19
September 2024
KCR Residential REIT Plc
("KCR" or the
"Company")
Final Results
KCR Residential REIT Plc is pleased to announce its
annual results for the year ended 30 June 2024.
The Annual Report will shortly be available on the
Company's website, www.kcrreit.com and will be
distributed to shareholders in the coming days.
The 2024 financial year has seen continued
implementation of the strategy applied since 2020 to deliver growth
in the business in an environment that has been increasingly
challenging.
Operational
highlights -
§ Revenue for the financial
year increased by 14% (to £1.80 million up from £1.58 million in
2023) - largely underpinned by the modernisation and improvement in
the standard of the rental product offered combined with the
introduction of the Cristal Apartments operating model at Coleherne
Road and Deanery Court.
§ Active focus on cost
management resulted in administrative expenses reducing by 7% to
£1.33m (down from £1.43m in 2023). Given the ongoing cost pressure
across the business as a whole this is a particularly pleasing
result. Costs continued to be tightly controlled and whilst the
current underlying inflationary environment continues to present
challenges, we continue to look for avenues to reduce or maintain
costs at current levels.
§ Cash used in operations
reduced by 81% to £75k (down from £387k in 2023). Whilst the
business remains cash negative, the cash burn has reduced to the
lowest level in the business's history. After allowing for
financing charges, net cash used in operating activities reduced by
29% to £659k (down from £934k in 2023).
The ongoing focus on improving operation performance
and control of costs continues to minimise and reduce cash burn
from operating activities.
The continued improvement in operating performance
during the year was offset by the impact of weaker property market
conditions and continuing expansion in yields resulting in a
non-cash impairment of £679k which impacted the profit and loss
account and balance sheet.
Market conditions remain soft, however if interest
rates continue to reduce over the medium term we reasonably expect
this will result in tightening of yields which will have a positive
impact on valuations.
Deanery Court is expected to be a primary
contributor of revenue growth over the course of the 2025 financial
year, with an active focus on reducing operational costs to further
improve the net contribution from this asset.
Our focus to drive value over the 2025 financial year
is -
§ optimising performance
from existing assets by improving average occupancy under the
Cristal Apartments operating model and ongoing focus on repricing
rents as tenancies expire;
§ reducing operating costs
associated with Deanery Court to further enhance the net
contribution from this asset;
§ continuing to progress
planning works at Ladbroke Grove;
§ control of core running
costs with incremental reductions where possible; and
§ acquisitions to increase
scale (subject to pricing / value drivers).
KCR continues to make progress towards becoming
cashflow positive and creating a stable platform that can be
successfully scaled up. We look forward to delivering further
improved performance from the existing portfolio over the course of
the 2025 financial year.
This announcement
contains inside information for the purposes of the UK Market Abuse
Regulation and the Directors of the Company are responsible for the
contents of this announcement.
Caution regarding forward looking
statements
Certain statements in this
announcement, are, or may be deemed to be, forward looking
statements. Forward looking statements are identified by their use
of terms and phrases such as ''believe'', ''could'', "should"
''envisage'', ''estimate'', ''intend'', ''may'', ''plan'',
''potentially'', "expect", ''will'' or the negative of those,
variations or comparable expressions, including references to
assumptions. These forward-looking statements are not based on
historical facts but rather on the Directors' current expectations
and assumptions regarding the Company's future growth, results of
operations, performance, future capital and other expenditures
(including the amount, nature and sources of funding thereof),
competitive advantages, business prospects and opportunities. Such
forward looking statements reflect the Directors' current beliefs
and assumptions and are based on information currently available to
the Directors.
Notes to Editors:
KCR's objective is to build a substantial
residential property portfolio that generates secure income flow
for shareholders. The Directors intend that the group will acquire,
develop and manage residential property assets in a number of
jurisdictions including the UK.
For further information please contact:
KCR Residential REIT plc
Russell Naylor, Executive Director
|
info@kcrreit.com
Tel: +44 (0)20 8569 8364
|
|
|
Cairn Financial Advisers LLP (Nomad)
James Caithie / Emily Staples / Louise O'Driscoll
|
Tel: +44 (0)20 7213 0880
|
Zeus Capital Limited (Broker)
Louisa Waddell
|
Tel: +44 (0)20 7614 5000
|
CHAIRMAN'S LETTER
Dear Shareholder
This year we have continued to
implement the strategy we have applied since 2020 to deliver
further growth of the business in an environment that has been
increasingly challenging. Sustained higher interest rates, cost of
living pressure and underlying cost escalation have presented
ongoing challenges for the business. Pleasingly,
notwithstanding the inflationary pressures across most aspects of
the economy that resulted in ongoing cost increases, management's
active targeting of costs delivered a reduction in administrative
expenses in what can only be described as an adverse operating
environment.
Whilst solid progress has been
made in reducing cash burn, the business continues to be cash
negative, albeit at the lowest level to date in the Company's
history.
The continued improvement in
operating performance during the year was offset by the impact of
weaker property market conditions and continuing expansion in
yields resulting in a non-cash impairment of £679k which impacted the profit and
loss account and balance sheet.
Market conditions remain soft;
however if interest rates continue to reduce over the medium term
we reasonably expect this will result in tightening of yields which
will have a positive impact on valuations.
Strategy and Operations
During the financial year, and as
reported at the half year, we have been continuing to focus on
optimising the performance of the existing assets whilst continuing
to control costs to achieve a cash neutral position. Solid progress
has been made in this regard over the 2024 financial year and the
strategy remains to:
•
improve the rental revenue from the existing properties;
•
progressively upgrade the overall portfolio quality;
•
explore the development opportunity within the portfolio;
and
•
focus on controlling and reducing costs where possible.
It is worth reflecting that this
operating strategy consistently applied over the five years
since the Torchlight transaction of August 2019, to what is
essentially the same property footprint, has delivered a five year
revenue increase of an average of 15% per annum, from £1.04 million
in 2020 to £1.8 million in 2024, and a reduction in administrative
costs from the 2020 level of £1.61 million (including resizing of
existing remuneration cost) to £1.33 million in 2024, a
reduction of an average of 5% per annum. over the five year period.
This reduction in costs has been achieved in inflationary times for
all of labour, material and utility costs and reflects the strong
management focus on controlling costs throughout this
period.
Revenue growth for the 2024
financial year has been driven by the work completed over the last
couple of years to modernise and improve the standard of the
property portfolio. As works have been completed and the apartments
let up, in particular at Coleherne Road and Deanery Court, enhanced
operating performance has been achieved.
Deanery Court, which was converted
to the Cristal Apartments operating model during the last financial
year, has been a core driver of revenue growth over the 2024
financial year and is expected to deliver additional growth in the
current financial year.
The works programme outlined in
prior periods within the retirement portfolio to substantially
upgrade the internal and external common parts of a number of the
freehold properties for the benefits of residents was successfully
completed during the financial year.
Development opportunities within
the existing portfolio continue to be explored, with costs
associated with this being closely managed. We have evaluated
options for the Ladbroke Grove properties and are progressing a
preferred planning outcome there. We are also considering testing
the market with completion of a more holistic refurbishment of a
selected number of flats as they become vacant to assess market
outcomes for repositioned product in this location.
Capital
The existing floating rate Secure
Trust facility was refinanced during the financial year into a new
fixed rate facility with increased funding primarily to provide
support for incremental acquisitions within the Heathside property.
Details of this refinanced facility are set out in note 18 to the
financial statements.
Market Conditions and Outlook for the Group
From a macro-economic perspective,
sustained higher interest rates and cost of living pressures have
continued to present ongoing challenges for the Group. The strong
growth in Group rental levels that has been achieved over the last
five financial years, up to and including 2024, is expected to
continue over the 2025 financial year.
However, softer residential
property market conditions flowing from the impact of sustained
higher interest rates and tighter debt markets has seen a reduction
in capital values and an expansion in yields which have negatively
impacted carrying values for the 2024 financial year.
Whilst in the prior financial year
rental growth outstripped yield expansion, further easing in yields
has resulted in rental growth being insufficient to fully offset
the impact on values.
Yield expansion is seen as
cyclical however any tightening is expected to lag an improvement
in property market conditions.
The rental market remains tight
and we reasonably expect rents to continue to increase over the
current financial year reflecting tightness in supply and
underlying cost pressure for landlords more generally.
Following completion of the
planned capital works programme within the retirement portfolio
there are no major works planned for the current financial year.
Our focus is on optimising performance from the existing Group
assets whilst controlling costs. Selective acquisitions at
Heathside will also be considered given their accretive nature and
strong market demand.
Existing portfolio performance
remains strong, with continued growth being delivered over the 2024
financial year. Increased focus on the Cristal Apartments' walk in
walk out model has increased tenancy churn with more void periods.
This is however compensated for via the substantially higher
rentals being achieved overall. Nominal rental arrears have been
experienced with no write off's incurred over the 2024 financial
year.
KCR continues to look for
acquisitions on a disciplined basis and whilst softer market
conditions are presenting better opportunities, tightness in debt
markets and the higher cost of debt have made it challenging to
support both the investment and the capital raising that would be
required to complete a transaction.
The Group's overall long-standing
objective remains to grow the size of its residential portfolio to
deliver an increase in revenue and profitability against its
central overhead base and achieve an ability to pay dividends. At
present, while we continue to focus on growing net asset value per
share, we anticipate that with improving cash characteristics and
the potential for yield compression, we will to be able to achieve
this in the coming periods.
On behalf of the Board and our
shareholders, I would like to thank everyone at KCR for their hard
work and dedication over the past year.
James Thornton
Chairman
18 September 2024
CHIEF EXECUTIVE'S LETTER
Dear Shareholder
I have pleasure in reporting to
you on the progress of the Group for the year to 30 June
2024.
Our efforts over the last couple
of years to restructure the balance sheet and to modernise and
improve the standard of the property portfolio together with the
introduction of the Cristal Apartments operating model, has
resulted in the Group being well positioned to continue to drive
growth from its existing assets.
Operational highlights
-
§ Revenue
for the financial year increased by 14% (to £1.80 million up from
£1.58 million in 2023) -
largely underpinned by the modernisation and improvement in the
standard of the rental product offered combined with the
introduction of the Cristal Apartments operating model at Coleherne
Road and Deanery Court.
§ Portfolio level occupancy has remained strong over the
financial year with rental increases continuing to be achieved at
renewals / re-lettings. The introduction of the Cristal Apartments
operating model has resulted in more volatility in occupancy levels
within properties operated on this basis, however this is offset by
substantially improved overall rental income being generated. The
Cristal Apartments operating model inherently comes with more
occupancy volatility levels; however this is compensated by the
fact that it generates substantially more revenue.
§ Active
focus on cost management resulted in administrative expenses
reducing by 7% to £1.33 million (down from £1.43 million in 2023). Given the
ongoing cost pressure across the business as a whole this is a
particularly pleasing result. Costs continued to be tightly
controlled and whilst the current underlying inflationary
environment continues to present challenges, we continue to look
for avenues to reduce or maintain costs at current
levels.
§ Cash
used in operations reduced by 81% to £75k (down from £387k in 2023). Whilst the business
remains cash negative, the cash burn has reduced to the lowest
level in the Company's history. After allowing for financing
charges, net cash used in operating activities reduced by 29%
to £659k (down
from £934k in
2023).
The ongoing focus on improving
operational performance and control of costs continues to minimise
the cash burn from operating activities. Whilst the business has
not yet achieved a cash neutral position, progress continues to be
made in achieving this aim.
Deanery Court is expected to be a
primary contributor to revenue growth over the course of the 2025
financial year as we continue to focus on improving performance
from this asset. We will also be looking to achieve reductions in
operating costs associated with this asset over the current
financial year to enhance the net contribution from this
asset.
Focus to drive value over the next
financial year is:
§ optimising performance from existing assets by improving
average occupancy under the Cristal Apartments operating model and
ongoing focus on repricing rents as tenancies expire;
§ reducing operating costs associated with Deanery Court to
further enhance the net contribution from this asset;
§ continuing to progress planning works at Ladbroke
Grove;
§ control
of core running costs with incremental reductions where possible;
and
§ acquisitions to increase scale (subject to pricing / value
drivers).
Progress continues to be made to
create a stable platform that can be successfully
scaled-up.
Property portfolio
Property transactions during the year
Acquisition opportunities were
considered during the year, however, none were progressed. We
continue to maintain a disciplined approach to acquisitions and
will only pursue those that we believe will offer compelling value
to shareholders. As outlined above, higher debt costs have made it
challenging to support both the investment and capital raising that
would be required to support any acquisitions.
Existing portfolio
KCR continues to focus on
improving performance from its existing portfolio. The investment
over recent years in improving the quality of the portfolio has
continued to deliver revenue growth and we reasonably expect to
continue to drive further growth from the existing assets over the
course of the current financial year.
The conversion of Deanery Court to
the Cristal Apartments operating model during the 2023 financial
year has resulted in improved performance from this asset which has
been a key contributor towards revenue growth during the 2024
financial year. This property is well positioned to continue to
deliver further improvements in operational performance during the
current financial year.
We are continuing to progress our
preferred planning outcome for the Ladbroke Grove properties and
are considering testing the market with the completion of more
substantive refurbishment works, as flats become vacant to test
market acceptance of a repositioned product.
As outlined in prior annual
reports, KCR has created two operating lines, clearly identifiable
by brand, property quality and letting
strategy.
1. Cristal
Apartments. Residential apartments, finished to a high modern
specification, furnished and let on a Walk-In-Walk-Out (WIWO) basis
(utilities subject to fair usage caps, internet, furniture, and TV
licence included in the rental agreement) for a frictionless and
flexible letting experience. Rental contracts may be from a
week to multi-year.
2. Osprey Retirement
Living. 4* retirement living property rented on the same
basis as above, with optionality on furniture. Rental
contracts via standard AST (six months plus).
1. Cristal
Apartments (WIWO letting strategy)
The Coleherne Road and Deanery
Court properties are both branded and operated under the Cristal
Apartments brand. Both have delivered substantially improved
performance following the repositioning of the rental product
offered and conversion to the WIWO operating model.
·
The property at Coleherne Road, held within
K&C (Coleherne) Limited, comprises ten studio and one-bedroom
flats. KCR has completed a whole-building refurbishment of
the property to a significantly higher standard. The new
apartments have produced strong rental uplifts and occupancy levels
since letting commenced during the December 2021
quarter.
·
The Ladbroke Grove portfolio (owned by KCR (Kite)
Limited) consists of 16 studio, one and two-bedroom flats in three
buildings which remain 100% occupied. Units are being lightly
refurbished as tenants leave and are then re-let in the private
market. Planning works continue to be progressed and options
for this property evaluated, but progress is slow. Consideration is
being given to testing market for repositioned product by
completing a more holistic refurbishment if a flat becomes
available.
·
The Southampton block of 27 residential units at
Deanery Court, Chapel Riverside (owned by KCR (Southampton)
Limited) has been converted to the WIWO operating model and has
been a key driver of growth over the 2024 financial year. We
believe this asset will continue to be a key driver of growth over
the current financial year as we focus on continuing to optimise
performance of this asset.
2. Osprey
Retirement Living (4* retirement
apartments)
The Osprey portfolio (K&C
(Osprey) Limited) consists of 153 flats and 13 houses let on long
leases in six locations, together with an estate consisting of 30
freehold cottages in Marlborough, where Osprey delivers estate
management and sales services.
Whilst there remains some
uncertainty over the future value of ground rents, this makes up a
minor part of the overall portfolio valuation. Heathside at Golders
Green remains the most substantive asset within the portfolio and
the Company's strategy remains to continue to acquire flats within
this property. The ten flats now owned within Heathside are
delivering strong rental returns on cost and have assisted in
supporting Group revenue growth. We continue to focus on unlocking
value via completion of lease extensions on the shorter dated long
leasehold flats.
Heathside situated at Golders
Green represents 75% of the Osprey portfolio value, where 27 of the
37 residential units are held on a long leasehold basis. The
strategy continues to be to selectively acquire (subject to
pricing) long-leasehold units in the block, refurbish them to a
high standard and let them in the open market under assured
shorthold tenancies. This strategy continues to provide strong
rental returns for the Group. Since successfully taking back
management of this property from the RTM Co in 2022, a substantive
upgrade to all of the interior common parts and a large component
of the exterior has been completed. The works programme has
enhanced both the aesthetics and liveability of the property for
the benefit of residents and is considered positive for both future
capital values and achievable rentals for the apartments owned
within the freehold.
Financial
The current financial year
reflects continued solid growth in gross revenue and further
improved operating performance. following the refurbishment
works and asset repositioning programme that has been implemented
together with the ongoing focus on cost control of core
operating overheads. Negative impact of fair value movements
following deterioration in market conditions largely reversed prior
year valuation gains. KCR has recorded an operating loss of
£555k after a non-cash
revaluation loss of £679k
before separately disclosed items.
As at the year end the Group had
approximately £932k in cash and cash equivalents (2023: £981k).
Further details regarding the financial performance of the Group
can be found in the Strategic Report
Prospects
KCR continues to make progress
towards becoming cashflow positive. We continue to work on
achieving this and look forward to delivering further improved
performance from the existing portfolio over the current financial
year.
I am pleased by the ongoing
progress made this year towards achieving a cash positive position
which will provide the Company with a stable operating base
from which to grow.
Strong underlying rental growth
was outstripped by the expansion in capitalisation rates / yields
reflecting the higher interest rate environment and softer
residential property market conditions. This resulted in a non cash
fair value loss being recorded which largely unwound last year's
valuation gains. This is considered to be cyclical in nature rather
than a permanent loss of value. Residential property market
conditions are expected to continue to fluctuate over time, however
there remains a structural undersupply across the United Kingdom
which is viewed as positive for both future rental levels and
capital values.
Russell Naylor
Executive
Director
GROUP STRATEGIC REPORT
The Directors present the
strategic report of KCR Residential REIT plc ('KCR' or the
'Company') and its subsidiaries (together, the 'Group') for the
year ended 30 June 2024.
PRINCIPAL ACTIVITY
The Group carries on the business
of acquiring, developing and managing residential property
predominantly for letting to third parties on long and short
leases. At the year-end, the Group consisted of the Company,
which is a public company limited by shares, and its wholly owned
subsidiaries:
1.
K&C
(Coleherne) Limited owns a freehold
residential property in Chelsea, London containing ten studio and
one bedroom flats;
2.
K&C (Osprey)
Limited owns ten
freehold apartments and the freehold of several retirement properties let on long
leases to residents and provides management services in respect of
these properties and to third-party landlords;
3.
KCR (Kite)
Limited owns three freehold
residential properties in Ladbroke Grove, London (16
flats);
4.
KCR
(Southampton) Limited owns a long
leasehold block of 27 two-bedroom apartments at Chapel Riverside,
Southampton. The lease is a 999 lease for which the Company pays a
peppercorn rent; and
5.
K&C
(Newbury) Limited owns no property
and is now effectively dormant.
Throughout the year the Company
remained a REIT and has complied with REIT rules throughout the
period and since the balance sheet date.
GROUP STRATEGY
The Directors intend to build a
significant presence in the residential letting market, primarily
through the acquisition of existing residential property.
Consideration will also be given to the acquisition of land with
planning permission that will be developed into residential
property. Assets are predominantly acquired with the purpose of
letting to third parties.
RESULTS
The Group reports a consolidated
loss of £1,186,075 for the year to 30 June 2024 (2023: a consolidated loss of
£166,136).
REVIEW OF BUSINESS AND FINANCIAL
PERFORMANCE
The Board has reviewed whether the
Annual Report, taken as a whole, presents a fair, balanced and
understandable summary of the Group's position and prospects, and
believes that it provides the information necessary for
shareholders to assess the Group's position, performance, and
strategy.
In reporting financial
information, KCR presents alternative performance measures, "APMs",
which are not defined or specified under the requirements of
IFRS. For example, portfolio occupancy and percentage of rent
arrears. The Company believes that these APMs, which are not
considered to be a substitute for or superior to IFRS measures,
provide stakeholders with additional helpful information on the
performance of the business. The Board reminds readers that
these APMs are not GAAP measures, are not intended as a substitute
for those measures, and that other companies may use different
measures.
Revenue in this financial
year increased by 14% to £1,796,106
(2023: £1,575,482). Core portfolio revenue
(relating to rentals) was the primary contributor to revenue growth
with the Deanery Court property being a key driver.
The Cristal Apartments operational
model is expected to result in lower levels of occupancy but
enhanced revenue. We will be revisiting the APM in respect of
occupancy given this.
The Group recorded an operating
loss before separately disclosed items of £554,677 (compared to an operating profit of £718,546 in
2023). Deterioration against the prior year was due to a reversal
of prior year valuation gains with a negative revaluation movement
of £679,000 (compared to a positive contribution of £831,800 in
2023). After allowing for separately disclosed items and finance
costs, the loss before taxation was £1,186,075 (2023: loss of
£166,136). The negative fair value movement and
separately disclosed items relating to
financing accounted for the majority of the loss before taxation in
the 2024 financial year. The Group reports the operating result
both before and after separately disclosed items as the costs
associated with refurbishment works is expected to vary
significantly year-on-year.
Total assets at 30 June 2024
decreased to £26,711,116 (2023: £27,239,937). This decrease was
mainly due to a reduction in the valuation of the investment
properties of £679,000.
Net assets decreased to
£12,323,126 (2023: £13,509,201) and net asset value per share
decreased to 29.57p (2023: 32.42p).
KEY PERFORMANCE INDICATORS
The Directors and management team
monitor key performance indicators relevant to each of the
subsidiaries to improve Group performance. Management reports to
the Board if data shows significant variances against expected
outcomes and proposes mitigation action as necessary.
Examples of the KPIs used to
monitor aspects of performance include:
1. At property level:
1.1. Vacancy rate in terms of
number of units available and potential rental
income
Target occupancy of at least 90%
achieved for the non walk in walk out apartments; and
1.2. Outstanding rents as a
percentage of rental income
Target debtor balance of less than
10% of rental revenue achieved.
Now that Deanery Court is being
operated under the Cristal Apartments operating model, target
vacancy rate for this property will be reviewed over the course of
the current financial year. Deanery Court achieved an average
occupancy rate of 61% over the 2024 financial year which is
considered a solid result for its first full year of operation
under the Cristal Apartments operating model.
2. At Group level:
Near term focus continues to be on
reducing costs, enhancing revenue and growing the business to
achieve a cash break-even position (before separately disclosed
capital expenditure), to provide a stable base from which to grow.
Good progress in this respect is being made. In order to achieve
this, the Group is focusing on optimising performance from the
existing assets and incremental acquisitions where they make
sense.
RISKS AND UNCERTAINTIES
The Board regularly reviews the
risks to which the Group is exposed and ensures through its
meetings and its regular reporting that these risks are minimised
as far as possible.
The principal risks and
uncertainties facing the Group at this stage in its development
are:
·
Financing and liquidity risk
The Company has an ongoing
requirement to fund its activities through the equity markets and
in the future to obtain finance for property acquisition and
development. Although there is no certainty that such funds will be
available when needed, the Company believes it would be able to
access further funding for the Directors to continue to focus on
selectively growing the Group's asset base;
·
Financial instruments
Details of risks associated with
the Group's financial instruments are given in note 20 to the
financial statements. The Directors seek to mitigate these risks in
manners appropriate to the risk; and
·
Valuations
The valuation of the investment
property portfolio is inherently subjective as it is made on the
basis of assumptions made by the valuer or the Directors, that may
not prove to be accurate. The outcome of this judgment is
significant to the Group in terms of its investment decisions and
results. The Directors, who have long experience of property and
valuation principles, seek to mitigate this risk by employing
independent valuation experts to complete periodic valuations of
the assets in the portfolio. Valuation assumptions are reviewed and
considered by the Directors for reasonableness.
Directors' duty to promote the success of the Company under
Section 172 Companies Act 2006
Section 172 (1) of the Companies
Act 2006 requires Directors to act in the way they consider, in
good faith, would be most likely to promote the success of the
Company for the benefit of shareholders as a whole, and in doing so
having regard to a diverse group of stakeholders.
The Directors continue to have
regard to the impact of decisions made on all stakeholders and are
aware of their responsibilities to promote the success of the
Company, in accordance with section 172 of the Companies Act
2006.
We aim to work responsibly with
our stakeholders and outline below the key Board decisions made
during the 2024 financial year:
Key
Decision
|
Stakeholders
|
Action and Impact
|
Governance Policies
|
Regulators /
Shareholders
|
The Board periodically reviews
governance policies for the Company and terms of reference for
established committees to ensure they remain appropriate for the
Group.
A robust governance framework is
an integral part of how the Company operates and ensures compliance
with its AIM quotation and regulatory requirements, including
compliance with REIT regulations.
The Company considers that the
confidence provided to all stakeholders from a robust governance
framework is an important component for ongoing stakeholder support
of the Company.
|
Strategy Implementation
|
Tenants / Shareholders
|
The Company continued to take
actions to implement the strategy outlined in last year's Annual
Report.
Primary focus was -
§ Optimising revenue from Deanery Court following the
transition to the Cristal Apartments operating model.
§ Progressing incremental refurbishment works to enhance the
quality of the rental product provided.
§ Progressing planning works to enhance value within the
existing portfolio.
§ Successful implementation of strategy is expected to result
in continued improved financial performance of the
Company.
Improving the quality of the
standard of rental accommodation provides tenants with an enhanced
and hassle-free rental experience. For shareholders, the investment
in improving the quality and standard of the rental product is a
primary driver of improved financial performance for the
Company.
Within the Residential portfolio,
completion of extensive works on the central internal areas
and the external fabric of the buildings, particularly at Heathside
and Challoner Court, provided benefit to the residents in 2024 and
moving forward.
|
FORWARD-LOOKING STATEMENTS
This Annual Report contains
certain forward-looking statements which have been made by the
Directors in good faith, based on the information available at the
time of the approval of the Annual Report and financial statements.
By their nature, such forward-looking statements involve risks and
uncertainties because they relate to events and depend on
circumstances that will or may occur in the future. Actual results
may differ from those expressed in such statements.
OUTLOOK
Whilst the near-term focus remains
on improving the operational performance of the existing assets and
containing or reducing costs, the Group is continuing to
investigate the purchase of residential property assets that are
capable of supporting an increasing income yield. It may be
necessary for the Group to raise more capital in order to achieve
this objective.
ON BEHALF OF THE BOARD:
Russell Naylor
Executive Director
CORPORATE GOVERNANCE STATEMENT
Compliance with the QCA
code
During the year to 30 June 2024
KCR Residential REIT plc, while an AIM quoted Company, was
operating with four directors and four employees. In September
2018, it adopted the QCA Code but with such a tightly controlled
operational and risk environment was not able to, in all areas,
fully comply with the principles. During the current year, the
Directors have continued to work towards compliance and updating
the website to comply as far as possible with the following QCA
Code principles, noting areas where the
small scope of operations limits their ability to fully
comply:
Principle 1: Establish a
strategy and business model which promotes long-term value for
shareholders
The Company's objective is to
build a substantial property portfolio predominantly in the
residential sector that generates both secure income flow from
rents and increasing net asset value for shareholders. The Company
owns, acquires or develops blocks of studio, one, two and three-bed
apartments that are close to transport links, shopping and leisure,
predominantly in London, its surrounds and the South East. These
blocks are focused on attracting tenants seeking affordable rental
accommodation.
The Company brings its property
corporate finance expertise to the identification and execution of
these acquisitions.
The Company looks to acquire
properties at below market value to improve yield on cost and
enhance net asset value. It aims to achieve this through
acquisition strategies including:
· using the REIT's inherent tax advantages; acquiring
properties in corporate structures with embedded capital
appreciation and deferred tax liabilities which are reduced to zero
as the corporate becomes part of the REIT group; and
· acquiring permitted land, funding the development process and
retaining the developer's profit.
Over the medium to long term, the
Company expects rental and property values to increase in line with
inflation. These increases, coupled with new acquisitions, are
designed to enable the Company, once it has reached sufficient
scale, to pay dividends from cash flow generated by rents and to
deliver net asset value increases through positive property
revaluations. Active asset management of the properties may also
deliver value increases. The Company, as a REIT, is required to
distribute 90% of its rental profits.
It is the Company's paramount
intention to conduct its activities in a professional and
responsible manner for the benefit of its shareholders, its
employees, and the communities in which it operates.
Further detail on the key
challenges that the Board addresses are set out under Risks and
Uncertainties in the Strategic Report.
Principle 2: Seek to
understand and meet shareholder needs and
expectations
The Company remains committed to
engaging with its shareholders to ensure its strategy and
performance are clearly understood. Feedback from investors is
obtained through direct interaction between the Executive Director
and shareholders following the Company's full and half year results
and certain other ad hoc meetings between executive management and
shareholders that take place during the year.
The Company seeks to communicate
with its shareholders on a timely and transparent basis at all
times. Announcements through Regulatory News Services ('RNS') are
as comprehensive as possible. As part of the Company's
repositioning, the speed of reporting of the interim and full year
results to shareholders has substantially improved.
The Chief Executive attends and
presents at investor forums from time to time, as well as holding
discussions with analysts, shareholders and investment managers on
an ad hoc basis.
It is apparent from such
interaction that shareholders have several concerns,
including:
· How do the Directors propose to expand operations without
dilution to existing shareholdings?
Since property companies are capital-intensive,
the Company will raise equity over time to fund the acquisition of
new properties. Torchlight Fund LP exercising its option rights as
accepted and approved by shareholders was dilutive to shareholders.
Going forward, the Board will aim to maximise the issuance price of
any additional equity offerings such that issuances are accretive
or, if that is not possible, they will aim to offer all
shareholders the opportunity to participate in the offering on a
pre-emptive basis.
· When will the Company become profitable?
Historically the Company has advised that it may
become profitable and cash flow positive once it has approximately
£50m of investments generating satisfactory rental income. In view
of the improved operational performance and cost reductions, it is
now considered likely that the Company may become profitable with
less than £50m of income generating investments. Executive
management is focused on achieving this objective as soon as
possible. This is naturally dependent on the availability of
suitable transactions and the ability to complete the acquisitions
either via additional equity capital or debt.
Shareholder liaison is managed
though Russell Naylor Russell.Naylor@kcrreit.com.
Principle 3: Take into
account wider stakeholder and social responsibilities and their
implications for long-term success
The Company currently operates in
the UK. It identifies the main stakeholders in the UK as being
investors, tenants, and suppliers of services (accountant,
nominated adviser, broker, lawyers), employees, directors,
third-party property managers, banks and other debt providers and
property agents introducing investment opportunities.
The Company has an important
social responsibility in its role as a landlord of residential
housing. We commit to delivering great service to our tenants,
which includes providing safe and high-quality residential units,
at market prices, managed in a professional way.
Treating all our stakeholders
well, and in particular our key customers - our tenants, is key to
growing a sustainable business that will have long-term
success.
Principle 4: Embed effective
risk management, considering both opportunities and threats,
throughout the organisation
The Board is responsible for
setting the risk framework within which the Company operates and
ensuring that suitable risk-management controls and reporting
structures are in place throughout the Group.
The Board seeks to minimise risk
in the management of its operations. The Company uses third-party
advisers to address specific issues that arise during operations
where they bring complementary expertise and experience.
Principle 5: Maintain the
board as a well-functioning, balanced team led by the
chair
The Board comprises a balance of
independent and non-independent Directors with collective, specific
and complementary skills that enable the Company to manage and
direct its affairs in a professional manner, with embedded
corporate governance procedures that are fit for
purpose.
Full Board meetings are generally
held on a quarterly basis and all necessary documentation is
provided to the Board in advance, so that they can understand the
issues under review and make well-considered decisions. During the
year, between full Board meetings, the Board convenes whenever
necessary to consider and, if appropriate, approve the execution
and completion by executive management of key matters that fall
within the Board's defined remit as set out below.
The Board has audit and
remuneration sub-committees that are chaired by non-executive
directors.
All of the Directors devote such
time to the Company's affairs as the Board considers
appropriate.
KCR believes that a board of four
members is appropriate for a business of its size and is in line
with its efforts to reduce operating costs, assisting with its
drive to profitability. Following the resignation of Dominic White
and subsequent appointment of Gordon Robinson on 1 April 2024, the
Company has two Independent Non-Executive Directors.
Principle 6: Ensure that
between them, the Directors have the necessary up-to-date
experience, skills and capabilities
The Board maintains up-to-date
skills, knowledge and experience to enable it to direct and manage
the Company's operations, finances and its interface with
investors, the public markets and its other
stakeholders.
The Board takes great care to
appoint managers and staff with the appropriate skills and
experience, and is aware of the importance of encouraging diversity
among its workforce.
The Board works as a team and
regularly reviews its procedures and composition.
The relevant experience and skills
of the current Directors are set out under About Us / The Board on
the Company's website. Each Director is involved in other
organisations which keep their professional skills up to
date.
Principle 7: Evaluate Board
performance based on clear and relevant objectives, seeking
continual improvement
The Board of KCR
comprises:
Name
|
Role
|
Appointed
|
Status
|
|
Russell Naylor
|
Executive Director
|
06 August 2019
|
Non-independent
|
James Thornton
|
Non-Executive Chairman
|
06 August 2019
|
Independent
|
Richard Boon
|
Non-Executive Director
|
06 August 2019
|
Non-independent
|
Gordon Robinson
|
Non-Executive Director
|
01 April 2024
|
Independent
|
|
|
|
|
In accordance with its obligations
under the QCA Code, the Board will review internally its collective
performance, and the performance of its committees and Board
members. At this stage of its evolution and in view of the size of
the Board, the Directors do not believe that it is practical to
undertake an external or a wide-ranging evaluation of the
performance of Board members. The primary tasks of the Executive
Director, Russell Naylor, have been and will continue to be to grow
the Company's asset base and revenue through the delivery of
additional assets to the portfolio. This has included developing
capital and asset partnerships and finding ways to raise
appropriately priced and structured debt finance to support
transactions and equity capital in an uncertain equity market. He
is a key point of contact for the capital markets.
In these tasks, Russell Naylor
will be supported by the Non-Executive Directors advising on
matters such as internal financial controls, financial management,
capital planning and overseeing the preparation of financial
reports to shareholders.
The primary task of the Chairman,
James Thornton, is to ensure that the Board has performed its role
correctly, that governance is adhered to, and that the Company
works towards delivering value to shareholders in accordance with
the Company's strategy. He is also a point of contact with the
Company's shareholders and professional advisers.
Succession planning remains an
important issue for the Board, and in particular the
Chairman.
Principle 8: Promote a
corporate culture that is based on ethical values and
behaviours
The Board strives to promote a
corporate culture based on sound ethical values and
behaviours.
The Company has adopted a code for
Directors' and employees' dealings in securities, which is
appropriate for a company whose securities are traded on AIM. The
code is in accordance with the requirements of the Market Abuse
Regulation that came into effect in 2016.
The Board is also aware that the
tone and culture it sets will greatly impact all aspects of the
Company and the way that employees behave, as well as the
achievement of corporate objectives. A significant part of the
Company's activities is centred upon an open dialogue with
shareholders, employees and other stakeholders. Therefore, the
importance of sound ethical values and behaviour is crucial to the
ability of the Company to successfully achieve its corporate
objectives.
Principle 9: Maintain
governance structures and processes that are fit for purpose and
support good decision-making by the Board
The Board is committed to high
standards of corporate governance. No system of internal control
can completely eliminate the risk of process or individual
failures. To an extent, the corporate governance structures which
the Company is able to operate are limited by the size of the
executive management team and the small number of executive
directors, which is itself dictated by the current size of the
Company's operations. Within this limitation necessitated by the
current small size of the business, the Board is dedicated to
having strong internal control systems in place to enable it to
maintain the highest possible standards of governance and
probity.
The Chairman, James
Thornton:
· leads
the Board and is primarily responsible for the effective working of
the Board;
· in
consultation with the Board, ensures good corporate governance and
sets clear expectations with regards to Company culture, values and
behaviour;
· sets
the Board's agenda and ensures that all Directors are encouraged to
participate fully in the activities and decision-making process of
the Board;
· takes
responsibility for relationships with the Company's professional
advisers and major shareholders.
The Executive Director, Russell
Naylor:
· is
primarily responsible for developing the Company's strategy in
consultation with the Board, for its implementation and for the
operational management of the business;
· is
primarily responsible for new projects and expansion;
· runs
the Company on a day-to-day basis;
· implements the decisions of the Board;
· monitors, reviews and manages key risks;
· is the
Company's primary spokesperson, communicating with external
audiences, such as investors, analysts and the media;
· is
primarily responsible for the systems of financial controls in
operation for the Company and each of its subsidiaries;
· is
primarily responsible for all financial management and financial
planning matters;
· monitors, reviews and manages key risks as they relate to
financial impact; and
· implements the financial and internal control decisions of
the Board.
The Remuneration Committee is
chaired by Richard Boon, Non-Independent Non-Executive Director,
and also comprises Richard Boon, James Thornton and Gordon
Robinson, both Independent Non-Executive Directors. The
remuneration committee meets on an ad hoc basis when
required.
The Audit and Risk Committee is
chaired by James Thornton, Chairman and Independent Non-Executive
Director, and also comprises James Thornton, Gordon Robinson (both
Independent Non-Executive Directors) and Richard Boon,
Non-Independent Non-Executive Director. Russell Naylor is invited
to attend as appropriate. It meets at least three times each
financial year to consider the interim and final results. In the
latter case, the auditors are present and the meeting considers and
takes action on any matters raised by the auditors arising from
their audit.
The chair of each of the
Committees may invite executive management and Board members to
attend any meeting.
Matters reserved for the Board
include:
· vision
and strategy;
· review
of budgets, asset plans and trading results;
· approving financial statements;
· financing strategy, including debt strategy;
· business planning relating to acquisitions, divestments and
major refurbishments not already agreed in the strategy and asset
plans;
· capital
expenditure in excess of agreed budgets;
· corporate governance and compliance;
· risk
management and internal controls;
· appointments and succession plans at senior management level;
and
· Directors' remuneration.
Principle 10: Communicate
how the Company is governed and is performing by maintaining a
dialogue with shareholders and other relevant
stakeholders
The Company's website sets out the
principal approach of the Company to governance. It contains all
relevant documents and information for shareholders, including all
RNS announcements, financial reports, shareholder circulars, and
the Company's articles.
Shareholders are additionally
encouraged to participate at the Annual General Meeting ('AGM'), to
ensure that there is a high level of accountability and
identification with the Group's strategy and goals.
Audit & Risk Committee Report
The Audit & Risk Committee is
a Board committee delegated with responsibility to oversee and
review financial and internal controls in accordance with its Terms
of Reference. The Committee also makes recommendations to the Board
on payment of dividends or otherwise. The Committee is also
responsible for setting and agreeing audit fees and overseeing the
process for auditor appointment.
The Audit & Risk Committee is
chaired by Independent Non-Executive Chairman, James Thornton, with
a quorum of a minimum of two Non-Executive Directors. There are
three Non-Executive Director members; James Thornton, Gordon
Robinson and Richard Boon.
During the 2024 financial year the
Audit & Risk Committee met four times to review and recommend
the interim and year-end financial statements and separately in
2023 and 2024 to review risk issues and regulatory and governance
matters.
Remuneration Committee Report
The Remuneration Committee is a
Board committee of Non-Executive Directors acting within its terms
of reference to execute its responsibility for the review and
approval of salary and bonuses of Board members and senior
management personnel and related employment matters.
During 2024, the Remuneration
Committee met to review and approve senior management salaries and
bonus structure for staff.
It is the Company's policy that
the remuneration of Directors should be commensurate with the
services provided by them to the Company and should take account of
published data on reasonable market comparable groups, where
available. Details of the Directors' remuneration are set out in
the Report of the Directors.
REPORT OF THE DIRECTORS
The Directors present their report
with the financial statements of the Company and the Group for the
year ended 30 June 2024.
A review of the business, risks
and uncertainties and future developments is included in the
Chairman's Letter, the Chief Executive's Letter, the Group
Strategic Report, and in note 20 to the financial
statements.
DIVIDENDS
The Directors do not recommend
payment of a dividend for the year (2023: £nil).
POLITICAL DONATIONS
The Group made no political
donations during the year (2023: £nil).
DIRECTORS
The following Directors served
during the year to 30 June 2024 and up to the date of approval of
this Annual Report:
Name
|
|
James Thornton
|
|
Russell Naylor
|
|
Richard Boon
|
|
Dominic White
|
Resigned 1 April 2024
|
Gordon Robinson
|
Appointed 1 April 2024
|
The beneficial interests of the
Directors holding office at 30 June 2024 in the issued share
capital of the Company were as follows:
|
Ordinary
Shares
|
|
|
At 30 June
2023
|
Issued in
the
year
|
At 30 June
2024
|
Name
|
|
No.
|
No.
|
No.
|
James Thornton
|
|
22,222
|
--
|
22,222
|
The beneficial interests of the
directors holding office at 18 September 2024 in the issued share
capital of the Company were as follows:
|
At 30 June
2024
|
Issued in the
period
|
At 18 September
2024
|
Name
|
No.
|
No.
|
No.
|
James Thornton
|
22,222
|
-
|
22,222
|
SUBSTANTIAL SHAREHOLDINGS
As at 18 September 2024, the
Directors had been notified that the following shareholders owned a
disclosable interest of three percent or more in the Ordinary
Shares of the Company:
Name
|
|
Interest
%
|
Torchlight Fund LP
|
|
55.44%
|
Acuity RM Group Plc
|
|
5.85%
|
Moore House Holding Ltd
|
|
5.66%
|
Poole Investments Ltd
|
|
4.32%
|
Venaglass Ltd
|
|
3.80%
|
|
|
|
DIRECTORS' REMUNERATION
The Directors received the
following remuneration for their services during the
year:
|
2024
|
2023
|
Name
|
Remuneration
£
|
Remuneration
£
|
Dominic White
|
13,500
|
18,000
|
Russell Naylor*
|
115,000
|
115,000
|
James Thornton
|
30,000
|
30,000
|
Richard Boon
|
30,000
|
30,000
|
Gordon Robinson
|
4,500
|
--
|
|
193,000
|
193,000
|
|
|
|
* The remuneration paid to Russell
Naylor included fees of £48,000 charged by Naylor Partners, a
business in which Russell Naylor is a director (2023 -
£48,000).
INTERNAL CONTROLS AND RISK MANAGEMENT
The Directors are responsible for
the Group's system of internal control. Although no system of
internal control can provide absolute assurance against material
misstatement or loss, the Group's system is designed to provide
reasonable assurance that problems are identified on a timely basis
and dealt with appropriately.
In carrying out their
responsibilities, the Directors have put in place a framework of
controls to ensure as far as possible that: (i) ongoing financial
performance is monitored in a timely manner; (ii) where required,
corrective action is taken; and (iii) risk is identified as early
as practically possible. The Directors have reviewed the
effectiveness of internal controls.
The Board, subject to delegated
authority, reviews, among other things, capital investment,
property sales and purchases, additional borrowing facilities,
guarantees and insurance arrangements.
Details of financial risk
management are included within the Risks and Uncertainties section
of the Group Strategic Report.
BRIBERY RISK
The Group has adopted an
anti-corruption policy and whistle-blowing policy under the Bribery
Act 2010. Notwithstanding this, the Group may be held liable for
offences under that Act committed by its employees or
subcontractors, whether or not the Group or the Directors had
knowledge of the commission of such offences.
OTHER MATTERS
i.
Environmental
The Group understands the
importance of operating its business in a manner that minimises any
risks to the environment. Its policies seek to ensure that it
achieves this goal.
ii. Group
employees
The Group considers its employees
to be its most valuable assets and ensures that it deals with them
fairly and constructively at all times.
iii.
Social matters
The Group is aware that it has a
responsibility to the communities in which it operates and seeks to
respect them at all times.
iv.
Respect for human rights
The Group always respects the
human rights of its stakeholders.
v. Contributions to pension
schemes
No pension scheme benefits are
being accrued by the Directors.
DIRECTORS' INDEMNITIES AND INSURANCE
The Company has made qualifying
third-party indemnity provisions for the benefit of its Directors
during the year and they remain in force at the date of approval of
this Annual Report.
GOING CONCERN
The Directors have adopted the
going concern basis in preparing the financial statements.
The Directors consider, as at the
date of approving the financial statements, that there is
reasonable expectation that the Group has adequate financial
resources to continue to operate, and to meet its liabilities as
they fall due for payment, for at least twelve months following the
approval of the financial statements.
The Company has undertaken
procedures to ensure that the Company has sufficient cash resources
and bank facilities and sufficient covenant margin to manage its
business under going concern principles.
See note 2 to the financial
statements for further details.
POST BALANCE SHEET EVENTS
Post balance sheet events are
detailed further in the Chief Executive's letter and note 23 of the
financial statements.
STATEMENT OF DIRECTORS' RESPONSIBILITIES
The Directors are responsible for
preparing the Annual Report and the financial statements in
accordance with applicable law and regulations.
Company law requires the Directors
to prepare financial statements for each financial year.
Under that law, the Directors have elected to prepare the financial
statements in accordance with international accounting standards in
conformity with the requirements of the Companies Act 2006. Under
company law, the Directors must not approve the financial
statements unless they are satisfied that they give a true and fair
view of the state of affairs of the Company and the Group and of
the profit or loss of the Company and the Group for that
period. In preparing these financial statements, the
Directors are required to:
·
select suitable accounting policies and then
apply them consistently;
|
·
make judgments and accounting estimates that are
reasonable and prudent;
|
·
state whether applicable accounting standards
have been followed subject to any material departures disclosed and
explained in the financial statements; and
|
·
assess the Group's ability to continue as a going
concern, disclosing, as applicable, matters related to going
concern and use the going concern basis of accounting unless they
either intend to liquidate the Group, cease operations or have no
realistic alternative but to do so.
|
The Directors are responsible for
keeping adequate accounting records that are sufficient to show and
explain the Company's and the Group's transactions and disclose
with reasonable accuracy at any time the financial position of the
Company and the Group and enable them to ensure that the financial
statements comply with the Companies Act 2006. They are also
responsible for safeguarding the assets of the Company and the
Group and hence for taking reasonable steps for the prevention and
detection of fraud and other irregularities.
The Directors are responsible for
the maintenance and integrity of the corporate and financial
information included on the Company's website. Legislation in the
United Kingdom governing the preparation and dissemination of
financial statements may differ from legislation in other
jurisdictions.
STATEMENT AS TO DISCLOSURE OF INFORMATION TO THE
AUDITOR
So far as the Directors are aware,
there is no relevant audit information (as defined by Section 418
of the Companies Act 2006) of which the Group's auditor is unaware,
and each Director has taken all the steps that he ought to have
taken as a Director in order to make himself aware of any relevant
audit information and to establish that the Group's auditor is
aware of that information.
AUDITOR
In accordance with section 489 of
the Companies Act 2006, a resolution to reappoint Grant Thornton
Limited as auditor will be proposed at the forthcoming annual
general meeting.
ON BEHALF OF THE BOARD
Russell Naylor
Executive
Director
18 September 2024
REPORT OF THE INDEPENDENT AUDITOR TO THE MEMBERS OF KCR
RESIDENTIAL REIT PLC
Opinion
We have audited the financial
statements of KCR Residential REIT
Plc (the 'Parent Company') and its subsidiaries (the
'Group') for the year ended 30 June 2024 which comprise the
Consolidated Statement of Comprehensive Income, the Consolidated
and Company Statements of Financial Position, the Consolidated and
Company Statements of Changes in Equity, the Consolidated and
Company Statements of Cash Flows and notes to the financial
statements, including material accounting policy information. The
financial reporting framework that has been applied in their
preparation is applicable law and UK Adopted International
Accounting Standards (UK Adopted IASs).
In our opinion, the financial
statements:
· give
a true and fair view of the state of the Group's and of the Parent
Company's affairs as at 30 June 2024 and of the Group's loss for
the year then ended;
· are
in accordance with UK Adopted IASs; and
· have
been prepared in accordance with the Companies Act 2006.
Basis for opinion
We conducted our audit in
accordance with International Standards on Auditing (UK) (ISAs
(UK)) and applicable law. Our responsibilities under those
standards are further described in the 'Auditor's responsibilities
for the audit of the financial statements' section of our report.
We are independent of the Group and the Parent Company in
accordance with the ethical requirements that are relevant to our
audit of the financial statements in Guernsey, including the FRC's
Ethical Standard as applied to listed entities/ public interest
entities, and we have fulfilled our other ethical responsibilities
in accordance with these requirements. We believe that the audit
evidence we have obtained is sufficient and appropriate to provide
a basis for our opinion.
Conclusions relating to going concern
We are responsible for concluding
on the appropriateness of the directors' use of the going concern
basis of accounting and, based on the audit evidence obtained,
whether a material uncertainty exists related to events or
conditions that may cast significant doubt on the Group's and the
Parent Company's ability to continue as a going concern. If we
conclude that a material uncertainty exists, we are required to
draw attention in our report to the related disclosures in the
financial statements or, if such disclosures are inadequate, to
modify the auditor's opinion. Our conclusions are based on the
audit evidence obtained up to the date of our report. However,
future events or conditions may cause the Group or the Parent
Company to cease to continue as a going concern.
Our evaluation of the directors'
assessment of the Group and the Parent Company's ability to
continue to adopt the going concern basis of accounting
included:
· Obtaining the 12-month going concern assessment performed by
management, including the assumptions and sensitivities prepared by
management;
· Challenging the appropriateness of management's forecasts
by:
o checking the mathematical accuracy of the cash flow
forecast;
o assessing the key assumptions used in the going concern
assessment based on our knowledge of the Group and the current
economic climate; and
o assessing whether management has taken into account the
principal and emerging risks noted in the annual report.
· We
determined whether there is a material uncertainty which casts
significant doubt over the ability of the Group and the Parent
Company to continue as a going concern; and
· We
assessed the disclosures in the financial statements relating to
going concern, to ensure they were in compliance with IAS
1.
In our evaluation of the
directors' conclusions, we considered the inherent risks associated
with the Group's and the Parent Company's business model, we
assessed and challenged the reasonableness of estimates made by the
directors and the related disclosures and analysed how those risks
might affect the Group's and the Parent Company's financial
resources or ability to continue operations over the going concern
period.
Based on the work we have
performed, we have not identified any material uncertainties
relating to events or conditions that, individually or
collectively, may cast significant doubt on the Group's and the
Parent Company's ability to continue as a going concern for a
period of at least twelve months from when the financial statements
are authorised for issue.
In auditing the financial
statements, we have concluded that the directors' use of the going
concern basis of accounting in the preparation of the financial
statements is appropriate.
Our approach to the audit
|
Overview of our audit
approach
|
Overall
materiality:
Group: £246,000, which represents 2%
of the Group's net assets.
Parent Company: £154,000, which
represents 2% of the Parent Company's net assets.
|
Key audit matters were identified
as:
Valuation of Investment Properties
(same as previous year)
Our audit approach was a
risk-based substantive audit focused on the investment activities
of the Group.
|
Key audit matters
Key audit matters are those matters that, in
our professional judgement, were of most significance in our audit
of the financial statements of the current period and include the
most significant assessed risks of material misstatement (whether
or not due to fraud) that we identified. These matters included
those that had the greatest effect on: the overall audit strategy;
the allocation of resources in the audit; and directing the efforts
of the engagement team. These matters were addressed in the context
of our audit of the financial statements as a whole, and in forming
our opinion thereon, and we do not provide a separate opinion on
these matters.
|
|
In the graph below, we have
presented the key audit matters, significant risks and other risks
relevant to the audit.
Key Audit Matter - Group
|
How our scope addressed the matter- Group
|
Valuation of Investment Properties (2024: £25.2m and 2023:
£25.8m)
The Group holds investment
properties which comprise properties owned by the Group held for
rental income and capital appreciation.
Investment properties are measured
at fair value with reference to full and desktop valuation reports
being prepared by the management expert while directors' valuation
specific to the Osprey portfolio.
Various assumptions are used in
the valuation based on a market approach which provides an
indicative value by comparing the property with other similar
properties for which price information is publicly available and
other relevant factors. Hence, there is subjectivity involved and
an opportunity to manipulate the fair values and related
assumptions.
The valuation of investment
properties requires significant judgement in determining the
appropriate inputs to be used in the model and there is a risk that
the properties are incorrectly valued.
|
In responding to the key audit
matter, we performed the following audit procedures:
o Updated our understanding of the processes, policies and
methodologies, including the use of industry specific measures, and
policies for valuing investment properties held and performed test
of design and implementation of relevant controls;
o Obtained a copy of the valuation reports prepared by the
management expert and directors' valuations and confirmed that
these reports are reviewed and approved by management through the
review of board minutes;
o Assessed the independence, competence and objectivity of the
management expert;
o Assessed and corroborated market related judgements and
valuation inputs (i.e., gross yield, rate per square foot) by
reference to comparable transactions, and independently compiling
databases/indices;
o Determined whether the methodologies used to value the
investment properties were consistent with methods usually used by
market participants for similar types of properties; and
o Assessed the adequacy of the financial statement disclosures
in relation to the use of estimates and judgements regarding the
fair value of the investment properties.
Our results
Based on the procedures performed we have not
identified any material issues that would suggest the valuation of
investment properties is inappropriate.
|
Our application of materiality
We apply the concept of
materiality both in planning and performing the audit, and in
evaluating the effect of identified misstatements on the audit and
of uncorrected misstatements, if any, on the financial statements
and in forming the opinion in the auditor's report.
Materiality was determined as
follows:
Materiality measure
|
Group
|
Parent Company
|
Materiality for financial
statements as a whole
|
We define materiality as the
magnitude of misstatement in the financial statements that,
individually or in the aggregate, could reasonably be expected to
influence the economic decisions of the users of these financial
statements. We use materiality in determining the nature, timing
and extent of our audit work.
|
Materiality threshold
|
£248,000 which is 2% of -net
assets.
|
£154,000 which is 2% of net
assets.
|
Significant judgements made by
auditor in determining the materiality
|
In determining materiality, we
made the following significant judgements:
o Net assets, as a benchmark, is considered the most
appropriate because the investors would usually assess the
performance of the Company by looking at the net asset
value.
Due to the Company being listed
and considering that the investors or potential investors would be
sensitive to changes in the net asset value, it was deemed that 2%
would be the most appropriate percentage.
|
Significant revision(s) of
materiality threshold
|
There was no significant revision
of our materiality threshold as the audit progressed.
|
Performance materiality used to
drive the extent of our testing
|
We set performance materiality at
an amount less than materiality for the financial statements as a
whole to reduce to an appropriately low level the probability that
the aggregate of uncorrected and undetected misstatements exceeds
materiality for the financial statements as a whole.
|
Performance materiality
threshold
|
£186,000 which is 75% of financial
statement materiality.
|
£116,000 which is 75% of financial
statement materiality.
|
Significant judgements made by
auditor in determining the performance materiality
|
In determining materiality, we
made the following significant judgements:
- Our risk assessment,
including our assessment of the Group and Parent Company's overall
control environment.
|
Significant revision(s) of
performance materiality threshold
|
There was no significant revision
of our performance materiality threshold as the audit
progressed.
|
Communication of misstatements to
the audit committee
|
We determine a threshold for
reporting unadjusted differences to the audit committee.
|
Threshold for
communication
|
£12,400 and misstatements below
that threshold that, in our view, warrant reporting on qualitative
grounds.
|
£7,700 and misstatements below
that threshold that, in our view, warrant reporting on qualitative
grounds.
|
The graph below illustrates how
performance materiality interacts with our overall materiality and
the tolerance for potential uncorrected misstatements.
Overall materiality -
Group
|
Overall materiality - Parent
Company
|
|
|
FSM: Financial statements
materiality, PM: Performance materiality, TFPUM: Tolerance for
potential uncorrected misstatements
An overview of the scope of our audit
We performed a risk-based audit
that requires an understanding of the Group's and Parent Company's
business and in particular matters related to:
Understanding the Group, its components, and their
environments, including Group-wide controls
-
We obtained an understanding of the Group and its
environment, including Group-wide controls, and assessed the risks
of material misstatement at the Group level;
Identifying significant components
- We
evaluated the identified components to assess their significance
and determined the planned audit response based on a measure of
materiality. The measure of materiality used was based upon net
assets or total assets appropriate
Type of work to be performed on financial information of
parent and other components (including how it addressed the key
audit matters)
- We
undertook substantive testing on significant transactions, balances
and disclosures, the extent of which was based on various factors
such as our overall assessment of the control environment, the
effectiveness of controls over individual systems and the
management of specific risks; and
- For
subjective estimates made by management on the valuation of the
investment properties, we performed independent searches to confirm
the appropriateness of the valuation methodology used in
consideration of the comparable properties, market assumptions and
other inputs used.
Other information
The directors are responsible for the other information.
The other information comprises the information included in the
annual report, other than the financial statements and our
auditor's report thereon. Our opinion on the financial statements
does not cover the other information and, except to the extent
otherwise explicitly stated in our report, we do not express any
form of assurance conclusion thereon.
In connection with our audit of the financial statements,
our responsibility is to read the other information and, in doing
so, consider whether the other information is materially
inconsistent with the financial statements, or our knowledge
obtained in the audit or otherwise appears to be materially
misstated. If we identify such material inconsistencies or apparent
material misstatements, we are required to determine whether there
is a material misstatement of the financial statements or a
material misstatement of the other information. If, based on the
work we have performed, we conclude that there is a material
misstatement of this other information, we are required to report
that fact.
We have nothing to report in this
regard.
Opinions on other matters prescribed by the
Companies Act 2006
In our opinion, based on the work undertaken in the
course of the audit:
-
the information given in the strategic report and
the directors' report for the financial year for which the
financial statements are prepared is consistent with the financial
statements; and
-
the strategic report and the directors' report
have been prepared in accordance with the applicable legal
requirements.
Matters on which we are required to report by
under the Companies Act 2006
In light of the knowledge and understanding of the Parent
Company and the Group and its environment obtained in the course of
the audit, we have not identified material misstatements in the
strategic report or the directors' report.
Matters on which we are required to report by
exception
We have nothing to report in respect of the following
matters in relation to which The Companies Act 2006 requires us to
report to you if, in our opinion:
-
proper accounting records have not been kept;
or
-
the financial statements are not in agreement
with the accounting records; or
-
we have not obtained all the information and
explanations, which to the best of our knowledge and belief, are
necessary for the purposes of our audit.
Responsibilities of directors for the financial
statements
As explained more fully in the
directors' responsibilities statement, the directors are
responsible for the preparation of the financial statements which
give a true and fair view in accordance with UK Adopted IASs, and
for such internal control as the directors determine is necessary
to enable the preparation of financial statements that are free
from material misstatement, whether due to fraud or
error.
In preparing the financial
statements, the directors are responsible for assessing the Group's
and the Parent Company's ability to continue as a going concern,
disclosing, as applicable, matters related to going concern and
using the going concern basis of accounting unless the directors
either intend to liquidate the Group or the Parent Company or to
cease operations, or have no realistic alternative but to do
so.
Auditor's responsibilities for the audit of the financial
statements
Our objectives are to obtain
reasonable assurance about whether the financial statements as a
whole are free from material misstatement, whether due to fraud or
error, and to issue an auditor's report that includes our
opinion.
Reasonable assurance is a high
level of assurance but is not a guarantee that an audit conducted
in accordance with ISAs (UK) will always detect a material
misstatement when it exists. Misstatements can arise from fraud or
error and are considered material if, individually or in the
aggregate, they could reasonably be expected to influence the
economic decisions of users taken on the basis of these financial
statements.
A further description of our
responsibilities for the audit of the financial statements is
located on the Financial Reporting Council's website at:
www.frc.org.uk/auditorsresponsibilities. This description forms
part of our auditor's report.
Explanation as to what extent the audit was considered
capable of detecting irregularities, including
fraud
Irregularities, including fraud,
are instances of non-compliance with laws and regulations. We
design procedures in line with our responsibilities, outlined
above, to detect material misstatements in respect of
irregularities, including fraud. Owing to the inherent
limitations of an audit, there is an unavoidable risk that material
misstatements in the financial statements may not be detected, even
though the audit is properly planned and performed in accordance
with the ISAs (UK).
In identifying and assessing risks
of material misstatement in respect of irregularities, including
fraud and non-compliance with laws and regulations, our procedures
included the following:
·
We obtained an understanding of the legal and
regulatory frameworks applicable to the Group and the Parent
Company in which it operates. We determined that the following laws
and regulations were most significant: the Companies Act 2006, and
the Real Estate Investment Trust (REIT) status section 1158 of the
Corporation Tax Act 2010.
·
We understood how the Group and the Parent
Company are complying with those legal and regulatory frameworks by
making inquiries to management including those responsible for
compliance procedures. We corroborated our inquiries through our
review of board meetings, review of compliance reports, review of
correspondence with the regulator and review of key regulatory
requirements. We identified areas of the above laws and regulations
that could reasonably be expected to have a material effect on the
financial statements from our sector experience and through
discussion with management.
·
We assessed the susceptibility of the Group and
the Parent Company's financial statements to material misstatement,
including how fraud might occur, by evaluating management's
incentives and opportunities for manipulation of the financial
statements. This included the evaluation of the risk of management
override of controls. We determined that the principal risks were
in relation to valuation of investment properties and revenue
transactions.
·
In assessing the potential risks of material
misstatement, we obtained an understanding of:
o the
entity's operation, including the nature of its revenue sources and
of its objectives and strategies to understand the classes of
transactions, account balances, expected financial statement
disclosures and business risks that may result in risks of material
misstatement.
o the
applicable statutory provisions
o the
entity's control environment.
Our audit procedures
involved:
o identifying and assessing the design and implementation of
controls management has in place to prevent and detect
fraud.
o understanding how those charged with governance considered
and addressed the potential for override of controls or other
inappropriate influence over the financial reporting process;
and
o identifying and testing journal entries, in particular any
journal entries in respect of valuation of investment
properties.
·
These audit procedures were designed to provide
reasonable assurance that the consolidated financial statements
were free from fraud or error. The risk of not detecting a material
misstatement due to fraud is higher than the risk of not detecting
one resulting from error and detecting irregularities that result
from fraud is inherently more difficult than detecting those that
result from error, as fraud may involve collusion, deliberate
concealment, forgery or intentional misrepresentations. Also, the
further removed non-compliance with laws and regulations from
events and transactions reflected in the consolidated financial
statements, the less likely we would become aware of it.
·
We communicated relevant laws and regulations and
potential fraud risks to all engagement team members, and remained
alert to any indications of fraud or non-compliance with laws and
regulations throughout the audit;
·
The Engagement Leader assessed the
appropriateness of the collective competence and capabilities of
the engagement team including consideration of the engagement
teams:
o Understanding of, and practical experience with audit
engagements of a similar nature and complexity through appropriate
training and participation.
o Knowledge of industry in which the client operates;
and
o Understanding of the legal and regulatory requirements
specific to the entity including the provisions of the Companies
Act 2006 and the Real Estate Investment Trust (REIT) status section
1158 of the Corporation Tax Act 2010.
Use of our report
This report is made solely to the
Parent Company's members, as a body, in accordance with Chapter 3
of Part 16 of the Companies Act 2006. Our audit work has been
undertaken so that we might state to the Parent Company's members
those matters we are required to state to them in an auditor's
report and for no other purpose. To the fullest extent permitted by
law, we do not accept or assume responsibility to anyone other than
the Parent Company and the Parent Company's members as a body, for
our audit work, for this report, or for the opinions we have
formed.
Jeremy Ellis
Senior Statutory
Auditor
for and on behalf of Grant
Thornton Limited
Statutory Auditor, Chartered
Accountants
St Peter Port, Guernsey
18 September 2024
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
|
|
|
|
30
June
2024
|
|
30
June
2023
|
|
|
Notes
|
|
£
|
|
£
|
CONTINUING OPERATIONS
|
|
|
|
|
|
|
Revenue
|
|
3
|
|
1,796,106
|
|
1,575,482
|
Cost of sales
|
|
|
|
(346,194)
|
|
(255,980)
|
GROSS PROFIT
|
|
|
|
1,449,912
|
|
1,319,502
|
|
|
|
|
|
|
|
Administrative expenses
|
|
|
|
(1,325,589)
|
|
(1,432,756)
|
Fair value through profit and loss
- revaluation of investment properties
|
|
12
|
|
(679,000)
|
|
831,800
|
OPERATING (LOSS)/PROFIT BEFORE SEPARATELY DISCLOSED
ITEMS
|
|
|
|
(554,677)
|
|
718,546
|
|
|
|
|
|
|
|
Separately disclosed
items
|
|
|
|
|
|
|
Costs associated with
refinancing
|
|
6
|
|
-
|
|
(23,068)
|
Costs associated with
refurbishment of investment properties
|
|
6
|
|
(67,867)
|
|
(319,506)
|
OPERATING (LOSS)/PROFIT
|
|
|
|
(622,544)
|
|
375,972
|
|
|
|
|
|
|
|
Finance costs
|
|
5
|
|
(584,840)
|
|
(547,851)
|
Finance income
|
|
5
|
|
21,309
|
|
5,743
|
LOSS BEFORE TAXATION
|
|
6
|
|
(1,186,075)
|
|
(166,136)
|
Taxation
|
|
7
|
|
-
|
|
-
|
LOSS FOR THE YEAR
|
|
|
|
(1,186,075)
|
|
(166,136)
|
TOTAL COMPREHENSIVE LOSS FOR THE YEAR
|
|
|
|
(1,186,075)
|
|
(166,136)
|
Loss attributable to owners of the
parent
|
|
|
|
(1,186,075)
|
|
(166,136)
|
|
|
|
|
|
|
|
Loss per share expressed in pence
per share
|
|
8
|
|
|
|
|
Basic
|
|
|
|
(2.85)
|
|
(0.40)
|
Diluted
|
|
|
|
(2.85)
|
|
(0.37)
|
CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
|
|
|
|
30
June
2024
|
|
30
June
2023
|
|
|
Notes
|
|
£
|
|
£
|
ASSETS
|
|
|
|
|
|
|
NON-CURRENT ASSETS
|
|
|
|
|
|
|
Property, plant and
equipment
|
|
11
|
|
167,676
|
|
203,219
|
Investment properties
|
|
12
|
|
25,156,300
|
|
25,835,300
|
|
|
|
|
25,323,976
|
|
26,038,519
|
CURRENT ASSETS
|
|
|
|
|
|
|
Trade and other
receivables
|
|
14
|
|
455,545
|
|
220,570
|
Cash and cash
equivalents
|
|
15
|
|
931,595
|
|
980,848
|
|
|
|
|
1,387,140
|
|
1,201,418
|
TOTAL ASSETS
|
|
|
|
26,711,116
|
|
27,239,937
|
EQUITY
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Share capital
|
|
16
|
|
4,166,963
|
|
4,166,963
|
Share premium
|
|
|
|
14,941,898
|
|
14,941,898
|
Capital redemption
reserve
|
|
|
|
344,424
|
|
344,424
|
Accumulated deficit
|
|
|
|
(7,130,159)
|
|
(5,944,084)
|
TOTAL EQUITY
|
|
|
|
12,323,126
|
|
13,509,201
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
NON-CURRENT LIABILITIES
|
|
|
|
|
|
|
Interest bearing loans and
borrowings
|
|
18
|
|
13,904,324
|
|
13,274,574
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
Trade and other
payables
|
|
17
|
|
483,666
|
|
456,162
|
|
|
|
|
483,666
|
|
456,162
|
TOTAL LIABILITIES
|
|
|
|
14,387,990
|
|
13,730,736
|
TOTAL EQUITY AND LIABILITIES
|
|
|
|
26,711,116
|
|
27,239,937
|
Net asset value per share
(pence)
|
|
8
|
|
29.57
|
|
32.42
|
The financial statements were
approved and authorised for issue by the Board of Directors on 18
September 2024 and were signed on its behalf by:
Russell Naylor
Executive Director
COMPANY STATEMENT OF FINANCIAL POSITION
|
|
|
|
30
June
2024
|
|
30
June
2023
|
|
|
Notes
|
|
£
|
|
£
|
ASSETS
|
|
|
|
|
|
|
NON-CURRENT ASSETS
|
|
|
|
|
|
|
Property, plant and
equipment
|
|
11
|
|
-
|
|
61
|
Investments
|
|
13
|
|
10,706,081
|
|
10,706,081
|
|
|
|
|
10,706,081
|
|
10,706,142
|
CURRENT ASSETS
|
|
|
|
|
|
|
Trade and other
receivables
|
|
14
|
|
3,325,316
|
|
3,804,198
|
Cash and cash
equivalents
|
|
15
|
|
814,409
|
|
771,871
|
|
|
|
|
4,139,725
|
|
4,576,069
|
TOTAL ASSETS
|
|
|
|
14,845,806
|
|
15,282,211
|
EQUITY
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Share capital
|
|
16
|
|
4,166,963
|
|
4,166,963
|
Share premium
|
|
|
|
14,941,898
|
|
14,941,898
|
Capital redemption
reserve
|
|
|
|
344,424
|
|
344,424
|
Accumulated deficit
|
|
|
|
(11,733,079)
|
|
(11,172,717)
|
TOTAL EQUITY
|
|
|
|
7,720,206
|
|
8,280,568
|
LIABILITIES
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
Trade and other
payables
|
|
17
|
|
7,125,600
|
|
7,001,643
|
|
|
|
|
7,125,600
|
|
7,001,643
|
TOTAL LIABILITIES
|
|
|
|
7,125,600
|
|
7,001,643
|
TOTAL EQUITY AND LIABILITIES
|
|
|
|
14,845,806
|
|
15,282,211
|
As permitted by Section 408 of the
Companies Act 2006, the income statement of the Company is not
presented as part of these financial statements. The Company's loss
for the financial year was £560,362 (2023 - £626,839).
The financial statements were
approved and authorised for issue by the Board of Directors on 18
September 2024 and were signed on its
behalf by:
Russell Naylor
Executive Director
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
|
Share
capital
|
Share
premium
|
Capital redemption
reserve
|
Accumulated
deficit
|
Total
equity
|
|
£
|
£
|
£
|
£
|
£
|
Balance at 1 July 2022
|
4,166,963
|
14,941,898
|
344,424
|
(5,777,948)
|
13,675,337
|
Changes in
equity
|
|
|
|
|
|
Total comprehensive
loss
|
-
|
-
|
-
|
(166,136)
|
(166,136)
|
Balance at 30 June 2023
|
4,166,963
|
14,941,898
|
344,424
|
(5,944,084)
|
13,509,201
|
Changes in
equity
|
|
|
|
|
|
Total comprehensive
loss
|
-
|
-
|
-
|
(1,186,075)
|
(1,186,075)
|
Balance at 30 June 2024
|
4,166,963
|
14,941,898
|
344,424
|
(7,130,159)
|
12,323,126
|
|
|
|
|
|
|
COMPANY STATEMENT OF CHANGES IN EQUITY
|
Share
capital
|
Share
premium
|
Capital redemption
reserve
|
Accumulated
deficit
|
Total equity
|
|
£
|
£
|
£
|
£
|
£
|
Balance at 1 July 2022
|
4,166,963
|
14,941,898
|
344,424
|
(10,545,878)
|
8,907,407
|
Changes in
equity
|
|
|
|
|
|
Total comprehensive
loss
|
-
|
-
|
-
|
(626,839)
|
(626,839)
|
Balance at 30 June 2023
|
4,166,963
|
14,941,898
|
344,424
|
(11,172,717)
|
8,280,568
|
Changes in
equity
|
|
|
|
|
|
Total comprehensive
loss
|
-
|
-
|
-
|
(560,362)
|
(560,362)
|
Balance at 30 June 2024
|
4,166,963
|
14,941,898
|
344,424
|
(11,733,079)
|
7,720,206
|
CONSOLIDATED STATEMENT OF CASHFLOWS
|
|
2024
|
|
2023
|
|
Note
|
£
|
|
£
|
Cash flows from operating activities
|
|
|
|
|
Cash used in operations
|
1
|
(74,580)
|
|
(386,599)
|
Interest paid
|
|
(584,840)
|
|
(547,851)
|
Net cash used in operating
activities
|
|
(659,420)
|
|
(934,450)
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
Purchase of property, plant &
equipment
|
|
(40,892)
|
|
(211,591)
|
Purchase of investment properties
(including capital expenditure on current properties)
|
|
-
|
|
(398,200)
|
Interest received
|
|
21,309
|
|
5,743
|
Net cash used in investing
activities
|
|
(19,583)
|
|
(604,048)
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
Loan repayments in year
|
|
(2,375,000)
|
|
-
|
Proceeds from new loans in
year
|
|
3,004,750
|
|
-
|
Net cash generated from financing
activities
|
|
629,750
|
|
-
|
|
|
|
|
|
Decrease in cash and cash equivalents
|
|
(49,253)
|
|
(1,538,498)
|
|
|
|
|
|
Cash and cash equivalents at beginning of
year
|
|
980,848
|
|
2,519,346
|
Cash and cash equivalents at end of year
|
|
931,595
|
|
980,848
|
COMPANY STATEMENT OF CASH FLOWS
|
|
2024
|
|
2023
|
|
Note
|
£
|
|
£
|
Cash flows from operating activities
|
|
|
|
|
Cash used in operations
|
1
|
(524,841)
|
|
(641,827)
|
Interest paid
|
|
(143)
|
|
(1,953)
|
Net cash used in operating
activities
|
|
(524,984)
|
|
(643,780)
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
Interest received
|
|
15,906
|
|
4,821
|
Decrease/(increase) in loans to
group companies
|
|
476,616
|
|
(451,519)
|
Increase/ (repayments) in loans
from group companies
|
|
75,000
|
|
(475,000)
|
Net cash (used in)/generated from
investing activities
|
|
567,522
|
|
(921,698)
|
|
|
|
|
|
Increase/(decrease) in cash and cash
equivalents
|
|
42,538
|
|
(1,565,478)
|
|
|
|
|
|
Cash and cash equivalents at beginning of
year
|
|
771,871
|
|
2,337,349
|
Cash and cash equivalents at end of year
|
|
814,409
|
|
771,871
|
NOTES TO THE STATEMENTS OF CASH FLOWS
1)
RECONCILIATION OF LOSS BEFORE TAXATION TO CASH USED IN
OPERATIONS
Group
|
2024
|
|
2023
|
|
£
|
|
£
|
Loss before taxation
|
(1,186,075)
|
|
(166,136)
|
Depreciation charges
|
76,435
|
|
63,326
|
Revaluation of investment
properties
|
679,000
|
|
(831,800)
|
Finance costs
|
584,840
|
|
547,851
|
Finance income
|
(21,309)
|
|
(5,743)
|
|
132,891
|
|
(392,502)
|
Increase in trade and other
receivables
|
(234,975)
|
|
(35,038)
|
Increase in trade and other
payables
|
27,504
|
|
40,941
|
Cash used in operations
|
(74,580)
|
|
(386,599)
|
|
|
|
|
Company
|
2024
|
|
2023
|
|
£
|
|
£
|
Loss before taxation
|
(560,362)
|
|
(626,839)
|
Depreciation charges
|
61
|
|
246
|
Finance costs
|
143
|
|
1,953
|
Finance income
|
(15,906)
|
|
(4,821)
|
|
(576,064)
|
|
(629,461)
|
Decrease in trade and other
receivables
|
2,266
|
|
210
|
Decrease/(increase) in trade and
other payables
|
48,957
|
|
(12,576)
|
Cash used in operations
|
(524,841)
|
|
(641,827)
|
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 JUNE
2024
1)
PRESENTATION OF FINANCIAL STATEMENTS
General information
KCR Residential REIT plc is a
public company limited by shares incorporated in the United Kingdom
and registered in England and Wales. The address of the registered
office and company registration number is Gladstone House, 77-79
High Street, Egham, Surrey TW20 9HY, UK. The nature of the Group's
principal activities are given in the Group Strategic
Report.
Statement of compliance
The consolidated financial
statements have been prepared in accordance with UK Adopted
IASs.
Functional and presentation currency
These consolidated financial
statements are presented in Pounds Sterling ('£'), which is
considered by the Directors to be the functional currency of the
Group and rounded to the nearest £.
Changes in accounting policies
Adoption of new and revised standards
The following accounting
pronouncements and standards became effective from 1 January 2023
and have been adopted but did not have a significant impact on the
Group's financial results or position:
- Amendments to IAS 8 -
Definition of Accounting Estimates
- Narrow scope amendments
to IAS 1, Practice statement 2 and IAS 8
- Amendments to IAS 12:
Deferred Tax Related to Asset and Liabilities arising from a Single
Transaction
New standards in issue but not yet
effective
As at 30 June 2024, the Group has
not applied the following new and revised standards that have been
issued but are not effective until accounting periods beginning on
or after 1 January 2024:
- Amendments to IFRS 16 -
Leases on sale and leaseback
- Amendments to IAS 1 -
Non-current liabilities with covenants
- Amendments to IAS 1 -
Classification of liabilities as current or non-current
- Amendments to IFRS 7
and IAS 7 - Supplier finance
arrangements
The Directors do not anticipate
that the adoption of the above amendments will have a significant
impact on the financial statements of the Group in future
periods.
2)
ACCOUNTING POLICIES
Basis of preparation
The consolidated financial
statements have been prepared on the historical cost basis other
than as set out in the following policies.
2)
ACCOUNTING POLICIES (continued)
Going concern
The financial statements have been
prepared on a going concern basis. This requires the Directors to
consider, as at the date of approving the financial statements,
that there is reasonable expectation that the Group has adequate
financial resources to continue to operate, and to meet its
liabilities as they fall due for payment, for at least twelve
months following the approval of the financial
statements.
The Group has undertaken
procedures to ensure that the Group has sufficient cash resources
and bank facilities and with sufficient covenant margin to manage
the business under going concern principles. These procedures
included the following:
·
reviewing and establishing that cash balances and
bank facilities are sufficient to cover at least twelve months of
operations;
·
review of financial covenant ratios and the
Group's ability to meet the covenants for a period of at least
twelve months of operation; and
·
reviewing cash flow forecast scenarios. Any
decision on property acquisitions and developments in the next
twelve months will be taken following review of revised cash flow
forecasts.
Having reviewed the Company's
current position and cash flow projections, including the
confirmation that the Company's subsidiaries, which are also
creditors as at the year-end will provide such financial support as
is required for a period of at least 12 months from the date of
signing of these financial statements, the Directors have a
reasonable expectation that the Company has adequate resources to
continue in operational existence for the foreseeable future.
Accordingly, they continue to adopt the going concern basis in
preparing these financial statements.
The Company has also provided an
undertaking to its subsidiaries that no intra-group amounts owed to
the Company will be called for repayment for a period of at least
12 months from the date of approval of these financial statements
unless the subsidiary is in a position to make payments without
adversely affecting their ability to continue to trade and settle
any future obligations.
Basis of consolidation
Where the Company has control over
an investee, it is classified as a subsidiary. The Company controls an investee if all three of the
following elements are present: power over the investee, exposure
to variable returns from the investee, and the ability of the
investor to use its power to affect those variable returns. Control
is reassessed whenever facts and circumstances indicate that there
may be a change in any of these elements of
control.
The consolidated financial
statements incorporate the results of business combinations using
the acquisition method. In the statement of financial position, the
acquiree's identifiable assets, liabilities and contingent
liabilities are initially recognised at their fair values at the
acquisition date. The results of acquired operations are included
in the consolidated statement of comprehensive income from the date
on which control is obtained. They are deconsolidated from the date
on which control ceases.
The subsidiaries included in the
consolidated financial statements, from the effective date of
acquisition, are K&C (Newbury) Limited, K&C (Coleherne)
Limited, K&C (Osprey) Limited, KCR (Kite) Limited and KCR
(Southampton) Limited.
2)
ACCOUNTING POLICIES (continued)
Basis of consolidation (continued)
The consolidated financial
statements present the results of the Company and its subsidiaries
("the Group") as if they formed a single entity. Intercompany
transactions and balances between group companies are therefore
eliminated in full.
Transaction costs, other than
those of a capital nature and those associated with the issue of
debt or equity securities that the Group incurs in connection with
a business combination are expensed as incurred.
Investments
Investments in subsidiaries are
held at cost less provision for impairment.
Revenue recognition
Revenue of the Group for the year
was derived mainly from its principal activity, being the letting
to third parties of, and management of, property assets owned by
the Group. This income includes rental income, management fees and
sales commissions.
Revenue from contracts with
customers is recognised when control of the services are
transferred to the customer at an amount that reflects the
consideration to which the Group expects to be entitled in exchange
for those services net of discounts, VAT and other sales-related
taxes. The Group concludes that it is the principal in its revenue
arrangements, because it typically controls the services before
transferring them to the customer. Contracts with customers do not
contain a financing component or any element of variable
consideration.
In accordance with IFRS 16, rental
income from operating leases is recognised periodically in line
with the time for which the property is rented. Rental income
received in advance is recognised in deferred income.
Management fees derived from the
management of property assets owned by third parties are recognised
as the services are provided.
Revenue from sales commissions is
recognised at the point in time when control of the asset is
transferred from the vendor to the buyer.
Revenue derived from management
fees and sales commissions are recognised in accordance with the 5
step approach in IFRS 15.
Separately disclosed items
Separately disclosed items are
those that are deemed to be exceptional by size or nature in
relation to the activities of the Group. Further information can be
found in note 6 of the financial statements.
Finance costs
Finance costs comprise interest
expense on borrowings.
Borrowing costs that are not
directly attributable to the acquisition, construction or
production of a qualifying asset are recognised in profit or loss
as incurred.
Property, plant and equipment
Property, plant and equipment are
stated at cost less accumulated depreciation.
2)
ACCOUNTING POLICIES (continued)
Property, plant and equipment (continued)
Depreciation is provided at the
following annual rates in order to write off each asset over its
estimated useful life.
Fixtures and fittings
|
-
|
5% and 25% on cost
|
Computer equipment
|
-
|
25% on cost
|
Investment properties
Investment properties comprise
properties owned by the Group which are held for capital
appreciation, rental income or both. Investment properties are
initially measured at transaction price, including expenditure that
is directly attributable to the acquisition of the asset.
Investment properties are revalued on acquisition by independent
external valuers and then by the directors or independent valuers
annually thereafter. Acquisitions and disposals are recognised on
completion. Any gain or loss arising from a change in fair value is
recognised in profit or loss.
Further details of the investment
property valuation methodology are contained in note 12 of the
financial statements.
Subsequent expenditure is
capitalised only when it is probable that the future economic
benefits associated with the expenditure will flow to the Group.
Ongoing repairs and maintenance are expensed as
incurred.
Cash and cash equivalents
Cash and cash equivalents comprise
cash balances and balances held with banking
institutions.
Financial assets
Recognition and derecognition
Financial assets are recognised
initially on the date that the Group becomes a party to the
contractual provisions of the instrument.
The Group derecognises a financial
asset when the contractual rights to the cash flows from the asset
expire, or it transfers the rights to receive the contractual cash
flows in a transaction in which substantially all the risks and
rewards of ownership of the financial assets are
transferred.
Financial assets and liabilities
are offset and the net amount presented in the statement of
financial position only when the Group has a legal right to offset
the amounts and intends either to settle on a net basis or to
realise the asset and settle the liability
simultaneously.
Classification and initial recognition of financial
assets
Except for investment properties,
which are measured at fair value through profit or loss, and trade
receivables that do not contain a significant financing component,
which are measured at the transaction price in accordance with IFRS
9, all financial assets are initially measured at amortised
cost.
Financial assets are classified
into the following categories:
- Amortised
cost
- Fair value through
profit or loss (FVTPL)
- Fair value through
other comprehensive income (FVOCI)
2)
ACCOUNTING POLICIES (continued)
Financial assets (continued)
The classification is determined by both:
- The entity's business
model for managing the asset
- The contractual cash
flow characteristics of the financial asset
All income and expenses relating
to financial assets that are recognised in profit or loss are
presented within finance costs, finance income or other financial
items, except for impairment of trade receivables which is
presented within administrative expenses.
Subsequent measurement of financial assets
Financial assets are measured at
amortised cost if the assets meet the following conditions (and are
not designated as FVTPL):
- they are held within a
business model whose objective is to hold the financial assets and
collect its contractual cash flows; and
- the contractual terms
of the financial assets give rise to cash flows that are solely
payments of principal and interest on the principal amount
outstanding.
After initial recognition, these
are measured at amortised cost using the effective interest
method. Discounting is omitted where its effect is
immaterial. The Group's cash and cash equivalents, trade and most
other receivables fall into this category.
Investment properties are designated as FVTPL.
Financial assets which are
designated as FVTPL are measured at fair value with gains or losses
recognised in profit or loss. The fair values of financial assets
in this category are determined with reference to active market
transactions or using a valuation technique where no active market
exists.
The Group do not have any
financial assets which are designated as FVOCI.
Impairment of financial assets
IFRS 9's impairment requirements
use forward looking information to recognise expected credit losses
- the 'expected credit loss (ECL) method'. Recognition of credit
losses is no longer dependent on first identifying a credit loss
event, but considers a broader range of information in assessing
credit risk and credit losses including past events, current
conditions, reasonable and supportable forecasts that affect the
expected collectability of the future cash flows of the
instrument.
In applying this forward looking
approach, a distinction is made between:
- Financial instruments
that have not deteriorated significantly in credit quality since
initial recognition or that have low credit risk ('stage 1')
and
- Financial instruments
that have deteriorated significantly in credit quality since
initial recognition and whose credit risk is not low ('stage
2').
Stage 3 would cover financial
assets that have objective evidence of impairment at the reporting
date.
12 month expected credit losses
are recognised for the first category while lifetime expected
credit losses are recognised for the second category.
Measurement of the expected credit losses is determined by a
probability-weighted estimate of credit losses over the expected
life of the financial asset.
2)
ACCOUNTING POLICIES (continued)
Financial assets (continued)
The Group makes use of a
simplified approach in accounting for trade and other debtors and
records the loss allowance as lifetime expected credit losses.
These are the expected shortfalls in contractual cash flows,
considering the potential for default at any point during the life
of the financial instrument. In calculating, the Group uses its
historical experience, external indicators and forward-looking
information to calculate the expected credit losses.
Financial liabilities
Financial liabilities are
recognised initially on the date that the Group becomes a party to
the contractual provisions of the instrument.
The Group derecognises a financial
liability when its contractual obligations are discharged,
cancelled or expire.
Financial liabilities are
recognised initially at fair value adjusted for directly
attributable transaction costs. Subsequent to initial recognition,
these financial liabilities are measured at amortised cost using
the effective interest method.
'Other financial liabilities'
comprise trade and other payables and other short-term monetary
liabilities.
Bank and other borrowings are
initially recognised at the fair value of the amount advanced net
of any transaction costs directly attributable to the issue of the
instrument. Such interest-bearing liabilities are subsequently
measured at amortised cost using the effective interest method.
Interest expense in this context includes initial transaction costs
and premium payable on redemption, as well as any interest or
coupon payable while the liability is outstanding.
Financial liabilities and equity
instruments are classified according to the substance of the
contractual arrangements entered into. An equity instrument is any
contract that evidences a residual interest in the assets of the
Group after deducting all of its liabilities.
Discounting is not applied if the
impact is not material.
Share capital
Ordinary Shares are classified as
equity. Costs directly attributable to the issue of Ordinary Shares
are recognised as a deduction from equity.
Leasing
The Group applies IFRS 16
Leases.
The Group has a small number of
operating leases concerning office premises and plant and
equipment. IFRS 16 provides an exemption for short term operating
leases and leases of low value. The Company has taken advantage of
the exemptions rather than establishing a right to use
asset.
The costs of leases of low value
items and those with a short term at inception are recognised as
incurred.
The Group has no finance
leases.
2)
ACCOUNTING POLICIES (continued)
Taxation
Tax expense comprises current and
deferred tax. Current and deferred tax is recognised in profit or
loss except to the extent that it relates to a business
combination, or items recognised directly in equity or in other
comprehensive income. As a REIT, the Group is generally not liable
to corporation tax.
Deferred tax would be recognised
in respect of temporary differences between the carrying amounts of
assets and liabilities for financial reporting purposes and the
amounts used for taxation purposes. Deferred tax is recognised
for:
· temporary differences on the initial recognition of assets or
liabilities in a transaction that is not a business combination and
that affects neither the accounting nor taxable profit or
loss;
· temporary differences related to investments in subsidiaries
and jointly controlled entities to the extent that it is probable
that they will not reverse in the foreseeable future;
and
· taxable temporary differences arising on the initial
recognition of goodwill.
Deferred tax is measured at the
tax rates that are expected to be applied to temporary differences
when they reverse, using tax rates enacted or substantively enacted
at the reporting date.
A deferred tax asset is recognised
for unused tax losses, tax credits and deductible temporary
differences to the extent that it is probable that future taxable
profits will be available against which they can be utilised.
Deferred tax assets are reviewed at each reporting date and
are reduced to the extent that it is no longer probable that the
related tax benefit will be realised.
Provisions
A provision is recognised if, as a
result of a past event, the Group has a present legal or
constructive obligation that can be estimated reliably, and it is
probable that an outflow of economic benefits will be required to
settle the obligation. Provisions are determined by discounting the
expected future cash flows at a pre-tax rate that reflects current
market assessments of the time value of money and the risks
specific to the liability. The unwinding of the discount is
recognised as finance cost.
Critical accounting estimates and judgments
The preparation of the
consolidated financial statements in conformity with UK adopted
IASs requires management to make judgments, estimates and
assumptions that affect the application of accounting policies and
the reported amount of assets, liabilities, income, and expenses.
Actual results may differ from these estimates.
Estimates and underlying
assumptions are reviewed on an ongoing basis. Revisions to
accounting estimates are recognised in the period in which the
estimates are revised and in any future years affected.
Information about critical
estimates and assumptions that have the most significant effect on
the amounts recognised in the consolidated financial statements
and/or have a significant risk of resulting in a material
adjustment within the next financial year is as follows:
§ Determination of fair
values
The Group's accounting policies
and disclosures require the determination of fair value for both
financial and non-financial assets and liabilities. Fair values
have been determined for measurement and/or disclosure purposes
based on the following methods.
When applicable, further
information about the assumptions made in determining fair values
is disclosed in the notes specific to that asset or
liability.
2)
ACCOUNTING POLICIES (continued)
Critical accounting estimates and judgments
(continued)
Investment properties
The Group's investment properties
are valued on the basis of market value. The fair value of
investment properties is based either on independent professional
valuations in accordance with the Royal Institution of Chartered
Surveyors' Appraisal and Valuation Standards or by the directors
based on market prices for comparable properties and current market
conditions. The Group's investment properties were valued at 30
June 2024 at £25,156,300. See note 12 for further
details.
The Directors are of the opinion
that the estimates and assumptions that they have used in the
valuation of investment properties are appropriate. Further details
of the valuation methodology are contained in note 12 of the
financial statements.
3)
REVENUE
The Group is involved in UK
property ownership, management and letting and is considered to
operate in a single geographical and business segment.
The total revenue of the Group for
the year was derived from its principal activities, being the
letting to third parties of, and management of, property assets
owned by the Group, and, in certain cases, the management of
property assets owned by third parties.
The Group's investment property
consists of residential housing for the private rented sector and
therefore has multiple tenants and as a result does not have any
significant customers.
|
2024
|
|
2023
|
|
£
|
|
£
|
Revenue analysed by class of business
|
|
|
|
Rental income
|
1,568,175
|
|
1,248,190
|
Management fees
|
113,792
|
|
109,105
|
Resale commission
|
42,740
|
|
93,253
|
Ground rents
|
12,895
|
|
12,974
|
Leasehold extension
income
|
51,935
|
|
102,710
|
Other income
|
6,569
|
|
9,250
|
|
1,796,106
|
|
1,575,482
|
4)
EMPLOYEES AND DIRECTORS
Group
|
2024
|
|
2023
|
|
£
|
|
£
|
Wages and salaries
|
308,391
|
|
340,218
|
Social security costs
|
28,061
|
|
35,811
|
Pension costs
|
4,572
|
|
3,583
|
|
341,024
|
|
379,612
|
|
|
|
|
4)
EMPLOYEES AND DIRECTORS (Continued)
The average monthly number of
employees during the year was as follows:
|
2024
|
|
2023
|
Directors and
management
|
4
|
|
4
|
Administration
|
4
|
|
3
|
|
8
|
|
7
|
|
|
|
|
|
2024
£
|
|
2023
£
|
Directors' remuneration (as per
Report of the Directors)
|
193,000
|
|
193,000
|
Remuneration of the highest-paid
director
|
115,000
|
|
115,000
|
The Group Directors are considered
to be key management personnel.
Company
|
2024
|
|
2023
|
|
£
|
|
£
|
Wages and salaries
|
238,282
|
|
251,206
|
Social security costs
|
22,378
|
|
26,034
|
|
260,660
|
|
277,240
|
The average monthly number of
employees during the year was as follows
|
|
|
|
Directors and
management
|
6
|
|
4
|
|
|
|
|
|
|
|
| |
5)
FINANCE COSTS AND INCOME
|
2024
|
|
2023
|
|
£
|
|
£
|
Finance
costs
|
|
|
|
Loan interest
|
584,840
|
|
547,851
|
|
|
|
|
Finance
income
|
|
|
|
Bank interest
|
21,309
|
|
5,743
|
6)
LOSS BEFORE TAXATION
The loss before taxation is stated
after charging:
|
2024
|
|
2023
|
|
£
|
|
£
|
Hire of plant and machinery - low
value leases
|
2,090
|
|
8,359
|
Other short term operating
leases
|
13,140
|
|
15,217
|
Depreciation - owned
assets
|
76,435
|
|
63,326
|
Auditors' remuneration for the
Group
|
72,000
|
|
66,000
|
6)
LOSS BEFORE TAXATION (continued)
Separately disclosed items
In 2021, the Group commenced
substantial refurbishment work to investment properties owned by
K&C (Coleherne) Limited and K&C (Osprey) Limited. The costs
incurred in the 2024 financial year amounted to £40,943 and £26,924
(2023 - £273,877 and £32,813). The Company also incurred costs in
relation to the refurbishment of properties owned by K&C (Kite)
Limited amounting to £Nil (2023 - £12,816).
It is considered that the size and
nature of these costs are such that they should be disclosed on the
face of the Consolidated Statement of Comprehensive
Income.
7)
TAXATION
Analysis of tax
|
|
|
|
|
2024
|
|
2023
|
Current
tax
|
£
|
|
£
|
UK corporation tax
|
-
|
|
-
|
Deferred tax
|
-
|
|
-
|
Total tax
|
-
|
|
-
|
Factors affecting the tax expense
The tax assessed for the year is
different to the standard rate of corporation tax in the UK. The
difference is explained below:
|
2024
|
|
2023
|
|
£
|
|
£
|
Loss on ordinary activities before
taxation
|
(1,186,075)
|
|
(166,136)
|
|
|
|
|
Loss on ordinary activities
multiplied by the standard rate of corporation tax in the UK of 19%
(2023: 20.5%)
|
(225,354)
|
|
(34,058)
|
Effects of
|
|
|
|
Income and expenses not
taxable
|
225,354
|
|
34,058
|
Tax credit
|
-
|
|
-
|
In April 2023, the UK government
increased the standard corporate tax rate from 19% to 25% for
companies with profits in excess of £250,000. As the Group made
less than £50,000 taxable profit in 2024, the small profits rate of
19% has been used in the above reconciliation.
The Group has remained under the
REIT regime throughout the year and since the statement of
financial position date.
8)
LOSS PER SHARE AND NET ASSET VALUE
Basic loss per share is calculated
by dividing the loss attributable to ordinary shareholders by the
weighted average number of Ordinary Shares outstanding during the
year.
Fully diluted earnings per share
is calculated using the weighted average number of shares adjusted
to assume the conversion of all dilutive potential Ordinary
Shares.
8)
LOSS
PER SHARE AND NET ASSET VALUE (continued)
Basic loss per share
|
2024
|
|
Loss
|
|
Weighted average number of
shares
|
|
Per share
amount
|
|
£
|
|
No
|
|
Pence
|
Loss attributable to ordinary
shareholders
|
(1,186,075)
|
|
41,669,631
|
|
(2.85)
|
|
|
|
|
|
|
|
2023
|
|
Loss
|
|
Weighted
average number of shares
|
|
Per
share amount
|
|
£
|
|
No
|
|
Pence
|
Loss attributable to ordinary
shareholders
|
(166,136)
|
|
41,669,631
|
|
(0.40)
|
Diluted loss per share
|
2024
|
|
Loss
|
|
Weighted average number of
shares
|
|
Per share
amount
|
|
£
|
|
No
|
|
Pence
|
Loss attributable to ordinary
shareholders
|
(1,186,075)
|
|
41,669,631
|
|
(2.85)
|
Effect of dilutive
securities
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
2023
|
|
Loss
|
|
Weighted
average number of shares
|
|
Per
share amount
|
|
£
|
|
No
|
|
Pence
|
Loss attributable to ordinary
shareholders
|
(166,136)
|
|
45,308,809
|
|
(0.37)
|
Effect of dilutive
securities
|
-
|
|
-
|
|
-
|
The weighted average number of
shares used to calculate the diluted loss per share includes share
options in issue during the financial year. The unexercised
Torchlight share options lapsed during the 2023 financial year and
no share options were in issue during the 2024 financial
year.
The net asset value
is calculated by dividing the equity attributable
to ordinary shareholders by the number of Ordinary Shares in issue
at the statement of financial position date.
8)
LOSS
PER SHARE AND NET ASSET VALUE (continued)
|
2024
|
|
Equity
|
|
Number of
shares
|
|
Per share
amount
|
|
£
|
|
No
|
|
Pence
|
Net asset value
|
12,323,126
|
|
41,669,631
|
|
29.57
|
|
|
|
|
|
|
|
2023
|
|
Equity
|
|
Number
of shares
|
|
Per
share amount
|
|
£
|
|
No
|
|
Pence
|
Net asset value
|
13,509,201
|
|
41,669,631
|
|
32.42
|
9)
OPERATING LEASES RECEIVABLE
The Group leases residential units
within certain of its investment properties under operating leases.
The future minimum lease payments receivable under non-cancellable
leases are as follows:
|
30
June
2024
|
|
30
June
2023
|
|
£
|
|
£
|
Within one year
|
440,629
|
|
439,607
|
Between one and five
years
|
150,564
|
|
19,433
|
More than 5 years
|
15,912
|
|
20,749
|
Total
|
607,105
|
|
479,789
|
Lease revenue is generated from
properties owned by K&C (Coleherne) Limited, KCR (Southampton)
Limited and KCR (Kite) Limited that are let on short-term tenancy
agreements.
10)
LEASING AGREEMENTS
Minimum lease payments, under
non-cancellable operating leases, fall due as follows:
|
30
June
2024
|
|
30
June
2023
|
|
£
|
|
£
|
|
|
|
|
Within one year
|
13,140
|
|
15,230
|
Between one and five
years
|
3,285
|
|
3,285
|
Total
|
16,425
|
|
18,515
|
11)
PROPERTY, PLANT AND EQUIPMENT
GROUP
|
Fixtures, fittings &
computer equipment
|
|
£
|
COST
|
|
At 1 July 2022
|
150,753
|
Additions
|
211,591
|
At 30 June 2023
|
362,344
|
Additions
|
40,892
|
At 30 June 2024
|
403,236
|
|
|
DEPRECIATION
|
|
At 1 July 2022
|
95,799
|
Charge for year
|
63,326
|
At 30 June 2023
|
159,125
|
Charge for year
|
76,435
|
At 30 June 2024
|
235,560
|
|
|
NET BOOK VALUE
|
|
At 30 June 2024
|
167,676
|
At 30 June 2023
|
203,219
|
|
|
11)
PROPERTY, PLANT AND EQUIPMENT (continued)
COMPANY
|
Fixtures, fittings &
computer equipment
|
|
£
|
COST
|
|
At 1 July 2022
|
7,516
|
Additions
|
-
|
At 30 June 2023
|
7,516
|
Additions
|
-
|
At 30 June 2024
|
7,516
|
|
|
DEPRECIATION
|
|
At 1 July 2022
|
7,209
|
Charge for year
|
246
|
At 30 June 2023
|
7,455
|
Charge for year
|
61
|
At 30 June 2024
|
7,516
|
|
|
NET BOOK VALUE
|
|
At 30 June 2024
|
-
|
At 30 June 2023
|
61
|
12)
INVESTMENT PROPERTIES
GROUP
|
Total
£
|
COST OR VALUATION
|
|
At 1 July 2022
|
24,605,300
|
Additions
|
398,200
|
Revaluations
|
831,800
|
At 30 June 2023
|
25,835,300
|
Revaluations
|
(679,000)
|
At 30 June 2024
|
25,156,300
|
|
|
At 30 June 2023
|
25,835,300
|
12)
INVESTMENT PROPERTIES (continued)
The investment properties at
Coleherne Road, Ladbroke Grove and Deanery Court were valued by
independent external valuers in July 2024, with a valuation date as
at 30 June 2024. All of the substantive properties were subject to
desktop valuations with the exception of Deanery Court which was
subject to a full valuation. The external valuations were carried
out in accordance with the Royal Institution of Chartered
Surveyors' Valuation - Global Standards (Red Book).
The majority of the Osprey
investment properties were valued by the Directors at 30 June 2024
with reference to independent external valuations performed in May
2024. Properties at Heathside were subject to a full valuation. The
external valuations were carried out in accordance with the Royal
Institution of Chartered Surveyors' Valuation - Global Standards
(Red Book).
A number of low value properties
(less than 8% of the total investment property value) within the
Osprey portfolio were valued by the Directors with reference to
independent valuations completed in August 2023 and the market
commentary contained within the independent external valuations
performed in May 2024.
The Directors determined that
there were no material factors that would give rise to there being
a material variance between the latest external valuation and the
fair value as at 30 June 2024. The valuation of the investment
properties was £25,156,300, which was included in the financial
statements.
Fair value is based on current
prices in an active market for similar properties in the same
location and condition. The current price is the estimated amount
for which a property could be exchanged between a willing buyer and
willing seller in an arm's length transaction after proper
marketing wherein the parties had each acted knowledgeably,
prudently and without compulsion.
Valuations are based on a market
approach which provides an indicative value by comparing the
property with other similar properties for which price information
is available. Comparisons have been adjusted to reflect differences
in age, size, condition, location and any other relevant
factors.
The fair value for investment
properties has been categorised as Level 3 inputs under IFRS
13. The valuer visited all material
properties where full valuations were carried out in the current
and previous year and these valuations were based on both internal
and external site visits.
The valuation technique used in
measuring the fair value, as well as the significant inputs and
significant unobservable inputs are summarised in the table
below:
Fair Value
Hierarchy
|
Valuation
Technique
|
Significant Inputs
Used
|
Significant Unobservable
Inputs
|
Level
3
|
Income capitalisation and or
capital value on a per square foot basis
|
Adopted gross yield
|
4.00% -
7.60%
|
|
|
Adopted rate per square
foot
|
£265 -
£1,309
|
The fair value would increase if
market rents were higher and/or the rates per square foot were
higher and/or capitalisation rates were lower. If the gross yield
of the investment properties decreased by 1% but rental income
remained consistent, then the fair value of the properties would
increase by approximately £4,861,000.
The fair values would decrease if
market rents were lower and/or the rates per square foot were lower
and/or capitalisation rates were higher. If the gross yield of the
investment properties increased by 1% but rental income remained
consistent, then the fair value of the properties would decrease by
approximately £3,360,000.
12)
INVESTMENT PROPERTIES (continued)
If properties had been included on
a historical cost basis, the cost of the properties at 30 June 2024
would have been £22,851,113 (2023: £22,851,113).
The revenue earned by the Group
from its investment properties and all direct operating expenses
incurred on its investment properties are recorded in the
Consolidated Statement of Comprehensive Income.
The total rental income in
relation to investment properties for the Group equated to
£1,568,175 (2023: £1,248,190). The total rental expenses in
relation to investment properties for the Group equated to £346,194
(2023: £255,980).
Included within Investment
Properties are leasehold properties valued at £5,965,000 and
freehold properties valued at £19,191,300 (2023: £6,150,000 and
£19,685,300 respectively).
13) INVESTMENTS
Company
|
Shares in group
undertakings
£
|
COST
|
|
At 1 July 2022 and 30 June
2023
|
10,706,081
|
Impairment
|
-
|
At 30 June 2024
|
10,706,081
|
|
|
As at 30 June 2024, the
Company's investments comprise the following:
Subsidiaries
|
Holding
(%)
|
K&C (Coleherne) Limited
|
Registered office: UK
|
|
Nature of
business: Property
letting
|
Class of
shares: Ordinary
|
100.00
|
|
|
|
K&C (Osprey) Limited
|
Registered office: UK
|
|
Nature of
business: Property
letting
|
Class of
shares: Ordinary
|
100.00
|
|
|
|
KCR (Kite) Limited
|
Registered office: UK
|
|
Nature of
business: Property
letting
|
Class of
shares: Ordinary
|
100.00
|
|
|
|
KCR (Southampton) Limited
|
Registered office: UK
|
|
Nature of
business: Property
letting
|
Class of
shares: Ordinary
|
100.00
|
|
|
|
K&C (Newbury) Limited
|
Registered office: UK
|
|
Nature of
business: Dormant
|
Class of
shares: Ordinary
|
100.00
|
|
|
|
All of the above companies are
registered at Gladstone House, 77-79 High Street, Egham, Surrey,
TW20 9HY.
|
14)
TRADE AND OTHER RECEIVABLES
|
Group
|
|
Company
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
£
|
|
£
|
|
£
|
|
£
|
Trade debtors
|
20,081
|
|
12,781
|
|
-
|
|
-
|
Amounts owed by group
undertakings
|
-
|
|
-
|
|
3,313,863
|
|
3,790,479
|
Other debtors
|
180,266
|
|
13,521
|
|
-
|
|
-
|
Accrued income
|
146,167
|
|
68,782
|
|
-
|
|
-
|
Prepayments
|
109,031
|
|
125,486
|
|
11,453
|
|
13,719
|
|
455,545
|
|
220,570
|
|
3,325,316
|
|
3,804,198
|
The Group and Company's exposure
to credit risk is disclosed in note 20.
There is no material difference
between the fair value of trade and other receivables and their
book value.
All receivables are due within 12
months of 30 June 2024. None of those receivables has been subject
to a significant increase in credit risk since initial recognition
and, consequently, no expected credit losses have been
recognised.
15)
CASH AND CASH
EQUIVALENTS
|
Group
|
|
Company
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
£
|
|
£
|
|
£
|
|
£
|
Cash in hand
|
44
|
|
44
|
|
-
|
|
-
|
Bank accounts
|
931,551
|
|
980,804
|
|
814,409
|
|
771,871
|
|
931,595
|
|
980,848
|
|
814,409
|
|
771,871
|
16)
SHARE CAPITAL
Allotted, issued and fully paid
|
|
|
|
|
Number
|
Class
|
Nominal value
|
|
30
June
2024
|
|
30
June
2023
|
|
|
|
|
£
|
|
£
|
41,669,631
|
Ordinary
|
£0.10
|
|
4,166,963
|
|
4,166,963
|
|
|
|
|
4,166,963
|
|
4,166,963
|
16)
SHARE CAPITAL (continued)
|
2024
Number
|
2024
£
|
|
2023
Number
|
2023
£
|
Ordinary shares of £0.10
each
|
|
|
|
|
|
At 1 July
|
41,669,631
|
4,166,963
|
|
41,669,631
|
4,166,963
|
Shares issued
|
-
|
-
|
|
-
|
-
|
At 30 June
|
41,669,631
|
4,166,963
|
|
41,669,631
|
4,166,963
|
17)
TRADE AND OTHER PAYABLES
|
Group
|
|
Company
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Current
|
£
|
|
£
|
|
£
|
|
£
|
Trade creditors
|
78,353
|
|
49,751
|
|
5,563
|
|
3,404
|
Amounts owed to group
undertakings
|
-
|
|
-
|
|
6,856,613
|
|
6,781,613
|
Other taxes and social
security
|
51,851
|
|
63,302
|
|
36,716
|
|
29,815
|
Other creditors
|
14,258
|
|
2,026
|
|
13,719
|
|
-
|
Accruals and deferred
income
|
339,204
|
|
341,083
|
|
212,989
|
|
186,811
|
|
483,666
|
|
456,162
|
|
7,125,600
|
|
7,001,643
|
The Group and Company exposure to
liquidity risk related to trade and other payables is disclosed in
note 20.
There is no material difference
between the fair value of trade and other payables and their book
value.
Amounts owed to group undertakings
are repayable on demand.
18)
FINANCIAL LIABILITIES - BORROWINGS
|
Group
|
|
Company
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
£
|
|
£
|
|
£
|
|
£
|
Non-current
|
|
|
|
|
|
|
|
Bank loans
|
10,623,109
|
|
9,993,359
|
|
-
|
|
-
|
Other loans
|
3,281,215
|
|
3,281,215
|
|
-
|
|
-
|
|
13,904,324
|
|
13,274,574
|
|
-
|
|
-
|
Terms and debt repayment schedule (including
interest)
2024
|
|
1 year or
less
|
|
More than 1-2
years
|
|
More than 2-5
years
|
|
More than 5
years
|
|
Totals
|
Group
|
£
|
|
£
|
|
£
|
|
£
|
|
£
|
Bank loans
|
556,187
|
|
565,710
|
|
4,701,880
|
|
13,363,871
|
|
19,187,648
|
Other loans
|
116,483
|
|
116,483
|
|
3,553,009
|
|
-
|
|
3,785,975
|
|
672,670
|
|
682,193
|
|
8,254,889
|
|
13,363,871
|
|
22,973,623
|
2023
|
|
1 year
or less
|
|
More
than 1-2 years
|
|
More
than 2-5 years
|
|
More
than 5 years
|
|
Totals
|
Group
|
£
|
|
£
|
|
£
|
|
£
|
|
£
|
Bank loans
|
449,518
|
|
554,270
|
|
3,731,108
|
|
13,744,789
|
|
18,479,685
|
Other loans
|
116,483
|
|
116,483
|
|
349,449
|
|
3,320,043
|
|
3,902,458
|
|
566,001
|
|
670,753
|
|
4,080,557
|
|
17,064,832
|
|
22,382,143
|
Details of the principal loans are
as follows:
a)
In 2024 financial year the K&C (Osprey)
Limited entered into a new 5 year fixed rate facility of £3,004,750
with Secure Trust Bank Plc. The borrowing was used to refinance the
existing facility and provide additional capital to support
activities. The facility is repayable by 60 monthly interest-only
instalments and a final instalment of £3,004,750. The fixed rate of
interest on the loan is 6.15%. The loan is secured by a charge and
debenture over all the property and assets of the Company,
including the property known as Heathside, 562 Finchley
Road.
b)
On 4 December 2018, KCR
(Southampton) Limited took out a loan of £3,184,250, with Lendco
Limited. The term of the loan was 10 years. The monthly instalments
were interest payments and did not include any capital repayments.
Interest was charged at 3.19% for the first 24 months. Interest for
the remainder of the term was charged at 4.79% above LIBOR. The
loan was refinanced in October 2021 at an amount of £3,281,215.
Following the refinancing, the term of the loan was 7 years. The
monthly instalments remain interest payments and do not include any
capital repayments. Interest is charged at 3.55%. The loan is
secured by a first legal mortgage and a first fixed charge over the
land at Block B, Chapel Riverside, Endle Street, Southampton. The
balance outstanding at 30 June 2024 was £3,281,215.
18)
FINANCIAL LIABILITIES - BORROWINGS
(continued)
c)
On 10 February 2020, K&C (Coleherne) Limited took out a loan of
£2,743,359 with Hodge Bank. The term of the loan is 25 years. The
monthly instalments are interest payments and do not include any
capital repayments. Interest is charged at 3.5 per cent. for the
first 60 months. After this period the interest rate charged will
be a standard variable rate. The loan is secured by a freehold
charge over 25 Coleherne Road. The balance outstanding at 30 June
2024 was £2,743,359.
d)
On 10 February 2020, KCR (Kite) Limited took out a loan of
£5,124,810 with Hodge Bank. The term of the loan is 25 years. The
monthly instalments are interest payments and do not include any
capital repayments. Interest is charged at 3.5 per cent. for the
first 60 months. After this period the interest rate charged will
be a standard variable rate. In August 2021, the Company made a
repayment of £249,810, following the sale of 9 Lomond Court. The
balance outstanding at 30 June 2024 was £4,875,000.
Reconciliation of net movement in financial
instruments
Group
|
Net cash at 1 July
2023
|
Cash flow
|
Loans received in
year
|
Repayments in
year
|
Other non-cash
movement
|
Net cash
at 30 June
2024
|
|
£
|
£
|
£
|
£
|
|
£
|
|
|
|
|
|
|
|
Cash at bank and in hand
|
980,848
|
(49,253)
|
-
|
-
|
-
|
931,595
|
Borrowings
|
(13,274,574)
|
-
|
(3,004,750)
|
2,375,000
|
-
|
(13,904,324)
|
Total financial liabilities
|
(12,293,726)
|
(49,253)
|
(3,004,750)
|
2,375,000
|
-
|
(12,972,729)
|
|
Net cash at 1 July
2022
|
Cash flow
|
Loans received in
year
|
Repayments in
year
|
Other
non-cash
movement
|
Net cash
at 30 June
2023
|
|
£
|
£
|
£
|
£
|
|
£
|
|
|
|
|
|
|
|
Cash at bank and in hand
|
2,519,346
|
(1,538,498)
|
-
|
-
|
-
|
980,848
|
Borrowings
|
(13,274,574)
|
-
|
-
|
-
|
-
|
(13,274,574)
|
Total financial liabilities
|
(10,755,228)
|
(1,538,498)
|
-
|
-
|
-
|
(12,293,726)
|
18)
FINANCIAL LIABILITIES - BORROWINGS
(continued)
Company
|
Net cash at 1 July
2023
|
Cash flow
|
Repayments in
year
|
Other
non-cash
movement
|
Net cash
at 30 June
2024
|
|
£
|
£
|
£
|
£
|
£
|
|
|
|
|
|
|
Cash at bank and in
hand
|
771,871
|
42,538
|
-
|
-
|
814,409
|
Borrowings
|
-
|
-
|
-
|
-
|
-
|
Total financial liabilities
|
771,871
|
42,538
|
-
|
-
|
814,409
|
|
Net cash at 1 July
2022
|
Cash flow
|
Repayments in
year
|
Other
non-cash
movement
|
Net cash
at 30 June
2023
|
|
£
|
£
|
£
|
£
|
£
|
|
|
|
|
|
|
Cash at bank and in
hand
|
2,337,349
|
(1,565,478)
|
-
|
-
|
771,871
|
Borrowings
|
-
|
-
|
-
|
-
|
-
|
Total financial liabilities
|
2,337,349
|
(1,565,478)
|
-
|
-
|
771,871
|
19)
FINANCIAL INSTRUMENTS
The Group's financial assets, as
defined under IFRS 9, and their estimated carrying amount are as
follows:
|
Group
|
|
Company
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
£
|
|
£
|
|
£
|
|
£
|
Carrying amount of financial assets at amortised
cost
|
|
|
|
|
|
|
|
Trade and other
receivables
|
399,434
|
|
95,084
|
|
3,313,863
|
|
3,790,479
|
Cash at bank and in
hand
|
931,595
|
|
980,848
|
|
814,409
|
|
771,871
|
|
|
|
|
|
|
|
|
The Group's financial liabilities,
as defined under IFRS 9, and their estimated carrying amount are as
follows:
|
Group
|
|
Company
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
£
|
|
£
|
|
£
|
|
£
|
Carrying amount of financial liabilities at amortised
cost
|
|
|
|
|
|
|
|
Trade and other
payables
|
483,666
|
|
456,162
|
|
7,125,600
|
|
7,001,643
|
Borrowings
|
13,904,324
|
|
13,274,574
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
20)
FINANCIAL RISK MANAGEMENT
The Company's Directors have
overall responsibility for the establishment and oversight of the
Group's risk management framework.
The Company's and Group's risk
management policies are established to identify and analyse the
risks faced by the Company and Group, to set appropriate risk
limits and controls, and to monitor risks and adherence to limits.
Risk management policies and systems are reviewed regularly to
reflect the changes in market conditions and the Group's
activities. The Company and Group, through its training and
management standards and procedures, aims to develop a disciplined
and constructive control environment in which all employees
understand their roles and obligations.
The Company and Group has exposure
to the following risks arising from financial
instruments:
o
credit risk
o
liquidity risk
o
market risk
Capital risk management
The Company and Group's objective
when managing capital is to safeguard its accumulated capital in
order to provide an adequate return to shareholders by maintaining
a sufficient level of funds, in order to support continued
operations.
The Company and Group considers
its capital to comprise equity capital less accumulated
losses.
The share premium reserve includes
premiums received on the issue of share capital during the
year.
The Group refinanced their loan
portfolio in the 2020 financial year. As a result, the Group
entered into new loan agreements with Hodge Bank. The total loans
with Hodge Bank at 30 June 2024 totalled £7,618,359. The loan
agreements contain the following covenants:
o the maximum available loan amount relative to the value of
the properties will not be, at any time, during the term of the
loan, more than 75% of the market value of the properties (as
determined from time to time in accordance with the lenders
requirements by a valuer appointed by the lender); and
o the aggregate of all rental income from the properties shall
not, in any twelve month period, be less than 125% of the aggregate
of all scheduled interest instalments or other payments due under
the loan in that period.
K&C (Osprey) Limited
refinanced their loan portfolio in the 2024 financial year. As a
result, the Group entered into a new loan agreement with Secure
Trust. The total loans with Secure Trust at 30 June 2024 totalled
£3,004,750. The loan agreement contains the following
covenants:
o interest cover in respect of any interest period shall not be
less than 1.40:1; and
o the loan to value will not at any time exceed 60%.
Credit risk
Credit risk is the risk of
financial loss to the Group if a customer or counterparty to a
financial instrument fails to meet its contractual
obligations.
20)
FINANCIAL RISK MANAGEMENT (continued)
The Group has no significant
concentration of credit risk, with exposure spread over a large
number of counterparties and customers.
The carrying amount of financial
assets represents the maximum credit exposure. The maximum exposure
to credit risk is as reported in the statement of financial
position.
The Group undertakes credit checks
on prospective new tenants to assess and mitigate credit risk. The
checks include verification of income levels and capacity to pay,
as well as checks of rental references. Any arrears are actively
managed. The Group mitigates credit risk with regard to cash and
cash equivalents by using banks with a credit rating of B or
above.
Liquidity risk
Liquidity risk is the risk that
the Company and Group will encounter difficulty in meeting the
obligations associated with its financial liabilities that are
settled by delivering cash or another financial asset. The
Company's and Group's approach to managing liquidity is to ensure,
as far as possible, that it will always have sufficient liquidity
to meet its liabilities when due, under both normal and stressed
conditions, without incurring unacceptable losses or risking damage
to the Company's and Group's reputation.
The contractual maturities of
financial liabilities are disclosed in note 18.
Liquidity risk is not deemed to be
significant as the company has a significant amount of current
assets, including a balance owed by the parent company, which they
can draw against as and when funds are required.
Market risk
Market risk is the risk that
changes in market prices, such as interest rate and equity prices
will affect the Group and the Company's income or the value of its
holdings of financial instruments. The objective of market risk
management is to manage and control market risk exposure within
acceptable parameters, while optimising the return.
The Group is exposed to interest
rate risk in respect of its borrowings. The Group mitigates this
risk by, where possible, securing facilities at a fixed interest
rate.
Sensitivity
Interest rate sensitivity:
At 30 June 2024, if interest rates
had been 0.5 of a percentage point higher and all other variables
were held constant, it is estimated that the Group's loss before
tax would increase to £1,251,917 (2023: loss of £234,541).
This is attributable to the Group's exposure on its
borrowings and is based on the change taking place at the beginning
of the financial year and held constant throughout the reporting
period.
21)
RELATED PARTY TRANSACTIONS
During the year, remuneration paid
to Russell Naylor consisted of fees of £48,000 charged by Naylor
Partners, a business in which Russell Naylor is a director (2023 -
£48,000). A provision of £12,000 (2023 -
£12,000) for a catch-up payment incentive which will be due when
the business achieves cash-flow breakeven is also included in the
financial statements.
21)
RELATED PARTY TRANSACTIONS (continued)
Further details of total Director
remuneration is contained with the Report of the Directors.
Christopher James is also considered as key management personnel.
His remuneration in the period totalled £100,000 (2023: £114,506),
which includes a provision of £5,000
(2023: £39,506) for a catch-up payment incentive which will be due
when the business achieves cash-flow breakeven.
22)
ULTIMATE CONTROLLING PARTY
The parent company of Torchlight
Fund LP, and the ultimate parent company of KCR Residential REIT
plc, is Pyne Gould Corporation Limited. The results of the Group
are consolidated in the financial statements of Pyne Gould
Corporation Limited. The financial statements are available
at
http://www.pgc.co.nz/
The ultimate controlling party of
Pyne Gould Corporation Limited is George Kerr.
23)
POST-BALANCE SHEET EVENTS
No post balance date
events.