WYNNSTAY PROPERTIES PLC
INTRODUCTION TO WYNNSTAY
A distinctive approach to
commercial property investment primarily for private
investors
Wynnstay is an AIM listed property investment and
development business. Its principal shareholders are private
investors wishing to invest in a portfolio of good quality
secondary commercial properties for medium to long-term capital and
income growth. The portfolio is currently focused on industrial, including trade counter, units.
Strategy
Wynnstay aims to achieve capital appreciation and
generate rising dividend income for shareholders from a diversified
and resilient commercial property portfolio in Central and Southern
England, with diversity and resilience being reflected in the
location, number and nature of the properties, and the mix of lease
terms, tenants and uses.
For location, the focus is on areas where there is
strong occupational demand and often limited supply. Modest rents
generally provide opportunity for further rental growth over time
as rent reviews and new lettings are concluded and high levels of
occupancy can be maintained. While many tenants have been in
occupation for a considerable time, voids can be managed and
re-lettings achieved successfully. The relatively small lot sizes
of our assets also appeal, when marketed for sale, to a wide range
of investors.
The majority of properties are multi-let, resulting
in a number of individual tenancies in most locations, reducing
exposure to any single tenant and risk of loss of rental income in
the case of defaults and voids.
Leases are mainly for terms of five years or more
with short-term agreements of two years or less typically avoided,
and usually with upward only rent reviews based on market rates.
Flexibility in addressing tenant needs and requirements generally
mean that the terms agreed result in a mutually beneficial outcome
for both parties.
Tenants comprise a broad spread of occupiers, also
reducing risk exposure: national and local government,
international businesses, national trading chains and regional and
local businesses. Uses include manufacturing and services; storage
and distribution; and trade counter and out-of-town retail.
Active direct management and close engagement and
constructive business relationships with tenants, together with
refurbishment and selective development over time, underpin capital
value and increase income.
Managed for shareholders
The portfolio is directly, rather than externally,
managed. Finance is largely outsourced to an external provider to
meet specific needs. All report to the Board, the majority of whom
are non-executive directors.
Management remuneration comprises salary and, where
appropriate, a cash bonus. Wynnstay does not offer incentive
schemes, such as share plans, share options or share bonuses.
As a result, both management and the Board are
focused on Wynnstay's performance for the benefit of shareholders,
operational costs are closely controlled, and dilution of
shareholders' investment and potential conflicts of interest are
minimised.
Incremental growth
The portfolio has been built incrementally, with
opportunities being taken to dispose of assets as and when the time
is appropriate and to reinvest in assets that offer better
long-term returns.
This is achieved gradually over time, without the
need for deal-driven activity in pursuit of corporate or portfolio
expansion.
Funding
Wynnstay adopts a prudent, pragmatic approach to
funding. Investments are funded in part by retained profits and
recycling capital receipts from disposals and in part from
borrowings, the majority at a fixed rate and held at a modest
loan-to-value level, from an experienced and supportive property
lender. This provides security at times of uncertainty in debt
markets.
Valuation
Properties are valued on a cautious basis, based upon
professional advice from expert external valuers, recognising that
commercial property is a cyclical market that can exhibit
significant upward and downward movements and that steadiness and
progression over the medium and long-term are most likely to be in
shareholders' interests.
Wynnstay on AIM
Wynnstay's shares were quoted on its AIM introduction
in 1995 at a mid-market price of 150p. On the day prior to the
approval of this report, the mid-market price was 675p, an increase
of 450%. The dividend paid in 1995 was 4p per share. The dividend
paid and proposed for the current year will be 25.5p per share, an
increase of nearly 540%.
Performance
Wynnstay's distinctive approach has delivered on its
strategy over both the medium and long term. Shareholders have
benefitted from substantial increases in net asset value per share
and dividends as the portfolio and its management have delivered
strong results.
Corporate Performance over five years
Year
Ended 25 March
|
|
2020
|
2021
|
2022
|
2023
|
2024
|
|
|
pence
|
pence
|
pence
|
pence
|
pence
|
Net
Asset Value per share:
Annual
|
|
792p
|
911p
|
1,090p
|
1,110p
|
1,136p
|
Five
Year Net Asset Value:
Cumulative Growth
|
40.8%
|
|
|
|
|
|
Dividends per share, paid and proposed:
Annual
|
|
15.0p*
|
21.0p
|
22.5p
|
24.0p
|
25.5p
|
Five
Year Dividend:
Cumulative Growth
|
70.0%*
|
|
|
|
|
|
|
|
%
|
%
|
%
|
%
|
%
|
Total Accounting Return†: Annual
|
|
0.5%
|
16.9%
|
22.0%
|
3.9%
|
4.5%
|
Five
Year Total Accounting Return†:
Cumulative Growth
|
54.2%
|
|
|
|
|
|
Loan-to-value ratio
|
|
36.5%
|
29.4%
|
25.5%
|
25.3%
|
24.7%
|
Operating Costs/Portfolio Value
|
|
2.0%
|
2.5%
|
1.9%
|
1.6%
►
|
1.5%
►
|
Operating Costs/Income
|
|
30.3%
|
34.8%
|
32.0%
|
27.7%
►
|
24.8%
►
|
* No final dividend was paid in 2020 due to the
uncertainties arising from the Covid-19 pandemic. Two interim
dividends of
7.5p each were paid for the
year.
† Total accounting return is calculated by
combining movements in net asset value and dividends for the period
expressed as a
percentage of the opening net asset value per
share.
► Operating costs for 2024 have been
adjusted for £27,000 of non-recurring costs relating to new board
appointments (2023:
£81,000).
|
We recognise the importance of a rising income stream
for many shareholders and we seek to develop our portfolio so that
it can deliver a growing income that can underpin progressive
dividend payments to shareholders. We also know that, in addition
to rising dividends, shareholders expect appreciation in the
capital value of their investment.
Our objective is to achieve a reasonable balance
between progressive dividend payments and capital appreciation.
Dividends over the past five years have increased by
70%, albeit from a base affected by the impact of the Covid
pandemic. Net asset value per share increased by 41%.
Total accounting return per share combines the
movements in dividends and net asset value, and demonstrates to
shareholders the overall corporate performance. This measure is
reviewed both on an annual basis and cumulatively over a rolling
five-year period.
Over the last five years the Company has benefitted
from a cumulative total accounting return of 54.2%, reflecting an
average annual rate of return of 10.8% per annum over this
period.
Another key measure of performance
for shareholders in investment businesses is our ability to manage
our cost base
relative to the value of the portfolio under
management and the income generated, both of which support
dividend
payments to shareholders.
Operating costs relative to portfolio value have been
at or below 2% for four of the past five years and this year have
been further reduced to a new low of 1.5%.
In three of the past five years, operating
costs relative to property income have been within the range of
30-35%. Over the last two years, as a
result of the increase in rental income and tight cost control,
this figure has reduced to around 25%.
Loan-to-value ratio is an important measure for
shareholders in businesses that rely on debt for funding, such as
property companies. It demonstrates the ability to balance
expansion of the portfolio and the returns that come from using
debt to do so with the need to manage risk through prudent external
financing. Wynnstay's facilities allow borrowing up to 50% of the
value of the assets secured. It is prudent, given the nature of the
commercial property market, to adopt an approach that gives us a
good margin between our actual borrowing and this facility limit
with a range of circa 35-40% being considered appropriate.
Wynnstay's loan-to-value ratio has generally been well within this
range.
Portfolio Performance over five years
|
Year
ended 25 March
|
|
2020
|
2021
|
2022
|
2023
|
2024
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Property Income
|
|
2,271
|
2,438
|
2,308
|
2,312*
|
2,599*
|
Rental Income
|
|
2,271
|
2,140
|
2,252
|
2,304
|
2,541
|
Underlying† Five Year Rental Income:
Cumulative Growth
|
18.9%
|
1,906
|
|
|
|
2,267
|
Portfolio Value
|
|
34,260
|
34,005
|
38,975
|
39,320
|
43,915
|
Underlying†
Five Year
Portfolio Value: Cumulative Growth
|
27.8%
|
28,180
|
|
|
|
36,015
|
|
|
%
|
%
|
%
|
%
|
%
|
Occupancy at year-end
|
|
94%
|
99%
|
100%
|
100%
|
99%
|
Rent
Collection for year
|
|
100%
|
99%►
|
100%
|
100%♦
|
100%
|
Passing Rent to Estimated Rental Value
|
|
87.8%
|
92.5%
|
88.1%
|
92.4%
|
90.2%
|
|
|
years
|
years
|
years
|
years
|
years
|
Weighted average unexpired lease term:
- to lease break
- to lease expiry
|
|
3.6
4.8
|
2.8
4.5
|
3.0
4.4
|
3.1
4.4
|
2.9
4.1
|
* Includes for 2024 £58,000 of Other Property Income (2023:
£8,000). See note 2 of the Financial Statements.
†
Underlying Rental Income and Portfolio Value
are for properties that have been held in the
portfolio throughout the five year period.
► Excludes rent concessions of £29,000 granted to
tenants as a result of the Covid-19 pandemic.
♦ After rounding for £8,000 bad debt
(0.3%).
|
|
|
|
|
|
|
|
|
|
|
|
|
In assessing the performance of the portfolio,
several key measures are used.
In addition to the overall property income and
portfolio value, underlying growth in both property income and
value from those properties held in the portfolio throughout the
previous five years are assessed.
Like-for-like underlying rental income and portfolio
value growth demonstrate the ability to acquire and retain
properties that are attractive to existing and new tenants, to
manage them well and to grow average rents over time thus
increasing income and capital value.
On this analysis, the core portfolio has performed
very well over five years, delivering rental income growth of 18.9%
and portfolio value growth of 27.8%.
Occupancy and rent collections are also key
performance measures for the portfolio. Occupancy demonstrates the
ability to retain tenants at renewal and to let vacant premises
when tenants do not renew which, in turn, underpin rental income
and shareholders' dividends as well as capital value. Ensuring that
rents are collected is essential to ensure that the portfolio
delivers the best results for shareholders and shareholders'
dividends are protected. Wynnstay's excellent record of
rental collections and occupancy has been maintained at or very
close to 100% over the past five years.
The weighted average unexpired lease
term of the portfolio as a whole provides guidance on the
anticipated continuity of rental income in future years. Most
leases are for five years and some (but not all) longer leases,
such as for ten years, may contain a break clause after five years.
Typically, over the past five years, our weighted average unexpired
lease term has been between 2.8 and 3.6 years to lease break and
between 4.1 and 4.8 years to lease expiry.
Our passing (i.e. current) rental income relative to
the estimated rental value for the portfolio used by our valuers in
the annual valuation gives an indication of the potential
additional income that may be realisable, depending on market
conditions, when rent reviews fall due or when properties become
vacant and are offered for reletting. Over the past five years,
this has typically demonstrated a % reversionary income potential
in the range of 8% to 12%.
Share Price Performance
Wynnstay is quoted on AIM, and
therefore is not a constituent of the FTSE 350 Real Estate
Investment Trusts Index, which contains a good cross-section of
quoted property companies of various forms, all much larger than
Wynnstay. Wynnstay's share price relative
to the FTSE 350 Real Estate Investment Trusts Index is shown in the
chart below. Wynnstay's share price has substantially outperformed
the index over the ten-year period.
Source: W H Ireland
Limited
Wynnstay's share price has also
substantially outperformed the market indices for the leading AIM
companies and for other much larger companies within the main
market in the FTSE-350 index as shown in the chart
below.
Source: W H Ireland
Limited
WYNNSTAY PROPERTIES PLC
CHAIRMAN'S STATEMENT
I am pleased to report to shareholders on another
active year at Wynnstay during which we have made significant
changes in the portfolio, with three acquisitions and one disposal,
and have completed our Board succession plans by welcoming our new
Managing Director, Chris Betts, and our two new non-executive
directors, Hugh Ford and Ross Owen.
This has been a successful year for Wynnstay's
financial performance and thus for you as shareholders who have
seen further increases in net asset value and in dividends and thus
in total accounting return.
Wynnstay's overall financial performance in the
financial year, compared to the prior year, is summarised in the
following overview table. The table should be read in
conjunction with the following commentary and the financial
statements.
Overview of Financial Performance:
2024 vs. 2023
|
% Change
|
2024
|
2023
|
• Rental
Income
Annual*
Underlying*
|
10.3%
3.0%
|
£2,541,000
£2,340,000
|
£2,304,000
£2,272,000
|
• Net Property Income (adjusted) †
|
15.2%
|
£1,817,000
|
£1,578,000
|
• Operating Income
Before fair value
adjustment
After fair value adjustment
|
38.4%
12.3%
|
£2,072,000
£2,069,000
|
£1,497,000
£1,842,000
|
• Earnings
per share (weighted average)
|
19.2%
|
50.3p
|
42.2p
|
• Dividends
per share, paid and proposed
|
6.3%
|
25.5p
|
24.0p
|
• Net asset
value per share
|
2.3%
|
1,136p
|
1,110p
|
• Loan to
value ratio
|
|
24.7%
|
25.3%
|
• Total
Accounting Return for the year►
|
|
4.5%
|
3.9%
|
* Annual Rental
Income is shown in note 2 of the Financial Statements and
Underlying Rental Income is the like-for-like income from
properties held in the portfolio throughout both years.
† Excludes
£27,000 of non-recurring costs incurred in 2024 (2023: £81,000)
relating to new Board appointments.
► Total accounting return
is calculated by combining movements in net asset value and
dividends for the period expressed as a percentage
of the opening net asset value per
share.
Commentary on Financial Performance in 2024
Rental income for the financial year
increased by 10.3% compared to the previous year to £2,541,000
(2023: £2,304,000). This increase reflects the acquisition
early in the year of Riverdale Industrial Estate, Tonbridge and,
towards the end of the year, of units at Wildmere Industrial Estate
in Banbury and at the IO Centre in Stevenage, as well as the
outcome of several successful rent reviews and new lettings within
the existing portfolio.
Other property income of £58,000
(2023: £8,000) comprised a dilapidations settlement with the
outgoing tenant at our Hertford property, which we sold during the
year, and service charge related management fees.
Net property income rose to
£1,790,000 (2023: £1,497,000) reflecting the higher property income
noted above and the overall property costs of £138,000 (2023:
£96,000) and administrative costs of £671,000 (2023: £719,000) in
the financial year compared to the prior year in which significant
management succession costs were incurred.
Operating income benefitted from the
sale of the Hertford property which realised a net profit after
costs of £282,000 (2023: nil) and after the
fair value adjustment arising from the annual revaluation, was
£2,069,000 (2023: £1,842,000).
Earnings per share rose by 19.2% to
50.3p per share.
As a result of the fair value
adjustment arising from the valuation, to which I refer below, the
profit on disposal of Hertford and the positive income generation
in the business, the net asset value per share rose by 2.3% to
1,136p per share (2023: 1,110p).
The Board considers the outcome of
the financial year to be very
satisfactory.
Managing Director's Review
Our Managing Director, Chris Betts,
has prepared a separate review which follows this statement. This
provides detail on the transactions mentioned above, management
activity in the portfolio over the year, succession and operational
changes introduced in the management of the
business.
Valuation
Our Independent Valuers, BNP Paribas
Real Estate, undertook the annual revaluation as at 25 March 2024
valuing the Company's portfolio at £43,915,000 (2023:
£39,320,000). This represents a 11.7% increase of
£4,595,000 on the valuation as at 25 March 2023 and primarily
reflects the transactions in the year already mentioned above as
well as the benefits of the active management of the portfolio
reported in the Managing Director's Review.
The annual valuation is undertaken under accounting
standards for use in our financial statements in accordance with
RICS Global Standards and values each property as a separate asset
on the basis of a sale of that property in the open market.
Therefore, the valuation does not take account of any additional
value that might be realised if the portfolio were to be offered on
the open market or any other special factors that may be relevant
in the case of individual potential purchasers, such as sales to
other property investors, existing tenants or adjoining owners.
Finance, Borrowings and Gearing
Wynnstay remains in a strong financial
position, with a low loan-to-value ratio under our secured
facilities of 24.7 % (2023: 25.3%).
At the year-end, we held cash of £0.4 million
(2023: £3.3 million) and our borrowings were £10.843 million (2023:
£9.951 million). The reduction in cash held and the increase in our
borrowing compared to the prior year resulted from the acquisitions
mentioned above. We drew down £950,000 under our revolving credit
facility to fund in the short-term part of the acquisition
costs.
The interest rate under our fixed term facility
is fixed at 3.61% until December 2026. In addition to our available
cash balance and positive cash flow from our property activities,
just over £4 million of our £5m revolving credit facility remained
undrawn at the year-end.
Dividend
Over recent years we have sought to pursue a
progressive dividend policy that aims to provide shareholders with
a rising income commensurate with Wynnstay's underlying growth and
finances.
In the light of the satisfactory results for the
year, the Board recommends a final dividend of 16.0p per share
(2023:
15.0p). An interim dividend of 9.5p
per share (2023: 9.0p) was paid in December 2023. Hence, the
total dividend for this year of 25.5p per share (2023: 24.0p)
represents an increase of 6.3% on the prior year.
Over the past five years, dividends have increased by
70.0% from 15.0p to 25.5p, although it should be noted that the
level of dividend paid in 2020 was affected by the uncertainty
resulting from the outbreak of the Covid-19 pandemic.
Subject to shareholder approval, the
final dividend will be paid on 26 July 2024
to shareholders on the register at the close of business on
21 June 2024.
Wynnstay's Financial Performance in the
longer-term
In the Annual Report two years ago, we introduced a
new section, entitled Introduction to Wynnstay. This describes
Wynnstay's distinctive approach to commercial property investment
primarily for private shareholders and provides information both on
the Company's performance and its share price performance over
time.
The section has been retained and further updated in
this report to provide additional information on the Company's
performance. It highlights Wynnstay's continued strength over time
across a range of measures. It has also been expanded to explain
the principal measures that we use in assessing the performance of
the Company and the portfolio.
I encourage all shareholders to read this explanation
of Wynnstay's rationale and performance on pages 5 to 9 of this
report.
Key points to which I would draw shareholders
attention are illustrated on Page 6 of this report. Wynnstay has
delivered cumulative growth over five years in total accounting
return (net asset value and dividends) of 54.2% and Wynnstay's
share price has substantially outperformed established market
indices. In managing the portfolio, we have achieved
substantial underlying growth in rental income and portfolio value
and maintained a consistent record of full occupancy and rent
collections.
The
Board
I am pleased to report that our two
new Non-executive Directors, Hugh Ford and Ross Owen, have settled
in well and have made valuable contributions to our Board discussions.
We were delighted to welcome Chris
Betts to the Board in September. He established himself
quickly and actively in his new role on which he reports in his
Managing Director's Review.
Shareholder Matters
I have reported in recent years on the liquidity and
marketability of Wynnstay shares.
Wynnstay has a small, and rather unusual, share
register on which there are under 250 accounts, a significant
number of which are connected through family relationships, with
private investors rather than funds or institutions as
shareholders. In the main, they are long-term investors with some
holdings having passed from generation to
generation since the company was founded in 1886. These
long-term investors provide stability and continuity within
the shareholder base.
As a result of this relatively small shareholder base
the volume and proportion of Wynnstay shares traded in the market
is less than for many quoted companies with larger share registers
and more dispersed holdings. Fewer Wynnstay shares tend to be
available to trade and then only usually in modest quantities and
with a sizeable "spread" between the bid and offer price. Shares
are typically traded at a significant discount to the net asset
value per share. However, both these features are also seen in
other, much larger, quoted property companies. As already noted
above, Wynnstay's share price has continued substantially to
outperform the comparative real estate sector.
At the Annual General Meeting in 2022, shareholders
gave Wynnstay authority to purchase its own shares so that the
Company can act as a purchaser in the market where it is
appropriate, and in the interests of shareholders generally, to do
so. Other quoted property and investment companies, as well as
other quoted companies, use share buybacks on a routine basis to
enhance earnings and net asset value per share. Where shares are
bought back dividends cease to be payable, thus conserving cash in
the business and benefitting continuing shareholders and with the
present intention being to hold any shares bought back in treasury
so that they are available for reissue where there is market
demand for shares or to facilitate individual property
acquisitions.
The volume of shares traded in the past two years has
been relatively small and the market has generally been able to
absorb most of the shares offered. The authority has so far been
used once, to acquire 15,000 Ordinary Shares at 710p in September
2022. The Board keeps the position under review and may exercise
the authority when shares are available in the market and it is in
the interests of shareholders generally to do so.
We also consider that Wynnstay's
future development would be assisted if authority continued to be
granted by shareholders, as has been the case for many years, to
issue a limited number of shares without first offering them to
existing shareholders. This gives Wynnstay flexibility, for
instance, to issue shares for small fundraisings which might
support a larger acquisition and allow the issue of shares as part
consideration on individual property acquisitions to vendors, where
the vendors wish to retain an interest in a broader portfolio of
assets in a quoted company. Bringing in new investors with an
interest in commercial property and in Wynnstay's distinctive
approach to the share register would broaden the shareholder base
and support its future development.
Outlook
At this time last year, I noted that the UK had
entered a further period of uncertainty as a result of external
international events, changes in government administration,
inflation levels not seen for forty years and rapid successive
increases in interest rates.
This uncertainty continued throughout the past year
with recent events in the Middle East and the continued war in
Ukraine affecting trade and the economic climate in many countries
and, in the UK as well as other countries, forthcoming elections
taking place in 2024. However, inflation in the UK has fallen
from the very high levels seen in mid 2023, real earnings are
increasing and the employment data remains strong. While
forecasts show little growth in the economy and continuing concerns
about the level of public debt and the impacts of high taxation,
the prospects of serious recession appear to have receded. Over
recent months interest rates which, at one point, were forecast to
reach 7% are now forecast to fall gradually over the next year to
eighteen months.
Despite these uncertainties, Wynnstay's business has
prospered. We are confident that our focused, stable and well-let
portfolio can continue to deliver growth of capital and income for
shareholders in the medium and long-term. The main risks to
continued growth are economic and political, such as significant
disruption caused by events beyond our control or the UK economy
suffering a significant downturn, whether resulting from our own
circumstances in the UK or international events, or domestic
political upheaval any of which can affect the ability or
willingness of businesses to invest or of consumers to spend.
The commercial property market is very sensitive to
changes in the economic outlook and, in particular, to interest
rates. This can result in strong, sometimes extreme, swings
in both optimism and pessimism, which can affect asset values and
market sentiment towards quoted property investments. Wynnstay has
always adopted a cautious and realistic approach in managing and
developing our portfolio and in valuing our assets. This has served
shareholders well over a long period of time.
Despite the uncertainties in the UK and elsewhere,
the Board remains optimistic about the future of Wynnstay's
business.
Colleagues and Advisers
Our Managing Director, Chris Betts, and our finance
and company secretarial colleagues have continued to work
effectively to deliver for shareholders. I would like to thank
them, as well as my colleagues on the Board and our professional
advisers, for their support over the year.
Shareholding Enquiries
From time to time we receive enquiries from
shareholders with questions about their shareholdings or about
buying or selling Wynnstay shares or transferring them, typically
to relatives.
All enquiries about shareholdings, including changes
of address and bank details and about such transfers of shares,
should be directed to our Registrars, Link Group, whose details are
on page 2.
As regards buying or selling shares, this can be
carried out by registering the holding online with our Registrars,
Link Group, via their secure share portal www.signalshares.com, which also
enables shareholdings to be managed quickly and
easily. Shares can, of course, also be bought and sold in
the usual way through a stockbroker or an online platform.
Annual General Meeting
The AGM provides an important and valued opportunity
for the Board to engage with shareholders.
Our AGM this year will be held at
2.30pm on Tuesday 16 July 2024 at
the Royal Automobile Club, 89 Pall Mall, London SW1Y 5HS.
The Notice of Meeting is to be found at the end of this Annual
Report.
I
urge all shareholders to complete and return their proxy forms so
that their votes on the resolutions being put to the meeting can be
counted.
Shareholders who have registered for
Link services online can also benefit from the ability to cast
their proxy votes electronically, rather than by post.
Shareholders not already registered for Link services online
will need their investor code, which can be found on their share
certificate or dividend tax voucher, in order to register.
To maximise shareholder engagement, shareholders who
are unable to attend the AGM are encouraged to submit in
writing those questions that they might have wished
to ask in person at the meeting. Questions should be emailed to
company.secretary@wynnstayproperties.co.uk at least 48 hours in advance of the AGM.
You will receive a written response and, if there are common themes
raised by a number of shareholders, we aim to provide a summary for
all shareholders, grouping themes and topics together where
appropriate, on the Company's website following the AGM.
Finally, on behalf of the Board, I would like to
thank all shareholders, whether they have held shares for many
years or have recently acquired shares, for their interest in and
support for Wynnstay.
Philip Collins
Chairman
11 June 2024
WYNNSTAY PROPERTIES PLC
MANAGING DIRECTOR'S REVIEW
I am pleased to make my first annual
report to shareholders as Managing Director on Wynnstay's
operational activity. The past year has seen changes both to the
composition of the Company's portfolio and Board but the underlying
approach and focus on the delivery of attractive shareholder
returns remains.
Portfolio Composition
In addition to the previously
reported purchase of Riverdale Industrial Estate, Tonbridge for
£2.35 million in May 2023, two further properties were purchased in
January 2024 as a package at a combined price of £2.525
million.
The larger property comprises a pair
of trade-counter warehouse units totaling 13,140 sq ft on the
Wildmere Industrial Estate in Banbury. These are let to a
national and a regional trade counter business and currently
produce a total annual rent of £103,425. The net initial
yield from the investment is 6%, which on current market rental
evidence is anticipated to rise to around 7% after a lease renewal
or reletting in 2025 and a rent review in 2026.
The second property is located on
the iO Centre, off Gunnels Wood Road in Stevenage. It is a
999-year leasehold interest in a mid-terrace trade-counter
warehouse unit of 5,750 sq ft that is let to a national trade
counter business. The current rent of £57,530 per annum
provides a net initial yield of 6%, which is anticipated to rise to
7.2% on lease renewal or reletting in 2026.
Both properties are in
well-established and highly accessible industrial warehouse
locations. They are the same sort of relatively small and
flexible units that comprise most Wynnstay properties and which are
attractive to a wide range of businesses. In many locations
in central and southern England, the overall stock of such property
is not rising in line with demand and in many cases is being
diminished, which increases the scope for rental growth.
These acquisitions complement the geographic spread of the
portfolio.
As reported in our Interim
Statement, the Hertford property was sold with vacant possession in
October 2023 for £910,000 generating a profit after tax and costs
over the investment value as at March 2023 of £282,000. The
buyer is a regional motor trade business, and their offer reflected
the scarcity of opportunities for owner-occupiers. This
opportunistic sale represents the culmination of the gradual
divestment from a once-larger historic Wynnstay holding of older,
less flexible buildings which have more limited market
appeal. In this case, we were also able to secure a
substantial dilapidations settlement from the former
tenant.
As a result of these transactions,
the portfolio now comprises 84 leasing units in 17 geographic locations.
Portfolio Activity
The number of lease events over the
year is only a little down on that of the previous 12 months. There
have been four completed rent reviews including three outstanding
from 2022 to the same tenant at Tonbridge that were concluded at a
rate confirming the market rental anticipated on
acquisition.
Three leases were renewed with
current tenants. The most notable was a
large unit at Aylesford, where the rent increased by a third and
was significantly ahead of the market rent assumed in the March
2023 valuation. The other two renewals were at Heathfield.
At Aylesford, we were also able to take advantage
of a previous tenant's desire to assign their lease to secure a
more valuable longer-term new letting.
We have achieved four other new lettings to replace tenants
who have vacated. All were at rents noticeably in excess of the
estimated rental value used by the valuers in the March 2023
valuation.
Following the retirement of a tenant
at Uckfield, we were able to quickly agree terms for a new open
market letting which completed in August 2023. The lease of a unit
in Hailsham was forfeited in May 2023 in the face of mounting rent
arrears, which we have subsequently recovered in full. Remarketing
brought several expressions of interest, and a new lease was
completed in December. Securing the letting required expenditure on
an updated planning permission for use of the premises and repair
and redecoration of the roof and elevations.
At Liphook a tenant opted not to
renew their lease in December and a new letting was completed in
March 2024 with additional rental income from the mezzanine floor
installed by a former tenant. Two tenants at Aylesford exercised
break clauses during the year. In one case it was possible to
complete a new letting immediately after the break date so that a
void did not occur. The other unit remained vacant at year-end
although an acceptable offer had been received and
the letting has since been completed.
Consequently, the vacancy rate
across the portfolio at year-end was extremely low representing
approximately 0.75% both by floor area and market rent.
In a similar vein, rental collection
has been very strong with only three instances in the year of rent
remaining outstanding 30 days after the due date. In all cases the
arrears have been received with the result that there were no bad
debts.
Property Valuation
Over most of the year the commercial
property market reflected caution and some trading difficulties for
many businesses alongside continued high interest rates that have
impacted negatively on valuations. The final quarter saw some
market stabilisation and improved optimism, especially regarding
the interest rate environment. Nonetheless, a weaker investment
market overall has resulted in a softening of valuation yields
compared to last year of approximately 25bp across the
portfolio.
However, the impact of this yield
shift on the valuation was more than offset by rental growth in our
portfolio and our active asset management. Wynnstay's like-for-like
rental income increased by 3.0%
and the current estimated rental value used by our
valuers increased by 5.5% over the year. This reflects the strength
of the industrial sector as a whole and the benefit of Wynnstay's
diverse and well-let portfolio in that sector. As a result,
on a like-for-like basis, the portfolio value rose by 0.5% to
£38,915,000 and, with the three properties acquired during the
year, the total value of the portfolio rose to £43,915,000 (2023:
£39,320,000).
Management
As described in my Interim Report,
an eight-week handover period with Paul Williams last summer
enabled a smooth succession as I was able to familiarise myself
with the portfolio, historical background, current issues and
management processes. There was ample opportunity for him to
pass on his intimate knowledge acquired over a long period of
time. The result was confidence that Wynnstay would maintain
business as usual following my appointment in September.
One particular theme that I have
been able to follow up is the implementation of a property
management system to complement the new accounting software
introduced at the beginning of 2023. This was set-up with the
software supplier over the winter and went live at the start of the
new financial year. The system integrates with the accounting
software and operates in real time, enabling efficient monitoring
and availability of data regarding invoicing, rent collection and
lease events. Risk is mitigated both in terms of mistakes,
but also business continuity.
We have also purchased valuation
software that will enable direct prospective performance analysis
of the portfolio and its constituent properties and testing of
different scenarios for changed tenancies, capital expenditure,
sales and purchases and so on. The package will also enable
direct valuation and analysis of prospective purchases alongside
advice that may be received from professional advisors.
Future
Last year's Report outlined the
impact of the Minimum Energy Efficiency Standards legislation.
Whilst there is currently some uncertainty over the timetable for
minimum EPC ratings for properties, there is no doubt that
improvements will continue to be required. We are continually
monitoring the opportunities to carry these out, ideally in
conjunction with our tenants. Often these can be changes to
heating and lighting equipment that are of modest cost. However,
increasingly, we may need to look at the insulation of the building
fabric alongside energy generators such as PV panels.
Such considerations run parallel to
assessment of the need to maintain, refurbish and upgrade our
buildings generally, especially where this will result in increased
rental income and enhance capital value. This forms part of our
renewed focus on assessing the performance potential of the
portfolio following my appointment. My initial review of the
portfolio has been favourable for the reasons outlined elsewhere in
this report, but further disposals may be identified as we consider
whether capital may be better employed in alternative investments,
improving existing assets or pursuing development opportunities
within the portfolio.
Chris Betts
Managing Director
11 June 2024
WYNNSTAY PROPERTIES PLC
STATEMENT OF COMPREHENSIVE
INCOME FOR YEAR ENDED 25 MARCH 2024
|
Notes
|
2024
|
2023
|
|
|
£'000
|
£'000
|
Property Income
|
2
|
2,599
|
2,312
|
Property Costs
|
3
|
(138)
|
(96)
|
Administrative Costs
|
4
|
(671)
|
(719)
|
Net
Property Income
|
|
1,790
|
1,497
|
Movement in Fair Value of
Investment Properties
|
10
|
(3)
|
345
|
Profit on Sale of Investment
Property
|
|
282
|
-
|
Operating Income
|
|
2,069
|
1,842
|
Investment Income
|
6
|
29
|
27
|
Finance Costs
|
6
|
(455)
|
(439)
|
Income before Taxation
|
|
1,643
|
1,430
|
Taxation
|
7
|
(287)
|
(288)
|
Profit after Taxation and Total Comprehensive
Income
|
|
1,356
|
1,142
|
|
|
|
|
Basic and diluted earnings per share
|
9
|
50.3p
|
42.2p
|
The Company has no items of other
comprehensive income.
WYNNSTAY PROPERTIES PLC
STATEMENT OF CHANGES IN
EQUITY FOR THE YEAR ENDED 25 MARCH 2024
YEAR ENDED 25 MARCH 2024
|
|
Share
Capital
|
Capital
Redemption
Reserve
|
Share
Premium
Account
|
Treasury
Shares
|
Retained
Earnings
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
Balance at 26 March 2023
|
789
|
205
|
1,135
|
(1,732)
|
29,541
|
29,938
|
Total comprehensive
income for the year
|
-
|
-
|
-
|
-
|
1,356
|
1,356
|
Revaluation movement
|
-
|
-
|
-
|
-
|
(6)
|
(6)
|
Dividends - note 8
|
-
|
-
|
-
|
-
|
(661)
|
(661)
|
Balance at 25 March 2024
|
789
|
205
|
1,135
|
(1,732)
|
30,230
|
30,627
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YEAR ENDED 25 MARCH 2023
|
|
Share
Capital
|
Capital
Redemption
Reserve
|
Share
Premium
Account
|
Treasury
Shares
|
Retained
Earnings
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
Balance at 26 March 2022
|
789
|
205
|
1,135
|
(1,570)
|
28,988
|
29,547
|
Total comprehensive
income for the year
|
-
|
-
|
-
|
-
|
1,142
|
1,142
|
Treasury Share
repurchases
|
-
|
-
|
-
|
(162)
|
-
|
(162)
|
Revaluation movement
|
-
|
-
|
-
|
-
|
33
|
33
|
Dividends - note 8
|
-
|
-
|
-
|
-
|
(622)
|
(622)
|
Balance at 25 March 2023
|
789
|
205
|
1,135
|
(1,732)
|
29,541
|
29,938
|
|
|
|
|
|
|
|
FUNDS AVAILABLE FOR DISTRIBUTION
|
|
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Retained Earnings
|
30,230
|
29,541
|
|
|
|
Less: Cumulative Unrealised Fair
Value
Adjustment of
Property Investments net of tax
|
(12,917)
|
(13,376)
|
|
|
|
Treasury Shares
|
(1,732)
|
(1,732)
|
Distributable Reserves
|
15,581
|
14,433
|
WYNNSTAY PROPERTIES PLC
STATEMENT OF CHANGES IN
EQUITY FOR THE YEAR ENDED 25 MARCH 2024
Explanation of Capital and Reserves:
·
Share
Capital: This represents the
subscription, at par value, of the Ordinary Shares of the
Company.
·
Capital
Redemption Reserve: This represents
money that the Company must retain when it has bought back shares,
and which it cannot pay to shareholders as dividends: It is a
non-distributable reserve and represents paid up share
capital.
·
Share Premium
Account: This represents the
subscription monies paid for Ordinary Shares of the Company in
excess of their par value.
·
Treasury
Shares: This represents the total
consideration and costs paid by the Company when purchasing the
458,650 shares as referred to in Note 18.
·
Retained
Earnings: This represents the
profits after tax that can be used to pay dividends. However,
dividends can only be paid from distributable deserves as detailed
in the preceding table.
WYNNSTAY PROPERTIES PLC
NOTES TO THE FINANCIAL
STATEMENTS FOR THE
YEAR ENDED 25 MARCH 2024
1. BASIS OF
PREPARATION, MATERIAL ACCOUNTING POLICIES AND
ESTIMATES
Wynnstay Properties PLC is a public
limited company incorporated and domiciled in England and Wales.
The principal activity of the Company is property investment,
development and management. The Company's ordinary shares are
traded on the AIM, part of The London Stock Exchange. The
Company's registered number is 00022473 and registered address is
Hamilton House, Mabledon Place, London WC1H 9BB. The material
accounting policies are summarised below.
1.1 Basis of
Preparation
The financial statements have been
prepared in accordance with UK adopted
International Accounting Standards ("IAS"). The financial statements have been presented in Pounds
Sterling being the functional currency of the Company and rounded
to the nearest thousand. The financial statements have been
prepared under the historical cost basis modified for the
revaluation of investment properties and financial assets measured
at fair value through Operating Income.
(a) New Interpretations and Revised Standards Effective for
the year ended 25 March 2024
The Directors have adopted all new
and revised standards and interpretations issued by the
International Accounting Standards Board ("IASB") and the
International Financial Reporting Interpretations Committee
("IFRIC") of the IASB and adopted by applicable law that are
relevant to the operations and effective for accounting periods
beginning on or after 26 March 2023:
·
IAS 12 Income taxes: Deferred tax related to
assets and liabilities arising from a single transaction
·
IAS 12 Income taxes: temporary recognition
exception to accounting for deferred taxes arising from the
implementation of the international tax reform (Pillar Two Model
Rules)
·
IAS 8 Accounting policies, Changes in Accounting
Estimates and Errors: Definition of accounting estimates
·
IAS 1 Presentation of Financial Statements:
Disclosure initiative - accounting policies
The adoption of these
interpretations and revised standards had no material impact on the
disclosures and presentation of the financial
statements.
(b) Standards and Interpretations in Issue but not yet
Effective
The International Accounting
Standards Board ("IASB") and International Financial Reporting
Interpretations Committee ("IFRIC") have issued the below revisions
to existing standards or new interpretations or new standards with
an effective date of implementation after the period of these
financial statements.
The following new amendments
applicable in future periods have been adopted early:
·
IAS 1 Presentation of Financial Statements:
Classification of Liabilities
·
IAS 1 Presentation of Financial Statements:
Non-current liabilities with Covenants
The Company has early adopted
amendments to IAS 1, "Presentation of Financial Statement," issued
by the International Accounting Standards Board (IASB) in 2020.
These amendments, effective for annual periods beginning on or
after 1 January 2024, clarify the classification of certain
liabilities as current and non-current.
While not yet mandatory for our
current financial statements, early adoption allows us to improve
the disclosure of our financial liabilities underlying terms. This
early adoption has changed the classification of the Company's
Revolving Credit Facilities based on revised criteria for deferral
rights. The Revolving Credit Facility is secured on property assets
and is committed until 16 December 2026. The quantified impact of
the new classification of the financial statements, particularly
the current and non-current liabilities breakdown has been
disclosed in Note 16.
The following new amendments
applicable in future periods have not been adopted early as they
are not expected to have a significant impact on the financial
statements of the Company:
·
IFRS 16 Leases: Lease liability in a sale and
leaseback
·
IFRS 18 Presentation and disclosure in financial
statements
·
IFRS 19 Subsidiaries without public
accountability
(c) 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 Company 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 Directors have reviewed cash balances and
borrowing facilities to cover at least twelve months of operations,
including financing costs and continuation of employment and
advisory costs as currently contracted without any reduction for
cost saving initiatives. The results of the review show that the
Company has cash and borrowing facilities to cover at least twelve
months of operations, and that the Company will satisfy the
financial covenant ratios in the borrowing facilities as described
in Note 16. In addition, the Statement of Financial Position as at
25 March 2024 shows that the Company had a cash balance of £0.4m
(2023: £3,268), an undrawn Revolving Credit Facility availability
of £4.1m (2023: £5.0m), net assets of £30.6m (2023: £29.9m), and a
gearing ratio of 34% (2023: 22%). The Revolving Credit Facility
expires on 16 December 2026. In the light of the foregoing
considerations, the Directors consider that the adoption of the
going concern basis is reasonable and appropriate.
1.2 Accounting
Policies
Investment Properties
All the Company's investment
properties are independently revalued annually and stated at fair
value as at 25 March. The aggregate of any resulting increases or
decreases are taken to operating income within the Statement of
Comprehensive Income. The basis of independent valuation is
described in Note 10.
Investment properties are
recognised as acquisitions or disposals based on the date of
contract completion.
Depreciation
In accordance with IAS 40
investment properties are included in the Statement of Financial
Position at fair value and are not depreciated.
Disposal of Investments
The gains and losses on the
disposal of investment properties and other investments are
included in Operating Income in the year of disposal. Gains and
losses are calculated on the net difference between the carrying
value of the properties and the net proceeds from their
disposal.
Property
Income
Property income is recognised on a
straight-line basis over the period of the lease and is measured at
the fair value of the consideration receivable. Lease deposits are
held in separate designated deposit accounts and are thus not
treated as assets of the Company in the financial statements. All
income is derived in the United Kingdom. When there are changes to
a tenancy agreement it is considered whether any lease incentives
were given. Lease incentives are amortised over the lease
term.
Deferred Income
Deferred Income arises from rents
received in advance of the period. See note 15.
Taxation
Current and deferred tax are
recognised and measured in accordance with IAS 12. The
Company provides for deferred tax on investment properties by
reference to the tax that would be due on the sale of the
investment properties.
Trade and Other Accounts Receivable
All receivables do not carry any
interest and are short term in nature.
Cash and Cash Equivalents
Cash and cash equivalents comprise
cash at bank and on demand deposits.
Trade and Other Accounts Payable
All trade and other accounts
payable are non-interest bearing.
Pensions
Pension contributions are charged
to the Statement of Comprehensive Income as incurred. The pension
scheme is a defined contribution scheme.
Borrowings
Borrowings are classified as
current liabilities unless the Company has a right to defer
settlement of the liability at the end of the reporting period for
at least 12 months.
Dilapidations
Dilapidations receipts are
recognised in the Statement of Comprehensive Income when the right
to receive them arises. They are recorded in revenue as other
property income unless a property has been agreed to be sold
whereby the receipt is treated as part of the proceeds of sale of
the property. See Note 2.
1.3 Key Sources of
Estimation Uncertainty and Judgements
The preparation of the financial statements
requires management to make judgements, estimates and assumptions
that may affect the application of accounting policies and the
reported amounts of assets and liabilities, income and
expenses.
Revisions to accounting estimates are
recognised in the period in which the estimate is revised if the
revision affects only that period. The key sources of estimation
uncertainty that have a significant risk of causing material
adjustment to the carrying amounts of assets and liabilities within
the next financial year are those relating to the fair value of
investment properties which are revalued annually by the Directors
having taken advice from the Company's independent external
valuers, on the basis described in Note 10. A key judgement taken
by the Directors is as to whether a property is being held for
sale.
There are no other judgemental areas
identified by management that could have a material effect on the
financial statements at the reporting date.
2.
PROPERTY INCOME
|
2024
|
2023
|
|
£'000
|
£'000
|
Rental income
|
2,541
|
2,304
|
Other property income
|
58
|
8
|
|
2,599
|
2,312
|
Rental income comprises rents earned and
apportioned over the lease period taking into account rent free
periods and rents received during the period. Other property income
comprises received dilapidations and miscellaneous income arising
from the letting of properties.
|
3.
PROPERTY COSTS
|
2024
|
2023
|
|
£'000
|
£'000
|
Empty rates
|
2
|
2
|
Property management
|
48
|
33
|
|
50
|
35
|
|
|
|
Legal fees
|
50
|
40
|
Agent fees
|
38
|
21
|
|
138
|
96
|
|
|
|
4.
ADMINISTRATIVE COSTS
|
2024
|
2023
|
|
£'000
|
£'000
|
Rents payable - short term
lease
|
2
|
6
|
General administration, including
staff costs
|
584
|
582
|
Auditors' remuneration - audit
fees CLA Evelyn Partners Limited
|
45
|
41
|
Tax services - Saffrey
LLP
Gleeds Advisory Limited
|
13
|
9
|
Non-Recurring costs - costs
relating to new Board appointments
|
27
|
81
|
|
671
|
719
|
|
|
|
5.
STAFF COSTS
|
2024
|
2023
|
|
£'000
|
£'000
|
Staff costs, including Directors'
fees, during the year were as follows:
|
|
|
Wages and salaries
|
297
|
270
|
Social security costs
|
28
|
36
|
Other pension costs
|
51
|
49
|
|
376
|
355
|
|
|
|
Further details of Directors'
emoluments, totalling £341,000 (2023: £319,000), are shown under
Directors' Emoluments in the Directors' Report and form part of
these Financial Statements. There are no other key management
personnel.
|
|
2024
|
2023
|
|
No.
|
No.
|
The average number of employees,
including Non-Executive Directors, engaged wholly in management and
administration was:
|
6
|
5
|
The number of Directors for whom
the Company paid pension benefits
during the year was:
|
2
|
1
|
6.
FINANCE COSTS (NET)
|
2024
|
2023
|
|
£'000
|
£'000
|
Interest payable and finance costs
on bank loans
|
455
|
439
|
Less: Bank interest
receivable
|
29
|
27
|
|
426
|
412
|
7.
TAXATION
|
2024
|
2023
|
|
£'000
|
£'000
|
(a) Analysis of the tax charge for
the year:
|
|
|
UK Corporation tax at 25% (2023:
19%)
|
|
|
Total current tax charge
|
238
|
206
|
|
|
|
Deferred tax - temporary
differences
|
49
|
82
|
Tax charge for the year
|
287
|
288
|
|
|
|
(b) Factors affecting the tax
charge for the year:
|
|
|
Net Income before
taxation
|
1,643
|
1,430
|
Current Year:
|
|
|
Corporation tax thereon at 25%
(2023: 19%)
|
411
|
272
|
Corporation tax adjustment for
unrealised property value losses
|
1
|
(65)
|
Capital gains net tax movement on
disposals
|
52
|
-
|
Capital allowances net tax movement
on acquisitions
|
(226)
|
-
|
Deferred tax net adjustments
arising from movement in property values
|
49
|
81
|
|
|
|
Total tax charge for the
year
|
287
|
288
|
|
|
|
8.
DIVIDENDS
|
2024
|
2023
|
|
£'000
|
£'000
|
Final dividend paid in year of
15.0p per share
|
|
|
(2023: Final dividend 14.0p per
share)
|
405
|
378
|
Interim dividend paid in year of
9.5p per share
|
|
|
(2023: Interim dividend 9.0p per
share)
|
256
|
244
|
|
661
|
622
|
On 11 June 2024 the Board resolved
to pay a final dividend of 16p per share which will be recorded in
the Financial Statements for the year ending 25 March
2025.
|
9.
EARNINGS PER SHARE
|
|
Basic earnings per share are calculated by
dividing Income after Taxation and Total
Comprehensive Income attributable to Ordinary Shareholders
of £1,356,000 (2023: £1,142,000) by 2,696,617 shares which is the
weighted average number of 2,696,617 (2023: 2,703,357) ordinary
shares in issue during the period excluding shares held as
treasury. There are no instruments in issue that would have the
effect of diluting earnings per share.
|
10.
INVESTMENT PROPERTIES
|
2024
|
2023
|
|
£'000
|
£'000
|
Properties
|
|
|
Balance at beginning of financial
year
|
39,320
|
38,975
|
Additions
|
5,213
|
-
|
Disposals
|
(615)
|
-
|
Revaluation (shortfall) /
surplus
|
(3)
|
345
|
Balance at end of financial
year
|
43,915
|
39,320
|
The Company's freehold and one long-leasehold
properties were valued as at 25 March 2024 by BNP Paribas Real
Estate Advisory & Property Management UK Limited, Chartered
Surveyors, acting in the capacity of external valuers, and adopted
by the Directors. The valuations were undertaken in accordance with
the requirements of IFRS 13 and the RICS Valuation - Global
Standards 2020.
The valuation of each property was on the
basis of Fair Value. The valuers reported that the total aggregate
Fair Value of the properties held by the Company was
£43,915,000.
The valuer's opinions were primarily derived
from comparable recent market transactions on arms-length
terms.
In the financial year ending 25 March 2024,
the total fees earned by the valuer from Wynnstay Properties PLC
and connected parties were less than 5% of the valuer's Company
turnover.
The valuation complies with International
Financial Reporting Standards. The definition adopted by the
International Accounting Standards Board (IASB) in IFRS 13 is Fair
Value, defined as: 'The price that would be received to sell an
asset, or paid to transfer a liability, in an orderly transaction
between market participants at the measurement date.'
These recurring fair value measurements for
non-financial assets use inputs that are not based on observable
market data, and therefore fall within level 3 of the fair value
hierarchy.
The most pertinent market data
observed reflected net initial yields which ranged from
broadly 5.1% to 6.8% with equivalent yields
estimated to range between broadly 5.25% and 7.25% for the
core industrial properties. The portfolio, as a
whole, exhibits a net initial yield of 5.89% (2023: 5.73%)
and a nominal equivalent yield of 6.31% (2023: 6.02%).
There have been no transfers between levels of
the fair value hierarchy. Movements in the fair value are
recognised in profit or loss.
A 0.5% decrease in the weighted equivalent
yield would result in a corresponding increase of £4.07 million in
the fair value movement through profit or loss. A 0.5% increase in
the same yield would result in a corresponding decrease of £3.44
million in the fair value movement through profit or
loss.
11.
OPERATING LEASES RECEIVABLE
|
2024
|
2023
|
The following are the future
minimum lease payments receivable under non-cancellable operating
leases which expire:
|
£'000
|
£'000
|
Not later than one year
|
|
271
|
324
|
Between 1 and 5 years
|
|
8,158
|
4,368
|
Over 5 years
|
|
2,211
|
2,752
|
|
|
10,640
|
7,444
|
|
|
|
|
Rental income under operating leases
recognised through profit or loss amounted to £2,541,000 (2023:
£2,304,000).
Typically, the properties were let for a term
of between 5 and 10 years at a market rent with rent reviews every
5 years. The above maturity analysis reflects future minimum lease
payments receivable to the next break clause in the operating
lease. The properties are generally leased on terms where the
tenant has the responsibility for repairs and running costs for
each individual unit with a service charge payable to cover common
services provided by the landlord on certain properties. The
Company manages the services provided for a management fee and the
service charges are not recognised as income in the accounts of the
Company as any receipts are netted off against the associated
expenditures with any residual balance being shown as a
liability.
If the tenant does not carry out its
responsibility for repairs and the Company receives a dilapidations
payment, the resulting cash is recorded in revenue as other
property income unless a property has been agreed to be sold where
the receipt is treated as part of the proceeds of sale of the
property. See Note 2.
|
12.
INVESTMENTS
|
2024
|
2023
|
|
£'000
|
£'000
|
Quoted investments
|
3
|
3
|
|
|
|
13. SUBSIDIARY COMPANY
The Company has the following dormant
subsidiary which the Directors consider immaterial to, and thus has
not been consolidated into, the financial statements. The
subsidiary holds the legal title to an access road to an investment
property, the use of which is shared between the Company, its
tenants at the property and neighbouring premises.
Scanreach
Limited
80%
owned
Dormant
Net Assets: £4,447 (2023: £4,447)
|
|
|
|
|
|
|
14.
ACCOUNTS RECEIVABLE
|
2024
|
2023
|
|
|
£'000
|
£'000
|
|
Trade receivables
|
285
|
296
|
|
Other receivables
|
128
|
186
|
|
|
413
|
482
|
|
Trade receivables include an
adjustment for credit losses of £nil (2023: £8,000). Any provision
for impairment of trade receivables is established using an
expected loss model.
Trade receivables, which are the
only financial assets at amortised cost, are non-interest bearing
and generally have a 15 day term. Due to their short maturities,
the carrying amount of trade and other receivables is a reasonable
approximation of their fair value.
Of the trade receivables balance at
the end of the year £39,388 (2023: £180,560) is due from the
Company's largest customer. There are seven other customers who
represent more than 5% of the total balance of trade
receivables.
|
|
|
|
|
15.
ACCOUNTS PAYABLE
|
2024
|
2023
|
|
|
£'000
|
£'000
|
|
Trade payables
|
33
|
39
|
|
Other creditors
|
2
|
80
|
|
Deferred income
|
628
|
584
|
|
Amount due to subsidiary
|
4
|
-
|
Accruals
|
161
|
140
|
|
|
828
|
843
|
|
The average credit period taken for
trade purchases is 18 days (2023: 17 days). No interest is charged
on the outstanding balances. The Directors consider that the
carrying amounts of trade and other payables is a reasonable
approximation of their fair value.
|
16.
BANK LOANS PAYABLE
|
2024
|
2023
|
|
£'000
|
£'000
|
|
|
|
Non-current loans
|
10,843
|
9,951
|
|
|
|
In December 2021, a five-year Fixed
Rate Facility of £10 million and a Revolving Credit Facility of
£5.0 million were entered into providing a total committed credit
facility of £15.0 million. Interest on loan amounts drawn down
under the Fixed Rate Facility of £10 million (2023: £10 million) is
charged at 3.61% per annum (2023: 3.61%) for the year ended 25
March 2024. Loan arrangement fees amortised over the loan period
amounted to £15,000 (2023; £13,000). Loan amounts drawn down under
the Revolving Credit Facility during the year amounted to £950,000.
£50,000 of the loan amounts drawn down was repaid in the period and
the amortised balance drawn as at 25 March 2024 is £879,000 (2023:
£nil). The Company has the right to defer settlement of the
liability under the Revolving Credit Facility for at least twelve
months after the reporting period.
Both facilities are repayable in
one instalment on 17 December 2026. The facilities include the
following financial covenants which were complied with during the
year:
•
Rental income shall not be less than 2.25 times
the interest costs.
•
The drawn balance shall at no time exceed 50% of
the market value of the properties secured.
The facilities are secured by fixed
charges over freehold land and buildings owned by the Company,
which at the year-end had a combined value of £35,790,000 (2023:
£35,885,000). The undrawn element of the facilities available at 25
March 2024 was £4,100,000 (2023: £5,000,000).
Interest charged under the
Revolving Credit Facility is linked to Bank of England Base Rate as
the reference rate.
|
17. DEFERRED TAX
|
2024
|
2023
|
|
£'000
|
£'000
|
Deferred Tax brought
forward
|
2,034
|
1,953
|
Charged for the year
|
49
|
81
|
Deferred Tax carried
forward
|
2,083
|
2,034
|
|
|
|
A deferred tax liability of
£2,083,000 (2023: £2,034,000) is recognised in respect of the
investment properties and has been calculated at a tax rate of 25%
(2023: 25%).
|
18. SHARE CAPITAL
|
2024
|
2023
|
|
£'000
|
£'000
|
Authorised
|
|
|
8,000,000 Ordinary Shares of 25p
each:
|
2,000
|
2,000
|
Allotted, Called Up and Fully
Paid
|
|
|
3,155,267 Ordinary shares of 25p
each:
|
789
|
789
|
|
|
|
All shares rank equally in respect
of shareholder rights.
|
|
|
In March 2010, the Company acquired 443,650
Ordinary Shares of Wynnstay Properties PLC from Channel Hotels and
Properties Ltd at a price of £3.50 per share. On 19 July 2022,
shareholders granted authority to make market purchases of its
shares for a period of five years from that date. Pursuant to this
share buyback authority, in September 2022, the Company acquired
15,000 Ordinary Shares of Wynnstay Properties PLC at a price of
£7.10 per share, representing less than 0.005 % of the
issued share capital, with the aggregate consideration paid for the
shares being £106,500. The total cost of establishing the share
buyback authority, together with this
acquisition, was £164,000. The total of 458,650 shares
acquired, representing 14.5% of the total shares in issue, are held
in treasury. As a result, the total number of shares with voting
rights is 2,696,617.
|
19.
FINANCIAL INSTRUMENTS
|
The objective of the Company's
policies is to manage the Company's financial risk, secure
cost-effective funding for the Company's operations and minimise
the adverse effects of fluctuations in the financial markets on the
value of the Company's financial assets and liabilities, on
reported profitability and on the cash flows of the
Company.
As at 25 March 2024 the Company's
financial instruments comprised borrowings, cash and cash
equivalents, quoted investments, short term receivables and
short-term payables. The main purpose of these financial
instruments was to raise finance for the Company's operations.
Throughout the period under review, the Company has not traded in
any other financial instruments. The Board reviews and agrees
policies for managing each of the associated risks and they are
summarised below:
Credit Risk
The risk of financial loss due to a
counterparty's failure to honour its obligations arises principally
in connection with property leases and the investment of surplus
cash.
Tenant rent payments are monitored
regularly, and appropriate action is taken to recover monies owed
or, if necessary, to terminate the lease. The Company carefully vets prospective new tenants from a
credit risk perspective. Bad debts are mitigated by close
engagement with tenant businesses within a well-diversified mix of
some 84 units across the portfolio and close monitoring of rental
income receipts. The Company has regularly reviewed the portfolio,
including feedback from engagement with tenants, in order to assess
the risk of tenant failures.
The Company has no significant
concentration of credit risk associated with trading counterparties
(considered to be over 5% of net assets) with exposure spread over
a large number of tenancies. In terms of concentration of
individual tenant's rents versus total gross annual passing rents
the Company has 4 tenants whose rent, on an individual basis, is
between 5.0% and 7.4% of total gross annual passing
rents.
Funds are invested and loan
transactions contracted only with banks and financial institutions
with a high credit rating. Concentration of credit risk exists to
the extent that as at 25 March 2024 and 2023 current account and
short-term deposits were held with two financial institutions,
Handelsbanken PLC and C Hoare & Co. The combined exposure to
credit risk on cash and cash equivalents at 25 March 2024 was
£397,000 (2023: £3,268,000).
Currency Risk
As all of the Company's assets and
liabilities are denominated in Pounds Sterling, there is no
exposure to currency risk.
Interest Rate Risk
The Company is exposed to interest
rate risk that could affect cash flow as it currently borrows at
both floating and fixed interest rates. The Company monitors and
manages its interest rate exposure on a periodic basis but does not
take out financial instruments to mitigate the risk. The Company
finances its operations through a combination of retained profits
and bank borrowings.
Liquidity Risk
The Company seeks to manage
liquidity risk to ensure sufficient funds are available to meet the
requirements of the business and to invest cash assets safely and
profitably. The Board regularly reviews available cash balances and
cash forecasts to ensure there are sufficient resources for working
capital requirements and to maintain an adequate cash
margin.
Interest Rate Sensitivity
Financial instruments affected by
interest rate risk include loan borrowings and cash deposits. The
analysis below shows the sensitivity of the statement of
comprehensive income and equity to a 0.5% change in interest
rates:
|
|
|
0.5%
decrease
in interest
rates
|
0.5%
increase
in interest
rates
|
|
2024
|
2023
|
2024
|
2023
|
|
£'000
|
£'000
|
£'000
|
£'000
|
Impact on interest payable -
gain/(loss)
|
5
|
-
|
(5)
|
-
|
Impact on interest receivable -
(loss)/gain
|
(2)
|
(16)
|
2
|
16
|
Total impact on pre-tax profit and equity
|
3
|
(16)
|
(3)
|
16
|
|
|
|
|
|
|
|
|
The calculation of the net exposure
to interest rate fluctuations was based on the following as at 25
March:
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Floating rate borrowings (bank
loans)
|
879
|
-
|
Less: cash and cash
equivalents
|
(397)
|
(3,268)
|
|
482
|
(3,268)
|
|
|
|
Carrying Amounts of Financial Instruments
Management believes the carrying
amounts of most financial assets and financial liabilities on the
balance sheet represent a reasonable approximation of their value.
The classification and measurement of financial instruments are
performed in accordance with IFRS 9 'Financial Instruments'.
Exceptions to this approach, if any, are detailed
below.
Fixed-Rate Borrowings
It's important to note that the
carrying amounts of fixed-rate borrowings might not always reflect
their fair value due to changes in market interest rates. The
company performs regular assessments to determine the
recoverability of carrying amounts and the potential need for
adjustments in accordance with IFRS 9.
|
Financial assets
|
2024
|
2023
|
|
£'000
|
£'000
|
Quoted investments measured at fair
value
|
3
|
3
|
Loans and receivables measured at
amortised cost
|
285
|
296
|
Cash and cash equivalents measured
at amortised cost
|
397
|
3,268
|
Total financial assets
|
685
|
3,567
|
|
|
|
Financial liabilities at amortised cost
|
10,843
|
9,951
|
|
|
|
Total liabilities
|
11,671
|
10,795
|
The only financial instruments measured
subsequent to initial recognition at fair value as at 25 March are
quoted investments. These are included in level 1 in the IFRS 13
fair value hierarchy as they are based on quoted prices in active
markets.
Capital Management
The primary objectives of the
Company's capital management are:
·
to safeguard the Company's ability to continue as
a going concern, so that it can continue to provide returns for
shareholders; and
·
to enable the Company to respond quickly to
changes in market conditions and to take advantage of
opportunities.
Capital comprises shareholders' equity plus
net borrowings. The Company monitors capital using loan to value
and gearing ratios. The former is calculated by reference to total
debt as a percentage of the year end valuation of the investment
property portfolio. Gearing ratio is the percentage of net
borrowings divided by shareholders' equity. Net borrowings comprise
total borrowings less cash and cash equivalents. The Company's
policy is that the net loan to value ratio should not exceed 50%
and the gearing ratio should not exceed 100%.
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Loans and overdraft
|
10,843
|
9,951
|
Cash and cash
equivalents
|
(397)
|
(3,268)
|
Net borrowings
|
10,446
|
6,683
|
Shareholders' equity
|
30,627
|
29,936
|
Investment properties
|
43,915
|
39,320
|
|
|
|
Loan to value ratio
|
24.7%
|
25.3%
|
Net borrowings to value
ratio
|
23.8%
|
17.0%
|
Gearing ratio
|
34.1%
|
22.3%
|
20. RELATED PARTY TRANSACTIONS
Related Party Transactions with the
Directors have been disclosed under Directors' Emoluments in the
Directors' Report. On 30 March 2023 Mr. R.P. Owen was paid a fee of
£1,600 prior to his appointment as a Director for his assistance in
the later stages of the recruitment process for the new Managing
Director. There were no other Related Party Transactions during the
year (2023: £nil).
|
|
|
|
|
21.
SEGMENTAL REPORTING
The Chief Operating Decision Maker
('CODM'), who is responsible for the allocation of resources and
assessing performance of the operating segments, has been
identified as the Board. IFRS 8 requires operating segments to be
identified on the basis of internal reports that are regularly
reviewed by the Board. The Board have reviewed the segmental
information and concluded that there are three operating
segments.
|
Industrial
|
Retail
|
Office
|
Total
|
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Rental Income
|
2,332
|
2,095
|
73
|
73
|
136
|
136
|
2,541
|
2,304
|
Other Property Income
|
58
|
8
|
-
|
-
|
-
|
-
|
58
|
8
|
Profit /(Loss) on investment
property at fair value
|
232
|
200
|
(75)
|
(105)
|
(160)
|
250
|
(3)
|
345
|
|
|
|
|
|
|
|
|
|
Total income and gain
|
2,622
|
2,303
|
(2)
|
(32)
|
(24)
|
386
|
2,596
|
2,657
|
|
|
|
|
|
|
|
|
|
Property expenses
|
(138)
|
(95)
|
-
|
-
|
-
|
-
|
(138)
|
(95)
|
|
|
|
|
|
|
|
|
|
Segment profit/(loss)
|
2,484
|
2,208
|
(2)
|
(32)
|
(24)
|
386
|
2,458
|
2,562
|
|
|
|
|
|
|
|
|
|
Unallocated corporate
expenses
|
|
|
|
|
|
|
(671)
|
(720)
|
Profit on sale of
investment property
|
|
|
|
|
|
|
282
|
-
|
Operating income
|
|
|
|
|
|
|
2,069
|
1,842
|
Interest expense (all relating to
property loans)
|
|
|
|
|
|
|
(455)
|
(439)
|
Interest income and
other income
|
|
|
|
|
|
|
29
|
27
|
Income before taxation
|
|
|
|
|
|
|
1,643
|
1,430
|
Other information
|
Industrial
|
Retail
|
Office
|
Total
|
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Segment assets
|
41,685
|
36,855
|
830
|
905
|
1,400
|
1,560
|
43,915
|
39,320
|
|
|
|
|
|
|
|
|
|
Segment assets held
as security
|
33,560
|
33,420
|
830
|
905
|
1,400
|
1,560
|
35,790
|
35,885
|
22.
CAPITAL COMMITMENTS
|
Significant capital expenditure
contracted for at the end of the financial year, but not
recognised as liabilities in the financial
statements is: £nil (2023: £nil).
|
23. SUBSEQUENT EVENTS
|
On the 6 June 2024 the Company
completed the sale of its property at North Street, Midhurst for
£345,000, representing a gross profit of £15,000 before costs over
the net book value of £330,000 as at 25 March 2024.
|
NOTE
The
financial information set out in this announcement does not
constitute statutory accounts as defined in section 435 of the
Companies Act 2006. Accordingly pursuant to section 435(2),
this announcement does not include the auditor's report on the
statutory accounts.
However, the financial information
for the year ended 25 March 2024 contained in the announcement is
taken directly from the statutory accounts for that year. The
auditors reported on those accounts; their report was unqualified
and did not contain a statement under either Section 498 (2) or
Section 498 (3) of the Companies Act 2006 and did not include
references to any matters to which the auditor drew attention by
way of emphasis.
The statutory accounts for the year
ended 25 March 2024 have not yet been delivered to the Registrar of
Companies. The 2024 accounts will be delivered to the Registrar of
Companies following the Company's Annual General
Meeting.
The statutory accounts for the year
ended 25 March 2023 and for the prior years referred to in this
announcement have been delivered to the Registrar of Companies. The
auditors reported on those accounts; their reports were unqualified
and did not contain a statement under either Section 498 (2) or
Section 498 (3) of the Companies Act 2006 and did not include
references to any matters to which the auditor drew attention by
way of emphasis.