Real Estate Investors plc
(REI or the “Company” or the “Group”)
Final Results
For the year ended 31st December 2013
Real Estate Investors plc (AIM: RLE), a property company focussed on investing in commercial property principally in the Midlands, today announces its final results for the year ended 31 December 2013.
Financial Highlights
· Profit before tax of £5.0 million (2012: £1.0 million) up 400%
· Dividend of 1p, paid in October 2013, in respect of 2013 financial year – increase of 100%
· EPRA EPS 0.4p (2012: 0.8p)
· Portfolio valuation of £75.2 million (2012: £77.4 million)
· EPRA NAV per share up 5.3% to 59.1p (2012: 56.1p)
· EPRA NNNAV per share 58.6p (2012: 54.6p) up 5%
· Net loan to value 47.3% (2012: 49.0%) gross debt £44.1 million (2012: £40.6 million)
· Cash £8.5 million (2012: £2.7 million) weighted average debt maturity 7 years (2012: 8.6 years)
Operational Highlights
· Revenue £6.6 million (2012: £6.1 million) up 8%
· Gross property assets valued at £75.2 million (2012: £77.4 million)
· Property sale proceeds totalling £7.0 million
· Acquisitions totalling £2.3 million
· Surrender premium £0.4 million (2012: £0.6 million)
· Overall occupancy 83.6% and WAULT 3.7 years
· Total ownership of 650,000 sq ft over 46 buildings with 150 tenants
· Prime Birmingham City centre ownership 143,408 sq ft across 9 buildings – 37.2% of portfolio by value
· Contracted rental income £5.8 million (2012: £6.6 million)
Commenting, Paul Bassi, Chief Executive, said:
“The regional economy in the West Midlands has strengthened and re-established itself as a major economic centre.
This improved sentiment towards the region, which was more visible in Q4 and particularly in the property sector, has revealed the early signs of improving investor appetite and economic activity. We believe property values and occupancy will see further positive improvement in 2014 and 2015.
The real forward opportunity is to capitalise on our market reputation and existing resource and acquire the distressed stock that the financial institutions have mothballed throughout the recession. REI is able to access these opportunities and successful acquisitions should result in capital growth and increased rental income which, in turn, will facilitate the Board’s intention to pay a progressive dividend.”
Enquiries:
Real Estate Investors Plc Paul Bassi, Chief Executive |
T: +44 (0)121 265 6400 |
Smith & Williamson Corporate Finance Limited Azhic Basirov / Siobhan Sergeant |
T: +44 (0)20 7131 4000 |
Liberum Capital Chris Bowman / Jamie Richards |
T: +44 (0)20 3100 2000 |
Gable Communications Limited John Bick / Justine James
|
T: +44 (0)20 7193 7463 M: +44 (0)7872 061007 |
Notes to Editors
1. REI is an AIM listed property investment company specialising in commercial and residential property principally in the West Midlands and Central England.
2. REI is focussed on delivering shareholder value through returns generated from strong yields and capital enhancements. This is achieved by targeting investments in orphaned, distressed, part-let and underperforming commercial and residential property assets.
3. REI is led by respected property investor Paul Bassi CBE, who has over 30 years of property experience in the West Midlands. Mr Bassi is also founder and non- executive chairman of Bond Wolfe and non-executive chairman of CP Bigwood Chartered Surveyors.
4. Further information on REI can be found at www.reiplc.barques.dev.
Chairman and Chief Executive’s Statement
Overview
After several years, the market appears to have recognised that there is more to the UK economy than Central London and the South East. The regional economy in the West Midlands, where we are focussed, has had its challenges like most regions in the UK and abroad, however, during the period under review, it has strengthened and re-established itself as a major economic centre.
This improved sentiment towards the region, which was more visible in Q4 and particularly in the property sector, has revealed the early signs of improving investor appetite and economic activity. We believe property values and occupancy will see further positive improvement in 2014 and 2015.
Investor appetite, in particular from funds, insurance companies, public companies and specialist equity, has been very strong, with a number of properties attracting multiple offers, and achieving prices significantly higher than the guide price. This activity has and will more so, act as comparable evidence and support growing valuations for our portfolio. We anticipate other buyers, namely private companies, pension funds, trusts, overseas buyers and HNW’s also returning to the regional market, in order to benefit from superior yields and rising capital values. We have seen some revaluation uplift in a number of assets, through a combination of asset management, lettings and yield compression, and anticipate that this will continue in 2014-15.
Whilst we have picked up our fair share of distressed assets, where we can add value, the long awaited volume of distressed disposals of regional property did not happen during 2013. It is already clear during the first few months of 2014, that the ‘distressed disposals’ into an improving property market, now supported by bank lending, is finally in full swing. We anticipate capitalising on these opportunities, particularly those that cannot support traditional debt, due to the short term lease profile or properties that are vacant and require refurbishment before they can be sold or let. Indeed, we believe that the scale of the opportunity available to REI is greater than our existing resource, yet REI remains uniquely positioned to benefit from our existing ownership and the opportunities that our reputation and track record will attract.
Financial markets are starting to take the view that interest rates will rise, hence we have seen a positive move in the fair value of our financial instruments resulting in a credit to our income statement of £2.1 million, which is a non cash item, leaving us with approx £3.3 million more to recover. With rising interest rates or maturing of our interest rate term, we anticipate recovering the entire amount in due course.
Results
Against this improving backdrop, we are delighted to report our results for the year in which we made a profit before tax of £5 million (2012: £1.0 million – up 400%). The results are after providing for £345,000 as a result of one of our tenants, Challinors, solicitors, entering administration. This charge represents a provision against rental income of £280,000 as a reversal of the rent free debtor under IFRS, which is a non cash item, and a provision of £65,000 for bad debts.
Dividend
We were pleased to have doubled our dividend payment to our shareholders, with a payment of 1.0 pence in October 2013 in respect of the 2013 financial year. The Board intends to follow a progressive dividend policy in the future and move to a more conventional interim and final payment schedule.
Regional Review
We are absolutely committed to investing in the Central England regions, with a focus on the West Midlands, as this is a market place and environment in which the management have a longstanding association and network. This is why we are able to build a business that will generate profits, capital growth and dividends for our shareholders. Despite media articles and negative sentiment over the last few years, our region is very much alive, robust and growing. We have listed below some of the facts that reveal the improving level of activity and confidence in the region:
· Automotive strength will see the West Midlands outstrip Germany on export growth, growing three times faster than Germany.
· Jaguar Land Rover (JLR) is to create 1,700 new jobs with a £1.5 billion investment in Solihull. JLR achieved record global sales of 425,000 new vehicles.
· Profits at JLR more than doubled in the last three months of 2013. The UK company made profits of £842 million, up from £404 million for the same quarter in 2012, on revenues of £5.3 billion.
· The West Midlands region has outstripped the rest of the UK in job boosting investment from foreign investors. After London, Birmingham is the biggest city for foreign direct investment.
· Unemployment in the West Midlands has shown the largest percentage fall in the country with 31,000 fewer people now out of work (February 2014).
· The West Midlands six Local Enterprise Partnerships have attracted a further £730 million of European funding.
· HM Revenue and Customs reveals that the West Midlands is the top performing region for international trade, with 18% year on year growth.
· The West Midlands property market has outperformed the rest of the UK, other than the South East.
· House prices in the West Midlands saw the biggest annual increase in the English regions, other than London and the South East, with a 4.4% increase.
· Annual take up of office space in Birmingham in 2013 was 664,147 sq ft, an increase of almost 33% on 2012. Prime yields across the year contracted from 6.25% to 5.75% and continue to trend in.
· Birmingham has seen the opening of a brand new £640 million New Street station, a £193 million new Central Library and the expansion of Birmingham Airport.
· West Midlands has the largest rental growth in England (PwC).
Property portfolio overview
Over the last few years, we have established REI as a recognised regional landlord. The majority of our portfolio has been acquired during the downturn, and all acquisitions have met our criteria. We now have assets throughout the Midlands in Birmingham City Centre, Edgbaston, Leicester, Derby, Bromsgrove, West Bromwich, Walsall, Kings Heath, Coventry and Rugeley.
Our criteria remain:
i. Focus on our region – West Midlands/Central England
ii. Shops, offices, land or opportunities
iii. Vacant – part vacant or fully let with asset management opportunities
iv. Add value via letting, lease renewals, rent reviews, planning and refurbishment
v. Lot sizes £500,000 – £10,000,000
vi. Target yields of 10-20% plus, excluding capital growth
vii. Assets unable to support traditional debt
viii. No tenant should be more than 5% of our overall ERV.
The total portfolio valuation is now £75.2 million after sales in Derby, Edgbaston, Crawley and Wakefield, totalling £7.0 million, and the acquisition of 37a Waterloo Street, Birmingham City Centre for £1.8 million, and Tudor House, Bridge Street, Walsall for £500,000.
Over the last few years, our underperforming assets have been prime City Centre assets, these have now seen some valuation uplifts, and improved occupation and demand. We now have 143,408 sq ft in the City Centre business district, with a valuation of £28.0 million – representing 37.2% of our total portfolio, across 9 buildings.
Overall occupancy is 83.6% (2012: 86.49%) and our WAULT is 3.7 years to break (2012: 4.2 years), both of these have been impacted by 75-77 Colmore Row, a prime 18,000 sq ft office building, which was returned to us by PwC at the end of their lease, in good tenantable condition and is available to let for a total ERV of £400,000 p.a. Additionally, we secured £0.4 million surrender premium from Bank of Scotland at Apex House, and have since sold this building to a third party.
Our total ownership is now approximately 650,000 sq ft across 46 buildings and presently with 150 occupiers and the gross yield on our investment properties at 31 December 2013 was 8.09%.
Rental deals completed in the last few years have also been on relatively soft terms and provide REI with rental growth prospects, as quality stock is becoming occupied and new supply is limited. Investor appetite for City Centre assets is vastly improved and we will consider sales, once we have completed asset management initiatives and capitalised on any rental growth. It is our view that this will coincide with the return of HNW/private pension funds/overseas investors and property company buyers that have remained inactive until now.
|
£m |
% |
Core Portfolio |
|
|
Offices |
|
|
Birmingham |
28.0 |
37.2% |
Other West Midlands |
26.3 |
35.0% |
Total Offices |
54.3 |
72.2% |
Total Retail |
10.1 |
13.4% |
Total Core Portfolio |
64.4 |
85.6% |
Non Core Portfolio |
10.8 |
14.4% |
Total Portfolio |
75.2 |
100% |
Our non City Centre investments have remained stable and secure throughout the downturn, and continue to trade well. Indeed demand for good town centre stock was demonstrated when Challinors went into administration and we immediately re-let floor space to Sandwell Inspired Partnership, a ‘not for profit co-operative’ formed by the local councils and schools, for a 10 year term, with a 5 year 6 month break, for a gross rental of £251,793 p.a. This fully demonstrated the benefits of our close working association with local agents.
Other activity across our portfolio is as follows:
85/89 Colmore Row, Birmingham
A listed building, in a prime location in the City Centre, was acquired in December 2012 from PwC (acting as receivers). We have let some of the vacant space to the Royal College of Surgeons, on a new 10 year lease at a rental of £74,320 p.a. We have additional asset management activity ongoing that will further improve our tenant profile, lease terms, rental income and capital growth. The contracted rent is now £346,393 with an ERV of £548,648.
293/310 High Street, West Bromwich
A former Allied Carpets property, acquired in June 2012 with vacant possession for the sum of £475,000. We have obtained planning approval to create 5 ground floor units, with a separate upper floor. The refurbishment has been completed at a cost of approximately £100,000. Three units are let with offers and interest in the others, and our ERV is approximately £140,000 p.a.
2/30 Alcester Road, Kings Heath
A prime unbroken retail parade of 16 shops, directly adjoining a Sainsbury’s supermarket store and near to the King Edwards Schools Foundation. Acquired in November 2008, at the height of the financial crisis, with a number of short leases and outstanding lease renewals. All leases have been renewed, and the investment continues to trade well with a healthy pipeline of requirement for this parade of shops.
75/77 Colmore Row, Birmingham
A listed prime City Centre building previously let to PricewaterhouseCoopers at £400,000 p.a, with a FRI lease that expired on 25th December 2013. The property has been vacated and will be brought to the market following necessary works. The 18,000 sq ft building is on the market with Knight Frank at an asking rental of £25 per sq ft (an uplift on the previous letting).
Southgate Retail Park, Derby
This multi-let retail park was acquired for £4.8 million in September 2011, providing an approximate 10% yield. We gained planning consent for a 45,000 sq ft food store during the year, and subsequently sold units 1,2 and 3 to Lidl supermarkets for the sum of £4.25 million, and retained the remainder that is let or under offer with an ERV of £250,000 p.a.
Colmore Row/Bennetts Hill/Waterloo Street, Birmingham
These are also listed buildings, within the Central business district, where we have attracted a number of new tenants throughout the year including Goodchilds Estate Agents, Redleaf Ltd and Open Executive Recruitment.
Tudor House, Bridge Street, Walsall
A four shop retail parade, acquired in December 2013 from a receiver for the sum of £500,000. The property is let to Ladbrokes, Hambro Countrywide and 2 regional multiples. Successful lease renewals and lettings at this town centre parade will produce approximately £80,000 p.a.
Gateway House, Birmingham
A strategically located prime building, offering long term re-development potential. In the interim, the key tenant, Arcadia Group, occupies over 11,000 sq ft in a prime retail unit. Nearby, Marks and Spencers operates a key store and Primark is committing to its largest UK store, a giant 200,000 sq ft unit, by taking over The Pavilions Shopping Centre. REI has achieved annual breaks in the Arcadia lease offering flexibility to capitalise on the retail market at the correct time and we are looking to submit a change of use application or create three retail units on the ground floor.
More generally, across the portfolio, we continue to achieve positive lease renewals, rent reviews and new lettings. With very few exceptions, tenants across the portfolio are renewing, and we are benefitting from improving market sentiment.
Sales
For several years, it has been very much a buyer’s market and we have capitalised on the opportunities made available to us.
It remains our intention to build a business with a strong underlying rental income, however when we have completed our planned asset management, or when we receive favourable interest, we will also consider selling assets. The part sale of Southgate Retail Park provided us with such an opportunity, and we successfully sold.
We have also sold properties from the historical portfolio in Wakefield and Crawley and some locally at Apex in Edgbaston.
We anticipate growing capital values, from yield compression, growing rental income and will remain open minded to sales opportunities that provide value for REI.
Over the next few years, we are likely to become a more active seller as the market shifts to the benefit of a seller, and plan to achieve REIT status, which will be more tax efficient for the Company and our shareholders.
Acquisitions
We have an extensive network that allows us to acquire assets ‘off market’ or through a privileged and known network. In Q4, we began to see criteria assets and secured 37a Waterloo Street/7 Bennetts Hill, Birmingham City Centre, a listed building fully let and providing £188,000 p.a., with tenants including W H Ireland stock brokers, Triton Global and Systra Limited. The purchase price was £1.8 million in cash. This acquisition is criteria compliant and an excellent addition to our City Centre portfolio. We additionally acquired Tudor House in Walsall for £500,000 with an ERV in excess of £80,000.
In Q4, we have seen a significant number of opportunities that we will seek to acquire, predominantly from receivers acting for banks, who appear to be starting the long awaited distressed stock sales. It is these assets that cannot support traditional debt, and as a cash buyer, will provide REI with our greatest opportunity for capital growth and double digit yields.
Since the year end, we have acquired 770/772 Bristol Road South, Northfield, Birmingham for the sum of £1.25 million in cash. The rental income is £115,800 p.a. plus a vacant flat. Tenants are HSBC bank (£80,800) with a lease expiring in July 2018 and West Bromwich Building Society (£35,000) with a lease expiring in February 2023 (subject to a tenant break in February 2019).
Finance
At 31 December 2013, the Group’s gross debt was £44.1 million (2012: £40.6 million) with cash and undrawn facilities of £8.5 million (2012: £4.2 million). The weighted average debt maturity was 7.0 years (2012: 8.6 years) with a weighted average cost of debt of 6.2% (2012: 6.3%) at year end – 94% fixed or hedged (2012: 100%).
Net loan to value was 47.3% (2012: 49.0%) and net interest cover based on adjusted earnings before interest and tax as a ratio of finance costs was 2.1 (2012: 1.6). Both loan to value and interest cover fall comfortably within the banking covenants.
During the year, we drew down £1.5 million of our undrawn facility and secured a further facility of £2.7 million on a variable basis of 2.75% above base with Lloyds, secured against a previously un-encumbered asset, a listed City centre building at 85/89 Colmore Row, Birmingham.
Our £20 million facility with Lloyds is due for renewal in October 2014. We are currently in the process of agreeing terms for the renewal of these facilities, and whilst they remain subject to Credit approval, at the present time the bank is proposing to extend the facilities at a similar level for a period of three to five years from the expiry of the facilities.
REI has continued to receive excellent support from our principal bankers throughout the last few years, namely Lloyds Banking Group, Aviva, Handelsbanken and Nationwide.
Outlook & Summary
Clearly, we are now in an improved economic environment and the region in which we invest and run our business is well placed to grow and prosper. This backdrop is essential in order for us to see the continued improvement in occupier demand, and investor appetite.
We anticipate that during 2014-15 we will experience greater demand for investment property in our region, as investors seek higher yields and capital growth and this improving demand will naturally inflate capital values. The additional contributor to capital growth will be rental growth, reducing incentives and tenants beginning to accept longer lease terms with fewer tenant break options.
The real forward opportunity is to capitalise on our market reputation and existing resource and acquire the distressed stock that the financial institutions have mothballed throughout the recession. REI is able to access these opportunities and successful acquisitions should result in capital growth and increased rental income which, in turn, will facilitate the Board’s intention to pay a progressive dividend.
Over the next few years, as our portfolio matures, and our asset management programme completes, we will dispose of some of our assets, into an environment in which the banks are lending, and HNW individuals, property companies and pension funds join the existing funds, public companies, insurance companies and overseas buyers from Singapore and China who are buying in our region to secure quality returns and capital growth.
It is our intention to change our status to a REIT as soon as is appropriate for the Company and its shareholders to benefit from REIT status and we anticipate that is likely to be 2015.
Finally, we would like to thank all our staff, advisors and Board for the support over the last few challenging years, and now look forward to growing REI into a substantial regional public company.
JOHN CRABTREE OBE DL D.UNIV CHAIRMAN 14 MARCH 2014 |
PAUL BASSI CBE DL D.UNIV Dsc CHIEF EXECUTIVE 14 MARCH 2014 |
Consolidated statement of comprehensive income
For the year ended 31 December 2013
|
Note |
2013 |
2012 |
|
|
|
£000 |
£000 |
|
|
|
|
|
|
Revenue |
|
6,638 |
6,122 |
|
|
|
|
|
|
Cost of sales |
|
(2,069) |
(1,434) |
|
Gross profit |
2 |
4,569 |
4,688 |
|
|
|
|
|
|
Administrative expenses |
|
(1,675) |
(1,874) |
|
Share of profit of joint venture |
|
19 |
– |
|
Surplus on sale of investment property |
|
459 |
64 |
|
Net surplus on valuation of investment properties |
|
2,096 |
822 |
|
Profit from operations |
|
5,468 |
3,700 |
|
Finance income |
|
21 |
26 |
|
Finance costs |
|
(2,595) |
(2,404) |
|
Profit/(loss) on financial liabilities at fair value through profit and loss |
|
2,062 |
(320) |
|
|
|
|
|
|
Profit on ordinary activities before taxation |
|
4,956 |
1,002 |
|
|
|
|
|
|
Income tax charge |
|
(1,355) |
(635) |
|
|
|
|
|
|
Net profit after taxation and total comprehensive income |
|
3,601 |
367 |
|
|
|
|
|
|
Total and continuing earnings per ordinary share |
|
|
|
|
Basic |
3 |
5.04p |
0.51p |
|
Diluted |
3 |
5.04p |
0.51p |
|
The results of the Group for the period related entirely to continuing operations.
Consolidated statement of changes in equity
For the year ended 31 December 2013
|
Share capital |
Share premium account |
Capital redemption reserve |
Other reserves |
Retained earnings |
Total |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
|
|
|
|
|
|
At 1 January 2012 |
7,142 |
61 |
45 |
121 |
31,612 |
38,981 |
|
|
|
|
|
|
|
Dividends |
– |
– |
– |
– |
(357) |
(357) |
Transactions with owners |
– |
– |
– |
– |
(357) |
(357) |
|
|
|
|
|
|
|
Profit for the year and total comprehensive income |
– |
– |
– |
– |
367 |
367 |
At 31 December 2012 |
7,142 |
61 |
45 |
121 |
31,622 |
38,991 |
|
|
|
|
|
|
|
Dividends |
– |
– |
– |
– |
(714) |
(714) |
Transactions with owners |
– |
– |
– |
– |
(714) |
(714) |
|
|
|
|
|
|
|
Transfer to retained earnings |
– |
– |
– |
(121) |
121 |
– |
Profit for the year and total comprehensive income |
– |
– |
– |
– |
3,601 |
3,601 |
At 31 December 2013 |
7,142 |
61 |
45 |
– |
34,630 |
41,878 |
Consolidated statement of financial position
At 31 December 2013
|
Note |
2013 |
2012 |
|
|
£000 |
£000 |
Assets |
|
|
|
Non current |
|
|
|
Intangible assets |
|
171 |
171 |
Investment properties |
4 |
69,551 |
70,441 |
Property, plant and equipment |
|
7 |
18 |
Deferred tax |
|
2,900 |
4,255 |
|
|
72,629 |
74,885 |
|
|
|
|
Investment in joint venture |
|
816 |
236 |
|
|
73,445 |
75,121 |
Current |
|
|
|
Inventories |
|
5,601 |
6,935 |
Trade and other receivables |
|
4,392 |
3,151 |
Cash and cash equivalents |
|
8,482 |
2,685 |
|
|
18,475 |
12,771 |
|
|
|
|
Total assets |
|
91,920 |
87,892 |
Liabilities |
|
|
|
Current |
|
|
|
Bank loans and overdraft |
|
(25,006) |
(3,106) |
Provision for current taxation |
|
(18) |
(18) |
Trade and other payables |
|
(2,716) |
(2,938) |
|
|
(27,740) |
(6,062) |
Non current |
|
|
|
Bank loans |
|
(19,050) |
(37,525) |
Liabilities at fair value through profit and loss |
|
(3,252) |
(5,314) |
|
|
(22,302) |
(42,839) |
Total liabilities |
|
(50,042) |
(48,901) |
|
|
|
|
Net assets |
|
41,878 |
38,991 |
|
|
|
|
Equity |
|
|
|
Share capital |
|
7,142 |
7,142 |
Share premium account |
|
61 |
61 |
Capital redemption reserve |
|
45 |
45 |
Other reserves |
|
– |
121 |
Retained earnings |
|
34,630 |
31,622 |
|
|
|
|
Total Equity |
|
41,878 |
38,991 |
Net assets per share |
|
58.6p |
54.6p |
Consolidated statement of cash flows
For the year ended 31 December 2013
|
|
2013 |
2012 |
|
|
£000 |
£000 |
Cash flows from operating activities |
|
|
|
Profit after taxation |
|
3,601 |
367 |
Adjustments for: |
|
|
|
Depreciation |
|
11 |
11 |
Net surplus on valuation of investment property |
|
(2,096) |
(822) |
Surplus on sale of investment property |
|
(459) |
(64) |
Share of profit of joint venture |
|
(19) |
– |
Finance income |
|
(21) |
(26) |
Finance costs |
|
2,595 |
2,404 |
(Profit)/loss on financial liabilities at fair value through profit and loss |
|
(2,062) |
320 |
Income tax charge |
|
1,355 |
635 |
Decrease in inventories |
|
1,334 |
860 |
Increase in trade and other receivables |
|
(744) |
(682) |
(Decrease)/increase in trade and other payables |
|
(222) |
886 |
|
|
3,273 |
3,889 |
Interest paid |
|
(2,595) |
(2,404) |
Net cash from operating activities |
|
678 |
1,485 |
Cash flows from investing activities |
|
|
|
Purchase of investment properties |
|
(2,552) |
(6,471) |
Purchase of property, plant and equipment |
|
– |
(1) |
Proceeds from sale of investment property |
|
5,500 |
350 |
Investment in joint venture |
|
(561) |
(88) |
Interest received |
|
21 |
26 |
|
|
2,408 |
(6,184) |
Cash flows from financing activities |
|
|
|
Equity dividends paid |
|
(714) |
(357) |
Proceeds from new bank loans |
|
4,200 |
10,303 |
Payment of bank loans |
|
(479) |
(6,807) |
|
|
3,007 |
3,139 |
|
|
|
|
Net increase/(decrease) in cash and cash equivalents |
|
6,093 |
(1,560) |
Cash, cash equivalents and bank overdrafts at beginning of period |
|
687 |
2,247 |
Cash, cash equivalents and bank overdrafts at end of period |
|
6,780 |
687 |
NOTES:
Cash and cash equivalents consist of cash in hand, bank overdrafts and balances with banks only.
Notes to the preliminary announcement
For the year ended 31 December 2013
1. Basis of preparation
The consolidated financial statements have been prepared under the historical cost convention, except for the revaluation of properties and financial instruments held at fair value through the profit and loss account, and in accordance with International Financial Reporting Standards (IFRS) adopted by the European Union.
It should be noted that accounting estimates and assumptions are used in preparation of the financial statements. Although these estimates are based on management’s best knowledge and judgement of current events and actions, actual results may differ from those estimates. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements, are set out in the Group’s annual report and financial statements
The consolidated financial statements incorporate the financial statements of the Company and its subsidiaries made up to 31 December each year. Material intra-group balances and transactions, and any unrealised gains arising from intra-group transactions, are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
The principal accounting policies are detailed in the Group’s annual report and financial statements.
Going concern
After making relevant enquiries, the directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. These enquiries considered the following:
· the significant cash balances the Group holds and the low levels of historical and projected operating cashflows
· any property purchases will only be completed if cash resources or loans are available to complete those purchases
· the Group’s bankers have indicated their continuing support for the Group. The Group’s £20 million facility with Lloyds Banking Group is due for renewal in October 2014. The Group is currently in the process of agreeing terms for the renewal of these facilities, and whilst they remain subject to credit approval, at the present time the bank is proposing to extend the facilities at a similar level for a period of three to five years from the expiry of the facilities.
For this reason, the directors continue to adopt the going concern basis in preparing the financial statements.
2. Gross Profit
|
2013 |
2012 |
|
£000 |
£000 |
|
|
|
Revenue – Rental income |
5,234 |
5,482 |
– Surrender premiums |
374 |
640 |
– Sale of assets held as inventory |
1,030 |
– |
|
6,638 |
6,122 |
|
|
|
Cost of sales – Direct costs |
(718) |
(574) |
– Cost of property |
(1,051) |
– |
– Loss on valuation of assets held as inventory |
(300) |
(860) |
|
(2,069) |
(1,434) |
|
4,569 |
4,688 |
3. Earnings per share
The calculation of earnings per share is based on the result for the year after tax and on the weighted average number of shares in issue during the year.
Reconciliations of the earnings and the weighted average numbers of shares used in the calculations are set out below.
|
2013 |
2012 |
||||
|
Earnings |
Average number of shares |
Earnings per Share |
Earnings |
Average number of shares |
Earnings per share |
|
£000 |
|
|
£000 |
|
|
|
|
|
|
|
|
|
Basic earnings per share |
3,601 |
71,420,598 |
5.04p |
367 |
71,420,598 |
0.51p |
EPRA EPS per share
|
2013 |
2012 |
||||
|
Earnings |
Shares |
Earnings per share p |
Earnings |
Shares |
Earnings per share p |
|
£000 |
|
|
£000 |
|
|
|
|
|
|
|
|
|
Basic earnings per share |
3,601 |
71,420,598 |
5.04 |
367 |
71,420,598 |
0.51 |
Fair value of investment properties |
(2,096) |
|
|
(822) |
|
|
Profits on disposal of investment properties |
(459) |
|
|
(64) |
|
|
Tax on profits on disposals |
92 |
|
|
15 |
|
|
Fair value of inventory properties |
300 |
|
|
860 |
|
|
Change in fair value of derivatives |
(2,061) |
|
|
320 |
|
|
Deferred tax |
887 |
|
|
(82) |
|
|
EPRA Earnings |
264 |
71,420,598 |
0.37 |
594 |
71,420,598 |
0.83 |
EPRA NAV per share
|
2013 |
2012 |
||||||
|
Net Assets |
|
Shares |
Net asset value per share p |
Net Assets |
|
Shares |
Net asset value per share p |
|
£000 |
|
|
|
£000 |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
41,878 |
|
71,420,598 |
58.6 |
38,991 |
|
71,420,598 |
54.6 |
Dilutive impact of share options and warrants |
– |
|
|
|
– |
|
– |
|
Diluted |
41,878 |
|
71,420,598 |
58.6 |
38,991 |
|
71,420,598 |
54.6 |
Adjustment to fair value of derivatives |
3,252 |
|
– |
|
5,314 |
|
– |
|
Deferred tax |
(2,900) |
|
– |
|
(4,255) |
|
– |
|
EPRA NAV |
42,230 |
|
71,420,598 |
59.1 |
40,050 |
|
71,420,598 |
56.1 |
Adjustment to fair value of derivatives |
(3,252) |
|
– |
|
(5,314) |
|
– |
|
Deferred tax |
2,900 |
|
– |
|
4,255 |
|
– |
|
EPRA NNNAV |
41,878 |
|
71,420,598 |
58.6 |
38,991 |
|
71,420,598 |
54.6 |
4. Investment properties
Investment properties are those held to earn rentals and for capital appreciation.
The carrying amount of investment properties for the periods presented in the consolidated financial statements as at 31 December 2013 is reconciled as follows:
|
£000 |
|
|
Carrying amount at 1 January 2012 |
63,434 |
Additions – acquisition of new properties |
6,456 |
Additions – subsequent expenditure |
15 |
Disposals |
(286) |
Revaluation |
822 |
|
|
Carrying amount at 31 December 2012 |
70,441 |
Additions – acquisition of new properties |
2,294 |
Additions – subsequent expenditure |
258 |
Disposals |
(5,538) |
Revaluation |
2,096 |
Carrying amount at 31 December 2013 |
69,551 |
5. Publication
The financial information set out in this preliminary announcement does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. The consolidated statement of financial position at 31 December 2013 and the consolidated statement of comprehensive income, the consolidated statement of changes in equity, the consolidated statement of cash flows and the associated notes for the year then ended have been extracted from the Group’s financial statements upon which the auditor’s opinion is unqualified and does not include any statement under section 498 of the Companies Act 2006. The statutory accounts for the year ended 31 December 2013 will be delivered to the Registrar of Companies following the Group’s Annual General Meeting.
6. Copies of the announcement
Copies of this announcement are available for collection from the Company’s offices at Cathedral Place, 3rd Floor, 42-44 Waterloo Street, Birmingham, B2 5QB.
END
FR SFIFWLFLSEED