| 2024 | |||
| 2025 | Restated | ||
| Notes | £’000 | £’000 | |
Gross revenue (excluding service charge income) | 3 | ||
Service charge income | 3 | ||
Gross revenue | 3 | ||
Service charge expenses | 3 | ( | ( |
Property expenses | 3 | ( | ( |
Net revenue | |||
Administrative expenses | 4 | ( | ( |
Other income | 7 | ||
Valuation movement on investment properties | 12 | ( | ( |
Impairment of car parking assets | 12 | ( | ( |
Impairment of goodwill | 13 | ( | ( |
Loss on disposal of investments | ( | ( | |
Valuation movement on investments | 15 | ||
Profit on disposal of investment properties | |||
Profit on disposal of freehold and leasehold properties | 12(B) | ||
Share of post-tax profits/(losses) from joint ventures | 14 | ( | |
Operating profit/(loss) | ( | ||
Finance costs | 8 | ( | ( |
Finance income | 8 | ||
Loss before taxation | ( | ( | |
Taxation | 9 | ( | |
Loss for the year attributable to owners of the Parent | ( | ( | |
| Earnings per share | |||
Basic and diluted | 11 | ( | ( |
EPRA (non-GAAP measure) | 11 | ||
| Dividends per share | |||
Paid during the year | 10 | ||
Proposed | 10 |
| 2024 | |||
| 2025 | Restated | ||
| Notes | £’000 | £’000 | |
Loss for the year | ( | ( | |
| Items that will not be subsequently reclassified to profit or loss | |||
Revaluation (losses)/gains on car parking assets | 12 | ( | |
Revaluation gains on hotel assets | 12 | ||
Revaluation losses on other investments | 15 | ( | ( |
Deferred tax on freehold car park valuation losses/(gains) | ( | ||
Total other comprehensive (loss)/income | ( | ||
Total comprehensive loss for the year | ( | ( |
| 2024 | 2023 | |||
| 2025 | Restated | Restated | ||
| Notes | £’000 | £’000 | £’000 | |
| Non-current assets | ||||
| Property rental | ||||
Investment properties | 12 | |||
Investments in joint ventures | 14 | |||
| Car park activities | ||||
Freehold and leasehold properties | 12 | |||
Goodwill and intangible assets | 13 | |||
| Hotel operations | ||||
Freehold properties | 12 | |||
Fixtures, equipment and motor vehicles | 12 | |||
Investments | 15 | |||
Deferred tax assets | 19 | |||
Total non-current assets | ||||
| Current assets | ||||
Trade and other receivables | 16 | |||
Cash and cash equivalents | ||||
Investments | 15 | |||
Total current assets | ||||
Total assets | ||||
| Current liabilities | ||||
Trade and other payables | 17 | ( | ( | ( |
Bank overdrafts | ( | ( | ( | |
Borrowings and lease liabilities | 18 | ( | ( | ( |
Total current liabilities | ( | ( | ( | |
| Non-current liabilities | ||||
Borrowings and lease liabilities | 18 | ( | ( | ( |
Total non-current liabilities | ( | ( | ( | |
Total liabilities | ( | ( | ( | |
Net assets | ||||
| Equity attributable to the owners of the Parent | ||||
Called up share capital | 24 | |||
Share premium account | ||||
Capital redemption reserve | ||||
Revaluation reserve | ||||
Retained earnings | ||||
Total equity | ||||
Net asset value per share | 22 |
| Share | Capital | |||||
| Called-up | premium | redemption | Revaluation | Retained | Total | |
| share capital | account | reserve | reserve | earnings | equity | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 30 June 2023 | ||||||
| Comprehensive income for the year | ||||||
Loss for the year | ( | ( | ||||
Other comprehensive income | ( | |||||
Total comprehensive gain/(loss) for the year | ( | ( | ||||
| Contributions by and distributions to owners | ||||||
Arising on purchase and cancellation of own shares | ( | ( | ( | |||
Final dividend relating to the year ended 30 June 2023 | ( | ( | ||||
Interim dividend relating to the year ended 30 June 2024 | ( | ( | ||||
Balance at 30 June 2024 | ||||||
| Comprehensive income for the year | ||||||
Loss for the year | ( | ( | ||||
Other comprehensive income | ( | ( | ||||
Total comprehensive gain/(loss) for the year | ( | ( | ||||
| Contributions by and distributions to owners | ||||||
Interim dividend relating to the year ended 30 June 2025 | ( | ( | ||||
Balance at |
2025 | 2024 | ||||
| Notes | £’000 | £’000 | £’000 | £’000 | |
| Cash flows from operating activities | |||||
Cash generated from operations | 25 | ||||
Interest received | 8 | ||||
Interest paid | 8 | ( | ( | ||
Corporation tax paid | 9 | ( | |||
Net cash generated from operating activities | |||||
| Cash flows from investing activities | |||||
Purchase and construction of investment properties | 12 | ( | |||
Refurbishment of investment, freehold and leasehold properties | 12 | ( | ( | ||
Purchases of fixtures, equipment and motor vehicles | 12(D) | ( | ( | ||
Proceeds from sale of investment properties | |||||
Proceeds from sale of investments | 15 | ||||
Proceeds from sale of fixtures, equipment and motor vehicles | 12(D) | ||||
Distributions received from joint ventures | 14 | ||||
Purchase of investments | ( | ||||
Purchase of subsidiary, net of cash acquired | 13 | ( | |||
Net cash (used in)/generated from investing activities | ( | ||||
| Cash flows from financing activities | |||||
Proceeds from non-current borrowings | 17 | ||||
Repayment of non-current borrowings | 17 | ( | ( | ||
Arrangement fees paid | 17 | ( | ( | ||
Principal element of lease payments | 17 | ( | ( | ||
Dividends paid to Shareholders | 10 | ( | ( | ||
Purchase of own shares | ( | ||||
Net cash used in financing activities | ( | ( | |||
Net decrease in cash and cash equivalents | ( | ( | |||
Cash and cash equivalents at beginning of the year | |||||
Cash and cash equivalents at end of the year | ( | ||||
Cash and cash equivalents at the year end are comprised of the following: | |||||
Cash balances | |||||
Overdrawn balances | ( | ( | |||
( |
| 2024 | ||
| 2025 | Restated | |
| £’000 | £’000 | |
Property rental | 211,688 | 215,062 |
Car park activities | 56,284 | 62,239 |
Hotel operations | 10,200 | 9,900 |
Investments | 3,259 | 7,142 |
281,431 | 294,343 |
2025 | 2024 – Restated | |||||||||
| Property | Car park | Hotel | Property | Car park | Hotel | |||||
| rental | activities | operations | Investments | Total | rental | activities | operations | Investments | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Gross revenue (excl | ||||||||||
service charge income) | 12,442 | 13,978 | 3,337 | – | 29,757 | 12,314 | 13,361 | 3,308 | – | 28,983 |
Service charge income | 2,935 | – | – | – | 2,935 | 2,985 | – | – | – | 2,985 |
Gross revenue | 15,377 | 13,978 | 3,337 | – | 32,692 | 15,299 | 13,361 | 3,308 | – | 31,968 |
Service charge expenses | (4,310) | – | – | – | (4,310) | (3,982) | – | – | – | (3,982) |
Property expenses | (2,290) | (8,444) | (2,782) | – | (13,516) | (1,431) | (7,521) | (2,670) | – | (11,622) |
Net revenue | 8,777 | 5,534 | 555 | – | 14,866 | 9,886 | 5,840 | 638 | – | 16,364 |
Administrative expenses | (5,711) | (1,801) | – | – | (7,512) | (5,571) | (1,722) | – | – | (7,293) |
Other income | 1,864 | 30 | – | 43 | 1,937 | 924 | – | – | 41 | 965 |
| Share of post-tax profits | ||||||||||
from joint ventures | 1,057 | – | – | – | 1,057 | 1,025 | – | – | – | 1,025 |
Operating profit before valuation movements | 5,987 | 3,763 | 555 | 43 | 10,348 | 6,264 | 4,118 | 638 | 41 | 11,061 |
Valuation movement on investment properties | (2,214) | – | – | – | (2,214) | (7,625) | – | – | – | (7,625) |
| Impairment of car parking | ||||||||||
assets | – | (2,697) | – | – | (2,697) | – | (3,878) | – | – | (3,878) |
Impairment of goodwill | – | (772) | – | – | (772) | – | (577) | – | – | (577) |
Loss on disposal of investments | – | – | – | (87) | (87) | – | – | – | (191) | (191) |
Valuation movement on investments | – | – | – | – | – | – | – | – | 408 | 408 |
Profit on disposal of investment properties | – | – | – | – | – | 27 | – | – | – | 27 |
Profit on disposal of freehold and leasehold | ||||||||||
properties | – | 1,762 | – | – | 1,762 | – | – | – | – | – |
Valuation movement on joint venture properties | – | – | – | – | – | (3,200) | – | – | – | (3,200) |
Operating (loss)/profit | 3,773 | 2,056 | 555 | (44) | 6,340 | (4,534) | (337) | 638 | 258 | (3,975) |
Finance costs | (7,423) | (7,348) | ||||||||
Finance income | 18 | 166 | ||||||||
Loss before taxation | (1,065) | (11,157) | ||||||||
Taxation | (2,381) | 3,319 | ||||||||
Loss for the year | (3,446) | (7,838) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Employee benefits | 4,427 | 4,457 |
Depreciation | 172 | 168 |
Charitable donations | 86 | 77 |
Other | 2,827 | 2,591 |
7,512 | 7,293 |
| 2025 | 2024 | ||
| £’000 | £’000 | ||
| Audit services: | |||
• | Fees payable to the Group auditors for the audit of the Consolidated and | ||
Company Financial Statements | 295 | 246 | |
• | Audit of the Company’s subsidiaries pursuant to legislation | 10 | 10 |
• | Other audit-related services | – | 40 |
Total audit services | 305 | 296 | |
| Non-audit services: | |||
• | Other non-audit services | 5 | – |
Total non-audit services | 5 | – | |
Total remuneration of the Company’s auditors | 310 | 296 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Wages and salaries (including Directors’ emoluments) | 6,593 | 6,417 |
Social security costs | 743 | 705 |
Other pension costs | 271 | 254 |
7,608 | 7,376 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Commission received | 196 | 169 |
Dividends received | 43 | 41 |
Service charge management fees | 280 | 258 |
Development management fees | 227 | 158 |
Dilapidations receipts and income relating to surrender premiums | 1,019 | 267 |
Profit on sale of fixed assets | 55 | – |
Other | 172 | 72 |
1,937 | 965 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Interest payable on debenture loan stock | 4,430 | 4,430 |
Interest payable on bank borrowings | 1,756 | 1,570 |
Amortisation of arrangement fees | 274 | 286 |
Interest expense on lease liabilities | 963 | 1,062 |
Total finance costs | 7,423 | 7,348 |
Interest receivable on loans to joint ventures | (5) | (159) |
Other interest receivable | (12) | (7) |
Total finance income | (18) | (166) |
Net finance costs | 7,405 | 7,182 |
| 2024 | ||
| 2025 | Restated | |
| £’000 | £’000 | |
| Current | ||
Current year | – | – |
Adjustments in respect of prior years | 59 | – |
59 | – | |
| Deferred tax | ||
Recognition of previously unrecognised trading losses | – | (2,888) |
Utilisation of trading losses | 967 | 1,203 |
Origination and reversal of timing differences | 1,355 | (1,634) |
Adjustments in respect of prior periods | – | – |
2,322 | (3,319) | |
2,381 | (3,319) |
| 2024 | |||
| 2025 | Restated | ||
| £’000 | £’000 | ||
Loss before taxation | (1,065) | (11,157) | |
| Loss on ordinary activities multiplied by rate of corporation tax in the United Kingdom of 25% | |||
(2024: 25%) | (266) | (2,789) | |
| Effects of: | |||
• | Valuation movements on which deferred tax is not recognised | 2,344 | 2,110 |
• | Recognition of carried forward trading losses | – | (2,888) |
• | Expenses not deductible for tax purposes | 244 | 248 |
• | Adjustments in respect of prior years | 59 | |
Total taxation charge/(credit) | 2,381 | (3,319) |
| 2025 | 2024 | |
| £’000 | £’000 | |
2023 final paid: 2.5p per share | – | 1,054 |
2024 interim paid: 8.5p per share | – | 3,584 |
2025 interim paid: 2.5p per share | 1,054 | – |
1,054 | 4,638 |
2025 | 2024 – Restated | |||
| Earnings | Earnings | |||
| Earnings | per share | Earnings | per share | |
| £’000 | p | £’000 | p | |
Loss for the year and earnings per share | (3,446) | (8.2) | (7,838) | (17.5) |
Valuation movement on investment properties | 2,214 | 5.3 | 7,625 | 17.0 |
Deferred tax on valuation movements | 1,216 | 2.9 | (903) | (2.0) |
Impairment of car parking assets | 2,697 | 6.4 | 3,878 | 8.7 |
Impairment of goodwill | 772 | 1.8 | 577 | 1.3 |
Valuation movement on properties held in joint ventures | – | – | 3,200 | 7.1 |
Profit on disposal of investment properties | – | – | (27) | (0.1) |
Profit on disposal of freehold and leasehold properties | (1,762) | (4.2) | – | – |
Loss on disposal of investments | 87 | 0.2 | 191 | 0.4 |
Valuation movement on investments | – | – | (408) | (0.9) |
EPRA earnings and EPRA earnings per share | 1,778 | 4.2 | 6,295 | 14.0 |
| Freehold | Right-of-use asset | Development | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Valuation at 30 June 2023 | 160,700 | 2,250 | 20,851 | 183,801 |
Additions at cost | – | 2,860 | – | 2,860 |
Other capital expenditure | 1,716 | – | 765 | 2,481 |
Disposals | (160) | – | – | (160) |
Movement in tenant lease incentives | (380) | – | – | (380) |
Valuation movement | (10,466) | 6 | 2,835 | (7,625) |
Valuation at 30 June 2024 | 151,410 | 5,116 | 24,451 | 180,977 |
Other capital expenditure | 2,405 | 17 | 1,760 | 4,182 |
Movement in tenant lease incentives | 147 | – | – | 147 |
Valuation movement | 1,528 | (87) | (3,655) | (2,214) |
Valuation at 30 June 2025 | 155,490 | 5,046 | 22,556 | 183,092 |
| Right-of-use asset | Total | ||
| Freehold | Restated | Restated | |
| £’000 | £’000 | £’000 | |
Valuation at 30 June 2023 | 25,110 | 36,724 | 61,834 |
IFRS 16 adjustment | – | (95) | (95) |
Depreciation | (272) | (1,397) | (1,669) |
Valuation movement recognised in Other Comprehensive Income | 994 | – | 994 |
Other movements – lease reassessments | – | 817 | 817 |
Reversal of impairment/(impairment) | 768 | (4,646) | (3,878) |
Valuation at 30 June 2024 | 26,600 | 31,403 | 58,003 |
Disposals | – | (2,098) | (2,098) |
IFRS 16 adjustment | – | (95) | (95) |
Depreciation | (287) | (1,164) | (1,451) |
Valuation movement recognised in Other Comprehensive Income | (656) | – | (656) |
Other movements – lease reassessments | – | 1,464 | 1,464 |
Impairment | (1,107) | (1,590) | (2,697) |
Valuation at 30 June 2025 | 24,550 | 27,920 | 52,470 |
| Freehold | |
| £’000 | |
Valuation at 30 June 2024 | 9,900 |
Depreciation | (242) |
Valuation movement | 542 |
Valuation at 30 June 2025 | 10,200 |
| Passing rent | ERV | Value | Initial yield | Reversionary yield | |
| £’000 | £’000 | £’000 | % | % | |
Retail and Leisure | 393 | 1,544 | 15,890 | 2.3% | 9.2% |
Merrion Centre (excluding offices) | 4,029 | 4,662 | 48,079 | 7.9% | 9.2% |
Offices | 3,097 | 4,800 | 46,196 | 6.3% | 9.8% |
Hotels | 913 | 913 | 10,200 | 8.5% | 8.5% |
Out-of-town retail | 1,050 | 1,341 | 13,075 | 7.6% | 9.7% |
Residential | 1,688 | 1,852 | 34,500 | 4.6% | 5.1% |
11,170 | 15,113 | 167,940 | 6.3% | 8.5% | |
Development properties | 22,556 | ||||
Car parks | 34,377 | ||||
IFRS 16 – Right-of-use assets held within car park activities | 19,573 | ||||
IFRS 16 – Right-of-use assets held within investment properties | 1,316 | ||||
| 245,762 |
| Passing rent | ERV | Value | Initial yield | Reversionary yield | |
| £’000 | £’000 | £’000 | % | % | |
Retail and Leisure | 1,178 | 1,282 | 13,810 | 8.1% | 8.8% |
Merrion Centre (excluding offices) | 4,514 | 4,815 | 50,254 | 8.5% | 9.1% |
Offices | 2,688 | 4,845 | 45,376 | 5.6% | 10.1% |
Hotels | 875 | 875 | 9,900 | 8.4% | 8.4% |
Out-of-town retail | 1,041 | 1,070 | 12,500 | 7.9% | 8.1% |
Residential | 1,319 | 2,108 | 31,720 | 3.9% | 6.3% |
11,615 | 14,995 | 163,560 | 6.7% | 8.7% | |
Development properties | 24,451 | ||||
Car parks | 38,017 | ||||
IFRS 16 – Right-of-use assets held within car park activities | 21,536 | ||||
IFRS 16 – Right-of-use assets held within investment properties | 1,316 | ||||
| 248,880 |
| Growth rate | |||
0% | 1% | 2% | |
11% | 26.5 | 30.7 | 36.0 |
12% | 24.6 | 27.9 | 32.4 |
13% | 23.0 | 25.9 | 29.3 |
| Car park activities | ||||
| – freehold | ||||
| Investment | and leasehold | Hotel operations – | ||
| properties | properties | freehold properties | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Externally valued by CBRE | 179,475 | 24,550 | 10,200 | 214,225 |
Investment properties valued by the Directors | 2,301 | – | – | 2,301 |
Properties held at valuation | 181,776 | 24,550 | 10,200 | 216,526 |
IFRS 16 right-of-use assets held at depreciated cost | 1,316 | 27,920 | – | 29,236 |
183,092 | 52,470 | 10,200 | 245,762 |
| Cost | Depreciation | |
| £’000 | £’000 | |
At 1 July 2023 | 5,570 | 4,301 |
Additions | 525 | – |
Depreciation | – | 348 |
At 30 June 2024 | 6,095 | 4,649 |
Net book value at 30 June 2024 | 1,446 | |
At | 6,095 | 4,649 |
Additions | 645 | – |
Disposals | (135) | (59) |
Depreciation | – | 402 |
At 30 June 2025 | 6,605 | 4,992 |
Net book value at 30 June 2025 | 1,613 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Goodwill | ||
At the start of the year | 2,868 | 3,445 |
Impairment | (772) | (577) |
At the end of the year | 2,096 | 2,868 |
| Intangible assets | ||
At the start of the year | 24 | 229 |
Additions | 496 | – |
Amortisation | (186) | (205) |
At the end of the year | 334 | 24 |
Total goodwill and intangible assets | 2,430 | 2,892 |
| Growth rate | |||
0% | 1% | 2% | |
11% | 1.9 | 2.1 | 2.1 |
12% | 1.6 | 2.1 | 2.1 |
13% | 1.4 | 1.8 | 2.1 |
| 2025 | 2024 | |
| £’000 | £’000 | |
At the start of the year | 4,752 | 7,123 |
Valuation movement on investment properties | – | (3,200) |
Share of post-tax profits from joint ventures before valuation movements | 1,057 | 1,025 |
Distributions | (173) | (196) |
At the end of the year | 5,636 | 4,752 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Non-current assets | 55,050 | 55,050 |
Cash and cash equivalents | 274 | 602 |
Receivables and prepayments | 1,028 | – |
Trade and other payables | (1,217) | (594) |
Current financial liabilities | (1,839) | (1,777) |
Non-current financial liabilities | (42,024) | (43,776) |
Net assets | 11,272 | 9,505 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Revenue | 3,674 | 3,674 |
Expenses | (10) | (13) |
Finance costs | (1,551) | (1,611) |
Valuation movement on investment properties | – | (6,400) |
Net loss | 2,113 | (4,350) |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Current assets | ||
Loan notes – deferred consideration | – | 3,177 |
– | 3,177 | |
| Non-current assets | ||
Listed investments | 2,599 | 3,305 |
Non-listed investments | 660 | 660 |
3,259 | 3,965 | |
Total assets | 3,259 | 7,142 |
| 2025 | 2024 | |
| £’000 | £’000 | |
At start of the year | 3,305 | 4,068 |
Decrease in value of investments | (706) | (763) |
At the end of the year | 2,599 | 3,305 |
| 2025 | 2024 | |
| £’000 | £’000 | |
At the start of the year | 660 | 410 |
Additions | – | 250 |
At the end of the year | 660 | 660 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Current assets | ||
At the start of the year | 3,177 | 4,493 |
Transferred from non-current assets | – | 3,025 |
Loan interest | 5 | 158 |
Expenses | (87) | (122) |
Amounts received at maturity | (3,095) | (4,377) |
– | 3,177 | |
| Non-current assets | ||
At the start of the year | – | 3,025 |
Loan notes issued to the Company in the period | – | – |
Loan interest | – | – |
Transferred to current assets | – | (3,025) |
– | – |
| 2025 | 2024 | |
| £’000 | £’000 | |
At the start of the year | – | 1,943 |
Unwinding of the discount applied to contingent consideration | – | 32 |
Valuation movement | – | 408 |
Expenses | – | (102) |
Amounts received at maturity | – | (2,281) |
– | – |
| 2025 | 2024 | |
| £’000 | £’000 | |
Trade receivables | 2,081 | 1,995 |
Less: provision for impairment of receivables | (410) | (249) |
1,671 | 1,746 | |
Other receivables and prepayments | 2,131 | 2,250 |
3,802 | 3,996 |
| Outside credit terms | |||||
| Within | Less than | One to | Older than | ||
| Total | credit terms | one month | two months | two months | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
2025 | 1,671 | 1,671 | – | – | – |
2024 | 1,746 | 1,746 | – | – | – |
| 2025 | 2024 | |
| £’000 | £’000 | |
At the start of the year | 249 | 353 |
Provision for receivables impairment | 508 | 117 |
Receivables written off as uncollectable | (339) | (89) |
Unused amounts reversed | (8) | (132) |
At the end of the year | 410 | 249 |
| Less than | One to | Older than two | ||
| Total | one month | two months | months | |
| £’000 | £’000 | £’000 | £’000 | |
2025 | 410 | – | – | 410 |
2024 | 249 | – | – | 249 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Trade payables | 1,442 | 1,400 |
Social security and other taxes | 511 | 516 |
Other payables and accruals | 9,276 | 11,509 |
11,229 | 13,425 |
| 2024 | ||
| 2025 | Restated | |
| £’000 | £’000 | |
| Current | ||
Bank borrowings – revolving credit facilities | 11,098 | – |
Lease liabilities | 1,522 | 1,768 |
12,620 | 1,768 | |
| Non-current | ||
Bank borrowings – revolving credit facilities | 2,424 | 13,434 |
Bank borrowings – single asset facility | 14,164 | 14,239 |
Lease liabilities | 27,970 | 30,937 |
5.375% First mortgage debenture stock | 82,347 | 82,336 |
126,905 | 140,946 | |
Total borrowings | 139,525 | 142,714 |
| 2024 | ||
| 2025 | Restated | |
| £’000 | £’000 | |
At the start of the year | 142,713 | 134,914 |
| Cash items | ||
Borrowings repaid (incl cancellation of debenture stock) | (100) | (3,087) |
Borrowings drawn down | – | 9,750 |
Principal element of lease payments | (1,780) | (1,665) |
Arrangement fees paid | (163) | (419) |
Total cash items | (2,043) | 4,579 |
| Non-cash items | ||
Amortisation of arrangement fees relating to banking facilities | 274 | 286 |
Movement in leases | (1,419) | 2,935 |
Total non-cash items | (1,145) | 3,221 |
At the end of the year | 139,525 | 142,714 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Cash balances | 17,989 | 22,152 |
Overdrawn balances | (18,375) | (20,760) |
Cash and cash equivalents | (386) | 1,392 |
| 2025 | ||||||
| Trade and | Bank borrowings | Debenture | Bank borrowings – | Lease | ||
| other payables | – RCFs | stock | single asset facility | liabilities | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year | 1,442 | 12,101 | 4,430 | 417 | 1,802 | 20,192 |
One to two years | – | 2,539 | 4,430 | 417 | 1,812 | 9,198 |
Two to three years | – | – | 4,430 | 417 | 1,822 | 6,669 |
Three to four years | – | – | 4,430 | 14,008 | 1,832 | 20,270 |
Four to five years | – | – | 93,048 | – | 1,842 | 94,890 |
Five to ten years | – | – | – | – | 9,374 | 9,374 |
Ten to fifteen years | – | – | – | – | 9,491 | 9,491 |
In more than fifteen years | – | – | – | – | 28,583 | 28,583 |
1,442 | 14,640 | 110,768 | 15,259 | 56,558 | 198,667 |
| 2024 – Restated | ||||||
| Trade and | Bank borrowings | Debenture | Bank borrowings – | Lease | ||
| other payables | – RCFs | stock | single asset facility | liabilities | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year | 1,400 | 988 | 4,430 | 417 | 2,028 | 9,263 |
One to two years | – | 14,603 | 4,430 | 417 | 2,037 | 21,487 |
Two to three years | – | – | 4,430 | 417 | 2,046 | 6,893 |
Three to four years | – | – | 4,430 | 417 | 2,055 | 6,902 |
Four to five years | – | – | 4,430 | 14,008 | 2,064 | 20,502 |
Five to ten years | – | – | 93,048 | – | 10,466 | 103,514 |
Ten to fifteen years | – | – | – | – | 10,726 | 10,726 |
In more than fifteen years | – | – | – | – | 29,445 | 29,445 |
1,400 | 15,591 | 115,198 | 15,676 | 60,867 | 208,732 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Expiring in one year or less | 14,500 | – |
Expiring in more than one year | 41,750 | 56,250 |
56,250 | 56,250 |
| 2024 | ||
| 2025 | Restated | |
| £’000 | £’000 | |
| Assets | ||
Carried forward losses | 718 | 1,685 |
IFRS 16 lease liabilities | 7,373 | 8,176 |
8,091 | 9,861 | |
| Liabilities | ||
IFRS 16 right-of-use assets | 5,223 | 5,713 |
Investment property and freehold car park revaluation gains | 1,929 | 1,065 |
7,152 | 6,778 | |
Net deferred tax asset | 939 | 3,083 |
As at 30 June 2025 | As at 30 June 2024 – Restated | |||||
| Nominal | Weighted | Weighted | Nominal | Weighted | Weighted | |
| value | average rate | average period | value | average rate | average period | |
| £’000 | % | Years | £’000 | % | Years | |
Debenture stock | 82,417 | 5.375 | 6 | 82,417 | 5.375 | 7 |
Bank floating rate liabilities | 13,750 | 6.19 | 1 | 13,750 | 7.19 | 2 |
Bank fixed rate liabilities | 13,800 | 3.02 | 4 | 13,800 | 3.02 | 5 |
Bank overdrafts | 18,375 | 6.3 | 0.5 | 20,760 | 7.5 | 0.5 |
Lease liabilities | 29,492 | 3.7 | 38 | 32,705 | 3.7 | 36 |
157,834 | 163,432 |
2025 | 2024 | ||
Bank overdrafts | EIR | 6.3% | 7.5% |
Bank borrowings | EIR | 6.19% | 7.19% |
Debenture stock | EIR | 5.375% | 5.375% |
Lease liabilities | IBR | 3.7% | 3.7% |
2025 | 2024 | |||
| Book value | Fair value | Book value | Fair value | |
| £’000 | £’000 | £’000 | £’000 | |
Debenture stock | 82,347 | 68,669 | 82,337 | 72,506 |
Non-current bank borrowings – revolving credit facilities | 13,522 | 13,522 | 13,434 | 13,434 |
Non-current bank borrowings – single asset facility | 14,164 | 12,476 | 14,239 | 12,174 |
2025 | 2024 – Restated | |||||
| Minimum lease | Minimum lease | |||||
| payments | Interest | Present value | payments | Interest | Present value | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year | 1,802 | 1,018 | 784 | 2,028 | 1,122 | 906 |
One to two years | 1,812 | 990 | 822 | 2,037 | 1,090 | 947 |
Two to three years | 1,822 | 961 | 861 | 2,046 | 1,057 | 989 |
Three to four years | 1,832 | 930 | 902 | 2,055 | 1,021 | 1,034 |
Four to five years | 1,842 | 897 | 945 | 2,064 | 984 | 1,080 |
Five to ten years | 9,374 | 3,950 | 5,424 | 10,466 | 4,314 | 6,152 |
Ten to fifteen years | 9,491 | 2,898 | 6,593 | 10,726 | 3,124 | 7,602 |
In more than fifteen years | 28,583 | 15,422 | 13,161 | 29,445 | 15,450 | 13,995 |
56,558 | 27,066 | 29,492 | 60,867 | 28,162 | 32,705 |
| 2024 | ||
| 2025 | Restated | |
| £’000 | £’000 | |
Net assets at 30 June | 112,302 | 117,444 |
Shares in issue (000) | 42,163 | 42,163 |
Basic and diluted net asset value per share | 266p | 279p |
| 2025 | 2024 | |
| Minimum total future lease payments receivable: | £’000 | £’000 |
Within one year | 8,808 | 9,175 |
One to two years | 7,777 | 8,604 |
Two to three years | 7,140 | 7,314 |
Three to four years | 6,203 | 6,659 |
Four to five years | 5,442 | 5,792 |
Five to ten years | 18,991 | 21,311 |
Ten to fifteen years | 8,294 | 9,846 |
In more than fifteen years | 1,051 | 1,163 |
| Number | Nominal | |
| of shares | value | |
| 000 | £’000 | |
At 30 June 2024 | 42,163 | 10,540 |
Purchase and cancellation of own shares | – | – |
At 30 June 2025 | 42,163 | 10,540 |
| 2024 | ||
| 2025 | Restated | |
| £’000 | £’000 | |
Loss before tax | (1,065) | (12,143) |
| Adjustments for: | ||
Depreciation | 2,095 | 2,199 |
Amortisation | 186 | 205 |
Profit on disposal of fixed assets | (55) | – |
Profit on disposal of investment properties | – | (27) |
Profit on disposal of freehold and leasehold properties | (1,762) | – |
Loss on disposal of investments | 87 | 191 |
Valuation movement on investments | – | (408) |
Finance costs | 7,423 | 7,209 |
Finance income | (18) | (166) |
Share of post tax (profits)/losses from joint ventures | (1,057) | 2,175 |
Valuation movement on investment properties | 2,214 | 7,625 |
Movement in tenant lease incentives | (147) | 380 |
Impairment of car parking assets | 2,697 | 4,804 |
Impairment of goodwill | 772 | 577 |
Decrease/(increase) in receivables | 193 | (731) |
(Decrease)/increase in payables | (2,092) | 704 |
Cash generated from operations | 9,471 | 12,594 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Short-term employee benefits – excluding exceptional bonuses | 1,956 | 1,934 |
Short-term employee benefits – exceptional bonuses | 249 | 539 |
Post-employment benefits | 97 | 89 |
Sale of Motor Vehicle to Executive Director | 78 | – |
Dividends paid to the Ziff Concert Party | 599 | 2,641 |
2,979 | 5,203 |
| 2024 | (1) Car parking lease | ||
| Previously | liabilities and | 2024 | |
| reported | right-of-use assets | Restated | |
| £’000 | £’000 | £’000 | |
| Non-current assets | |||
| Property rental | |||
Investment properties | 180,977 | – | 180,977 |
Investments in joint ventures | 4,752 | – | 4,752 |
185,729 | – | 185,729 | |
| Car park activities | |||
Freehold and leasehold properties | 56,823 | 1,180 | 58,003 |
Goodwill and intangible assets | 2,892 | – | 2,892 |
59,715 | 1,180 | 60,895 | |
| Hotel Operations | |||
Freehold and leasehold properties | 9,900 | – | 9,900 |
9,900 | – | 9,900 | |
Fixtures, equipment and motor vehicles | 1,446 | – | 1,446 |
Investments | 3,965 | – | 3,965 |
Deferred tax assets | 2,352 | 731 | 3,083 |
Total non-current assets | 263,107 | 1,911 | 265,018 |
| Current assets | |||
Trade and other receivables | 3,996 | – | 3,996 |
Cash and cash equivalents | 22,152 | – | 22,152 |
Investments | 3,177 | – | 3,177 |
Total current assets | 29,325 | – | 29,325 |
Total assets | 292,432 | 1,911 | 294,343 |
| Current liabilities | |||
Trade and other payables | (13,425) | – | (13,425) |
Bank overdrafts | (20,760) | – | (20,760) |
Financial liabilities | (1,768) | – | (1,768) |
Total current liabilities | (35,953) | – | (35,953) |
| Non-current liabilities | |||
Financial liabilities | (136,842) | (4,104) | (140,946) |
Total liabilities | (172,795) | (4,104) | (176,899) |
Net assets | 119,637 | (2,193) | 117,444 |
| Equity attributable to the owners of the Parent | |||
Called up share capital | 10,540 | – | 10,540 |
Share premium account | 200 | – | 200 |
Capital redemption reserve | 3,309 | – | 3,309 |
Revaluation reserve | 4,184 | – | 4,184 |
Retained earnings | 101,404 | (2,193) | 99,211 |
Total equity | 119,637 | (2,193) | 117,444 |
| 2023 | (1) Car parking lease | ||
| Previously | liabilities and | 2023 | |
| reported | right-of-use assets | Restated | |
| £’000 | £’000 | £’000 | |
| Non-current assets | |||
| Property rental | |||
Investment properties | 183,801 | – | 183,801 |
Investments in joint ventures | 7,123 | – | 7,123 |
190,924 | – | 190,924 | |
| Car park activities | |||
Freehold and leasehold properties | 60,791 | 1,043 | 61,834 |
Goodwill and intangible assets | 3,674 | – | 3,674 |
64,465 | 1,043 | 65,508 | |
| Hotel Operations | |||
Freehold and leasehold properties | 9,500 | – | 9,500 |
9,500 | – | 9,500 | |
Fixtures, equipment and motor vehicles | 1,269 | – | 1,269 |
Investments | 7,503 | – | 7,503 |
Total non-current assets | 273,661 | 1,043 | 274,704 |
| Current assets | |||
Trade and other receivables | 3,264 | – | 3,264 |
Cash and cash equivalents | 23,320 | – | 23,320 |
Investments | 6,436 | – | 6,436 |
Total current assets | 33,020 | – | 33,020 |
Total assets | 306,681 | 1,043 | 307,724 |
| Current liabilities | |||
Trade and other payables | (12,387) | – | (12,387) |
Bank overdrafts | (21,700) | – | (21,700) |
Financial liabilities | (4,665) | – | (4,665) |
Total current liabilities | (38,752) | – | (38,752) |
| Non-current liabilities | |||
Financial liabilities | (126,841) | (3,408) | (130,249) |
Total liabilities | (165,593) | (3,408) | (169,001) |
Net assets | 141,088 | (2,365) | 138,723 |
| Equity attributable to the owners of the Parent | |||
Called up share capital | 12,113 | – | 12,113 |
Share premium account | 200 | – | 200 |
Capital redemption reserve | 1,736 | – | 1,736 |
Revaluation reserve | 2,784 | – | 2,784 |
Retained earnings | 124,255 | (2,365) | 121,890 |
Total equity | 141,088 | (2,365) | 138,723 |
| 2024 | (1) Car parking lease | ||
| Previously | liabilities and | 2024 | |
| reported | right-of-use assets | Restated | |
| £’000 | £’000 | £’000 | |
Gross revenue | 28,983 | – | 28,983 |
Service charge income | 2,985 | – | 2,985 |
Gross revenue | 31,968 | 31,968 | |
Service charge expenses | (3,982) | – | (3,982) |
Property expenses | (11,821) | 199 | (11,622) |
Net revenue | 16,165 | 199 | 16,364 |
Administrative expenses | (7,293) | – | (7,293) |
Other income | 965 | – | 965 |
Valuation movement on investment properties | (7,625) | – | (7,625) |
Impairment of car parking assets | (3,259) | (619) | (3,878) |
Impairment of goodwill | (577) | (577) | |
Loss on disposal of investments | (191) | (191) | |
Valuation movement on investments | 408 | 408 | |
Profit on disposal of investment properties | 27 | – | 27 |
Share of post-tax losses from joint ventures | (2,175) | – | (2,175) |
Operating loss | (3,555) | (420) | (3,975) |
Finance costs | (7,209) | (139) | (7,348) |
Finance income | 166 | 166 | |
Loss before taxation | (10,598) | (559) | (11,157) |
Taxation | 2,588 | 731 | 3,319 |
Loss for the year attributable to owners of the Parent | (8,010) | 172 | (7,838) |
| 2024 | (1) Car parking lease | ||
| Previously | liabilities and | 2024 | |
| reported | right-of-use assets | Restated | |
| £’000 | £’000 | £’000 | |
Loss for the financial year | (10,598) | (1,545) | (12,143) |
| Adjustments for: | |||
Depreciation | 2,199 | – | 2,199 |
Amortisation | 205 | – | 205 |
Profit on disposal of investment properties | (27) | – | (27) |
Loss on sale of investments | 191 | – | 191 |
Movement in valuation of investments | (408) | – | (408) |
Finance costs | 7,209 | – | 7,209 |
Finance income | (166) | – | (166) |
Share of post tax losses from joint ventures | 2,175 | – | 2,175 |
Movement in valuation of investment properties | 7,625 | – | 7,625 |
Movement in lease incentives | 380 | – | 380 |
Impairment of car parking assets | 3,259 | 1,545 | 4,804 |
Impairment of goodwill | 577 | – | 577 |
Increase in receivables | (731) | – | (731) |
Increase in payables | 704 | – | 704 |
Cash generated from operations | 12,594 | – | 12,594 |