S&P |
Moody’s |
|
BBB+ |
Baa1 |
|
| Long-term corporate credit rating of the Company |
(negative outlook) |
(negative outlook) |
BBB+ |
Baa1 |
|
| Senior unsecured debt of the Company |
(negative outlook) |
(negative outlook) |
BBB- |
Baa3 |
|
| Subordinated perpetual notes |
(negative outlook) |
(negative outlook) |
The Company | Grand City Properties S.A. |
The Group | The Company and its investees |
Ultimate controlling party | |
The parent company | |
Companies that are controlled by the Company (as defined in | |
Subsidiaries | IFRS 10) and whose financial statements are consolidated with |
those of the Company | |
Companies over which the Company has significant influence | |
(as defined in IAS 28) and that are not subsidiaries. The | |
Associates | Company’s investment therein is included in the consolidated |
financial statements of the Company using equity method of | |
accounting | |
Investees | Subsidiaries, jointly controlled entities and associates |
Related parties | As defined in IAS 24 |
EUR/GBP | EUR/HKD | EUR/CHF | EUR/JPY | |
As of 31 December 2024 | 0.829 | 8.069 | 0.941 | 163.060 |
As of 31 December 2023 | 0.869 | 8.631 | 0.926 | 156.330 |
Change (%) | (4.6)% | (6.5)% | 1.6% | 4.3% |
Average exchange rate during the year | 0.847 | 8.445 | 0.953 | 163.852 |
% | |
Furniture, fixtures and office equipment | 7.33 |
Property | 3 |
% | |
Soſtware | 20-30 |
As at 31 December 2024 |
As at 31 December 2023 |
|||||||||
Fair value measurement using | Fair value measurement using |
|||||||||
Quoted prices |
Significant |
Significant |
Quoted prices |
Significant |
Significant |
|||||
in active |
observable |
unobservable |
in active |
observable |
unobservable |
|||||
Carrying |
Total |
market |
inputs |
inputs |
Carrying |
Total |
market |
inputs |
inputs |
|
amount |
fair value |
(Level 1) |
(Level 2) |
(Level 3) |
amount |
fair value |
(Level 1) |
(Level 2) |
(Level 3) |
|
| €’000 |
||||||||||
FINANCIAL ASSETS |
||||||||||
Financial assets at fair value |
||||||||||
through profit or loss (*) |
244,311 |
244,311 |
97,878 |
95,013 |
51,420 |
185,408 |
185,408 |
89,451 |
61,804 |
34,153 |
Derivative financial assets |
39,078 |
39,078 |
- |
39,078 |
- |
71,383 |
71,383 |
- |
71,383 |
- |
Total financial assets |
283,389 |
283,389 |
97,878 |
134,091 |
51,420 |
256,791 |
256,791 |
89,451 |
133,187 |
34,153 |
FINANCIAL LIABILITIES |
||||||||||
Derivative financial liabilities |
121,131 |
121,131 |
- |
121,131 |
- |
69,193 |
69,193 |
- |
69,193 |
- |
Total financial liabilities |
121,131 |
121,131 |
- |
121,131 |
- |
69,193 |
69,193 |
- |
69,193 |
- |
| As at 31 December 2024 | As at 31 December 2023 | |||||||||
Fair value measurement using | Fair value measurement using | |||||||||
Significant | Significant | Significant | Significant | |||||||
Quoted prices | observable | unobservable | Quoted prices | observable | unobservable | |||||
Carrying | Total | in active market | inputs | inputs | Carrying | Total | in active market | inputs | inputs | |
amount | fair value | (Level 1) | (Level 2) | (Level 3) | amount | fair value | (Level 1) | (Level 2) | (Level 3) | |
| €’000 | ||||||||||
FINANCIAL LIABILITIES | ||||||||||
Loans and borrowings (1) | 929,439 | 928,767 | - | 928,767 | - | 872,427 | 878,281 | - | 878,281 | - |
Straight bonds (2) | 3,505,860 | 3,397,216 | 3,213,409 | 183,807 | - | 3,559,897 | 3,197,414 | 3,030,389 | 167,025 | - |
Total financial liabilities | 4,435,299 | 4,325,983 | 3,213,409 | 1,112,574 | - | 4,432,324 | 4,075,695 | 3,030,389 | 1,045,306 | - |
Year ended 31 December | ||
2024 | 2023 | |
€’000 | ||
Net rental income | 422,693 | 411,313 |
Operating and other income | 174,325 | 196,428 |
597,018 | 607,741 | |
Year ended 31 December | ||
2024 | 2023 | |
€’000 | ||
Property revaluations (see note 15.1) | 49,560 | (881,382) |
Capital losses (see note 24.1) | (5,532) | (8,635) |
44,028 | (890,017) | |
Year ended 31 December | ||
2024 | 2023 | |
€’000 | ||
Purchased services | (177,434) | (200,384) |
Maintenance and refurbishment | (22,953) | (22,187) |
Personnel expenses | (26,246) | (26,342) |
Other operating costs | (27,074) | (30,137) |
(253,707) | (279,050) | |
Year ended 31 December |
||
2024 |
2023 |
|
€’000 |
||
Personnel expenses |
(4,613) |
(4,441) |
Audit and accounting costs |
(3,037) |
(2,818) |
Legal and professional consultancy fees |
(2,283) |
(2,666) |
Marketing and other expenses |
(699) |
(981) |
(10,632) |
(10,906) |
|
Year ended 31 December |
||
2024 |
2023 |
|
€’000 |
||
10.1. FINANCE EXPENSES |
||
Finance expenses from financial institutions and |
||
third parties, net |
(3,852) |
(8,755) |
Finance expenses from straight bonds, net |
(54,993) |
(48,059) |
(58,845) |
(56,814) |
|
10.2. OTHER FINANCIAL RESULTS |
||
Changes in fair value of financial assets |
||
and liabilities, net |
3,876 |
(67,015) |
Finance-related costs |
(15,121) |
(19,073) |
(11,245) |
(86,088) |
|
Year ended 31 December |
||
2024 |
2023 |
|
€’000 |
||
Corporate income tax |
(27,456) |
(26,112) |
Property tax |
(13,819) |
(14,753) |
Charge for the year |
(41,275) |
(40,865) |
Investment |
Owner-occupied |
Derivative financial |
Losses |
Others |
Total |
|
property |
property |
instruments, net |
carried forward |
|||
€’000 |
||||||
BALANCE AS AT 1 JANUARY 2023 |
(768,710) |
(7,696) |
(2,479) |
53,774 |
(9,720) |
(734,831) |
Credit (charge) to profit or loss for the year |
96,114 |
174 |
(7,100) |
15,802 |
22,264 |
127,254 |
Credit (charge) to other comprehensive income for the year |
(1,083) |
956 |
6,762 |
139 |
- |
6,774 |
Deconsolidation |
1,158 |
- |
- |
(144) |
- |
1,014 |
Transfers |
19,870 |
- |
- |
(3,582) |
(12,544) |
3,744 |
BALANCE AS AT 31 DECEMBER 2023 |
(652,651) |
(6,566) |
(2,817) |
65,989 |
- |
(596,045) |
Credit (charge) to profit or loss for the year |
(38,949) |
151 |
1,973 |
19,925 |
- |
(16,900) |
Credit (charge) to other comprehensive income for the year |
(2,377) |
(136) |
826 |
48 |
- |
(1,639) |
Deconsolidation |
3,850 |
- |
(18) |
(720) |
- |
3,112 |
Transfers |
5,077 |
- |
- |
(818) |
- |
4,259 |
BALANCE AS AT 31 DECEMBER 2024 |
(685,050) |
(6,551) |
(36) |
84,424 |
- |
(607,213) |
Year ended 31 December | ||
2024 | 2023 | |
€’000 | ||
Profit (loss) before tax | 300,306 | (724,457) |
Statutory tax rate | 24.94% | 24.94% |
Tax computed at the statutory tax rate | 74,896 | (180,680) |
Decrease in taxes on income resulting | ||
from the following factors: | ||
Effect of different tax rates of subsidiaries | ||
| operating in other jurisdictions | (4,353) | 56,861 |
Effect of deferred tax assets not recognised | ||
| in prior years | (11,688) | - |
Effect of permanent differences | 2,767 | 40,663 |
Others | (3,447) | (3,233) |
Tax and deferred tax expenses (income) | 58,175 | (86,389) |
Year ended 31 December |
||
PROFIT (LOSS) ATTRIBUTED TO ORDINARY |
||
SHAREHOLDERS (BASIC) | 2024 | 2023 |
€’000 |
||
Profit (loss) for the year, attributable to the owners |
||
of the Company |
196,626 |
(547,507) |
Year ended 31 December |
||
| WEIGHTED AVERAGE NUMBER OF |
||
ORDINARY SHARES (BASIC) |
2024 |
2023 |
Thousand of shares |
||
Issued ordinary shares, net of treassury |
||
shares on January 1 |
172,356 |
172,326 |
Share based payment |
19 |
26 |
Disposal of treasury shares (see note 17.3) |
212 |
- |
Weighted average number of ordinary |
||
shares as at 31 December |
172,587 |
172,352 |
Basic earnings (loss) per share (euro) |
1.14 |
(3.18) |
Year ended 31 December |
||
PROFIT (LOSS) ATTRIBUTED TO ORDINARY |
||
SHAREHOLDERS (DILUTED) |
2024 |
2023 |
| Profit (loss) for the year, attributable to the |
€’000 |
|
owners of the Company (basic) |
196,626 |
(547,507) |
Profit (loss) for the year, attributable to the |
||
owners of the Company (diluted) |
196,626 |
(547,507) |
Year ended 31 December |
||
WEIGHTED AVERAGE NUMBER OF ORDINARY |
||
SHARES (DILUTED) |
2024 |
2023 |
Thousand of shares |
||
Issued ordinary shares, net of treassury shares |
||
on January 1 |
172,356 |
172,326 |
Share based payment |
19 |
26 |
Disposal of treasury shares (see note 17.3) |
212 |
- |
Effect of equity settled share-based payment |
287 |
281 |
Weighted average number of ordinary shares |
||
as at 31 December |
172,874 |
172,633 |
Diluted earnings (loss) per share (euro) |
1.14 |
(3.17) |
As at 31 December |
||
2024 |
2023 |
|
€’000 |
||
Tenancy deposit (1) |
46,622 |
46,523 |
Investment in other long-term |
||
assets (2) |
21,155 |
106,075 |
Financial assets at fair value through |
||
profit and loss (3) |
102,872 |
84,101 |
Others |
14,206 |
13,095 |
184,855 |
249,794 |
|
Furniture, |
Goodwill, |
Total |
||
Owner-occupied |
fixtures and |
soſtwares and |
||
property (*) |
office |
other intangible |
||
equipment |
assets |
|||
€’000 |
||||
COST |
||||
Balance as at 1 January 2023 |
56,010 |
32,380 |
25,730 |
114,120 |
Additions, net |
- |
2,474 |
73 |
2,547 |
Revaluation adjustment |
(6,043) |
- |
- |
(6,043) |
Transfer to held-for-sale |
- |
(284) |
- |
(284) |
Deconsolidation |
- |
(177) |
- |
(177) |
Balance as at 31 December 2023 |
49,968 |
34,392 |
25,803 |
110,163 |
Additions, net |
- |
4,894 |
799 |
5,693 |
Revaluation adjustment |
868 |
- |
- |
868 |
Deconsolidation |
- |
(133) |
- |
(133) |
Balance as at 31 December 2024 |
50,836 |
39,153 |
26,602 |
116,591 |
DEPRECIATION/AMORTISATION |
||||
Balance as at 1 January 2023 |
1,290 |
20,894 |
14,728 |
36,912 |
Depreciation/Amortisation for the year |
1,101 |
2,937 |
5,285 |
9,323 |
Balance as at 31 December 2023 |
2,391 |
23,831 |
20,013 |
46,235 |
Depreciation/Amortisation for the year |
957 |
3,550 |
1,804 |
6,311 |
Balance as at 31 December 2024 |
3,348 |
27,381 |
21,817 |
52,546 |
CARRYING AMOUNTS |
||||
Balance as at 31 December 2024 |
47,488 |
11,772 |
4,785 |
64,045 |
Balance as at 31 December 2023 |
47,577 |
10,561 |
5,790 |
63,928 |
Year ended 31 December |
||
2024 |
2023 |
|
Level 3 (1) |
Level 3 (1) |
|
€’000 |
||
As at 1 January |
8,629,083 |
9,529,608 |
Plus: investment property classified as held-for-sale (2) |
195,641 |
330,853 |
Total investment property |
8,824,724 |
9,860,461 |
Acquisitions of investment property (3) |
45,337 |
10,079 |
Capital expenditure on investment property |
110,650 |
101,049 |
Disposals of investment property (4) |
(271,703) |
(314,599) |
Fair value adjustment |
49,560 |
(881,382) |
Effect of foreign currency exchange differences |
95,099 |
49,116 |
Total investment property |
8,853,667 |
8,824,724 |
Less: investment property classified as held-for-sale (2) |
(224,705) |
(195,641) |
As at 31 December |
8,628,962 |
8,629,083 |
As at 31 December |
||
2024 |
2023 |
|
€’000 |
||
Investment property (*) |
||
Germany |
6,904,804 |
6,935,405 |
United Kingdom |
1,770,263 |
1,738,452 |
Others |
178,600 |
150,867 |
8,853,667 |
8,824,724 |
|
Rent growth p.a. (%) | Long-term vacancy rate (%) | Discount rate (%) | Capitalization rate (%) | |||||
| As at 31 December | ||||||||
Regions | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
| Range (weighted average) | ||||||||
Berlin | 1.2 - 2.5 (1.9) | 1.3 - 2.6 (2.0) | 0.8 - 4.0 (2.5) | 0.6 - 7.0 (3.4) | 3.3 - 7.6 (5.0) | 3.3 - 7.7 (5.0) | 2.2 - 6.9 (3.9) | 2.1 - 7.0 (3.9) |
NRW | 1.1 - 2.5 (1.8) | 1.2 - 2.4 (1.9) | 1.0 - 3.0 (2.5) | 0.6 - 3.0 (2.3) | 3.3 - 9.0 (5.4) | 3.4 - 9.0 (5.3) | 2.1 - 7.5 (4.1) | 2.1 - 7.5 (4.0) |
Dresden/Leipzig/Halle | 0.6 - 2.2 (1.6) | 1.2 - 2.4 (1.8) | 1.0 - 3.9 (2.4) | 1.0 - 6.0 (2.4) | 4.6 - 8.3 (5.2) | 4.5 - 8.3 (5.1) | 3.1 - 6.5 (3.9) | 3.0 - 6.5 (3.8) |
Mannheim/KL/Frankfurt/Mainz | 1.2 - 2.0 (1.6) | 1.2 - 2.4 (1.7) | 2.0 - 3.9 (2.8) | 2.0 - 5.1 (3.4) | 4.6 - 7.2 (5.3) | 4.5 - 7.4 (5.3) | 3.2 - 5.7 (4.1) | 3.0 - 6.4 (4.1) |
Nuremberg/Furth/Munich | 1.4 - 2.4 (1.7) | 1.5 - 2.4 (1.8) | 1.0 - 4.4 (3.9) | 1.0 - 5.8 (4.2) | 4.5 - 9.2 (5.3) | 4.4 - 5.5 (5.0) | 3.0 - 7.0 (3.8) | 2.9 - 3.7 (3.4) |
Hamburg/Bremen | 1.2 - 2.4 (1.8) | 1.2 - 2.4 (1.8) | 1.0 - 4.0 (2.3) | 1.0 - 4.0 (3.1) | 4.4 - 8.2 (5.4) | 4.3 - 8.5 (5.4) | 2.6 - 7.0 (4.5) | 2.6 - 7.0 (4.4) |
London | 2.0 - 3.1 (2.9) | 1.3 - 3.0 (2.2) | 2.7 -2.7 (2.7) | 2.7 - 2.7 (2.7) | 6.3 - 8.5 (6.7) | 6.2 - 8.5 (6.7) | 4.5 - 6.8 (5.0) | 4.2 - 6.8 (4.9) |
Others | 0.6 - 2.5 (1.6) | 0.6 - 3.0 (1.8) | 0.2 - 4.5 (3.1) | 0.2 - 7.8 (3.2) | 3.8 - 9.4 (5.7) | 4.6 - 12.0 (6.2) | 3.3 - 8.3 (4.8) | 3.1 - 8.3 (5.1) |
Total | 0.6 - 3.1 (1.8) | 0.6 - 3.0 (1.9) | 0.2 - 4.6 (2.7) | 0.2 - 4.6 (2.8) | 3.3 - 9.4 (5.4) | 3.3 - 12.0 (5.4) | 2.1 - 8.3 (4.2) | 2.1 - 8.3 (4.1) |
Long-term vacancy | ||||
Rent growth p.a. | rate -1% / +1% | Discount Rate | Capitalization rate | |
+50bps / -50bps | Void period | -25bps / +25bps | -25bps / +25bps | |
-3M / +3M | ||||
Regions | As at 31 December 2024 | |||
Berlin | 3.5 / - 4.8 | 1.1 / - 1.0 | 2.2 / - 2.2 | 5.4 / - 4.7 |
NRW | 11.6 / - 11.1 | 2.6 / - 4.2 | 2.0 / - 2.0 | 5.0 / - 4.4 |
Dresden/Leipzig/Halle | 11.4 / - 13.7 | 2.0 / - 2.8 | 2.1 / - 2.1 | 5.1 / - 4.5 |
Mannheim/KL/ | ||||
Frankfurt/Mainz | 8.9 / - 12.4 | 1.7 / - 1.7 | 2.2 / - 2.1 | 5.1 / - 4.6 |
Nuremberg/ | ||||
Furth/Munich | 4.6 / - 8.0 | 0.8 / - 0.9 | 2.2 / - 2.2 | 5.5 / - 4.8 |
Hamburg/Bremen | 9.3 / - 9.9 | 2.5 / - 3.5 | 2.0 / - 2.0 | 4.5 / - 3.9 |
London | 4.0 / - 3.9 | 1.3 / - 1.3 | 1.9 / - 1.9 | 3.5 / - 3.2 |
Others | 9.1 / - 10 | 2.0 / - 3.1 | 2.1 / - 2.1 | 3.8 / - 3.5 |
Total | 8.0 / - 9.1 | 1.8 / - 2.5 | 2.1 / - 2.1 | 4.9 / - 4.3 |
| Valuation | Significant unobservable inputs | As at 31 December | |
technique | |||
2024 | 2023 | ||
Market | |||
comparable | Price per sqm (in euro) | 5,500 - 13,900 (9,200) | 6,800 - 12,800 (10,800) |
approach | |||
Valuation | Significant unobservable inputs | As at 31 December | |
technique | |||
2024 | 2023 | ||
Sale price per sqm (in euro) | 3,400 – 7,900 (5,400) | 3,400 – 7,500 (4,600) | |
Residual | Rent price per sqm (in euro) | 18.8 – 21.0 (19.2) | 16.6 – 28.0 (22.3) |
value | Development cost per sqm (in euro) | 1,300 - 5,200 (3,000) | 1,300 - 3,500 (2,800) |
approach | Developer margin (%) | 5.0 – 12.7 (10.4) | 7.5 – 10.0 (9.7) |
As at 31 December |
||
2024 |
2023 |
|
€’000 |
||
Operating cost receivables (1) |
193,832 |
215,594 |
Rent and other receivables |
79,211 |
91,685 |
Prepaid expenses |
8,992 |
8,631 |
Other short-term assets (2) |
167,339 |
75,166 |
449,374 |
391,076 |
|
| As at 31 December |
||||
2024 |
2023 |
|||
Number of |
€’000 |
Number of |
€’000 |
|
shares |
shares |
|||
Authorised |
||||
| Ordinary shares of |
||||
euro 0.10 each |
400,000,000 |
40,000 |
400,000,000 |
40,000 |
Issued and fully paid |
||||
Balance as at 1 January |
176,187,899 |
17,619 |
176,187,899 |
17,619 |
Balance as at 31 December |
176,187,899 |
17,619 |
176,187,899 |
17,619 |
Year ended 31 December |
||
2024 |
2023 |
|
Thousand of shares |
||
As at 1 January |
3,832 |
3,862 |
Disposal of shares (*) |
(3,700) |
- |
Share based payment |
(42) |
(30) |
As at 31 December |
90 |
3,832 |
| Amount per |
||||
| For |
share |
Gross amount |
Ex-date |
Payment date |
| the year |
(in cents) |
(€’000) |
||
2014 |
20.00 |
24,344 |
25 June 2015 |
3 July 2015 |
2015 |
25.00 |
38,447 |
30 June 2016 |
1 July 2016 |
2016 |
68.25 |
112,468 |
29 June 2017 |
1 July 2017 |
2017 |
73.00 |
120,296 |
30 June 2018 |
17 July 2018 |
2018 |
77.35 |
129,002 |
27 June 2019 |
22 July 2019 |
2019 |
82.38 |
138,407 |
25 June 2020 |
14 July 2020 |
2020 |
82.32 |
136,433 |
1 July 2021 |
20 July 2021 |
2021 |
83.40 |
137,580 |
30 June 2022 |
19 July 2022 |
Nominal |
||||||
Composition |
amount |
Placement |
Next call |
Next reset |
Coupon as |
|
(€’000) |
outstanding |
date |
Coupon |
date |
date |
of next |
(€’000) |
reset date |
|||||
3.887% over |
||||||
Perpetual |
48,400 |
Sep-16 |
6.332% |
Jan-25 |
Jan-28 |
five-year mid |
notes 200,000 |
swap rate |
|||||
2.682% over |
||||||
Perpetual |
25,100 |
Apr-18 |
5.901% |
Oct-25 |
Oct-28 |
five-year mid |
notes 350,000 |
swap rate |
|||||
2.184% over |
||||||
Perpetual |
700,000 |
Dec-20 |
1.5% |
Mar-26 |
Jun-26 |
five-year mid |
notes 700,000 |
swap rate |
|||||
3.508% over |
||||||
Perpetual |
431,713 |
Apr-24 |
6.125% |
Jan-30 |
Apr-30 |
five-year mid |
notes 431,713 |
Sep-24 |
swap rate |
| Vesting period |
Number |
Weighted |
Contractual life |
of shares |
vesting period |
of the shares |
|
1 July 2021 – 30 June 2028 |
483 thousands |
2.08 years |
Up to 4 years |
2024 |
2023 |
|
Number of shares |
Number of shares |
|
’000 |
||
Outstanding as at January 1 |
558 |
434 |
Granted during the year |
156 |
245 |
Exercised during the year (*) |
(231) |
(121) |
Outstanding as at 31 December |
483 |
558 |
Weighted |
Maturity |
As at 31 December |
||
average interest rate (*) |
||||
2024 |
2023 |
|||
€’000 |
||||
Non-current |
||||
Bank loans |
2.6% |
2027-2082 |
917,223 |
862,619 |
Total non-current |
917,223 |
862,619 |
||
Current |
||||
Current portion of |
2.6% |
2025 |
12,216 |
9,808 |
long-term loans |
||||
Total current |
12,216 |
9,808 |
||
Composition | Note | Nominal amount | Effective coupon (1) | Placement | Maturity | As at 31 December | |
outstanding | 2024 | 2023 | |||||
’000 | €’000 | ||||||
STRAIGHT BONDS | |||||||
Non-current | |||||||
Straight bond series G | (a) (e) (f) | EUR 407,300 | 1.38% | Aug-17 | Aug-26 | 404,288 | 570,487 |
Straight bond series H | EUR 255,000 | 2.00% | Oct-17 | Oct-32 | 246,491 | 245,400 | |
Straight bond series I | HKD 900,000 | 4.1475% | Feb-18 | Feb-28 | 102,752 | 95,489 | |
Straight bond series J | (e) (f) | EUR 583,300 | 1.50% | Feb-18 | Feb-27 | 579,974 | 663,829 |
Straight bond series K | CHF 125,000 | 0.96% | Mar-18 | Sep-26 | 132,641 | 134,714 | |
Straight bond series L | JPY 7,500,000 | 1.20% | Jun-18 | Jun-38 | 43,087 | 45,541 | |
Straight bond series M | EUR 47,000 | 2.18% | Jul-18 | Jul-33 | 48,677 | 48,864 | |
Straight bond series N | EUR 88,000 | 1.71% + 3M Euribor | Feb-19 | Feb-39 | 62,606 | 60,111 | |
Straight bond series O | EUR 15,000 | 1.68% + 3M Euribor | Feb-19 | Feb-34 | 12,010 | 11,647 | |
Straight bond series P | HKD 290,000 | 4.30% | Mar-19 | Mar-29 | 31,486 | 29,452 | |
Straight bond series R | EUR 40,000 | 2.50% | Jun-19 | Jun-39 | 39,833 | 39,821 | |
Straight bond series V | EUR 70,000 | 2.293% | Aug-19 | Aug-34 | 66,778 | 67,816 | |
Straight bond series X | EUR 1,000,000 | 0.125% | Jan-21 | Jan-28 | 989,742 | 986,347 | |
Straight bond series Y | (d) | EUR 500,000 | 4.375% | Jul-24 | Jan-30 | 487,250 | - |
Straight bond series E | - | 191,520 | |||||
Straight bond series U | - | 79,937 | |||||
3,247,615 | 3,270,975 | ||||||
Current | |||||||
Straight bond series E (2) | (a) (e) (f) | EUR 178,900 | 1.50% | Apr-15 | Apr-25 | 178,268 | - |
Straight bond series U (2) | EUR 80,000 | 0.75% | Jul-19 | Jul-25 | 79,977 | - | |
Straight bond series Q | (c) | 0.57% | Jun-19 | Jun-24 | - | 140,329 | |
Straight bond series W | (a) (b) | 1.70% | Apr-20 | Apr-24 | - | 148,593 | |
Accrued interest straight bonds (3) | 32,577 | 26,303 | |||||
290,822 | 315,225 | ||||||
Total straight bonds and | 3,538,437 | 3,586,200 | |||||
accrued interest | |||||||
Finance cash flows |
Non-cash changes |
|||||||
Finance |
Other cash |
Change in liabilities |
Foreign |
Other |
Other |
|||
€’000 |
31 Dec 2023 |
expenses paid (6) |
flows (1) |
held-for-sale |
exchange effect |
non-cash (2) |
changes (3) |
31 Dec 2024 |
Straight bonds (4) |
3,586,200 |
(45,376) |
(20,244) |
- |
- |
10,578 |
7,279 |
3,538,437 |
Loans and borro- |
||||||||
| wings (5) |
872,427 |
(37,160) |
57,770 |
- |
- |
4,882 |
31,520 |
929,439 |
Lease liabilities |
105,115 |
(5,637) |
- |
3,868 |
2,841 |
6,132 |
5,471 |
117,790 |
4,563,742 |
(88,173) |
37,526 |
3,868 |
2,841 |
21,592 |
44,270 |
4,585,666 |
|
Finance cash flows |
Non-cash changes |
||||||
Finance |
Other cash |
Foreign |
Other |
Other |
|||
€’000 |
31 Dec 2022 |
expenses paid (6) |
flows (1) |
exchange effect |
non-cash (2) |
changes (3) |
31 Dec 2023 |
Straight bonds (4) |
3,638,862 |
(46,295) |
(83,334) |
5,833 |
14,967 |
56,167 |
3,586,200 |
Loans and borrowings (5) |
323,280 |
(15,813) |
531,067 |
- |
- |
33,893 |
872,427 |
Lease liabilities |
57,422 |
(4,066) |
48,377 |
(380) |
(269) |
4,031 |
105,115 |
4,019,564 |
(66,174) |
496,110 |
5,453 |
14,698 |
94,091 |
4,563,742 |
|
As at 31 December | ||
2024 | 2023 | |
€’000 | ||
Trade and other payables | 75,034 | 60,197 |
Prepayments received from tenants (*) | 174,426 | 173,539 |
Deferred income | 14,042 | 11,542 |
Other liabilities | 15,728 | 8,688 |
279,230 | 253,966 | |
As at 31 December | ||
2024 | 2023 | |
€’000 | ||
Tenancy deposits | 48,352 | 47,884 |
Lease liability (see note 21.1) | 117,790 | 105,115 |
Long-term positions with | ||
| non-controlling interest and others | 26,757 | 46,748 |
192,899 | 199,747 | |
2024 | 2023 | |
€’000 | ||
As at 1 January | 105,115 | 57,422 |
Additions, net | - | 48,377 |
Reclassification from held-for-sale | 3,868 | - |
Expenses | 14,610 | 3,417 |
Payments | (5,803) | (4,101) |
As at 31 December | 117,790 | 105,115 |
€’000 | |
Balance as at 1 January 2023 | 32,102 |
Movement during the year | 7,937 |
Balance as at 31 December 2023 | 40,039 |
Movement during the year | 6,321 |
Balance as at 31 December 2024 | 46,360 |
For the year ended 31 December 2024 |
||||||
Chairman of |
Non- |
Independent |
Independent |
Independent |
||
the Board of |
Executive |
Director |
Director |
Director |
||
Directors |
Director |
Total |
||||
Mr. Christian |
Ms. Simone |
Mr. Markus |
Ms. Monica |
Mr. Scot |
||
Windfuhr |
Runge- |
Leininger |
Porfilio (2) |
Wardlaw (2) |
||
€’000 |
Brandner (1) |
|||||
Fix remuneration |
274,384 (3) |
50,000 |
50,000 |
30,815 |
30,815 |
436,014 |
Multi years fixed |
||||||
share incentives plan |
100,000 |
- |
- |
- |
- |
100,000 |
Total remuneration |
374,384 |
50,000 |
50,000 |
30,815 |
30,815 |
536,014 |
For the year ended 31 December 2024 |
||
2024 |
2023 |
|
€’000 |
||
Provided services |
6,857 |
3,191 |
Purchased services (*) |
(2,812) |
(1,194) |
Receivables |
2,885 |
- |
Payables |
9,589 |
1,311 |
Year ended 31 December |
||
2024 |
2023 |
|
€’000 |
||
Investment property |
271,703 |
314,599 |
Net deferred tax liabilities |
(3,112) |
(1,014) |
Other net assets (liabilities) |
2,140 |
(1,104) |
Total net assets disposed |
270,731 |
312,481 |
Non-controlling interests disposed |
3,136 |
1,884 |
Total consideration (*) |
262,063 |
301,962 |
Loss from disposal of investment |
||
property and subsidiaries |
(5,532) |
(8,635) |
As at 31 December |
||
2024 |
2023 |
|
€’000 |
||
ASSETS CLASSIFIED AS HELD-FOR-SALE |
||
Investment property (see note 15.1) |
224,705 |
195,641 |
Cash and cash equivalents |
376 |
- |
Deferred tax assets |
949 |
- |
Other assets |
6,664 |
- |
Total assets classified as held-for-sale |
232,694 |
195,641 |
LIABILITIES CLASSIFIED AS HELD-FOR-SALE |
||
Deferred tax liabilities |
14,758 |
9,862 |
Other liabilities |
5,022 |
3,867 |
Total liabilities classified as held-for-sale |
19,780 |
13,729 |
As at 31 December |
||
2024 |
2023 |
|
€’000 |
||
FINANCIAL ASSETS AT AMORTISED COST: |
||
Cash and cash equivalent (1) |
1,373,235 |
1,129,176 |
Trade and other receivables (1) |
454,930 |
391,076 |
Other non-current assets (2) |
81,983 |
165,693 |
FINANCIAL ASSETS AT FAIR VALUE |
||
THROUGH PROFIT OR LOSS: |
||
Financial assets at fair value through |
||
profit or loss (3) |
244,311 |
185,408 |
Derivative financial assets (4) |
4,412 |
6,157 |
Total |
2,158,871 |
1,877,510 |
As at 31 December |
||
2024 |
2023 |
|
€’000 |
||
FINANCIAL LIABILITIES AT AMORTISED COST: |
||
Trade and other payables (1) |
282,949 |
253,966 |
Tax payable |
18,270 |
17,006 |
Loans and borrowings (2) |
929,439 |
872,427 |
Straight bonds (3) |
3,505,860 |
3,559,897 |
Accrued interest on straight bonds |
32,577 |
26,303 |
Other long-term liabilities (1) |
193,943 |
203,615 |
FINANCIAL ASSETS AT FAIR VALUE |
||
THROUGH PROFIT OR LOSS: |
||
Derivative financial liabilities (4) |
505 |
- |
Total |
4,963,543 |
4,933,214 |
Nominal amount outstanding as at 31 December | ||
2024 | 2023 | |
€’000 | ||
Fixed rate | 4,298,552 | 3,537,824 |
Capped rate | 13,370 | 428,812 |
Floating rate | 222,000 | 549,938 |
4,533,922 | 4,516,574 | |
Increase/decrease | Effect on profit before tax | |
in basis points | and pre-tax equity | |
€’000 | ||
2024 | 100 | (2,325) |
-100 | 2,354 | |
2023 | 100 | (6,624) |
-100 | 9,788 | |
As at 31 December |
||
2024 |
2023 |
|
€’000 |
||
Neither past due and past due 1–30 days |
26,618 |
22,382 |
Past due 31–90 days |
11,217 |
15,333 |
Past due above 90 days |
10,183 |
5,453 |
48,018 |
43,168 |
|
Contractual cash flows including interest | ||||||||
As at 31 December 2024 | Carrying amount | Total | 2 months or less | 2-12 months | 1-2 years | 2-3 years | More than 3 years | |
| €’000 | ||||||||
FINANCIAL LIABILITIES | ||||||||
Loans and borrowings (1) | 929,439 | 1,110,594 | 286 | 34,064 | 35,510 | 97,607 | 943,127 | |
Straight bonds (2) | 3,505,860 | 3,965,485 | 40,276 | 275,958 | 595,501 | 635,122 | 2,418,628 | |
Lease liabilities | 117,790 | 2,797,519 | - | 5,631 | 5,631 | 5,631 | 2,780,626 | |
Trade and other payables | 279,230 | 279,230 | 46,538 | 232,692 | - | - | - | |
Derivative financial liabilities (3) | 68,161 | 82,856 | 1,710 | 72,949 | 8,197 | - | - | |
Total | 4,900,480 | 8,235,684 | 88,810 | 621,294 | 644,839 | 738,360 | 6,142,381 | |
Contractual cash flows including interest | |||||||
As at 31 December 2023 | Carrying amount | Total | 2 months or less | 2-12 months | 1-2 years | 2-3 years | More than 3 years |
€’000 | |||||||
FINANCIAL LIABILITIES | |||||||
Loans and borrowings (1) | 872,427 | 1,138,825 | 45 | 42,420 | 43,072 | 43,597 | 1,009,691 |
Straight bonds (2) | 3,559,897 | 3,848,878 | 18,774 | 289,570 | 312,442 | 739,406 | 2,488,686 |
Lease liabilities | 105,115 | 2,635,222 | - | 5,074 | 5,074 | 5,074 | 2,620,000 |
Trade and other payables | 253,966 | 253,966 | 42,328 | 211,638 | - | - | - |
Derivative financial liabilities (3) | 26,092 | 35,599 | 2,829 | 26,818 | 5,952 | - | - |
Total | 4,817,497 | 7,912,490 | 63,976 | 575,520 | 366,540 | 788,077 | 6,118,377 |
As at 31 December | |||
2024 | 2023 | ||
€’000 | |||
CURRENT AND NON-CURRENT DERIVATIVE | |||
FINANCIAL ASSETS | |||
Derivatives that are designated as hedging instruments | |||
in fair value hedge | 26.1 | 18,768 | 56,185 |
Derivatives that are designated as hedging instruments | |||
in cash flow hedge | 26.2 | 15,898 | 8,679 |
Derivatives that are designated as hedging instruments | |||
in net investment hedge | 26.3 | - | 362 |
Derivatives that are not designated in hedge accounting | |||
relationships | 26.4 | 4,412 | 6,157 |
39,078 | 71,383 | ||
CURRENT AND NON-CURRENT DERIVATIVE | |||
FINANCIAL LIABILITIES | |||
Derivatives that are designated as hedging instruments | |||
in fair value hedge | 26.1 | 42,103 | 40,301 |
Derivatives that are designated as hedging instruments | |||
in cash flow hedge | 26.2 | 10,362 | 2,800 |
Derivatives that are designated as hedging instruments | |||
in net investment hedge | 26.3 | 68,161 | 26,092 |
Derivatives that are not designated in hedge accounting | |||
relationships | 26.4 | 505 | - |
121,131 | 69,193 | ||
Hedging instrument (*) | Group receives | Group pays |
’000 | ||
Swap | HKD 900,000 | Euro 92,631 |
Swap | JPY 7,500,000 | Euro 75,500 |
Swap | HKD 290,000 | Euro 32,768 |
Carrying amount | ||||
Net change in | ||||
Line item in the | fair value used | |||
Risk | consolidated | for measuring | ||
category | Assets | Liabilities | financial | ineffectiveness |
statements | for the year | |||
€’000 | €’000 | €’000 | ||
As at 31 December 2024 | ||||
Foreign exchange | Derivative | |||
and interest rate | 18,768 | 42,103 | financial assets/ | (43,456) |
liabilities | ||||
As at 31 December 2023 | ||||
Foreign exchange | Derivative | |||
and interest rate | 56,185 | 40,301 | financial assets/ | 20,725 |
liabilities | ||||
Net change in fair | |||
Line item in the | value used for | ||
Carrying amount | consolidated | measuring | |
financial statements | ineffectiveness | ||
for the year | |||
€’000 | €’000 | ||
As at 31 December 2024 | |||
Straight bonds | 367,396 | Straight bonds | 40,760 |
As at 31 December 2023 | |||
Straight bonds | 633,963 | Straight bonds | (21,206) |
Hedging instruments | Hedged item | Carrying amount |
€’000 | ||
Swap | Interest rate on straight bonds | 249,693 |
| Swap and Cap | Interest rate on loans | |
| and borrowings | 574,078 |
Carrying amount | ||||
Net change in | ||||
Line item in the | fair value used | |||
consolidated | for measuring | |||
Assets | Liabilities | financial | ineffectiveness | |
statements | for the year | |||
€’000 | €’000 | €’000 | ||
As at 31 | ||||
December 2024 | Derivative financial | |||
Interest rate | 15,898 | 10,362 | assets / liabilities | (11,724) |
As at 31 | ||||
December 2023 | ||||
Interest rate | 8,679 | 2,800 | Derivative financial | 343 |
assets / liabilities | ||||
Net change in fair | |||
Line item in the | value used for | ||
consolidated | measuring | ||
Carrying amount | financial state- | ineffectiveness | |
ments | for the year | ||
€’000 | €’000 | ||
As at 31 December 2024 | |||
Straight bonds | 249,693 | Straight bonds | 7,148 |
Loans and | |||
Loans and borrowings | 574,078 | borrowings | 4,576 |
As at 31 December 2023 | |||
Loans and borrowings | 375,300 | Loans and | (343) |
borrowings |
Carrying amount | |||||
Net change in | |||||
Line item in the | fair value used | ||||
Risk | Notional | consolidated | for measuring | ||
amount | Assets | Liabilities | financial | ineffectiveness | |
category | outstanding | statements | for the year | ||
£000 | €’000 | €’000 | €’000 | ||
As at 31 | |||||
December 2024 | |||||
Derivative | |||||
Foreign | financial assets | ||||
exchange rate | 1,275,000 | - | 68,161 | and derivative | (48,431) |
financial | |||||
liabilities | |||||
As at 31 | |||||
December 2023 | |||||
Derivative | |||||
financial assets | |||||
Foreign | 1,315,000 | 362 | 26,092 | and derivative | (32,568) |
exchange rate | financial | ||||
liabilities | |||||
Net change in fair value | ||
| Foreign currency | used for measuring | |
translation | ineffectiveness | |
reserves | for the year | |
€’000 | ||
As at 31 December 2024 | ||
Net investment in | ||
foreign subsidiaries | 75,719 | 48,431 |
As at 31 December 2023 | ||
Net investment in foreign | ||
subsidiaries | 44,301 | 32,568 |
As at 31 December | ||
2024 | 2023 | |
€’000 | ||
First year | 44,788 | 49,348 |
Second year | 38,020 | 41,067 |
Third year | 35,385 | 35,125 |
Fourth year | 28,937 | 32,597 |
Fifth year | 24,068 | 26,084 |
More than five years | 144,661 | 163,416 |
315,859 | 347,637 | |
As at 31 December | ||||
Place of incorporation | Principal activities | 2024 Holding % | 2023 Holding % | |
Significant subsidiaries held directly by the Company: | ||||
Grandcity Property Ltd. | Cyprus | Holding of investments | 94.8% | 94.8% |
Grand City Properties Holdings S.à r.l | Luxembourg | Holding of investments | 100% | 100% |
Grandcity Holdings Ltd. | Cyprus | Holding of investments | 100% | 100% |
Grand City Properties Holdings B.V. | The Netherlands | Holding of investments | 100% | 100% |
Grand City Properties Finance S.à r.l | Luxembourg | Financing | 100% | - |
As at 31 December | ||||
Place of incorporation | Principal activities | 2024 Holding % | 2023 Holding % | |
Significant subsidiaries held indirectly by the Company: | ||||
Grandcity Towers Ltd. | Cyprus | Holding of investments | 100% | 100% |
Gutburg holding Limited | Cyprus | Holding of investments | 100% | 100% |
Noeran Limited | Cyprus | Holding of investments | 100% | 100% |
Carmiliana Limited | Cyprus | Holding of investments | 100% | 100% |
Garnet 1 Property S.à r.l | Luxemburg | Holding of investments | 100% | 100% |
GCP Real Estate Holdings GmbH | Germany | Holding of investments | 100% | 100% |
Sparol Limited | Cyprus | Holding of investments | 89.1% | 89.1% |
Garnet 2 Property S.à r.l | Luxemburg | Holding of investments | 100% | 100% |