Final Results

RNS Number : 7468J
Wynnstay Properties PLC
17 June 2014
 



Wynnstay Properties PLC

 

Preliminary Results for Year Ended 25th March 2014

 

CHAIRMAN'S STATEMENT

 

I am pleased to be able to report another year of steady progress for your Companyagainst the background of more optimistic news of the UK economy.We continue to add to the portfolio and to capitalise on the opportunities which arise to retain existingtenants and to attract new ones. At the year-end,the portfolio was fully let.

Overview of financial performance

Wynnstay's financial performance for the year may be summarised as follows:

 


Change

2014

2013

•            Property income

(1.2%)

£1,609,000

£1,628,000

•            Profit before movement in fair value of 
          investment properties and taxation

(8.3%)

£1,011,000

£1,103,000

•            Earnings per share


34.9p

(7.1p)

•            Dividends per share, paid and proposed:

+9.3%

11.8p

10.8p

•            Net asset value per share:

+5.3%

461p

438p

•            Net gearing

+2.0%

41.4%

40.6%

 

 

Property income for the year, at just over £1.6 million, was at a similar level to last year, albeit reflecting a number of underlying changes arising from the active management of the portfolio. Profits before fair value movement and taxation for the year, at just over £1 million were slightly lower than in the prior year as a result of additional administrative costs noted below.

Our annual property revaluation delivered an increase over the value for the prior year and the resulting surplus of

£170,000 has contributed, along with retained earnings and the profit on the property disposal noted below, to an increase of over 5% in net asset value per share.

 

Property Management and Portfolio

It has been another very active year in the management of the portfolio. We currently have 53 tenants occupying over 70 separate properties on 66 leases in 18 locations. During the course of the year we renewed or extended the existing leases of 8 tenants and welcomed 3 new ones.

I noted two significant management achievements when I reported to you in November: the extension until 2018 of the lease of our office premises at Cosham to a Government Department and the granting of a new ten year lease to a national retail business of a vacant unit at Hertford. I reported on other changes in November and since then we have also extended the lease of one of the industrial units at Heathfield, renewed another lease at Norwich and granted a lease to a new business on one of our retail units in Colchester, which was vacated by a longstanding tenant in January 2014.

During the year, there have been two noteworthy changes in the portfolio. As I reported in my last annual Chairman's Statement, early in the financial year we acquired Crown Close Industrial Estate in Hailsham, West Sussex details of which are set out in that statement. Secondly, as foreshadowed in my statement in November, we have successfully sold the other vacant unit at Hertford to an owner-occupier at a price that was 17% above the net book value.

A number of potential acquisitions have been explored and I am pleased to report that shortly after the end of the year we agreed and completed the purchase of a freehold trade counter investment to the east of the centre of Ipswich, in close proximity to the Neptune Marina development and residential development areas. The five units comprising 18,300 square feet are fully let to three tenants, one being part of a national chain and the two others being regional businesses. The total passing rent is £86,500 and with the price paid of £1,037,500, the net initial yield is 7.9%. This acquisition, having been made after the year-end, is not reflected in these financial statements.

 

Portfolio Valuation

As at 25 March 2014, our Independent Valuers, Sanderson Weatherall, have undertaken the annual valuation of the company's portfolio at £18,515,000 representing, as mentioned above, a revaluation increase of £170,000. The Board consider this to be a satisfactory outcome and it is particularly pleasing to note a modest increase in the value of our most recent acquisitions at Hailsham, Lewes and Surbiton.

Following the revaluation, as at the year-end, the industrial sector within the portfolio accounted for 62% by value, with the retail and office elements comprising 18% and 20% respectively.

 

Borrowings and Gearing

Total borrowings at the year-end were £6.0 million (2013: £5.4 million) and net gearing at the year-end was 41.4% compared to 40.6% last year. The increased borrowings reflect the drawdown under our borrowing facility made to facilitate the purchase of our Hailsham property in May 2013.

As you may recall, the five-year term of our borrowing facility of £8.5 million with Svenska Handelsbanken expired in December 2013. In December, we signed a new five year facility of £10 million, the main terms of which are broadly the same as those under the previous facility, other than an increase in the margin to 2.65% and an increase in the non-utilization fee to 1%. This higher margin, coupled with the increase in borrowings mentioned above, is reflected in higher financing costs for the year compared to the prior year.

While interest rates will undoubtedly rise as the economic recovery becomes established, starting perhaps later in the year, they are currently not forecast by experts to return to the historic levels of the pre-financial crisis period. 

 

Costs

Our property costs this year were less than in the prior year, mainly due to the saving in the payment of business rates on vacant premises in the year. Administrative costs are higher than in the previous year, as we incurred some professional fees in examining the formalities of raising further equity finance from shareholders. These fees have been fully accrued for in these accounts, as the Board's current intention is only to progress this further, if conditions are then appropriate, once it appears that the new borrowing facility will be fully utilised.

 

Dividend

The Board is recommending a total dividend for the year of 11.8p per share being an increase over the 10.8p paid in the last year. An increased interim dividend of 4.2p per share was paid in December 2013 and the Board has considered carefully whether the final dividend for the year should also be increased, but has decided against doing so. Accordingly, subject to approval of Shareholders at the Annual General Meeting, a final dividend of 7.6p per share will be paid on 18th July 2014 to Shareholders on the register on 27th June 2014.


However, assuming favourable conditions at the end of the half-year, the Board will again consider increasing the interim dividend for payment in December 2014, with a view to aligning further the overall balance between the interim and final dividends.

 

Outlook

As mentioned in the opening paragraph of this statement, there appears now to be greater optimism about the UK economy than has been the case for more than six years. The economic outlook, and particularly the prospects for small and medium-sized businesses, inevitably affects the value of the commercial property in which we invest and the terms that can be agreed with tenants. If this improvement in optimism and outlook is sustained it should lead to a return to rental growth which will in turn result in a further increase in the value of your Company's portfolio.

As the UK emerges from the difficult economic conditions of recent years, Wynnstay is in good shape and, in the Board's view, continues to offer opportunities for profitable growth. We will continue to make changes to enhance the value of the portfolio as and when opportunities to do so arise.

 

Unsolicited approaches to Shareholders

Shareholders are reminded that unsolicited approaches regarding their shares may be from fraudsters. If you are in any doubt, please refer to my letter sent to all Shareholders in January this year (also available on our website: www.wynnstayproperties.co.uk) or to the website of the Financial Conduct Authority (www.fca.org.uk/ consumers/scams).

 

Annual General Meeting

Our Annual General Meeting will be held at the Royal Automobile Club on Thursday 10th July 2014. As always, I hope that as many Shareholders as possible will attend to meet the Board and other Shareholders informally before and after the meeting to discuss the Company's affairs as well as to take part in the formal business.

 

Colleagues and Advisers

Finally I would like to express my appreciation for the contributions of our two executive directors - Paul Williams, our Managing Director, and Toby Parker, our Finance Director - who manage Wynnstay's affairs efficiently and effectively, as well as with flair and determination. The two executive directors and I, as your Chairman, also benefit from the long experience in commercial property of our two non-executive directors - Charles Delevingne and Terence Nagle. I would like to thank all four of them, as well as our advisers, for their contributions over the past year.

 

 

Philip G.H. Collins

Chairman

16th June 2014

 

For further information please contact:

 

Wynnstay Properties Plc


Toby Parker, Finance Director

020 7554 8766



Charles Stanley Securities - Nominated Adviser

020 7149 6000

Dugald J. Carlean / Carl Holmes


 

 



 

WYNNSTAY PROPERTIES PLC

STATEMENT OF COMPREHENSIVE INCOME FOR YEAR ENDED 25TH MARCH 2014

 

 

 

 

 

 

Notes

2014

£'000

 


2013

£'000

 

Property Income


1,609


1,628

Property Costs

2

(79)


(125)

Administrative Costs

3

(443)


(384)



1,087


1,119

Movement in fair value of: Investment Properties

 

9

 

170


 

(937)

Profit on Sale of Investment Property


52


100

Operating Income


1,309


282

Investment Income

5

1


1

Finance Costs

5

(129)


(117)

Income before Taxation


1,181


166

Taxation

6

(235)


(359)

Income/(Loss) after Taxation


946


(193)

 

Basic and diluted earnings per share

 

8

 

34.9p


 

(7.1p)

 

 

 

 

The company has no items of other comprehensive income.

 



 

WYNNSTAY PROPERTIES PLC

STATEMENT OF FINANCIAL POSITION 25TH MARCH 2014

 

 

 

 

 

 

Notes

 

 

2014

£'000

 

 


2013

£'000

 

 

Non Current Assets





Investment Properties

9

18,515


17,700

Investments

12

3


3



18,518


17,703

Current Assets

Accounts Receivable

 

13

 

267


 

191

Cash and Cash Equivalents


776


571



1,043


762

Current Liabilities

Accounts Payable

 

14

 

(876)


 

(816)

Bank Loans Payable

15

-


(5,396)

Income Taxes Payable


(235)


(380)



(1,111)


(6,592)

Net Current Liabilities


(68)


(5,830)

Total Assets Less Current Liabilities


18,450


11,873

Non-Current Liabilities

Bank Loans Payable

 

15

 

(5,951)


 

-

Net Assets


12,499


11,873

Capital and Reserves





Share Capital

17

789


789

Treasury Shares


(1,570)


(1,570)

Share Premium Account


1,135


1,135

Capital Redemption Reserve


205


205

Retained Earnings


11,940


11,314



12,499


11,873

 

 



 

WYNNSTAY PROPERTIES PLC

STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 25TH MARCH 2014

 

 

 

 

 

2014

£'000


2013

£'000

Cashflow from operating activities

 




Income before taxation

1,181


166

Adjusted for:

Amortisation of deferred finance costs

 

3


 

-

Allowance for trade receivables

-


28

(Increase)/decrease in fair value of investment properties

(170)


937

Interest income

(1)


(1)

Interest expense

129


117

Profit on disposal of investment properties

(52)


(100)

Changes in:

Trade and other receivables

 

(93)


 

100

Trade and other payables

31


14

Income taxes paid

(380)


(208)

Interest paid

(129)


(117)

Net cash from operating activities

519


936

 

Cashflow from investing activities

Interest and other income received

 

 

1


 

 

1

Purchase of investment properties

(945)


(1,672)

Sale of investment properties

352


2,424

Net cash from investing activities

(592)


753

 

Cashflow from financing activities

Dividends paid

 

 

(320)


 

 

(293)

Repayments on bank loans

(5,998)


(2,850)

Drawdown on bank loans

6,596


1,059

Net cash from financing activities

278


(2,084)





Net (decrease)/increase in cash and cash equivalents

205


(395)

 

Cash and cash equivalents at beginning of period

 

571


 

966

Cash and cash equivalents at end of period

776


571





 

 

 



 

WYNNSTAY PROPERTIES PLC

 

STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 25th MARCH 2014

 

YEAR ENDED 25 MARCH 2014


 

Capital

 

Share



Share

Redemption

Premium

Treasury

Retained



Capital

Reserve

Account

Shares

Earnings

Total


£ 000

£ 000

£ 000

£ 000

£ 000

£ 000

Balance at 26 March 2013

789

205

1,135

(1,570)

11,314

11,873

Total comprehensive







income for the year-

-

-

-

-

946

946

Dividends - note 7-

-

-

-

-

(320)

(320)

Balance at 25 March 2014

789

205

1,135

(1,570)

11,940

12,499

 

 

YEAR ENDED 25 MARCH 2013









Capital

Share





Share

Redemption

Premium

Treasury

Retained



Capital

Reserve

Account

Shares

Earnings

Total


£ 000

£ 000

£ 000

£ 000

£ 000

£ 000

Balance at 26 March 2012

 

789

 

205

 

1,135

 

(1,570)

 

11,800

 

12,359

Total comprehensive







loss for the year Dividends - note 7

Balance at 25 March 2013


-

-

-

-

(193)

(193)


-

-

-

-

(293)

(293)


789

205

1,135

(1,570)

11,314

11,873

 



 

WYNNSTAY PROPERTIES PLC

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 25TH MARCH 2014

 

1.              BASIS OF PREPARATION, 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 Alternative Investment Market. The Company's registered number is 00022473.

1.1     Basis of Preparation

The financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the EU. The financial statements have been presented in Pounds Sterling being the functional currency of the Company. The financial statements have been prepared under the historical cost basis modified for the revaluation of investment properties, financial assets and financial liabilities measured at fair value through profit or loss, and investments.

The financial statements comprise the results of the Company drawn up to 25th March each year.

(a)      New Interpretations and Revised Standards Effective for the year ended 25th March 2014 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 that are relevant to the operations and effective for accounting periods beginning on or after 26th March 2013.

(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 revisions to a number of existing standards and new interpretations with an effective date of implementation after the date of these financial statements.

It is not anticipated that the adoption of these revised standards and interpretations will have a material impact on the figures included in the financial statements in the period of initial application other than the following revisions to an existing standard.

IFRS 9: Financial Instruments

The standard makes substantial changes to the recognition and measurement of financial assets and liabilities and derecognition of financial assets. In the future, there will only be two categories of financial assets, although there are current proposals in issue to increase these to three. Under the current issue, financial assets are recognised at either fair value through profit and loss or measured at amortised cost. On adoption of the standard, the Company will have to redetermine the classification of its financial assets, specifically those classified as available for sale and held to maturity financial assets. Most financial liabilities will continue to be carried at amortised cost, however, some financial liabilities will require to be measured at fair value through profit or loss, for example derivative financial instruments, with changes in the liabilities' credit risk recognised in other comprehensive income.

The standard currently has no mandatory effective date.



 

1.2             ACCOUNTING POLICIES Investment Properties

All the Company's investment properties are revalued annually and stated at fair value at 25th March. The aggregate of any resulting surpluses or deficits are taken to profit or loss.

Non-current assets are classified as held for sale if their carrying amount will be recovered through a sale transaction rather than through continuing use. This condition is regarded as met only when the sale is highly probable and the asset is available for immediate sale in its present condition. Management must be committed to the sale, which should be expected to qualify for recognition as a completed sale within one year from the date of classification. Non-current assets classified as held for sale are measured at the lower of the assets' previous carrying amount and fair value less cost to sell.

 

Depreciation

In accordance with IAS 40, freehold investment properties are included in the Statement of Financial Position at fair value, and are not depreciated.

Other plant and equipment is recognised at cost and depreciated on a straight line basis calculated at annual rates estimated to write off each asset over its useful life of 5 years.

 

Disposal of Investments

The gains and losses on the disposal of investment properties and other investments are included in profit or loss in the year of disposal.

 

Property Income

Property income is recognised on a straight line basis over the period of the lease. Revenue is measured at the fair value of the consideration receivable. All income is derived in the United Kingdom.

 

Taxation

The tax expense represents the sum of the tax currently payable and deferred tax. Current tax is the expected tax payable on the taxable income for the year based on the tax rate enacted or substantially enacted at the reporting date, and any adjustment to tax payable in respect of prior years. Taxable profit differs from income before tax because it excludes items of income or expense that are deductible in other years, and it further excludes items that are never taxable or deductible.

Deferred taxation is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profits, and is accounted for using the statement of financial position liability method. Deferred tax liabilities are recognised for all taxable temporary differences (including unrealised gains on revaluation of investment properties) and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised.

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. Deferred tax is calculated at the rates that are expected to apply in the period when the liability is settled, or the asset is realised. Deferred tax is charged or credited to profit or loss, including deferred tax on the revaluation of investment property.

 

Trade and Other Accounts Receivable

Trade and other receivables are initially measured at fair value as reduced by appropriate allowances for estimated irrecoverable amounts. All receivables do not carry any interest and are short term in nature.

 

Cash and Cash Equivalents

Cash comprises cash at bank and on demand deposits. Cash equivalents are short term (less than three months from inception), repayable on demand and are subject to an insignificant risk of change in value.

 

Trade and Other Accounts Payable

Trade and other payables are initially measured at fair value. All trade and other accounts payable are not interest bearing.

 

Pensions

Pension contributions towards employees' pension plans are charged to the statement of comprehensive income as incurred. The pension scheme is a defined contribution scheme.

 

Borrowings

Interest rate borrowings are recognised at fair value, being proceeds received less any distributable transaction costs. Borrowings are subsequently stated at amortised cost. Any difference between the proceeds (net of transaction costs) and the redemption value is recognised in profit or loss over the period of the borrowings using the effective interest method. Borrowings are classified as current liabilities unless the Company has an unconditional right to defer settlement of the liability for at least 12 months after the reporting date.

 

1.2             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.

 

There are no judgemental areas identified by management that could have a material effect on the financial statements at the reporting date.

 



 

 

2.

PROPERTY COSTS

 

 

Rents payable

2014

£'000

3


2013

£'000

4


Empty rates

12


7


Twickenham costs

-


1


Property management

9


43



24


55


Legal fees

26


22


Agents fees

29


20


Allowance for trade receivables

-


28



79


125

 

3.

 

ADMINISTRATIVE COSTS

 

 

Rents payable - operating lease rentals

 

2014

£'000

20


 

 

2013

£'000

18


General administration, including staff costs

358


330


Fees relating to potential equity issue

26


-


Auditors' remuneration:  Audit fees

32


32


Tax services

4


4


Amortisation of deferred finance costs

3


-



443


384

 

4.

 

STAFF COSTS

 

 

Staff costs, including Directors, during the year were as follows:

 

2014

£'000


 

2013

£'000


Wages and salaries

178


170


Social security costs

21


22


Other pension costs

10


10



209


202

 

Details of Directors' emoluments, totaling £189,393 (2013: £180,479), are shown in the Strategic Report on page 11. There are no other key management personnel.

 


No.


No.

The average number of employees, including Directors,
engaged wholly in management and administration was:

 

5


 

5

The number of Directors for whom the Company paid pension benefits during the year was:

 

1


 

1

 

 

 

5.

FINANCE COSTS (NET)

 

 

Interest payable on bank loans

2014

£'000 129


2013

£'000

117


Less: Bank interest receivable

(1)


(1)



128


116

 

6.

 

TAXATION

 

 

(a) Analysis of the tax charge for the year:

 

2014

£'000


 

2013

£'000


UK Corporation tax at 23% (2013: 24%)

235


380


Overprovision in previous year

-


(15)


Total current tax charge

235


365


Deferred tax - temporary differences

-


(6)


Tax charge for the year

235


359


(b) Factors affecting the tax charge for the year: Net Income before taxation

 

 

1,181


 

 

166


Current Year:

Corporation tax thereon at 23% (2013 - 24%)

 

272


 

40


Expenses not deductible for tax purposes

18


7


Excess of capital allowances over depreciation

(3)


(5)


Investment (gain)/loss on fair value allowable

(39)


225


Investment gain not taxable

(13)


(24)


Investment gain taxable

-


137


Overprovision in previous year

-


(15)


Deferred tax

-


(6)


Current tax charge

235


359

 

7.

 

DIVIDENDS

 

 

Final dividend paid in year of 7.6p per share

 

2014

£'000


 

2013

£'000


(2013: 7.6p per share)

Interim dividend paid in year of 4.2p per share (2013: 3.2p per share)

206

 

 

114


206

 

 

87



320


293

 

The Board recommends the payment of a final dividend of 7.6p per share, which will be recorded in the Financial Statements for the year ending 25th March 2015.

 



 

8.   EARNINGS PER SHARE

 

Basic earnings per share are calculated by dividing Income after Taxation attributable to Ordinary Shareholders of £946,000 (2013: loss £193,000) by the weighted average number of 2,711,617 (2013: 2,711,617) ordinary shares in issue during the period. There are no instruments in issue that would have the effect of diluting earnings per share.

 

 

9.

INVESTMENT PROPERTIES

 

 

Investment Properties

2014

£'000


2013

£'000


Balance at 25th March 2013

17,700


19,289


Additions

945


1,672


Disposals

(300)


(2,324)



18,345


18,637


Revaluation Surplus/ (Deficit)

170


(937)


Balance at 25th March 2014

18,515


17,700






 

Less:




 

Assets Held for Sale

 




 

Balance at 25th March 2013

-


2,324

 

Disposals

-


(2,324)

 

Balance at 25th March 2014

18,515


-

 

Investment properties at 25th March 2013

18,515


17,700

 

The Company's freehold investment properties are carried at fair value as at 25th March 2014. The fair value of the properties has been calculated by independent valuers, Sanderson Weatherall, on the basis of market value, defined as:

 

"The estimated amount for which a property should exchange on the date of valuation between a willing buyer and a willing seller in an arm's-length transaction, after proper marketing wherein the parties had each acted knowledgeably, prudently and without compulsion."

 

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 significant unobservable market data used is property yields which range from 6% to 11%, with an average yield of 8.44% and an average weighted yield of 5.56% for the portfolio.

 

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% increase or decrease in the yield would result in a corresponding increase or decrease of £92,575 in the fair value movement through profit or loss.

 



 

 

 

 

 

10.        OTHER PROPERTY, PLANT AND EQUIPMENT

 



2014

£'000

2013

£'000

Cost




Balance at 25th March 2013 and

at 25th March 2014


47

47





Depreciation




Balance at 25th March 2013


47

41

Charge for the Year


-

6

Balance at 25th March 2014


47

47





Net Book Values at 25th March 2013 and 25th March 2014


 

-

 

-

 

 

11.

OPERATING LEASES RECEIVABLE

 

 

The future minimum lease payments

 

 

2014

£'000


 

 

2013

£'000


receivable under non-cancellable operating leases which expire:





Not later than one year

1,494


1,366


Between 2 and 5 years

2,922


2,583


Over 5 years

1,102


1,141



5,518


5,090

 

Rental income recognised in the profit or loss amounted to £1,609,000 (2013: £1,628,000).

 

Typically, the properties were let for a term of between 5 and 15 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 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.

 



 

 

 

12.

INVESTMENTS

 

 

Quoted investments

2014

£'000

3


2013

£'000

3

 

13.

 

ACCOUNTS RECEIVABLE

 

 

Trade receivables

 

2014

£'000

264


 

2013

£'000

182


Other receivables

3


9



267


191

 

Trade receivables include an allowance for bad debts of £28,000 (2013: £28,000). Trade receivables of

£18,000 (2013: £8,000) are considered past due but not impaired.

 

14.

ACCOUNTS PAYABLE

 

 

Trade payables

2014

£'000

40



2013

£'000

20


Other creditors

163



125


Accruals and deferred income

673



671



876



816

 

15.

 

BANK LOANS PAYABLE

 

 

Current position

 

2014

£'000

-



 

2013

£'000

5,396


Non-current position

5,998



-


less: deferred finance costs

(47)



-



5,951



5,396

 


The bank loan was re-financed in the year providing a credit facility of up to £10 million. Interest was charged at 1.25% per annum over LIBOR on funds drawn down until 17th December 2013 and at 2.65% per annum over LIBOR thereafter.

 

 

The loan is repayable in one instalment on 18 December 2018. The bank loan includes the following financial covenants:

 

•               Rental income shall not be less than 2.25 times the interest costs

•               The bank loan shall at no time exceed 50% of the market value of the properties secured.

 The borrowing facility is secured by fixed charges over a number of freehold land and buildings owned by the Company, which at the year end had a combined value of £17,155,000 (2013: £13,380,000). The undrawn element of the borrowing facility available at 25th March 2014 was £4.0million (2013: £3.1million). A commitment fee of 1% per annum is payable on the undrawn amount. In the accounts for the year ended 25th March 2013, as the borrowing facility expired and the funds drawn down were repayable on 17th December 2013, it was treated as a current liability.

 

 

16.        DEFERRED TAX

A deferred tax asset of £250,286 (2013: £291,751) has not been recognised, as the Directors believe it is unlikely that there will be suitable taxable profits in the foreseeable future from which the future reversal of the underlying timing differences can be deducted.

 

17.       SHARE CAPITAL                                                                              



2014

£'000


2013

£'000


Authorised





8,000,000 Ordinary Shares of 25p each:





Allotted, Called Up and Fully Paid

2,000


2,000







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. These shares, representing in excess of 14% of the total shares in issue, are held in Treasury.

 

18.        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.

At 25th March 2014 the Company's financial instruments comprised borrowings and cash at bank and in hand, with short term receivables and short term payables excluded from IFRS 7. 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 and the fair value of the Company's financial assets and liabilities at 25th March 2014 is not materially different from their book value. The Board reviews and agrees policies for managing each of these 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. Funds are invested and loan transactions contracted only with banks and financial institutions with a high credit rating.

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.

Concentration of credit risk exists to the extent that at 25th March 2014 and 2013, current account and short term deposits were held with two financial institutions, Svenska Handelsbanken AB and C Hoare & Co. Maximum exposure to credit risk on cash and cash equivalents at 25th March 2014 was £776,000 (2013:

£571,000).

 

Currency Risk

As 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 cash flow interest rate risk as it currently borrows at  floating interest rates. The Company monitors and manages its  interest  rate  exposure  on  a  periodic  basis. The Company finances its operations through a combination of retained profits and bank borrowings.

 

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% increase in interest rates

0.5% decrease in interest rates

 

 

 

Impact on interest payable - gain/(loss)

2014

£'000

30

2013

£'000

27

2014

£'000

(30)

2013

£'000

(27)

Impact on interest receivable - (loss)/gain

(4)

(3)

4

3

Total impact on pre tax profit and equity

26

24

(26)

(24)

 

 

 

The net exposure of the Company to interest rate fluctuations was as follows:

2014


2013

 

Floating rate borrowings (bank loans)

£'000

(5,998)


£'000

(5,396)

Less: cash and cash equivalents

776


571


(5,222)


(4,825)

 

Fair Value of Financial Instruments

Except as detailed in the following table, management consider the carrying amounts of financial assets and financial liabilities recognised at amortised cost approximate to their fair value.

 


2014

2014

2013

2013


Book Value

Fair Value

Book Value

Fair Value


£'000

£'000

£'000

£'000






Interest bearing borrowings (note 15)

 

(5,951)

 

(5,998)

 

(5,396)

 

(5,411)

Total

(5,951)

(5,998)

(5,396)

(5,411)

 

 

Categories of Financial Instruments

 

Financial assets:

 


2014

2013


£'000

£'000

Financial assets:



Quoted investments

3

3

Loans and receivables

267

191

Cash and cash equivalents

776

571

Total financial assets

1,046

765

Non-financial assets

18,515

17,700

Total assets

19,561

18,465




Financial liabilities at amortised cost

7,062

6,592

Total liabilities

7,062

6,592




Shareholders' equity

12,499

11,873

Total shareholders' equity and liabilities

19,530

18,465

 

 

The only financial instruments measured subsequent to initial recognition at fair value as at 25th March are quoted investments. These are included in level 1 in the IFRS 7 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'sability to continueas a going concern, so that it can continueto provide returns for 
       shareholders: and

•        to  enabletheCompanytorespondquicklytochangesinmarketconditionsandto takeadvantageof 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 net 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 loan to value ratio should not exceed 50% and the gearing ratio should not exceed 100%.

 

 

 

 

Net borrowings and overdraft

2014

£'000 5,951


2013

£'000

5,396

Cash and cash equivalents

(776)


(571)

Net borrowings

5,175


4,825

Shareholders' equity

12,499


11,873

Investment properties

18,515


17,700

 

 

Loan to value ratio

 

 

28.0%


 

 

27.3%

Net gearing ratio

41.4%


40.6%

 

19.

STATEMENT OF CASH FLOWS

Analysis of Net Debt

 

 

25th March

 

 

Cash

 

 

26th March



2014

£'000

Movement

£'000

2013

£'000


 

Cash and cash equivalents

 

(776)

 

(205)

 

(571)


Bank loan

5,998

602

5,396


Net Debt

5,222

397

4,825

 

20.        COMMITMENTS UNDER OPERATING LEASES

Future rental commitments at 25th March 2014 under non-cancellable operating leases are as follows:-

 


2014


2013

£'000


£'000

Within one year

19


22

Between two to five years

24


3


43


25

 

21.        RELATED PARTY TRANSACTIONS

The Company has entered into an agreement with I.F.M.Consultants Ltd, a company owned and controlled by T.J.C. Parker, a Director of the Company, for that company to provide certain consultancy services. During the year to 25th March 2014, I.F.M. Consultants Ltd was paid £38,480 (2013: £36,648). There were no other related party transactions other than with the Directors, which have been disclosed under Directors' Emoluments in the Strategic Report on page 11. As of 26th March 2014, the Company terminated its agreement with I.F.M. Consultants Ltd and entered into a new agreement with T.J.C. Consultants Ltd, a company owned and controlled by T.J.C. Parker.

 

22.        EVENTS AFTER THE END OF THE REPORTING PERIOD

On 29th April 2014, the Company completed the purchase of an 18,300 sq ft trade counter investment in Ipswich at a cost of £1,037,500 with a passing rent of £86,500 representing a net initial yield of 7.9%. This was financed by drawing down funds available under our borrowing facility.

 

23.        SEGMENTAL REPORTING

 

 


Industrial

Retail

Office


Total

 

 

 

Rental Income

2014

£'000 1,107

2013

£'000

1,068

2014

£'000 163

2013

£'000

195

2014

£'000 339

2013

£'000

365


2014

£'000 1,609

2013

£'000

1,628

Profit/(loss) on property investments at fair value

230

(163)

25

(685)

(85)

(90)


170

(937)

Total income and gain/(loss)

1,337

906

188

(490)

254

275


1,779

691

 

Property expenses

 

(79)

 

(125)

 

-

 

-

 

-

 

-


 

(79)

 

(125)

Segment profit/(loss)

1,258

781

188

(490)

254

275


1,700

566

 

Unallocated corporate expenses








 

(443)

 

(384)

Profit on sale of investment property

52

100

-

-

-

-


52

100

Operating income








1,309

282

 

Interest expense (all relating to property loans)








 

(129)

 

(117)

Interest income and other income








1

1

Income before taxation








1,181

166

 

Other information

Industrial


Retail


Office


Total


2014


2013


2014


2013


2014


2013


2014


2013


£'000


£'000


£'000


£'000


£'000


£'000


£'000


£'000

Segment assets

11,462


10,588


3,300


3,275


3,753


3,837


18,515


17,700

Segment assets held

6,143


6,268


3,300


3,275


3,753


3,837


13,196


13,380

as security
















 

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR QKADKABKDFAD
UK 100

Latest directors dealings