2024 | 2023 | ||
Notes | £000 | £000 | |
Income | |||
Revenuefromproperties | 3 | ||
Propertyexpenses | 4 | ( | ( |
Net property income | |||
Expenses | |||
Administrativeexpenses | 6 | ( | ( |
Total operating expenses | ( | ( | |
Operating profit before movement on investments | |||
Investments | |||
Revaluationofowner-occupiedproperty | 14 | ( | |
Investmentpropertyvaluationmovements | 13 | ( | ( |
Total loss on investments | ( | ( | |
Operating profit/(loss) | ( | ||
Financing | |||
Interestincome | 8 | ||
Interestexpense | 8 | ( | ( |
Total finance costs | ( | ( | |
Loss before tax | ( | ( | |
Tax | 9 | ||
Loss after tax | ( | ( | |
Other comprehensive income | |||
Revaluationofowner-occupiedproperty | 14 | ( | |
Total other comprehensive loss for the year | ( | ||
Total comprehensive loss for the year | ( | ( | |
Earnings per share | |||
Basic | 11 | ( | ( |
Diluted | 11 | ( | ( |
Share | Retained | Other | Revaluation | |||
capital | earnings | reserves | reserve | Total | ||
Notes | £000 | £000 | £000 | £000 | £000 | |
Balance as at 31 March 2022 | ( | |||||
Lossfortheyear | ( | ( | ||||
Dividends paid | 10 | ( | ( | |||
Share-based awards | ||||||
Purchaseofsharesheldintrust | 7 | ( | ( | |||
Othercomprehensivelossfortheyear | 14 | ( | ( | |||
Balance as at 31 March 2023 | ( | |||||
Lossfortheyear | ( | ( | ||||
Dividends paid | 10 | ( | ( | |||
Share-based awards | ||||||
Balance as at 31 March 2024 | ( |
2024 | 2023 | ||
Notes | £000 | £000 | |
Non-current assets | |||
Investmentproperties | 13 | ||
Property,plantandequipment | 14 | ||
Total non-current assets | |||
Current assets | |||
Investmentpropertiesheldforsale | 13 | ||
Accountsreceivable | 15 | ||
Cashandcashequivalents | 16 | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Accountspayableandaccruals | 17 | ( | ( |
Loans and borrowings | 18 | ( | ( |
Obligations under leases | 22 | ( | ( |
Total current liabilities | ( | ( | |
Non-current liabilities | |||
Loans and borrowings | 18 | ( | ( |
Obligations under leases | 22 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Sharecapital | 20 | ||
Retained earnings | |||
Other reserves | ( | ( | |
Revaluation reserve | |||
Total equity | |||
Net asset value per share | 23 |
2024 | 2023 | ||
Notes | £000 | £000 | |
Operating activities | |||
Operatingprofit/(loss) | ( | ||
Adjustmentsfornon-cashitems | 21 | ||
Interestreceived | |||
Interestpaid | ( | ( | |
(Increase)/decreaseinaccountsreceivable | ( | ||
Increase/(decrease)inaccountspayableandaccruals | ( | ||
Cash inflows from operating activities | |||
Investing activities | |||
Purchaseofinvestmentproperties | 13 | ( | |
Capitalexpenditureoninvestmentproperties | 13 | ( | ( |
Purchaseofproperty,plantandequipment | 14 | ( | ( |
Cash outflows from investing activities | ( | ( | |
Financing activities | |||
Borrowings repaid | 18 | ( | ( |
Borrowings drawn | 18 | ||
Financingcosts | 18 | ( | |
Purchaseofsharesheldintrust | 7 | ( | |
Dividends paid | 10 | ( | ( |
Cash outflows from financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cashandcashequivalentsatbeginningofyear | |||
Cash and cash equivalents at end of year | 16 |
2024 | 2023 | |
£000 | £000 | |
Rents receivable (adjusted for lease incentives) | 43,910 | 42,964 |
Surrender premiums | 102 | 147 |
Dilapidation receipts | 952 | 170 |
Other income | 124 | 107 |
Service charge income | 9,602 | 8,428 |
54,690 | 51,816 |
2024 | 2023 | |
£000 | £000 | |
Property operating costs | 3,075 | 3,491 |
Property void costs | 4,122 | 3,647 |
Recoverable service charge costs | 9,602 | 8,428 |
16,799 | 15,566 |
2024 | 2023 | |
£000 | £000 | |
Director and staff costs | 4,191 | 3,487 |
Auditor’s remuneration | 248 | 195 |
Other administrative expenses | 2,780 | 2,273 |
7,219 | 5,955 |
Review of interim financial statements 25 | 16 |
248 | 195 |
2024 | 2023 | |
£000 | £000 | |
Wages and salaries | 2,422 | 1,879 |
Non-Executive Directors’ fees | 287 | 275 |
Social security costs | 435 | 425 |
Other pension costs | 47 | 34 |
Share-based payments – cash settled | 189 | 142 |
Share-based payments – equity settled | 811 | 732 |
4,191 | 3,487 |
Units at | Units | Units | Units | Units at | Units | Units | Units | Units at | |
31 March | granted | cancelled | redeemed | 31 March | granted | cancelled | redeemed | 31 March | |
Vesting date | 2022 | in the year | in the year | in the year 2023 | in the year | in the year | in the year 2024 | ||
29 June 2022 | 599,534 | – | – | (589,779) | 9,755 | – | – | (9,755) | – |
22 June 2023 | 531,108 | – | – | – | 531,108 | – | – | (391,152) | 139,956 |
17 June 2024 | – | 500,905 | – | – | 500,905 | – | (2,117) | – | 498,788 |
14 June 2025 | – | – | – | – | – | 834,885 | (2,305) | – | 832,580 |
1,130,642 | 500,905 | – | (589,779) | 1,041,768 | 834,885 | (4,422) | (400,907) | 1,471,324 |
Assumptions | ||
Grant date | 14 June 2023 | 17 June 2022 |
Share price at date of grant | 76.2p | 92.6p |
Exercise price | Nil | Nil |
Expected term | 3 years | 3 years |
Risk-free rate – TSR condition | 4.8% | 2.28% |
Share price volatility – TSR condition | 27.4% | 28.3% |
Median volatility of comparator group – TSR condition | 27.2% | 32.4% |
Correlation – TSR condition | 38.6% | 25.0% |
TSR performance at grant date – TSR condition | 7.0% | (2.5)% |
Median TSR performance of comparator group at grant date – TSR condition | 2.3% | 2.2% |
Fair value – TSR condition (MonteCarlo method) | 35.0p | 46.0p |
Fair value – TPR condition (Black-Scholesmodel) | 76.2p | 92.6p |
Fair value – EPS condition (Black-Scholes model) | 76.2p | 92.6p |
2024 | 2023 | |
Interest paid | £000 | £000 |
Interest payable on loans | 9,146 | 8,576 |
Interest on obligations under finance leases | 174 | 175 |
Non-utilisation fees | 211 | 283 |
9,531 | 9,034 |
2024 | 2023 | |
£000 | £000 | |
Tax expense in year | – | – |
Total tax charge | – | – |
2024 | 2023 | |
£000 | £000 | |
Loss before taxation | (4,789) | (89,530) |
Expected tax (credit)/charge on ordinary activities at the standard rate of taxation of 25% (2023: 19%) | (1,197) | (17,011) |
Less: | ||
UK REIT exemption on net income | (5,437) | (4,044) |
Revaluation movement not taxable | 6,634 | 21,055 |
Total tax charge | – | – |
2024 | 2023 | |
£000 | £000 | |
Declared and paid: | ||
Interim dividend for the period ended 31 March 2022: 0.875 pence | – | 4,774 |
Interim dividend for the period ended 30 June 2022: 0.875 pence | – | 4,775 |
Interim dividend for the period ended 30 September 2022: 0.875 pence | – | 4,771 |
Interim dividend for the period ended 31 December 2022: 0.875 pence | – | 4,771 |
Interim dividend for the period ended 31 March 2023: 0.875 pence | 4,771 | – |
Interim dividend for the period ended 30 June 2023: 0.875 pence | 4,770 | – |
Interim dividend for the period ended 30 September 2023: 0.875 pence | 4,771 | – |
Interim dividend for the period ended 31 December 2023: 0.875 pence | 4,777 | – |
19,089 | 19,091 |
2024 | 2023 | ||
Net loss attributable to ordinary shareholders of the Company from continuing operations (£000) | (4,789) | (89,964) | |
Weighted average number of ordinary shares for basic earnings per share | 545,437,264 | 545,378,286 | |
Weighted average number of ordinary shares for diluted earnings per share | 547,092,154 | 546,856,4 | 50 |
Name | Place of incorporation | Ownership proportion |
Picton UK Real Estate Trust (Property)Limited | Guernsey | 100% |
Picton (UK) REIT (SPV) Limited | Guernsey | 100% |
Picton (UK) Listed Real Estate | Guernsey | 100% |
Picton UK Real Estate (Property) No 2 Limited | Guernsey | 100% |
Picton (UK) REIT (SPV No 2) Limited | Guernsey | 100% |
Picton Capital Limited | England & Wales | 100% |
Picton (General Partner)No 2 Limited | Guernsey | 100% |
Picton (General Partner)No 3 Limited | Guernsey | 100% |
Picton No 2 Limited Partnership | England & Wales | 100% |
Picton No 3 Limited Partnership | England & Wales | 100% |
Picton Financing UK Limited | England & Wales | 100% |
Picton Financing UK (No 2)Limited | England & Wales | 100% |
Picton Property No 3 Limited | Guernsey | 100% |
2024 | 2023 | |
£000 | £000 | |
Fair value at start of year | 746,342 | 830,027 |
Capital expenditure on investment properties | 4,458 | 6,135 |
Acquisitions | – | 20,613 |
Unrealised movement on investment properties | (26,757) | (110,433) |
Fair value at the end of the year | 724,043 | 746,342 |
Historic cost at the end of the year | 685,576 | 681,118 |
2024 | 2023 | |
£000 | £000 | |
Current | ||
Appraised value of properties held for sale | 35,900 | – |
Lease incentives held as debtors of properties held for sale | (167) | – |
Non-current | 35,733 | – |
Appraised value | 708,740 | 766,235 |
Valuation of assets held under head leases | 2,046 | 2,081 |
Owner-occupied property | (3,391) | (3,248) |
Lease incentives held as debtors | (19,085) | (18,726) |
688,310 | 746,342 | |
Fair value at the end of the year | 724,043 | 746,342 |
2024 | 2023 | |||||
Office | Industrial | Retail and Leisure | Office | Industrial | Retail and Leisure | |
Appraised value (£000) | 224,885 | 439,945 | 79,810 | 245,260 | 439,570 | 81,405 |
Area (sq ft, 000s) | 874 | 3,240 | 692 | 877 | 3,240 | 692 |
Range of unobservable inputs: | ||||||
Gross ERV (sq ft per annum) | ||||||
–range | £6.00 to | £3.79 to | £3.35 to | £11.00 to | £3.30 to | £3.23 to |
£87.81 | £27.95 | £21.53 | £84.12 | £27.83 | £26.05 | |
–weighted average | £38.26 | £13.37 | £11.63 | £35.33 | £13.16 | £11.66 |
Net initial yield | ||||||
–range | –4.85% to | 2.30% to | 6.80% to | –0.68% to | 2.28% to | 3.51% to |
10.73% | 7.75% | 42.40% | 11.65% | 7.75% | 30.85% | |
–weighted average | 5.22% | 4.63% | 9.17% | 5.32% | 4.30% | 8.56% |
Reversionary yield | ||||||
–range | 5.09% to | 4.82% to | 7.00% to | 4.76% to | 4.83% to | 6.87% to |
15.01% | 8.05% | 12.72% | 13.55% | 8.17% | 12.18% | |
–weighted average | 8.81% | 5.86% | 8.20% | 7.87% | 5.78% | 7.98% |
True equivalent yield | ||||||
–range | 4.85% to | 4.75% to | 7.25% to | 4.57% to | 4.75% to | 7.00% to |
10.83% | 8.00% | 12.25% | 10.38% | 7.98% | 12.17% | |
–weighted average | 7.75% | 5.66% | 8.29% | 7.2 3% | 5.51% | 8.11% |
Sector | Movement | 2024 | Impact on valuation | 2023 | Impact on valuation |
Industrial | Increase of 50 basis points | Decrease of £35.7m | Decrease of £36.7m | ||
Decrease of 50 basis points | Increase of £43.1m | Increase of £44.5m | |||
Office | Increase of 50 basis points | Decrease of £14.6m | Decrease of £16.1m | ||
Decrease of 50 basis points | Increase of £16.5m | Increase of £18.0m | |||
Retail and Leisure | Increase of 50 basis points | Decrease of £4.3m | Decrease of £4.5m | ||
Decrease of 50 basis points | Increase of £4.9m | Increase of £5.1m |
Owner | |||
Occupied | Plant and | ||
Property | equipment | Total | |
£000 | £000 | £000 | |
At 1 April 2022 | 4,168 | 215 | 4,383 |
Additions | – | 13 | 13 |
Depreciation | (104) | (61) | (165) |
Revaluation | (816) | – | (816) |
At 31 March 2023 | 3,248 | 167 | 3,415 |
Additions | – | 4 | 4 |
Depreciation | (80) | (63) | (143) |
Revaluation | 223 | – | 223 |
At 31 March 2024 | 3,391 | 108 | 3,499 |
2024 | 2023 | |
£000 | £000 | |
Tenant debtors (netofprovisions for bad debts) | 5,279 | 2,855 |
Lease incentives | 19,252 | 18,726 |
Other debtors | 2,070 | 1,168 |
26,601 | 22,749 |
2024 | 2023 | |
£000 | £000 | |
Cash at bank and in hand | 19,747 | 20,045 |
Short-term deposits | 26 | 5 |
19,773 | 20,050 |
2024 | 2023 | |
£000 | £000 | |
Accruals | 4,839 | 4,712 |
VAT liability | 1,899 | 1,782 |
Trade creditors | 631 | 515 |
Other creditors | 5,290 | 3,808 |
20,622 | 19,471 |
2024 | 2023 | ||
Maturity | £000 | £000 | |
Current | |||
Aviva facility | – | 1,497 | 1,433 |
Capitalised finance costs | – | (303) | (304) |
Non-current | 1,194 | 1,129 | |
Canada Life facility | 24 July 2031 | 129,045 | 129,045 |
Aviva facility | 24 July 2032 | 80,591 | 82,089 |
NatWest revolving credit facility | 26 May 2025 | 16,400 | 11,900 |
Capitalised finance costs | – | (1,096) | (1,399) |
224,940 | 221,635 | ||
226,134 | 222,764 |
2024 | 2023 | |
£000 | £000 | |
Balance at start of year | 222,764 | 216,832 |
Changes from financing cash flows | ||
Proceeds from loans and borrowings | 4,500 | 12,000 |
Repayment of loans and borrowings | (1,433) | (6,368) |
Financing costs paid | – | (183) |
3,067 | 5,449 | |
Other changes | ||
Amortisation of financing costs | 303 | 304 |
Change in accrued financing costs | – | 179 |
303 | 483 | |
Balance as at 31 March | 226,134 | 222,764 |
2024 | 2023 | |
£000 | £000 | |
Authorised: | ||
Unlimited number of ordinary shares of no par value | – | – |
Issued and fully paid: | ||
547,605,596 ordinary shares of no par value (31 March 2023: 547,605,596) | – | – |
Share premium | 164,400 | 164,400 |
2024 | 2023 | |
Number of shares | Number of shares | |
Ordinary share capital | 547,605,596 | 547,605,596 |
Number of shares held in Employee Benefit Trust | (1,642,440) | (2,388,694) |
Number of ordinary shares | 545,963,156 | 545,216,902 |
2024 | 2023 | |
£000 | £000 | |
Movement in investment property valuation | 26,757 | 110,433 |
Revaluation of owner-occupied property | (223) | 382 |
Share-based provisions | 729 | 675 |
Depreciation of tangible assets | 143 | 165 |
27,406 | 111,655 |
2024 | 2023 | |
£000 | £000 | |
Future minimum payments due: | ||
Within one year | 185 | 185 |
In the second to fifth years inclusive | 740 | 740 |
After five years | 8,712 | 8,898 |
9,637 | 9,823 | |
Less: finance charges allocated to future periods | (6,952) | (7,126) |
Present value of minimum lease payments | 2,685 | 2,697 |
2024 | 2023 | |
£000 | £000 | |
Current | ||
Within one year | 114 | 114 |
114 | 114 | |
Non-current | ||
In the second to fifth years inclusive | 409 | 405 |
After five years | 2,162 | 2,178 |
2,571 | 2,583 | |
2,685 | 2,697 |
2024 | 2023 | |
£000 | £000 | |
Within one year | 43,818 | 43,824 |
One to two years | 38,530 | 39,548 |
Two to three years | 33,085 | 34,806 |
Three to four years | 28,687 | 29,506 |
Four to five years | 24,411 | 25,454 |
After five years | 98,539 | 105,675 |
267,070 | 278,813 |
Financial | ||||
Held at fair | assets and | |||
value | liabilities at | |||
through | amortised | |||
profit or loss | cost | Total | ||
31 March 2024 | Notes | £000 | £000 | £000 |
Financial assets | ||||
Debtors | 15 | – | 7,349 | 7,349 |
Cash and cash equivalents | 16 | – | 19,773 | 19,773 |
– | 27,122 | 27,122 | ||
Financial liabilities | ||||
Loans and borrowings | 18 | – | 226,134 | 226,134 |
Obligations under head leases | 22 | – | 2,685 | 2,685 |
Creditors and accruals | 17 | – | 10,760 | 10,760 |
– | 239,579 | 239,579 |
Financial | ||||
Held at fair | assets and | |||
value | liabilities at | |||
through | amortised | |||
profit or loss | cost | Total | ||
31 March 2023 | Notes | £000 | £000 | £000 |
Financial assets | ||||
Debtors | 15 | – | 4,023 | 4,023 |
Cash and cash equivalents | 16 | – | 20,050 | 20,050 |
– | 24,073 | 24,073 | ||
Financial liabilities | ||||
Loans and borrowings | 18 | – | 222,764 | 222,764 |
Obligations under head leases | 22 | – | 2,697 | 2,697 |
Creditors and accruals | 17 | – | 9,035 | 9,035 |
– | 234,496 | 234,496 |
2024 | 2023 | |
£000 | £000 | |
Total borrowings | 227,533 | 224,467 |
Gross assets | 773,916 | 792,556 |
Gearing ratio (must not exceed 65%) | 29.4% | 28.3% |
2024 | 2023 | ||
£000 | £000 | ||
Total liabilities | 249,441 | 244,932 | |
Less: cash and cash equivalents | (19,773) | (20,050) | |
Net debt | 229,668 | 224,882 | |
Total equity | 524,475 | 5 | 47,624 |
Net debt to equity ratio at end of year | 0.44 | 0.41 |
Financial | ||||
Held at fair | assets and | |||
value | liabilities at | |||
through | amortised | |||
profit or loss | cost | Total | ||
31 March 2024 | Notes | £000 | £000 | £000 |
Financial assets | ||||
Tenant debtors | 15 | – | 5,279 | 5,279 |
Cash and cash equivalents | 16 | – | 19,773 | 19,773 |
– | 25,052 | 25,052 |
Financial | ||||
Held at fair | assets and | |||
value | liabilities at | |||
through | amortised | |||
profit or loss | cost | Total | ||
31 March 2023 | Notes | £000 | £000 | £000 |
Financial assets | ||||
Tenant debtors | 15 | – | 2,855 | 2,855 |
Cash and cash equivalents | 16 | – | 20,050 | 20,050 |
– | 22,905 | 22,905 |
Less than | 1 to | More than | ||
1 year | 5 years | 5 years | Total | |
31 March 2024 | £000 | £000 | £000 | £000 |
Cash and cash equivalents | 20,366 | – | – | 20,366 |
Debtors | 7,349 | – | – | 7,349 |
Obligations under head leases | (185) | (740) | (8,712) | (9,637) |
Fixed interest rate loans | (9,262) | (37,049) | (224,367) | (270,678) |
Floating interest rate loans | (1,117) | (16,571) | – | (17,688) |
Creditors and accruals | (10,760) | – | – | (10,760) |
6,391 | (54,360) | (233,079) | (281,048) |
Less than | 1 to | More than | ||
1 year | 5 years | 5 years | Total | |
31 March 2023 | £000 | £000 | £000 | £000 |
Cash and cash equivalents | 20,652 | – | – | 20,652 |
Debtors | 4,023 | – | – | 4,023 |
Obligations under head leases | (185) | (740) | (8,898) | (9,823) |
Fixed interest rate loans | (9,262) | (37,049) | (233,629) | (279,940) |
Floating interest rate loans | (690) | (12,696) | – | (13,386) |
Creditors and accruals | (9,035) | – | – | (9,035) |
5,503 | (50,485) | (242,527) | (287,509) |
Less than | 1 to | More than | ||
1 year | 5 years | 5 years | Total | |
31 March 2024 | £000 | £000 | £000 | £000 |
Floating | ||||
Cash and cash equivalents | 19,773 | – | – | 19,773 |
Secured loan facilities | – | (16,400) | – | (16,400) |
Fixed | ||||
Secured loan facilities | (1,497) | (6,686) | (202,950) | (211,133) |
Obligations under leases | (114) | (409) | (2,162) | (2,685) |
18,162 | (23,495) | (205,112) | (210,445) |
Less than | 1 to | More than | ||
1 year | 5 years | 5 years | Total | |
31 March 2023 | £000 | £000 | £000 | £000 |
Floating | ||||
Cash and cash equivalents | 20,050 | – | – | 20,050 |
Secured loan facilities | – | (11,900) | – | (11,900) |
Fixed | ||||
Secured loan facilities | (1,433) | (6,401) | (204,733) | (212,567) |
Obligations under leases | (114) | (405) | (2,178) | (2,697) |
18,503 | (18,706) | (206,911) | (207,114) |