing loans and borrowings | 26,28 | ||
Deferred tax liabilities | 10 | ||
Lease obligations | 27,28 | ||
Total non-current liabilities | |||
Current liabilities: | |||
Interest-bearing loans and borrowings | 26,28 | ||
Lease obligations | 27,28 | ||
Trade and other payables and deferred revenue | 30 | ||
Income tax payable | |||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Total | |||||||||||
| Other | attributable | ||||||||||
| Share- | Compre- | to | Non- | ||||||||
| Issued | based | Distri- | hensive | shareholders | con- | ||||||
| share | Treasury | Share | payment | butable | (loss) | Retained | of the | trolling | Total | ||
(in € thousands) | Notes | capital 1 | shares | premium1 | reserve | reserves1 | gain2 | Earnings1 | Company | interests | equity |
On January 1, 2022 | ( | ( | |||||||||
Proceeds from issuance of equity | |||||||||||
Transaction costs incurred in connection with issuance of equity | ( | ( | ( | ||||||||
Cash dividends on ordinary shares declared and paid | ( | ( | ( | ||||||||
Share based compensation expense 3 | |||||||||||
Sale of treasury shares to option holders | ( | ||||||||||
Net profit | |||||||||||
Other comprehensive loss | ( | ( | ( | ||||||||
On January 1, 2023 | ( | ||||||||||
Proceeds from issuance of equity | 21,22 | ||||||||||
Transaction costs incurred in connection with issuance of equity | 22 | ( | ( | ( | |||||||
Allocation to distributable reserves | 24 | ( | |||||||||
Cash dividends on ordinary shares declared and paid | 24 | ( | ( | ( | |||||||
Share based compensation expense 3 | 23,32 | ||||||||||
Net profit | |||||||||||
Other comprehensive gain | |||||||||||
On December 31, 2023 | ( |
(in € thousands) | Notes | December 31, 2023 | December 31, 2022 |
| Operating activities | |||
Profit for the period before tax | |||
| Adjustments to reconcile profit before tax to net cash flows: | |||
| Valuation gain on investment property and investment | 14 | ( | ( |
| property under construction and gain on disposal | |||
Depreciation and amortization expense | 16 | ||
Share-based compensation expense | 23,32 | ||
Finance costs, net | 9 | ||
| Working capital movements: | |||
Change in trade receivables, other current and non- current assets | 17,18,19 | ( | ( |
Change in other current and non-current liabilities and deferred revenue | 29,30 | ||
Income tax paid | ( | ( | |
Cash flows from operating activities | |||
| Investing activities | |||
Capital expenditures on investment property under construction and completed investment property | 14 | ( | ( |
Capital expenditures on property, plant and equipment | 16 | ( | ( |
Acquisition of investment properties and other assets, net | 14 | ( | ( |
Proceeds from disposal of investment property, property, plant and equipment and insurance recovery proceeds | |||
Proceeds from the termination of lease agreements | 5,11 | ||
Acquisition of intangible assets | 16 | ( | ( |
Interest received | |||
Cash flows from investing activities | ( | ( | |
| Financing activities | |||
Proceeds from the issuance of equity | 21,22 | ||
Payment for equity issuance costs | 22 | ( | ( |
Proceeds from debt issuance | 26,28 | ||
Payment for debt issuance costs | 17,26 | ( | |
Repayment of loan notes | 26,28 | ( | |
Repayment of principal amount of lease obligations | 28 | ( | ( |
Cash dividends on ordinary shares paid to company’s | 24 | ( | ( |
shareholders | |||
Proceeds from the sales of treasury shares | |||
Interest paid | 28 | ( | ( |
Cash flows from financing activities | ( | ||
Net increase (decrease) in cash and cash equivalents | ( | ||
Effect of exchange rate fluctuation | ( | ||
Cash and cash equivalents on January 1 | |||
Cash and cash equivalents at the end of the year |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Rental revenue 1 | 312,550 | 289,380 |
Fee income from customer goods insurance 2 | 33,683 | 32,075 |
Ancillary revenue 3 | 11,468 | 11,594 |
Property operating revenue | 357,701 | 333,049 |
Other revenue 4 | 222 | 2,241 |
Real estate operating revenue | 357,923 | 335,290 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Payroll expense | 12,211 | 11,982 |
Share-based compensation expense | 4,183 | 3,899 |
Capitalization of internal time spent on development of investment property | (4,233) | (3,831) |
Depreciation and amortization expense | 3,377 | 2,866 |
Other general and administrative expenses, net 1 | 10,423 | 7,599 |
General, administrative and other expenses | 25,961 | 22,515 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Interest on revolving syndicated loan facility | 498 | 500 |
Interest on term loan facility | 2,570 | - |
Interest on senior guaranteed notes | 18,724 | 18,714 |
Interest on lease obligations | 3,585 | 2,852 |
Capitalized borrowing costs 1 | (2,157) | (1,316) |
Other interest expense | 27 | 569 |
Interest expense | 23,247 | 21,319 |
Foreign exchange loss | 143 | 88 |
Finance costs | 23,390 | 21,407 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Current tax expense | 29,419 | 30,311 |
Deferred tax income | (82,702) | 155,924 |
Income tax (income) / expense | (53,283) | 186,235 |
Profit before tax | 481,120 | 761,836 |
Effective tax rate 1 | N/A 2 | 24.4% |
(in € thousands) | December 31, 2023 | % | December 31, 2022 | % |
Profit before tax | 481,120 | 761,836 | ||
Expected tax based on local tax rates | 124,329 | 25.8 | 179,231 | 23.5 |
Disallowed expenses | 452 | 0.0 | 1,255 | 0.2 |
Non-taxable income | (17,097) | (3.5) | (84) | 0.0 |
| Non recognition of deferred tax assets on current | (4,245) | (0.9) | 4,285 | 0.6 |
| year tax losses | ||||
Prior year adjustments and other changes to the deferred tax balances | 4,637 | 1.0 | (10,043) | -1.3 |
Impact of changes to substantively enacted tax rates | (262) | 0.0 | 11,581 | 1.5 |
Other (excluding the tax adjustment on entry to the UK REIT regime) | 54 | 0.0 | 10 | 0.0 |
Tax expense for the year | 107,868 | 22.4 | 186,235 | 24.4 |
Tax adjustment on entry to the UK REIT regime | (161,151) | 0 | 0.0 | |
Tax expense for the year | (53,283) | 186,235 | 24.4 |
| (Charged)/ | Charged to | ||||
| credited to the | other | ||||
| statement of | comprehensive | Credited | |||
(in € thousands) | January 1, 2022 | profit or loss | income | to equity | December 31, 2022 |
| Deferred tax assets: | |||||
Tax loss carry-forwards | 6,760 | (2,311) | (40) | - | 4,409 |
| Deductible temporary | 817 | 3,029 | (10) | - | 3,836 |
| differences | |||||
Total Deferred tax assets | 7,577 | 718 | (50) | - | 8,245 |
| Deferred tax liabilities: | |||||
Investment property | (647,070) | (155,879) | 16,232 | - | (786,717) |
| Other taxable temporary | (958) | (763) | - | 71 | (1,650) |
differences 1 | |||||
Total Deferred tax liabilities | (648,028) | (156,642) | 16,232 | 71 | (788,367) |
| Total Deferred Tax | (640,451) | (155,924) | 16,182 | 71 | (780,122) |
| Asset/(Liabilities) | |||||
Reflected in our statement of financial position as follows: | |||||
Deferred tax assets | 1,723 | - | - | - | 972 |
Deferred tax liabilities | (642,174) | - | - | - | (781,094) |
(Charged)/ | |||||
| credited to | |||||
| the | Charged to | ||||
| statement | other | Credited | |||
| of profit or | comprehensive | to | |||
(in € thousands) | January 1, 2023 | loss | income | equity | December 31, 2023 |
| Deferred tax assets: | |||||
Tax loss carry-forwards | 4,409 | 1,850 | 2 | - | 6,261 |
Deductible temporary | 3,836 | (1,481) | 36 | - | 2,391 |
differences | |||||
Total Deferred tax assets | 8,245 | 369 | 38 | - | 8,652 |
| Deferred tax liabilities: | |||||
Investment property | (786,717) | 83,484 | (513) | - | (703,746) |
Other taxable temporary | (1,650) | (1,151) | - | (50) | (2,851) |
differences 1 | |||||
Total Deferred tax liabilities | (788,367) | 82,333 | (513) | (50) | (706,597) |
Total Deferred Tax | (780,122) | 82,702 | (475) | (50) | (697,945) |
Asset/(Liabilities) | |||||
Reflected in our statement of financial position as follows: | |||||
Deferred tax assets | 972 | - | - | - | 891 |
Deferred tax liabilities | (781,094) | - | - | - | (698,836) |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Same store facilities | 329,595 | 316,574 |
Non-same store facilities | 28,106 | 16,475 |
Property operating revenue | 357,701 | 333,049 |
Same store facilities | 222,829 | 211,512 |
Non-same store facilities | 14,402 | 7,716 |
Income from property (NOI) | 237,231 | 219,228 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Income from property (NOI) | 237,231 | 219,228 |
Add: Other revenue 1 | 222 | 2,241 |
Net income from real estate operations | 237,453 | 221,469 |
(in € thousands) | France | The | UK | Sweden | Germany | Belgium | Denmark | Total |
| Netherlands | ||||||||
Same store facilities | 78,241 | 71,362 | 64,332 | 44,642 | 28,340 | 26,890 | 15,788 | 329,595 |
Non-same store facilities | 7,137 | 6,040 | 6,837 | 1,469 | 6,623 | - | - | 28,106 |
Property operating revenue | 85,378 | 77,402 | 71,169 | 46,111 | 34,963 | 26,890 | 15,788 | 357,701 |
Same store facilities | 50,000 | 50,858 | 40,395 | 31,978 | 20,062 | 18,232 | 11,304 | 222,829 |
Non-same store facilities | 2,307 | 4,204 | 3,953 | 667 | 3,271 | - | - | 14,402 |
Income from property | 52,307 | 55,062 | 44,348 | 32,645 | 23,333 | 18,232 | 11,304 | 237,231 |
Investment property | 1,107,360 | 1,020,525 | 1,092,438 | 649,847 | 547,025 | 292,279 | 220,345 | 4,929,819 |
Investment property under construction | - | 3,673 | 53,548 | - | 48,730 | - | - | 105,951 |
Property, plant and equipment and intangible assets | 413 | 127 | 110 | 95 | 149 | 9,245 | - | 10,139 |
Deferred tax assets | - | - | 74 | 2 | 760 | 55 | - | 891 |
Other non-current assets 1 | 849 | 279 | 122 | 37 | 5,082 | 2,591 | 17 | 8,977 |
Non-current assets | 1,108,622 | 1,024,604 | 1,146,292 | 649,981 | 601,746 | 304,170 | 220,362 | 5,055,777 |
| (in € thousands) | France | The | UK | Sweden | Germany | Belgium | Denmark | Total |
| Netherlands | ||||||||
Same store facilities | 75,327 | 65,820 | 61,207 | 48,327 | 25,471 | 25,033 | 15,389 | 316,574 |
Non-same store facilities | 4,268 | 2,899 | 4,686 | 112 | 4,510 | - | - | 16,475 |
Property operating revenue | 79,595 | 68,719 | 65,893 | 48,439 | 29,981 | 25,033 | 15,389 | 333,049 |
Same store facilities | 47,552 | 46,149 | 38,685 | 34,983 | 17,167 | 16,346 | 10,630 | 211,512 |
Non-same store facilities | 1,212 | 2,064 | 2,525 | 48 | 1,867 | - | - | 7,716 |
Income from property | 48,764 | 48,213 | 41,210 | 35,031 | 19,034 | 16,346 | 10,630 | 219,228 |
Investment property | 1,040,689 | 894,516 | 980,742 | 641,609 | 426,466 | 277,131 | 208,419 | 4,469,572 |
Investment property under | 12,164 | 8,630 | 26,104 | - | 7,319 | - | - | 54,217 |
construction | ||||||||
Property, plant and equipment and intangible assets | 480 | 253 | 78 | 162 | 234 | 8,251 | 8 | 9,466 |
Deferred tax assets | - | 384 | - | 28 | - | 560 | - | 972 |
Other non-current assets | 705 | 9,819 | 161 | 33 | 8 | 584 | 16 | 11,326 |
Non-current assets | 1,054,038 | 913,602 | 1,007,085 | 641,832 | 434,027 | 286,526 | 208,443 | 4,545,553 |
(in € thousands, except for earnings per share) | December 31, 2023 | December 31, 2022 |
Earnings per share (basic) € | 5.91 | 6.45 |
Earnings per share (diluted) € | 5.89 | 6.40 |
(in € thousands, except for shares and earnings per share) | December 31, 2023 | December 31, 2022 |
| Profit attributable to ordinary equity holders of the parent | 533,313 | 574,284 |
| for basic earnings | ||
Weighted average number of ordinary shares for basic EPS | 90,213,362 | 89,096,132 |
Earnings per share (basic) € | 5.91 | 6.45 |
(in € thousands, except for shares and earnings per share) | December 31, 2023 | December 31, 2022 |
| Profit attributable to ordinary equity holders of the parent | 533,313 | 574,284 |
| for dilutive earnings | ||
Weighted average number of ordinary shares for basic EPS | 90,213,362 | 89,096,132 |
Dilutive effect from share options | 317,682 | 610,056 |
Weighted average number of ordinary shares adjusted for the effect of dilution | 90,531,043 | 89,706,188 |
Earnings per share (diluted) € | 5.89 | 6.40 |
| Investment | Total | Investment | ||||
| Completed | property | completed | property | Total | ||
| investment | ROU | investment | under | investment | ||
| property | assets | property | construction | property | ||
(in € thousands) | Level 3 | Level 3 | Level 3 | Level 3 ( 2 ) | Level 3 | |
| December 31, 2022 | ||||||
As of January 1, 2022 | 3,734,195 | 83,040 | 3,817,235 | 29,832 | 3,847,067 | |
Exchange rate differences | (98,947) | (1,726) | (100,673) | (862) | (101,535) | |
Addition of ROU assets 1 | - | 12,001 | 12,001 | - | 12,001 | |
Remeasurement of ROU assets 1 | - | 5,455 | 5,455 | - | 5,455 | |
Transfers for new development | 51,654 | - | 51,654 | (51,654) | - | |
Capital expenditure 3 | 37,105 | - | 37,105 | 75,472 | 112,577 | |
Acquisition of investment property 4 | 76,310 | - | 76,310 | - | 76,310 | |
Disposals | (14,267) | - | (14,267) | - | (14,267) | |
Net gain (loss) of fair value adjustment | 588,311 | (3,559) | 584,752 | 1,429 | 586,181 | |
As of December 31, 2022 | 4,374,361 | 95,211 | 4,469,572 | 54,217 | 4,523,789 | |
| December 31, 2023 | ||||||
As of January 1, 2023 | 4,374,361 | 95,211 | 4,469,572 | 54,217 | 4,523,789 | |
Exchange rate differences | 21,125 | 205 | 21,330 | 643 | 21,973 | |
Addition of ROU assets 1 | - | 833 | 833 | - | 833 | |
Remeasurement of ROU assets 1 | - | 13,671 | 13,671 | - | 13,671 | |
Transfers for new development | 43,081 | - | 43,081 | (43,081) | - | |
Capital expenditure | 49,888 | - | 49,888 | 63,930 | 113,818 | |
Acquisition of investment property 4 | 57,900 | - | 57,900 | 9,436 | 67,336 | |
Net gain (loss) of fair value adjustment | 277,087 | (3,543) | 273,544 | 20,806 | 294,350( | 5 ) |
As of December 31, 2023 | 4,823,442 | 106,377 | 4,929,819 | 105,951 | 5,035,770 |
| (in € thousands) | December 31, 2023 | December 31, 2022 |
| Market value of completed investment property and investment | 4,910,375 | 4,353,121 |
| property under construction estimated by the external valuer | ||
Properties acquired valued at their acquisition cost | - | 53,726 |
Projects under pre-development valued at historical cost | 16,042 | 18,642 |
Addition of lease obligations recognized separately | 2,976 | 3,089 |
Fair value for financial reporting purposes 1 | 4,929,393 | 4,428,578 |
December 31, 2023 | December 31, 2022 | |
Stabilized occupancy 1 | 91.39% | 91.14% |
Average time to stabilization 1 (months) | 6.41 | 4.77 |
Weighted average exit capitalization rate 2 | 5.22% | 5.19% |
Weighted average annual discount rate 3 | 8.27% | 8.21% |
Average rental growth rate year 1 4 | 2.57% | 2.57% |
| (in € thousands) | Amount increase | % change |
| (decrease) valuation | ||
| One hundred basis points increase in occupancy rates | 80,556 | 1.6% |
One hundred basis points decrease in occupancy rates | (72,228) | -1.5% |
Twenty- five basis points increase (real) in both discount and capitalization rate | (213,052) | -4.3% |
Twenty-five basis points decrease (real) in both discount and capitalization rate | 236,095 | 4.8% |
One hundred basis points increase in average rental growth rates | 91,683 | 1.9% |
One hundred basis points decrease in average rental growth rates | (125,774) | -2.6% |
| Amount increase | % change | |
| (in € thousands) | (decrease) valuation | |
| One hundred basis points increase in occupancy rates | 51,194 | 1.2% |
One hundred basis points decrease in occupancy rates | (51,360) | -1.2% |
Twenty- five basis points increase (real) in both discount and capitalization rate | (254,330) | -5.8% |
Twenty-five basis points decrease (real) in both discount and capitalization rate | 265,540 | 6.1% |
One hundred basis points increase in average rental growth rates | 103,940 | 2.4% |
One hundred basis points decrease in average rental growth rates | (113,450) | -2.6% |
| Total | |||||
| property, | |||||
| ROU | plant and | Intangible | |||
(in € thousands) | Building 1 | Equipment 1 | assets 2 | equipment | assets 3 |
| Historical cost | |||||
As of January 1, 2023 | 1,578 | 5,663 | 3,613 | 10,854 | 17,953 |
Additions | - | 117 | 623 | 740 | 3,304 |
Remeasurements | - | - | 22 | 22 | - |
Disposals | - | - | (206) | (206) | (3,385) |
Exchange rate differences | - | 1 | 2 | 3 | - |
As of December 31, 2023 | 1,578 | 5,781 | 4,054 | 11,413 | 17,872 |
| Depreciation and impairment | |||||
As of January 1, 2023 | (724) | (5,238) | (2,155) | (8,117) | (11,224) |
Depreciation and amortization charge of the period | (57) | (257) | (687) | (1,001) | (2,376) |
Disposals | - | - | 190 | 190 | 3,385 |
Exchange rate differences | (1) | (1) | (1) | (3) | - |
As of December 31, 2023 | (782) | (5,496) | (2,653) | (8,931) | (10,215) |
| Net book value | |||||
As of December 31, 2023 | 796 | 285 | 1,401 | 2,482 | 7,657 |
As of January 1, 2023 | 854 | 425 | 1,458 | 2,737 | 6,729 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Gross amount | 26,215 | 23,895 |
Provision for doubtful debt | (6,485) | (5,224) |
Trade and other receivables | 19,730 | 18,671 |
(in € thousands) | FY 2023 | FY 2022 |
As of January 1 | 5,224 | 7,783 |
Movement provision in P&L | 4,571 | 4,121 |
Write-off doubtful debt | (3,438) | (6,547) |
Other | 106 | (3) |
Exchange gain (loss) | 22 | (130) |
As of December 31 | 6,485 | 5,224 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Prepayments 1 | 4,616 | 3,997 |
Receivables from tax authorities other than VAT | 3,164 | 1,321 |
Other current assets 2 | 11,942 | 2,944 |
Other current assets | 19,722 | 8,262 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Cash at banks and on hand | 64,292 | 77,629 |
Short-term deposits | 193,826 | 9,716 |
Cash and cash equivalents | 258,118 | 87,345 |
| (in € thousands) | Effective | Maturity | December 31, 2023 | December 31, 2022 |
i nterest rate | ||||
| Non-current | ||||
Senior guaranteed notes – issued July 2014 | 3.24% | July 24, 2024 | 100,000 | 100,000 |
Senior guaranteed notes – issued July 2014 | 3.38% | July 24, 2026 | 100,000 | 100,000 |
Senior guaranteed notes – issued June 2015 | 2.67% | June 25, 2025 | 130,000 | 130,000 |
Senior guaranteed notes – issued June 2015 | 2.86% | June 25, 2027 | 110,000 | 110,000 |
Senior guaranteed notes – issued June 2015 | 3.03% | June 25, 2030 | 60,000 | 60,000 |
Senior notes – issued July 2021 | 1.28% | July 23, 2031 | 300,000 | 300,000 |
Nominal values | 800,000 | 800,000 | ||
| Less: | ||||
Unamortized balance of debt issuance cost on notes issued | (1,609) | (2,020) | ||
Borrowings as reported on statement of financial position | 798,391 | 797,980 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Borrowings as reported on statement of financial position | 798,391 | 797,980 |
Non-current portion | 698,441 | 797,980 |
Current portion | 99,950 | - |
Weighted average cost of debt | 2.36% | 2.36% |
| Interest-bearing loans and | |||
(in € thousands) | borrowings | Lease obligations | Total financial debt |
January 1, 2022 | 797,579 | 88,368 | 885,947 |
Repayments of debt | - | (4,591) | (4,591) |
Interest payments | (18,757) | (2,852) | (21,609) |
Addition of lease obligations (net) | - | 17,778 | 17,778 |
Non-cash movements 1 | 19,158 | 1,119 | 20,277 |
December 31, 2022 | 797,980 | 99,822 | 897,802 |
| Interest-bearing loans and | |||
(in € thousands) | borrowings | Lease obligations | Total financial debt |
January 1, 2023 | 797,980 | 99,822 | 897,802 |
Draw down on term loan facility | 160,000 | - | 160,000 |
Repayments of debt | (160,000) | (4,341) | (164,341) |
Interest payments | (20,511) | (3,585) | (24,096) |
Addition of lease obligations (net) | - | 15,132 | 15,132 |
Non-cash movements 1 | 20,922 | 3,788 | 24,710 |
December 31, 2023 | 798,391 | 110,816 | 909,207 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Accrued compensation and employee benefits | 10,461 | 9,955 |
Accrued share-based compensation expense 1 | 411 | 510 |
Accounts payable (including accrued expenses) | 61,730 | 56,072 |
Payables to affiliated companies | 1,122 | 1,144 |
Deferred revenue – contract liabilities | 34,832 | 32,456 |
| Accrued interest on notes issued and other external | 2,033 | 1,820 |
| borrowings | ||
Other payables 2 | 7,585 | 4,574 |
Trade and other payables and deferred revenue | 118,174 | 106,531 |
2017 grants | 2018 grants | |
Estimated fair value of Shurgard shares | €23.00 | €26.50 |
Expected volatility | 20.00% | 20.00% |
Risk free interest rate | -0.08% | 0.11% |
Expected remaining term (in years) | 6.0 | 7.0 |
Dividend yield | - | 3.68% |
Expected forfeiture rate per annum | 5.00% | 5.00% |
Fair value per option | €2.35 | €3.45 |
| July 2022 | July 2022 | |
| 3-yr vesting | 5-yr vesting | |
Estimated fair value of Shurgard Europe shares | €42.90 | €42.90 |
Expected volatility | 20.00% | 20.00% |
Risk free interest rate | 1.77% | 1.79% |
Expected remaining term (in years) | 7.0 | 8.0 |
Dividend yield | 2.73% | 2.73% |
Expected forfeiture rate per annum | 5.00% | 5.00% |
Fair value per option | €5.39 | €5.65 |
| 2023 2022 | ||||
Number of | Weighted | Number of | Weighted | |
| options | average exercise | options | average exercise | |
| price | price (a) | |||
| Outstanding, January 1 | 2,641,800 | €37.44 | 2,727,500 | €36.81 |
Granted (a) | - | - | 19,000 | €46.81 |
Forfeited (b) | (29,000) | €43.05 | (9,000) | €43.05 |
Exercised (c) | (17,500) | €23.00 | (95,700) | €22.26 |
Outstanding, December 31 | 2,595,300 | €37.48 | 2,641,800 | €37.44 |
Exercisable, December 31 | 763,300 | €22.78 | 780,800 | €22.79 |
| As of December 31, 2023 | |||||||
Options outstanding | Options exercisable | ||||||
| Weighted | Weighted | Weighted | Weighted | ||||
| Fair value | Number of | average | average | Number | average | average | |
| Year of grant | per option at | Options | exercise | remaining | of | exercise | remaining |
| grant date | price | contractual | Options | price | contractual | ||
| life | life | ||||||
2017 | €2.35 | 112,300 | €21.51 | 3.5 years | 112,300 | €21.51 | 3.5 years |
2018 | €3.45 | 651,000 | €23.00 | 4.9 years | 651,000 | €23.00 | 4.9 years |
2021-August-3 yr. | €8.42 | 967,800 | €43.05 | 7.6 years | - | - | - |
2021-August-5 yr. | €9.05 | 645,200 | €43.05 | 7.6 years | - | - | - |
2021-September-3 yr. | €8.33 | 120,000 | €47.75 | 7.7 years | - | - | - |
2021-September-5 yr. | €8.67 | 80,000 | €47.75 | 7.7 years | - | - | - |
2022-July-3 yr. | €5.39 | 11,400 | €46.81 | 8.6 years | - | - | - |
2022-July-5 yr. | €5.65 | 7,600 | €46.81 | 8.6 years | - | - | - |
2,595,300 | €37.48 | 6.7 years | 763,300 | €22.78 | 4.7 years | ||
(in € thousands) | December 31, 2023 | December 31, 2022 |
Short term employee benefits | 3,484 | 3,273 |
Post-employment benefits | 105 | 116 |
Share-based payments | 2,825 | 2,833 |
Total | 6,414 | 6,222 |
(in € thousands) | FY 2023 | FY 2022 |
| GBP denominated | ||
Changes in carrying amount of monetary assets and liabilities 1 | 6,549 | 5712 |
| SEK denominated | ||
Changes in carrying amount of monetary assets and liabilities 1 | (659) | 34 |
| DKK denominated | ||
Changes in carrying amount of monetary assets and liabilities 1 | (4,101) | (2,512) |
| December 31, 2022 | |||
(in € thousands) | Outstanding < 60 days | Past due > 60 days | Total |
Expected credit loss rate | 6.0% | 73.2% | 21.9% |
Carrying amount | 18,256 | 5,639 | 23,895 |
Expected credit loss | (1,095) | (4,129) | (5,224) |
Net amount | 17,161 | 1,510 | 18,671 |
| December 31, 2023 | |||
(in € thousands) | Outstanding < 60 days | Past due > 60 days | Total |
Expected credit loss rate | 6.0% | 76.8% | 24.7% |
Carrying amount | 19,274 | 6,941 | 26,215 |
Expected credit loss | (1,156) | (5,329) | (6,485) |
Net amount | 18,118 | 1,612 | 19,730 |
(in € thousands) | December 31, 2023 | December 31, 2022 | |
Expiring within one year (floating rate) | 540,000 | ( 1 ) | - |
| Expiring beyond one year (floating rate) | 250,000 | ( 2 ) | 500,000 ( |
Total | 790,000 | 500,000 |
Total | |||||
(in € thousands) | Less than one | Between one | contractual | ||
year | and five years | Over five years | cash flows | ||
Interest-bearing loans and borrowings | 115,930 | 382,193 | 366,703 | 864,826 | |
Lease liabilities | 7,692 | 28,646 | 775,377 | 811,715 | ( 1 ) |
Trade and other payables | 118,174 | - | - | 118,174 | |
Total | 241,796 | 410,839 | 1,142,080 | 1,794,715 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Carrying value | 798,391 | 797,980 |
Fair values | 744,677 | 684,878 |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Net financial debt | 652,698 | 812,477 |
Investment property and investment property under construction (Note | 5,035,770 | 4,523,789 |
14) | ||
Loan-to-value ratio | 13.0% | 18.0% |
(in € thousands) | December 31, 2023 | December 31, 2022 |
Carrying value of interest-bearing loans and borrowings (Note 26) | 798,391 | 797,980 |
Unamortized portion of debt financing cost (Note 26) | 1,609 | 2,020 |
Carrying value of lease obligations (Note 28) | 110,816 | 99,822 |
Cash and cash equivalents (Note 20) | (258,118) | (87,345) |
Net financial debt | 652,698 | 812,477 |
Liabilities remaining | Liabilities for | ||
coverage | incurred claims | Total | |
| - | - | - | |
Opening liabilities | - | 644 | 644 |
Net opening balance | - | 644 | 644 |
Changes in the statement of profit or loss and Insurance revenue 1 | (2,836) | - | (2,836) |
| Insurance service expenses | |||
| Incurred claims and other insurance service | - | 2,125 | 2,125 |
Amortization of insurance acquisition cash flows | 105 | - | 105 |
Insurance service result | (2,731) | 2,125 | (606) |
Total changes in the statement of profit and Cash flows | (2,731) | 2,125 | (606) |
Premiums received | 2,836 | 2,836 | |
Insurance acquisition cash flows | (105) | (105) | |
Claims and other insurance service expenses paid | - | (1,207) | (1,207) |
Total cash flows | 2,731 | (1,207) | 1,524 |
Closing assets | - | - | - |
Closing liabilities | - | 1,562 | 1,562 |
Net closing balance | - | 1,562 | 1,562 |
| (in € thousands) | December 31, 2022 |
Incurred claims customer goods | 1,911 |
Insurance service expenses | 214 |
Amortization of insurance acquisition cash flow | 105 |
Total expense | 2,230 |
Liabilities remaining | Liabilities for | ||
coverage | incurred claims | Total | |
Opening assets | - | - | - |
Opening liabilities | - | 1,562 | 1,562 |
Net opening balance | - | 1,562 | 1,562 |
Changes in the statement of profit or loss and OCI | |||
Insurance revenue 1 | (2,836) | - | (2,836) |
| Insurance service expenses | |||
Incurred claims and other insurance service | - | 1,889 | 1,889 |
Amortization of insurance acquisition cash flows | 105 | - | 105 |
Insurance service result | (2,731) | 1,889 | (842) |
Total changes in the statement of profit and Cash flows | (2,731) | 1,889 | (842) |
Premiums received | 2,836 | - | 2,836 |
Insurance acquisition cash flows | (105) | - | (105) |
Claims and other insurance service expenses paid | - | (1,647) | (1,647) |
Total cash flows | 2,731 | (1,647) | 1,084 |
Closing assets | - | - | - |
Closing liabilities | - | 1,804 | 1,804 |
Net closing balance | - | 1,804 | 1,804 |
| (in € thousands) | December 31, 2023 |
Incurred claims customer goods | 1,566 |
Insurance service expenses | 323 |
Amortization of insurance acquisition cash flow | 105 |
Total expense | 1,994 |
As of December 31, 2023 | As of December 31, 2022 | ||||
| Country of | % | % | |||
| incorporation | Consolidated | Ownership | Consolidated | Ownership | |
Shurgard Self Storage Ltd 1 | Luxembourg | Yes | 100 | Yes | 100 |
Shurgard Luxembourg S.à.r.l. 1 | Luxembourg | Yes | 100 | Yes | 100 |
Shurgard Holding Luxembourg S.à.r.l. 1 | Luxembourg | Yes | 100 | Yes | 100 |
Eirene RE S.A. 2 | Luxembourg | Yes | 100 | Yes | 100 |
Shurgard Belgium NV | Belgium | Yes | 100 | Yes | 100 |
Shurgard Europe VOF | Belgium | Yes | 100 | Yes | 100 |
Second Shurgard Belgium BV | Belgium | Yes | 100 | Yes | 100 |
Shurgard France SAS | France | Yes | 100 | Yes | 100 |
Shurgard Nederland B.V. | The Netherlands | Yes | 100 | Yes | 100 |
VMK5 BV | The Netherlands | Yes | 100 | Yes | 100 |
Shurgard Germany GmbH | Germany | Yes | 100 | Yes | 100 |
First Shurgard Deutschland GmbH 3 | Germany | Yes | 94.8 | Yes | 94.8 |
Second Shurgard Deutschland GmbH 3 | Germany | Yes | 94.8 | Yes | 94.8 |
Shurgard Germany ZL MU GmbH 3 | Germany | Yes | 100 | Yes | 100 |
Shurgard Germany ZL LH GmbH 3 | Germany | Yes | 100 | Yes | 100 |
Shurgard Germany ZL FER GmbH 3 | Germany | Yes | 100 | Yes | 100 |
Shurgard Denmark ApS | Denmark | Yes | 100 | Yes | 100 |
Shurgard UK Ltd | UK | Yes | 100 | Yes | 100 |
Second Shurgard UK Ltd | UK | Yes | 100 | Yes | 100 |
Second Shurgard UK Camberley Ltd | UK | Yes | 100 | Yes | 100 |
Shurgard UK West-London Ltd | UK | Yes | 100 | Yes | 100 |
Shurgard Sweden AB | Sweden | Yes | 100 | Yes | 100 |
Shurgard Storage Centers Sweden KB | Sweden | Yes | 100 | Yes | 100 |
Shurgard Sweden Årstaberg KB | Sweden | Yes | 100 | Yes | 100 |
First Shurgard Sweden Invest KB | Sweden | Yes | 100 | Yes | 100 |
Second Shurgard Sweden Invest KB | Sweden | Yes | 100 | Yes | 100 |
Shurgard Sweden Stockholm Invest AB | Sweden | Yes | 100 | Yes | 100 |
Shurgard Sweden RE FUB AB 3 | Sweden | Yes | 100 | Yes | 100 |
Shurgard Sweden RE TF AB 3 | Sweden | Yes | 100 | Yes | 100 |
Shurgard Sweden RE LH AB 3 | Sweden | Yes | 100 | Yes | 100 |
Shurgard Sweden GC AB 3 | Sweden | Yes | 100 | Yes | 100 |
Shurgard Germany TBIH GmbH 3 | Germany | Yes | 100 | No | - |
Shurgard Germany SSMH GmbH 3 | Germany | Yes | 100 | No | - |
Shurgard Germany TBW GmbH 3 | Germany | Yes | 100 | No | - |
Shurgard Germany TBD GmbH 3 | Germany | Yes | 100 | No | - |
Shurgard Germany TBM GmbH 3 | Germany | Yes | 100 | No | - |
Shurgard Germany TBK GmbH 3 | Germany | Yes | 100 | No | - |
Shurgard Germany TBE GmbH 3 | Germany | Yes | 100 | No | - |
Shurgard Germany TBL GmbH 3 | Germany | Yes | 100 | No | - |
Shurgard Germany TB8F GmbH 3 | Germany | Yes | 100 | No | - |
Shurgard Germany TB7K GmbH 3 | Germany | Yes | 100 | No | - |