Source - LSE Regulatory
RNS Number : 2924D
Supermarket Income REIT PLC
02 March 2022
 

Supermarket Income REIT plc

(the "Group" or the "Company")

LEI: 2138007FOINJKAM7L537

 

INTERIM RESULTS FOR THE SIX MONTHS ENDED 31 DECEMBER 2021

 

GROCERY SECTOR STRENGTH AND INFLATIONARY TAILWINDS PROVIDE SUPPORTIVE BACKDROP FOR SUPERMARKET INCOME REIT

 

The Board of Directors of Supermarket Income REIT plc (LSE: SUPR), the real estate investment trust providing secure, inflation-protected, long income from grocery property in the UK, is today reporting its interim results for the Group for the six months ended 31 December 2021 (the "Period").

 

FINANCIAL HIGHLIGHTS

 

Six months to

31-Dec-21

Six months to

31-Dec-20

Change

 in Period

Annualised passing rent

£70.2m

£46.1m

+52%

EPRA Earnings

£26.9m

£15.5m

+74%

Profit before tax

£68.9m

£33.0m

+109%

Dividend paid per share

3.0 pence

2.9 pence

+3%

IFRS EPS

7.9 pence

5.9 pence

+34%

EPRA EPS

3.1 pence

2.8 pence

+11%

EPRA dividend cover

1.13x

1.12x

n/a

 

 

 

 

 

31-Dec-21

30-June-21

Change

in Period

IFRS net assets

£1,115m

£871m

+28%

EPRA NTA

£1,113m

£872m

+28%

EPRA NTA per share

113 pence

108 pence

+5%

Loan to value (Direct Portfolio)

32.1%

34.0%

-6%

Portfolio net initial yield

4.7%

4.7%

0%

 

·     48% Total Shareholder Return since the initial listing in July 2017[1]

·     On track to deliver full-year 2022 target dividend of 5.94 pence per share

·     Direct Portfolio independently valued at £1,413.5 million, increasing by £265.1 million for the Period following valuation growth of £21.7 million and new acquisitions of £243.4 million (excluding acquisition costs)

o   2% valuation growth on a like-for-like basis for the Period

o   Direct Portfolio net initial yield ("NIY") of 4.7%

o   Direct Portfolio weighted unexpired lease term ("WAULT") of 15 years

·     Annualised passing rent increased by 52% to £70.2 million following rent reviews and new acquisitions during the Period

·     Value of investment in the Sainsbury's Reversion Portfolio increased by £37.2 million to £167.5 million, following the exercise of purchase options by Sainsbury's

·     EPRA NTA per share increased by 5 pence in the Period to 113 pence as at 31 December 2021

 

BUSINESS HIGHLIGHTS IN THE PERIOD

·     Further portfolio growth through the deployment of £200.0 million of equity raised via an upsized and over-subscribed Placing and Offer for Subscription in October 2021

·     Acquisition of eight omnichannel supermarkets at an aggregate purchase price of £243.4 million (excluding acquisition costs)

o   New acquisitions weighted average NIY of 4.5%

o   New acquisitions WAULT of 16 years

·     Seven rent reviews, adding £0.9 million annualised rental income, and a lease regear completed

·     Sainsbury's exercised its first option to acquire 13 supermarkets in the Sainsbury's Reversion Portfolio

 

POST BALANCE SHEET HIGHLIGHTS

·     Migration of the Group's listing to the Premium Segment of the FCA's Official List and London Stock Exchange's Main Market, from the Specialist Fund Segment

 

·      Fitch Ratings Limited ("Fitch") Investment Grade credit rating of BBB+ assigned to the Group 

·      Purchase of three omnichannel supermarkets for £128.3 million (excluding acquisition costs)

New acquisitions weighted average NIY of 4.8%

New acquisitions WAULT of 19 years

·      Active asset management led to a lease regear of the Tesco supermarket in Leicester 

·      85% of rental income for the Direct Portfolio directly linked to inflation  

·     Sainsbury's exercised its second option to acquire eight further stores in the Sainsbury's Reversion Portfolio, acquiring in total 21 of 26 stores upon current lease expiry in mid-2023

 

 

Nick Hewson, Chairman of Supermarket Income REIT plc, commented:

 

"I am very pleased to be reporting another strong set of results for the Group which reflect significant growth in the Period. 

We have continued to diversify our portfolio by sourcing and acquiring high quality omnichannel supermarket properties that represent the future model of grocery in the UK. We are delighted to have achieved the strategic milestones of becoming a Premium Segment listed company and receiving an Investment Grade credit rating, demonstrating both the strength and maturity of our business. Since our IPO in July 2017, we have delivered a Total Shareholder Return of 48% for our shareholders.

In this highly inflationary environment, our portfolio offers investors secure, long-term, inflation-protected income that is backed by one of the most compelling real estate asset classes in the UK investment market." 

 

 

 

PRESENTATION FOR ANALYSTS

 

A presentation to analysts will take place today at 08.30am.

 

Webcast details are as follows:

 

https://webcasting.brrmedia.co.uk/broadcast/6203c5f6636d105baf47a366

The results presentation is available in the Investor Centre section of the Group's website. For further details, please email Dido Laurimore at SupermarketIncomeREIT@fticonsulting.com 

 

 

FOR FURTHER INFORMATION

 

 

Atrato Capital Limited                                  

+44 (0)20 3790 8087

Steven Noble / Rob Abraham / Kate Heseltine                

ir@atratocapital.com

 

Stifel Nicolaus Europe Limited                 

 

Mark Young / Matt Blawat

+44 (0)20 7710 7600

 

 

FTI Consulting                                                  

+44 (0)20 3727 1000

Dido Laurimore / Eve Kirmatzis / Andrew Davis                                    

SupermarketIncomeREIT@fticonsulting.com

 

NOTES TO EDITORS:

Supermarket Income REIT plc (LSE: SUPR) is a real estate investment trust dedicated to investing in grocery properties which are an essential part of the UK's feed the nation infrastructure. The Group focuses on grocery stores which are omnichannel, fulfilling online and in-person sales. All of the Group's 67 supermarkets(1) are let to leading UK supermarket operators, diversified by both tenant and geography.

The Group provides investors with secure, inflation-protected, long income with the potential for capital appreciation over the longer term and targets a 7% to 10% p.a. Total Shareholder Return over the medium term(2). Atrato Capital Limited is the Group's Investment Adviser.

Further information is available on the Group's website www.supermarketincomereit.com 

1.     41 directly owned supermarkets, plus 26 via joint venture 

2.     There is no certainty that these illustrative projections will be achieved 

 

 

 

CHAIRMAN'S STATEMENT

Dear Shareholder,

I am delighted to report to you another period of strategic progress and strong financial performance for the Group. During the Period we have delivered a 5 pence increase in our EPRA NTA per share, from 108 pence per share to 113 pence per share as at 31 December 2021. We have also successfully deployed the proceeds of our oversubscribed equity raise of £200 million in October 2021, acquiring a further £372 million of supermarket property assets2.

Since our IPO in July 2017, we have grown our investment portfolio to £1.6 billion and delivered a Total Shareholder Return of 48%.

Our strategy is to invest in omnichannel supermarkets which we firmly believe is the future model of grocery retailing in the UK. Omnichannel supermarkets operate both as physical supermarkets and as online fulfilment centres performing a critical role in the business strategies of our tenants.

Over the past two years UK grocery sales have materially increased above pre-pandemic levels. This reflects the lasting impact of changes to working habits on the UK grocery market. Kantar's January 2022 grocery sales data demonstrates the full extent of this impact, with UK grocery sales remaining 10% higher than pre-pandemic levels, despite the gradual re-opening of the economy.

Our omnichannel stores have captured an outsized share of the increase in grocery demand as the growth in online sales fulfilled from stores has significantly exceeded that of the overall market.

Against this backdrop we have seen record levels of capital investment in the UK grocery sector. In October 2021 Clayton, Dubilier & Rice completed the £7 billion takeover of Morrisons, following on from Asda's £7 billion takeover by EG & TDR Capital in February of the same year. The managers of global equity capital clearly believe it is the right time in the cycle to make strategic investments in this space to capitalise on the strong underlying fundamentals of the asset class, combined with post-pandemic changes in consumer habits and the growth in online shopping.

In January 2022, Colliers highlighted that UK supermarket property investment volumes in 2021 were once again over £1.8 billion  (2020: £1.8 billion). This continuing investment interest has resulted in supermarket property yields compressing, supporting our long-term investment thesis.

Our Direct Portfolio of investment properties was independently valued on 31 December 2021 at £1,413.5 million, reflecting a 2% like-for-like growth in value during the Period. A key focus of the investment market remains mitigating the impact of higher inflation. In that regard, we are especially pleased to have built a portfolio benefiting from long, index linked, leases, with 85% of our rental income directly linked to inflation3.  The grocery sector is particularly resilient in an inflationary environment, with an ability to pass on supply chain cost pressures through price increases. Our rents remain highly affordable with average rent to turnover across our portfolio of approximately 4%4.

The Group achieved two significant strategic milestones after the balance sheet date. Firstly, Supermarket Income REIT is now listed on the Premium Segment of the FCA's Official List and the London Stock Exchange's Main Market following the migration of the Group's shares from the Specialist Fund Segment on 23 February 2022. We expect our new Premium Segment listing to deliver benefits to our existing shareholders, including the increased liquidity that can arise from inclusion in stock indices.

Secondly, the Group has achieved an Investment Grade BBB+ (stable outlook) credit rating. This solid Investment Grade rating from Fitch will enable us to pursue a wider range of debt funding strategies going forward.

We continue to prioritise Environmental, Social and Governance ("ESG") matters. Last year we completed a materiality assessment, and we are using the shortlisted factors identified by our stakeholders to inform our strategy and to continue to enhance our reporting and disclosures in these key areas. During the Period, we became supporters of the Task Force on Climate-related Financial Disclosures ("TCFD") and we are also on track to become signatories of the UN Principles for Responsible Investment ("UN PRI"). We look forward to reporting further updates on these, as well as progress on our wider ESG strategy, over the coming year.

Outlook

We are now operating in a highly inflationary environment, making our secure, upward only, inflation-linked rental reviews an ever more appealing source of inflation protected income. Given the high degree of correlation between inflation and food prices and the level of investor appetite in the sector, we believe we will see continued progressive growth in both supermarket rents and capital values.

Whilst we remain mindful of the uncertain political and macro-economic outlook and the ongoing economic risks of rising inflation and higher interest rates, we nevertheless feel well positioned for the future given the strengths of our chosen sector and the resilience of our income profile.

Through our deep sector expertise and strong relationships with both our tenants and the investment market within which we operate, we have built a leading portfolio in one of the most compelling real estate asset classes in the UK investment market. We are delighted to now be a Premium Segment listed company with an Investment Grade credit rating.   

 

Nick Hewson

Chairman

01 March 2022 

 

 

 

 

KEY PERFORMANCE INDICATORS

Our objective is to provide secure, inflation-protected, long income from grocery property in the UK. Set out below are the key performance indicators we use to track our progress.

KPI

Definition

Performance

1.    Total Shareholder Return

Shareholder return is one of the Group's principal measures of performance.

Total Shareholder Return ("TSR") is measured by reference to the growth in the Group's share price over a period, plus dividends.

6.3% for the six months ended 31 December 2021
(Six months ended
31 December 2020: -1.8%)

2.    WAULT

WAULT measures the average unexpired lease term of the Direct Portfolio, weighted by the Direct Portfolio valuations.

15 years WAULT as at 31 December 2021 (As at 30 June 2021: 15 years)

3.    EPRA NTA per share

The value of our assets (based on an independent valuation) less the book value of our liabilities, attributable to Shareholders and calculated in accordance with EPRA guidelines. EPRA state three measures of NAV to be used; of which the Group deem EPRA NTA as the most meaningful measure. See Note 23 for more information.

113 pence per share as at 31 December 2021 (As at 30 June 2021: 108 pence per share)

4.    Net Loan to Value

The proportion of our Direct Portfolio gross asset value that is funded by borrowings calculated as balance sheet borrowings less cash balances divided by total investment properties valuation.

32.1% as at 31 December 2021 (As at 30 June 2021: 34.0%)

5.    EPRA EPS

Earnings attributable to Shareholders adjusted for other earnings not supported by cash flows and calculated in accordance with EPRA guidelines.

3.1 pence per share for the six months ended 31 December 2021 (Six months ended
31 December 2020: 2.8 pence per share)

 

 

The Group uses alternative performance measures including the European Public Real Estate ("EPRA") Best Practice Recommendations ("BPR") to supplement its IFRS measures as the Board considers that these measures give users of the Annual Report and financial statements the best understanding of the underlying performance of the Group's property portfolio.

The EPRA measures are widely recognised and used by public real estate companies and investors and seek to improve transparency, comparability and relevance of published results in the sector.

Reconciliations between EPRA measures and the IFRS financial statements can be found in Notes 10 and 23 to the financial statements.
 

EPRA PERFORMANCE INDICATORS

The table below shows additional performance measures, calculated in accordance with the Best Practices Recommendations of the European Public Real Estate Association (EPRA). We provide these measures to aid comparison with other European real estate businesses.

 

For a full reconciliation of all EPRA performance indicators, please see the Notes to EPRA measures within the supplementary section of the interim financial statements.

 

Measure

Definition

Performance

1.    EPRA Earnings per Share

A measure of EPS designed by EPRA to present underlying earnings from core operating activities.

3.1 pence per share for the
six months ended
31 December 2021
(Six months ended
31 December 2020:
2.9 pence per share)

2.    EPRA Net Reinstatement Value (NRV) per share

An EPRA NAV per share metric which assumes that entities never sell assets and aims to represent the value required to rebuild the entity.

123 pence per share as at
31 December 2021 (As at
30 June 2021: 118 pence per share)

3.    EPRA Net Tangible Assets (NTA) per share

An EPRA NAV per share metric which assumes entities buy and sell assets, thereby crystallising certain levels of unavoidable deferred tax.

113 pence per share as at
31 December 2021 (As at
30 June 2021: 108 pence per share)

4.    EPRA Net Disposal Value (NDV) per share

An EPRA NAV per share metric which represents the Shareholders' value under a disposal scenario, where deferred tax, financial instruments and certain other adjustments are calculated to the full extent of their liability, net of any resulting tax.

113 pence per share as at
31 December 2021 (As at
30 June 2021: 107 pence
per share)

5.    EPRA Net Initial Yield (NIY) & EPRA "Topped-Up" Net Initial Yield

Annualised rental income based on the cash rents passing at the balance sheet date, less non-recoverable property operating expenses, divided by the market value of the property, increased with (estimated) purchasers' costs. The "topped-up" yield is the same as the standard measure as we do not have adjustments for any rent-free periods or other lease incentives.

4.6% as at 31 December 2021 (As at 30 June 2021: 4.8%)

6.    EPRA Vacancy Rate

Estimated Market Rental Value (ERV) of vacant space divided by ERV of the whole portfolio.

0.2% as at 31 December 2021 (As at 30 June 2021: 0.4%)

7.    EPRA Cost Ratio

Administrative & operating costs (including costs of direct vacancy) divided by gross rental income.

15.8% for the six months ended 31 December 2021
(Six months ended
31 December 2020:19.9%)

 

 

 

INVESTMENT ADVISER'S REPORT

Atrato Capital Limited, the Investment Adviser to the Group, is pleased to report on the operations of the Group for the Period.

Overview

Supermarkets continue to demonstrate their critical role in the UK economy as core food infrastructure. Grocery sales remain 10% higher than pre-pandemic levels despite the re-opening of the economy, in part due to a longer-term structural shift towards working from home resulting in a more permanent increase in household spend on groceries. 

Whilst in-store shopping remains the dominant channel, representing 87%5 of all grocery market sales, there has been an acceleration in the channel shift to online grocery in line with the digital transformation of the UK economy. Online grocery accounts for 13%5 of the UK grocery market and has nearly doubled in market share since the start of the pandemic.

A key pillar of the Group's investment strategy is to invest in 'future-proofed' omnichannel supermarkets that facilitate in-store shopping, while also forming part of the UK online grocery distribution network. It is omnichannel stores such as those in the Supermarket Income REIT portfolio that have primarily benefited from increased market volumes, with 80% of all UK online orders fulfilled from a store. Omnichannel stores with in-store picking for online orders are capital light, flexible, rapidly scalable and are now a profitable method of fulfilment for online grocery.

Unlike other sectors which have been disrupted by online-only players, the major supermarket operators
(68% market share) have dominated the online channel shift. Their existing store networks provide them with an invaluable last mile delivery infrastructure and create a significant barrier to entry. The Group's tenants are continuing to invest in its assets to build out their online fulfilment capacity.

The Group is highly selective in the supermarkets it acquires and seeks to ensure that its assets benefit from long unexpired lease terms with contractual, upward only, rental uplifts. In addition, we undertake a robust process of due diligence to identify acquisition opportunities and screen for sustainability credentials. The Group's stores typically have the following attributes:

·      sites which are critical to the operations of the UK's leading grocers;

·      ideally located for large catchment populations and excellent transportation links;

·      long unexpired lease terms with inflation linked rental uplifts;

·      robust underlying trading and strong tenant covenants;

·      attractive property fundamentals with opportunities for active asset management; and

·      good sustainability credentials or the opportunity for improvement through asset management

88%6 of leases within the portfolio benefit from contractual rental uplifts, either to inflation (85%) or through fixed uplifts (3%). With supermarket rents a function of store turnover, the combination of the enlarged grocery sector and the inflationary environment provide favorable tailwinds for sustainable rental growth, from which the Group is well placed to benefit over the long term.

 

 

Investment activity - Direct Portfolio

The Investment Adviser has continued to identify accretive pipeline opportunities and deploy capital, including the proceeds from the recent equity raise. During the Period, the Group added eight accretive supermarket assets for £243.4 million (excluding acquisition costs):

·      August 2021: An M&S and Aldi in West Derby, Liverpool for £10.2 million. The M&S store has 10 years unexpired lease term and five-yearly, upward-only, open market rent reviews. The Aldi store has 15 years unexpired lease term and five-yearly, upwards only, 2.5% fixed rent reviews compounded annually.

·      September 2021: An Aldi in Oldham, Manchester for £5.6 million with 10 years unexpired lease term and
five-yearly, upwards-only, 2% fixed rent reviews compounded annually.

·      September 2021: A Tesco in Prescot, Merseyside for £50.0 million with 15 years unexpired lease term and annual, upwards-only, CPI-linked rent reviews.

·      September 2021: A Morrisons in Workington, Cumbria for £28.9 million with 17 years unexpired lease term and five-yearly, upwards-only, CPI-linked rent reviews.

·      November 2021: Sainsbury's in Swansea, and Tesco in Maidstone, for £73.0 million with a weighted average unexpired lease term of 21 years, both with five-yearly, upward-only, open market rent reviews.

·      November 2021: Sainsbury's in Cannock for £75.8 million with 15 years unexpired lease term and five-yearly, upward-only, RPI-linked rent reviews.

The acquisitions have a weighted average unexpired lease term of 16 years and a weighted average net initial yield of 4.5%, supporting the Group's ability to grow its dividend whilst also enhancing the quality and diversification of the Portfolio.

Included in the acquisitions above were 10 non-food units which were acquired as part of the site freeholds. These units serve to enhance the onsite offer and have the potential for value enhancing asset management. These have been valued at £13.9 million as at 31 December 2021 and consist of a mix of non-food retail and consumer services. Post balance sheet the Group acquired a further three supermarkets with a weighted average net initial yield of 4.8% and a weighted average unexpired lease term of 19 years for a total consideration of £128.3 million (excluding acquisition costs). This included the Group's first Asda store, providing further tenant diversification to the Portfolio.

The stores acquired post balance sheet were:

·      January 2022: Sainsbury's in Washington and Asda in Cwmbran for £55.1 million with a weighted average unexpired lease term of 21 years. The Sainsbury's has seven-yearly, upward-only, RPI-linked rent reviews and the Asda has five-yearly, upwards-only, open market rent reviews.

·      January 2022: Tesco in Sheffield for £73.2 million with 17 years unexpired lease term and annual, upward-only, RPI-linked rent reviews.

Included in the acquisitions above were two non-food, quick service restaurant, units which were acquired as part of the site freeholds and serve to enhance the onsite offer. These have been acquired for a combined value of
£2.5 million (excluding acquisition costs). The total acquisitions of £371.7 million (excluding acquisition costs) from
1 July 2021 were financed from the Group's equity raises, in March 2021 and October 2021, and drawings from banking facilities (see financing below).

A table summarising the properties in the Direct Portfolio of supermarkets can be found in the Portfolio section on the Group's website: www.supermarketincomereit.com
 

Investment activity - Sainsbury's Reversion Portfolio (pre and post balance sheet events)

In May 2020 the Group formed a 50:50 joint venture (the "JV") with British Airways Pension Trustees Limited to acquire from British Land Plc a 25.5% stake in one of the UK's largest portfolios of supermarket properties (the "Sainsbury's Reversion Portfolio") for £102 million, excluding acquisition costs. Subsequently, in February 2021 the JV acquired a further 25.5% stake in this portfolio from Aviva for £115 million, excluding acquisition costs.

As such, the Group's total contribution to the JV was £108.5 million, excluding acquisition costs, and freehold interests of the properties are now owned by Sainsbury's (49%) and the JV (51%). Further details of the JV can be found in note 13 to the financial statements.

The Sainsbury's Reversion Portfolio comprises a high-quality portfolio of 26 predominantly omnichannel Sainsbury's supermarkets with strong trading histories and attractive property fundamentals. At acquisition, the stores in the Sainsbury's Reversion Portfolio were leased to Sainsbury's until 2023. The investment case for acquiring the stakes in the Sainsbury's Reversion Portfolio was largely based on the Group's conviction that Sainsbury's would want to remain in occupation of a large majority of the stores.

In September 2021 and in January 2022 (shortly after the balance sheet date), Sainsbury's exercised options to acquire 21 stores within the Portfolio. This outcome is in-line with the Group's initial underwriting of the transaction and is evidence of the strength of demand for UK grocery assets.

Sainsbury's purchase price under the option is to be determined based on the assumption of a new 20-year lease term at the higher of passing or open market rent, subject to upward-only, five yearly market rent reviews.

The exercise of Sainsbury's option to purchase 21 of the 26 stores has generated a material valuation gain for the Group, as detailed in the Portfolio Valuation section below. The remaining five stores within the portfolio remain under negotiation with Sainsbury's.

Portfolio valuation

Cushman & Wakefield valued the Direct Portfolio as at 31 December 2021 in accordance with the RICS Valuation Global Standards. The properties were valued individually without any premium/discount applying to the Portfolio as a whole.

The Direct Portfolio market value was £1,413.5 million, an increase of £265.1 million for the Period following valuation growth of £21.7 million and new acquisitions of £243.4 million reflecting a net initial yield ("NIY") of 4.7% and a like for like valuation growth of 2.0%.

The valuation growth in the Direct Portfolio reflects the strength of our covenants, continuing heightened investor appetite for supermarket property assets, and our ability to source off-market acquisitions for the Group in a
market where new supply is limited. Against a backdrop of high inflation and broader industry tailwinds,
the Investment Adviser believes further growth in market rents and valuations can be achieved in

the future.

The Group's beneficial interest in the Sainsbury's Reversion Portfolio, held as an investment in a joint venture, was also independently valued by Cushman & Wakefield in accordance with the RICS Valuation Global Standards.

The net carrying value of the underlying investment has increased by a total of £37.2 million to £167.5 million during the Period. This increase is recognised within the Group's share of income from joint venture as shown within the consolidated statement of comprehensive income.

 

 

Asset Management

During the Period, the Group completed seven rent reviews, resulting in an annualised increase in rental income of £0.9 million. The average rental uplift for the rent reviews in the Period was 6.3% across seven stores of which three stores benefited from a 5-yearly rent reviews.

The Group has also completed two notable lease regears. In September 2021 the Group completed the acquisition of a Tesco in Prescot and simultaneously regeared its lease with rent reviews to open market value with a four-year remaining term on the same day. The regear secured the Group a new 15-year lease with annual CPI uplifts, rebased to 4% rent-to-turnover (from 5%), consistent with the wider portfolio, whilst creating the potential to expand home delivery at the rear of the property. The Investment Adviser identified this opportunity and initiated discussions with the vendor and the operator two-years ago in order to create an off-market acquisition opportunity.

After the balance sheet date, in February 2022, the Group completed the regear of an open market value lease with eight years remaining on our Tesco in Leicester. This is a strategically important store for the operator with a significant home delivery operation. The new 15-year lease with annual RPI uplifts, also rebased to 4% rent-to-turnover, generated an attractive total return on cost for the Group.  

Environmental, Social and Governance ('ESG') 

The Group is committed to building a resilient portfolio that plays an integral role in local communities and contributes to the natural environment and path to net zero, and it recognises the importance of tenant engagement to achieve this.

Last year the Group completed a materiality assessment using a specialist third party. The shortlisted ESG factors identified as priorities by stakeholders are being used to inform the strategy and continue enhancing reporting and disclosures in these key areas.

Unsurprisingly, given the footprint of the assets, building energy ratings were identified among the highest priorities. The Group is pleased to report that three quarters of its Direct Portfolio assets are rated EPC C or above, with energy efficiency being an important consideration in the investment decision-making process. The Group only acquires stores with an EPC rating of C or above, or where asset management opportunities have been identified to improve the rating to this level as a minimum.

The Group is aware of the UK government's Minimum Energy Efficiency Standards (MEES) requirements to ensure that all commercial properties have an EPC rating of at least a "B" by the end of 2030, with the first compliance window being April 2028. In the period to 30 June 2022, the Investment Adviser continues to work on an integrated Sustainable Investment management plan to address those properties most at risk of not complying to the various rating deadlines that have been set out in the MEES framework. We are confident that this will enable us to meet or exceed the specified targets within the required timeframe.

During the Period, the Group declared its support for the TCFD, and it is also on track to become a signatory of the UN PRI. The Group looks forward to providing further updates on these, and progress on the wider ESG strategy, in the 2022 Annual Report.

Financial results

IFRS net rental income for the Period increased by 59.8% to £32.6 million (six months to 31 December 2020:
£20.4 million). Contracted inflation-linked rent reviews in the Period resulted in average passing rent increases of 6.3% (six months to 31 December 2020: 0.9%), in addition to IFRS £2.2 million rental contribution from
new acquisitions.

Administrative and other expenses, which include management and advisory fees and other costs of running the Group, were £6.2 million (six months to 31 December 2020: £4.1 million) generating an annualised EPRA cost ratio for the Period of 15.8% (six months to 31 December 2020: 19.9%).

Financing costs for the Period were £5.7 million (six months to 31 December 2020: £3.7 million). As at 31 December 2021, the Group's weighted average finance cost was circa 2.5% (six months to 31 December 2020: 2.7%).

Operating profit, before changes in the fair value of investment properties, as reported under IFRS, increased by 61.9% to £26.4 million (six months to 31 December 2020: £16.3 million).

The net change in fair value of the Direct Portfolio investment properties in the Period was £11.0 million (six months to 31 December 2020: £15.5 million), which comprises a £21.7 million valuation gain offset by £9.3 million acquisition costs and a £1.4 million rent smoothing adjustment.

As at 31 December 2021, the EPRA NTA per share was 113 pence (30 June 2021: 108 pence), an increase of 4.6%.

The Group is a qualifying UK Real Estate Investment Trust ("REIT") which exempts the Group's property rental business from UK Corporation Tax.

Dividend

The Group declared two interim dividends for the Period, on 23 September 2021 a Q4 2021 final dividend of 1.465 pence per share and on 10 January 2022, a Q1 2022 interim dividend of 1.485 pence per share. The Q2 2022 interim dividend of 1.485 pence per share was declared after the period end and the Group remains on track to declare dividends of 5.94 pence per share for the financial year. The Group's EPRA dividend cover ratio, which shows the level of cover of EPRA earnings versus dividends paid for the Period, was 1.13x for the Period.

The earnings from the Sainsbury's Reversion Portfolio are used to repay debt secured against that portfolio and the Group does not receive a cash distribution from those earnings. As such, it has also calculated an adjusted EPRA dividend cover ("Adjusted EPRA Dividend Cover") which excludes undistributed profits of the Sainsbury's Reversion Portfolio. The Adjusted EPRA Dividend Cover for the Period was 0.87x (six months to 31 December 2020: 0.91x) reflecting the increase in the Group's investment in the Sainsbury's Reversion Portfolio in February 2021.

Financing and hedging

In October 2021, the Group successfully completed an oversubscribed £200.0 million Placing and Offer for Subscription, under which 173,913,043 New Ordinary Shares were issued at 115 pence per New Ordinary Share, representing a 6.5% premium to prevailing EPRA NTA at the time of issue. Following a strong level of support
from investors during the marketing roadshow, the October Placing was increased from the original target of
£100.0 million.

During the Period, the Group has broadened its banking relationships further. In August 2021, the Group increased its secured term loan with Deka by £20.0 million to £96.6 million for the remaining three-year term. The new tranche of the secured term has a fixed rate of 1.72%.

Similarly, in August 2021 the Group also completed a one-year extension alongside a £10.0 million increase to its Revolving Credit Facility with HSBC, priced at a margin of 1.75% above SONIA.

In September 2021, the Group exercised its accordion option under the Wells Fargo credit facility by £61.3 million. The new tranche has a term of two years plus three one-year extension options at a margin of 1.40% above SONIA.

After the balance sheet date, in January 2022, the Group arranged a £136.5 million increase to its Revolving Credit Facility with Barclays and Royal Bank of Canada. Following this increase, the total size of the facility is 
£250.2 million with a further £49.8 million uncommitted accordion option, which is exercisable at any time over the term of the facility. This secured, interest-only, Revolving Credit Facility has a remaining term of two years and two further one-year extension options, with a margin of 1.50% above SONIA.

In February 2022, the Group was assigned by Fitch Ratings Limited an Investment Grade BBB+ (stable outlook) credit rating, which will enable a wider range of debt funding strategies moving forward.
 

A summary of the Group's credit facilities is provided below:

 

Lender

Facility

Maturity

Running interest cost

Loan commitment

£m

Amount drawn at 31 December 2021 £m

HSBC

Revolving Credit Facility

Aug 2023

1.84%

100.0

77.4

HSBC

Revolving Credit Facility

Aug 2023

1.94%

50.0

-

Bayerische Landesbank

Term Loan

Jul 2023

2.75%

52.1

52.1

Bayerische Landesbank

Additional Term Loan A

July 2023

2.17%

7.3

7.3

Bayerische Landesbank

Additional Term Loan B

Aug 2025

2.22%

27.5

27.5

Deka Bank

Term loan

Aug 2026*

2.08%

47.6

76.6

Deka Bank

Term loan

Aug 2026*

2.24%

28.9

28.9

Deka Bank

Term loan

Aug 2026*

1.91%

20.0

20.0

Wells Fargo

Revolving Credit Facility

July 2027*

2.30%

30.0

30.0

Wells Fargo

Revolving Credit Facility

July 2027*

2.38%

60.0

60.0

Wells Fargo

Revolving Credit Facility

July 2027*

1.59%

61.4

47.2

Barclays and RBC

Revolving Credit Facility

Jan 2026*

1.69%

113.8

113.8

Total

 

 

 

568.7

481.9

Post balance sheet events

Barclays and RBC

Revolving Credit Facility

Jan 2026*

1.69%

136.5

n/a

Total

 

 

 

705.2

n/a

Average running cost

 

 

1.91%

 

 


*Including two further one-year extension options.

Total net debt as at 31 December 2021 stood at £454.0 million (30 June 2021: £390.1 million), reflecting a net
loan-to-value ("LTV") ratio of 32.1% (30 June 2021: 34.0%). The Group's medium-term debt target is an LTV ratio of 30%-40%.

Each loan drawn under the credit facilities requires interest payments only until maturity and is secured against both the subject properties and the shares of the property-owning entities. Each property-owning entity is either directly or ultimately owned by the Group.

The Group has significant headroom on its LTV covenants. The covenants contain a maximum 60% LTV threshold and a minimum 200% interest cover ratio for each asset in the Portfolio. As at 31 December 2021, the Group could afford to suffer a fall in property values of 29.5% before being in breach of its LTV covenants and with the current hedging arrangements it has in place it has 504% of interest cover.

The Group utilises hedging derivatives to partially offset the effect of a rise in underlying interest rates. Further details of our debt and hedging can be found within notes 17 and 18 of these accounts.

Atrato Capital Limited

Investment Adviser

01 March 2022

 

 

PRINCIPAL RISKS AND UNCERTAINITIES

The principal risks of the business are set out on pages 34 to 39 of the Annual Report 2021 and include commentary on their potential impact, links to the Group's strategic priorities and the relevant mitigation factors. Since the publication of the Annual Report 2021, the Board believes that there has been no material change to the principal risks as stated and are expected to remain unchanged for the remaining six months of the financial year.

Since March 2020, the COVID-19 pandemic has been considered a principal risk to the business. We expect this risk to continue for the remainder of 2022. The grocery sector continues to be robust in the face of the wider challenges posed by the pandemic, reporting increased sales, albeit pitted against higher costs, and a rapid positive response to the changing ways in which customers shopped. This has resulted in the supermarket asset class being resilient and in high demand, underpinning asset values. The Board, the AIFM and the Adviser continue to monitor the
impact of the pandemic and where necessary implement additional controls to anticipate and mitigate any
adverse consequences.  

ALTERNATIVE INVESTMENT FUND MANAGER (the "AIFM")

The AIFM was appointed with effect from 15 June 2017 as the Company's alternative investment fund manager under the terms of a Management Agreement between the Company and the AIFM, in accordance with the Alternative Investment Fund Manager's Directive and the Alternative Investment Fund Managers Regulations 2013.

The AIFM is licensed and regulated by the Guernsey Financial Services Commission.

The AIFM is responsible for the day-to-day management of the Company's investments, subject to the investment objective and investment policy and the overall supervision of the Directors. The AIFM is also required to comply with on-going capital, reporting and transparency obligations and a range of organisational requirements and conduct of business rules. The AIFM must also, as the AIFM for the Company, adopt a range of policies and procedures addressing areas such as risk management, liquidity management, conflicts of interest, valuations, compliance, internal audit and remuneration.

DIRECTORS' RESPONSIBILITY STATEMENT

The Directors confirm that, to the best of their knowledge, this condensed set of consolidated financial statements has been prepared in accordance with IAS 34 as adopted by the United Kingdom and that the operating and financial review included herein provides a fair review of the information required by DTR 4.2.7 and DTR 4.2.8 of the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority, namely:

·    an indication of important events that have occurred during the Period and their impact on the condensed financial statements and a description of the principal risks and uncertainties for the remaining months of the Group's financial year; and

·    disclosures of any material related party transactions in the Period. These are included in note 22. 

A full list of Directors of the Company can be found at the end of this interim report.

Shareholder information is as disclosed on the Supermarket Income REIT plc website.

For and on behalf of the Board

 

 

Nick Hewson

Chairman

01 March 2022

 

 

 

INDEPENDENT REVIEW REPORT TO SUPERMARKET INCOME REIT PLC

 

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 31 December 2021 is not prepared, in all material respects, in accordance with UK adopted International Accounting Standard 34 and the Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority.

We have been engaged by the Group to review the condensed set of financial statements in the half-yearly financial report for the six months ended 31 December 2021 which comprises Condensed Consolidated Statement of Comprehensive Income, the Condensed Consolidated Statement of Financial Position, the Condensed Consolidated Statement of Changes in Equity, the Condensed Consolidated Cash Flow Statement and the related notes.

Basis for conclusion

We conducted our review in accordance with International Standard on Review Engagements (UK) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" ("ISRE (UK) 2410"). A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

As disclosed in note 1, the annual financial statements of the Group are prepared in accordance with UK adopted international accounting standards. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with UK adopted International Accounting Standard 34, "Interim Financial Reporting.

Conclusions relating to going concern

Based on our review procedures, which are less extensive than those performed in an audit as described in the Basis for conclusion section of this report, nothing has come to our attention to suggest that the directors have inappropriately adopted the going concern basis of accounting or that the directors have identified material uncertainties relating to going concern that are not appropriately disclosed.

This conclusion is based on the review procedures performed in accordance with ISRE (UK) 2410, however future events or conditions may cause the Group to cease to continue as a going concern.

Responsibilities of directors

The directors are responsible for preparing the half-yearly financial report in accordance with the

Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority.

In preparing the half-yearly financial report, the directors are responsible for assessing the Group's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the review of the financial information

In reviewing the half-yearly report, we are responsible for expressing to the Group a conclusion on the condensed set of financial statement in the half-yearly financial report. Our conclusion, including our Conclusions Relating to Going Concern, are based on procedures that are less extensive than audit procedures, as described in the Basis for Conclusion paragraph of this report.

 

 

Use of our report

Our report has been prepared in accordance with the terms of our engagement to assist the Group in meeting the requirements of the Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority and for no other purpose. No person is entitled to rely on this report unless such a person is a person entitled to rely upon this report by virtue of and for the purpose of our terms of engagement or has been expressly authorised to do so by our prior written consent.  Save as above, we do not accept responsibility for this report to any other person or for any other purpose and we hereby expressly disclaim any and all such liability.

 

 

BDO LLP

Chartered Accountants

London, UK

01 March 2022

 

 

BDO LLP is a limited liability partnership registered in England and Wales (with registered number OC305127).

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the six month period ended 31 December 2021

 

 

 

 

 

 

 

 

 

 

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to
30 June

2021

 

Profit or loss

Note

£' 000

£' 000

£' 000

 

Gross rental income

4

32,746

20,412

48,156

 

Service charge income

4

906

200

830

 

Service charge expense

5

(1,008)

(204)

 (1,044)

Net Rental Income

 

32,644

20,408

47,942

 

Administrative and other expenses

6

(6,218)

(4,065)

(9,262)

 

Operating profit before changes in fair value of investment properties and share of income from joint venture

 

 

26,426

16,343

38,680

 

 

 

 

 

 

 

Changes in fair value of investment properties and associated rent guarantees

12

 

10,967

 

15,462

 

36,288

 

Share of income from joint venture

13

37,214

4,906

15,506

 

Operating profit

 

74,607

36,711

90,474

 

 

 

 

 

 

 

Finance expense

8

(5,661)

(3,746)

(8,518)

 

Profit before taxation

 

68,946

32,965

81,956

 

 

 

 

 

 

 

Tax charge for the period

9

-

-

-

 

Profit for the period

 

68,946

32,965

81,956

 

 

 

 

 

 

 

Items to be classified to profit or loss in subsequent periods

 

 

 

 

 

 

 

Changes in the fair value of interest rate derivatives 

20

 2,232

(210)

1,569

 

 

 

 

 

 

Total comprehensive income for the period

 

71,178

32,755

83,525

 

Total comprehensive income for the period attributable
to ordinary shareholders

71,178

32,755

83,525

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - basic and diluted (pence)

10

7.9p

5.9p

12.6p

 

                       

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

As at 31 December 2021

 

 

Unaudited

31 December

2021

Audited

30 June

2021

Unaudited

 31 December

2020

 

Note

£' 000

£' 000

£' 000

Non-current assets

 

 

 

 

Property, plant and equipment

 

129

129

-

Investment properties

12

1,413,500

1,148,380

885,333

Investment in joint ventures

13

167,534

130,321

61,112

Contract fulfilment asset

 

85

85

 

Other financial assets

 

2,786

-

-

Interest rate derivatives

17

2,124

763

-

Total non-current assets

 

1,586,158

1,279,678

946,445

 

 

 

 

 

Current assets

 

 

 

 

Financial assets held at fair value through profit and loss

14

98

237

478

Trade and other receivables

15

10,368

3,140

2,750

Cash and cash equivalents

 

24,070

19,579

61,936

Total current assets

 

34,536

22,956

65,164

Total assets

 

1,620,694

1,302,634

1,011,609

 

 

 

 

 

Non-current liabilities

 

 

 

 

Bank borrowings

18

478,031

409,684

301,163

Interest rate derivatives

17

344

1,210

2,213

Total non-current liabilities

 

478,375

410,894

303,376

 

 

 

 

 

Current liabilities

 

 

 

 

Deferred rental income

 

15,047

12,061

9,418

Trade and other payables

16

12,188

8,369

7,041

Total current liabilities

 

27,235

20,430

16,459

Total liabilities

 

505,610

431,324

319,835

Total net assets

 

1,115,084

871,310

691,774

 

 

 

 

 

Equity

 

 

 

 

Share capital

19

9,854

8,107

6,658

Share premium reserve

19

194,770

778,859

629,914

Cash flow hedge reserve

20

1,780

(452)

(2,231)

Capital reduction reserve

19

778,859

-

-

Retained earnings

 

129,821

84,796

57,433

Total equity

 

1,115,084

871,310

691,774

 

 

 

 

 

Net asset value per share - basic and diluted

23

113p

108p

104p

EPRA net tangible asset per share -
basic and diluted

23

113p

108p

104p

 

These unaudited condensed consolidated financial statements were approved and authorised for issue by the Board of Directors on 01 March 2022 and were signed on its behalf by: Nick Hewson, Chairman.

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the six month period ended 31 December 2021 (unaudited)

 

 

 

Share capital

Share
premium

reserve

Cash
flow hedge reserve

Capital reduction reserve

Retained
earnings

Total

 

£' 000

£' 000

£' 000

£' 000

£' 000

£' 000

As at 1 July 2021

8,107

778,859

(452)

-

84,796

871,310

Comprehensive income for
the period

 

 

 

 

 

 

Profit for the period

-

-

-

-

68,946

68,946

Other comprehensive income

-

-

2,232

-

-

          2,232

Total comprehensive income for
the period

-

-

2,232

-

68,946

71,178

Transactions with owners

 

 

 

 

 

 

Ordinary shares issued at a
premium during the period

1,747

199,188

-

-

-

200,935

Share issue costs

-

(4,418)

-

-

-

(4,418)

Transfer to capital reduction

reserve

-

(778,859)

-

778,859

-

-

Interim dividends paid

-

-

-

-

(23,921)

(23,921)

As at 31 December 2021

9,854

194,770

1,780

778,859

129,821

1,115,084

For the year from 1 July 2020 to 30 June 2021 (audited)

 

Share capital

Share
premium

Reserve

Cash
flow hedge
reserve

Capital

 reduction reserve

 Retained                        earnings

Total

 

£' 000

£' 000

£' 000

£' 000

 £' 000

£' 000

As at 1 July 2020

4,735

436,126

(2,021)

-

38,321

477,161

Comprehensive income for the year

 

 

 

 

 

 

Profit for the year

-

-

-

-

81,956

      81,956

Other comprehensive income

-

-

1,569

-

-

1,569

Total comprehensive income for
the year

-

-

1,569

-

81,956

83,525

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

Ordinary shares issued at a
premium during the year

3,372

 350,132

-

-

-

353,504

Share issue costs

-

(7,399)

-

-

-

(7,399)

Interim dividends paid

-

-

-

 -

(35,481)

(35,481)

As at 30 June 2021

8,107

778,859

(452)

-

84,796

871,310

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the six month period ended 31 December 2020 (unaudited)

 

Share capital

Share
premium

reserve

Cash
flow hedge reserve

Capital reduction reserve

Retained
earnings

Total

 

£' 000

£' 000

£' 000

£' 000

£' 000

£' 000

As at 1 July 2020

4,735

436,126

(2,021)

-

38,321

477,161

Comprehensive income for
the period

-

-

-

-

-

-

Profit for the period

-

-

-

-

32,965

32,965

Other comprehensive income

-

-

(210)

-

-

(210)

Total comprehensive income for
the period

-

-

(210)

-

32,965

32,755

Transactions with owners

 

 

 

 

 

 

Ordinary shares issued at a
premium during the period

1,923

198,077

-

-

-

200,000

Share issue costs

-

(4,289)

-

-

-

(4,289)

Interim dividends paid

-

-

-

-

(13,853)

(13,853)

As at 31 December 2020

6,658

629,914

(2,231)

-

57,433

691,774

 

 

 

 

CONDENSED CONSOLIDATED CASH FLOW STATEMENT

For the six month period ending 31 December 2021

 

 

 

Unaudited

Six months to

 31 December
2021

Unaudited

Six months to

 31 December
2020

Audited

Year to

30 June
2021

Operating activities

 Notes

£'000 

£'000 

£'000

Profit for the period (attributable to ordinary shareholders)

 

68,946

32,965

81,956

Adjustments for:

 

 

 

 

Changes in fair value of Investment properties and associated rent guarantees

12

(10,967)

(15,462)

    (36,288)

Movement in rent smoothing adjustments

4

(1,209)

(769)

(1,998)

Finance expense

8

5,661

3,746

8,518

Share of income from Joint ventures

13

(37,214)

(4,906)

(15,506)

Cash flows from operating activities before changes in working capital

 

 

 

 

25,217

15,574

36,682

Increase in trade and other receivables

 

(7,229)

(1,048)

(1,437)

(Decrease)/ Increase in rent guarantee receivables

14

(70)

-

185

Increase in deferred rental income

 

2,986

4,215

6,858

Increase in trade and other payables

 

1,226

63

516

Cash flows from operating activities

 

22,130

18,804

42,804

 

 

 

 

 

Investing activities

Acquisition of contract fulfilment assets

 

-

-

(85)

Acquisition of investment properties

12

(243,449)

(313,973)

(541,210)

Acquisition of financial assets held at fair value through profit and loss

14

-

(478)

(766)

Increase in other financial assets

 

(2,786)

 

 

Investment in Joint venture

13

-

(125)

(58,734)

Capitalised acquisition costs

 

(7,146)

(15,718)

(28,752)

Net cash flows used in investing activities

 

(253,381)

(330,294)

(629,547)

 

 

 

 

 

Financing activities

Proceeds from issue of ordinary share capital

19

200,000

200,000

352,956

Costs of share issues

19

(4,418)

(4,289)

(7,399)

Bank borrowings drawn

 

256,407

327,602

582,961

Bank borrowings repaid

 

(187,971)

(151,790)

(298,300)

Loan arrangement fees paid

 

(1,096)

(2,085)

(3,211)

Bank interest paid

 

(3,884)

(2,365)

(5,578)

Bank commitment fees paid

 

(310)

(147)

(527)

Dividends paid to equity holders

 

(22,986)

(13,853)

(34,933)

Net cash flows from financing activities

 

235,742

353,073

585,969

 

 

 

 

 

Net increase / (decrease) in cash and cash equivalents for the period

 

4,491

41,583

                (774)

Cash and cash equivalents at the beginning of the period

 

19,579

20,353

20,353

Cash and cash equivalents at the end of the period

 

24,070

61,936

19,579

1.  Basis of preparation

General information

Supermarket Income REIT plc (the "Company" or "Group") is a company registered in England and Wales with its registered office at The Scalpel 18th Floor, 52 Lime Street, London, United Kingdom EC3M 7AF. The principal activity of the Company and its subsidiaries (the "Group") is to provide its shareholders with an attractive level of income together with the potential for capital growth by investing in a diversified portfolio of supermarket real estate assets in the UK.

The financial information set out in this report covers the six months to 31 December 2021, with comparative numbers amounts shown for the year to 30 June 2021 and the six months to 31 December 2020. These condensed financial statements are unaudited and the financial information for the year ended 2020 contained herein does not constitute statutory accounts for as defined in section 434 of the Companies Act 2006. The statutory accounts for the year ended 30 June 2021 have been delivered to the Registrar of Companies. The independent auditors' report on those accounts was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under sections 498(2) or 498(3) of the Companies Act 2006.

At 31 December 2021 the Group comprised of the Company and its wholly-owned subsidiaries. The Company has one subsidiary incorporated in Jersey, the registered office is 28 Esplanade, St Helier, Jersey JE2 3QA. All other subsidiaries are incorporated in England and Wales and have the same registered office as the Company.

The condensed consolidated financial statements have been prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted by the United Kingdom. The accounting policies adopted in this report are consistent with those applied in the Group's audited financial statements for the year ended 30 June 2021. The accounting policies applied in the preparation of this financial information are expected to be consistently applied in the financial statements for the year to 30 June 2022.

Accounting convention and currency

The condensed consolidated financial statements ("the financial statements") have been prepared on a historical cost basis, except that investment properties, rental guarantees and interest rate derivatives are measured at fair value.

The financial statements are presented in Pounds Sterling and all values are rounded to the nearest thousand (£'000), except where otherwise indicated. Pounds Sterling is the functional currency of the Group and the presentation currency of the Group.

The Directors are of the opinion that the Group is currently engaged in a single segment business, being investment in United Kingdom in supermarket property assets.

Going concern

In assessing the going concern basis of accounting the Directors have had regard to the guidance issued by the Financial Reporting Council.

The Group generated net cash flow from operating activities in the period of £22.1 million, with cash balances at
31 December 2021 totalling £24.1 million and the Group had further amounts available for drawdown under the loan facilities with Wells Fargo and Barclays/ RBC as enacted after the period end. It had no capital commitments or contingent liabilities as at that date. There has been no significant deterioration in this position since the balance sheet date.

The Group benefits from a secure income stream from its property assets that are let to tenants with excellent covenant strength under long leases that are subject to upward only rent reviews.

 

 

1.  Basis of preparation (continued)

As a result, the Directors believe that the Group is well placed to manage its financing and other business risks and that the Group will remain viable, continuing to operate and meet its liabilities as they fall due. The Directors are therefore of the opinion that the going concern basis adopted in the preparation of the financial statements is appropriate.

2.  Significant accounting judgements, estimates and assumptions

There have been no new or material revisions to the nature and amount of judgements and estimates reported in the Annual Report 2021, other than changes to certain assumptions applied in the valuation of properties. Details of the key assumptions applied at 31 December 2021 are set out in note 12.

3.  Summary of significant accounting policies

The principal accounting policies adopted in this report are consistent with those applied in the Group's audited financial statements for the year ended 30 June 2021 and are expected to be consistently applied during the year ending 30 June 2022.

3.1  New standards issued and effective

There were a number of new standards and amendments to existing standards which are required for the Group's accounting period beginning on 1 July 2021, which have been considered as follows:

The Interest Rate Benchmark Reform - IBOR 'phase 2' amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16 provides a practical expedient to account for changes in the basis for determining contractual cash flows of financial assets and financial liabilities as a result of IBOR reform. Under the practical expedient, the Group accounted for the benchmark change from LIBOR to SONIA on hedged cash flows by updating the effective interest rate using the guidance in paragraph B5.4.5 of IFRS 9 without the recognition of an immediate gain or loss.

The Group has also considered other amendments to standards endorsed by the United Kingdom effective for the current accounting period and determined that these do not have a material impact on the consolidated financial statements of the Group in the period ended 31 December 2021.

3.2  New standards issued but not yet effective

Amendments to IAS 1 on Classification of liabilities as Current or Non-Current are effective for the financial years

commencing on or after 1 January 2023 and are to be applied retrospectively. It is not expected that the amendments may have an impact on the presentation and classification of liabilities in the Group Statement of Financial Position based on rights that are in existence at the end of the reporting period.

A number of new standards and amendments to standards and interpretations have been issued but are not yet effective for the current accounting period. None of these are expected to have a material impact on the consolidated financial statements of the Group.

4. Gross rental income

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to
30 June

2021

 

£' 000

£' 000

£' 000

Rental income - freehold property

20,832

11,673

29,679

Rental income - long lease hold property

11,833

8,739

18,477

Surrender premiums

81

-

-

Gross rental income

32,746

20,412

48,156

 

 

 

4. Gross rental income (continued)

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to
30 June

2021

 

£' 000

£' 000

£' 000

Property insurance recoverable

177

80

251

Service charge recoverable

729

120

579

Total property insurance and service charge income

906

200

830

 

 

 

 

Total property income

33,652

20,612

48,986

 

Included within rental income is a £1,209,000 (six months to 31 December 2020: £769,000; year to 30 June 2021: £1,998,000) rent smoothing adjustment that arises as a result of IFRS 16 'Leases' requiring that rental income in respect of leases with rents increasing by a fixed percentage be accounted for on straight-line basis over the lease term. During the year this resulted in an increase in rental income and an offsetting entry being recognised in profit or loss as an adjustment to the investment property revaluation.

On an annualised basis, rental income comprises £31,000,000 relating to the Group's largest tenant and £23,000,000 relating to the Group's second largest tenant. There were no further tenants representing more than 10% of annualised gross rental income during either year.

 

5. Service charge expense

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to
30 June

2021

 

£' 000

£' 000

£' 000

Property insurance expenses

248

81

379

Service charge expenses

760

123

665

Total property insurance and service charge expenses

1,008

204

1,044

 

6. Administrative and other expenses

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to
30 June

2021

 

£' 000

£' 000

£' 000

Investment Adviser fees (note 22)

4,300

2,718

6,255

Directors' remuneration (note 7)

134

130

260

Corporate administration fees

414

276

676

Legal and professional fees

842

515

916

Other administrative expenses

528

426

1,155

Total administrative and other expenses

6,218

4,065

9,262

 

 

 

7. Directors' remuneration 

The Group has no employees. The Directors, who are the key management personnel of the Group, are appointed under letters of appointment for services. Directors' remuneration, all of which represents fees for services provided, was as follows:

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to
30 June

2021

 

£' 000

£' 000

£' 000

Directors' fees

120

120

240

Employer's National Insurance Contribution

14

10

20

Total Directors' remuneration

134

130

260

 

8. Finance Expense  

 

Unaudited
Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to
30 June

2021

 

£' 000

£' 000

£' 000

Interest payable on bank borrowings and hedging arrangements

3,928

2,508

5,810

Fair value adjustment of interest rate derivatives (note 17)

326

342

706

Commitment fees payable on bank borrowings

465

235

532

Amortisation of loan arrangement fees

937

647

1,442

Amortisation of interest rate cap premium (note 17)

5

14

28

Total finance expense

5,661

3,746

8,518

 

The above finance expense includes the following in respect of liabilities not classified as fair value through profit
or loss:

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to
30 June

2021

 

£' 000

£' 000

£' 000

Total interest expense on financial liabilities held
at amortised cost

4,864

3,155

7,252

Fee expense not part of effective interest rate
for financial liabilities held at amortised cost

465

235

532

Total finance expense

5,329

3,390

7,784

 

9. Taxation

a) Tax charge in profit or loss

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to

30 June

2021

 

£' 000

£' 000

£' 000

Corporation tax

                           -

-

-

 

 

 

9. Taxation (continued)

b) Total tax expense

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to

30 June

2021

 

£' 000

£' 000

£' 000

Tax charge in profit and loss as per the above

-

-

-

Share of tax expense of equity accounted joint ventures

421

                     219

                     511

Total tax expense

421

219

511

 

The Company and its subsidiaries operate as a UK Group REIT.  Subject to continuing compliance with certain rules, the UK REIT rules exempt the profits of the Group's property rental business from UK corporation tax. To operate as a UK Group REIT a number of conditions had to be satisfied in respect of the Company, the Group's qualifying activity and the Group's balance of business. Since 21 December 2017 the Group has met all such applicable conditions.

The reconciliation of the profit before tax multiplied by the standard rate of corporation tax for the period of 19% to the total tax charge is as follows:

c) Reconciliation of the tax charge for the period

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to
30 June

2021

 

£' 000

£' 000

£' 000

Profit on ordinary activities before taxation

68,946

32,965

81,956

Theoretical tax at UK standard corporation tax rate of 19%

Effects of:

13,100

6,263

15,572

Investment property revaluation not subject to taxation

(2,084)

(2,938)

(6,895)

REIT exempt income

(11,016)

(3,325)

(8,677)

Share of tax expense of equity accounted joint ventures

421

219

511

Total tax expense for the period

421

                        219

511

 

10. Earnings per share

Earnings per share (EPS) amounts are calculated by dividing the profit or loss for the period attributable to ordinary equity holders of the Company by the weighted average number of ordinary shares in issue during the period. As there are no dilutive instruments outstanding, basic and diluted earnings per share are identical.

The European Public Real Estate Association ('EPRA') publishes guidelines for calculating adjusted earnings on a comparable basis. EPRA EPS is a measure of EPS designed by EPRA to enable entities to present underlying earnings from core operating activities, which excludes fair value movements on investment properties.

 

 

10. Earnings per share (continued)

The calculation of basic, diluted and EPRA EPS is as follows:

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

Year to
30 June

2021

 

£' 000

£' 000

£' 000

Net profit attributable to ordinary shareholders

68,946

32,965

81,956

EPRA adjustments:

 

 

 

Changes in fair value of investment properties
and rent guarantees

(10,967)

(15,462)

(36,288)

Group share of negative goodwill from joint venture investment

-

-

(3,265)

Group share of changes in fair value of joint venture investment properties

(31,048)

(1,975)

(5,619)

EPRA earnings

26,931

15,528

36,784

 

Number1

Number1

Number1

Weighted average number of ordinary shares

878,171,925

561,413,104

652,828,945


1 Based on the weighted average number of ordinary shares in issue

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

 Year to
30 June

2021

 

Pence per share

Pence per share

Pence per share

Basic and Diluted EPS

7.9p

5.9p

12.6p

EPRA adjustments:

 

 

 

Changes in fair value of investment properties
and rent guarantees

(1.3)p

(2.8)p

(5.6)p

Group share of negative goodwill from joint venture investment

-

-

(0.5)p

Group share of changes in fair value of joint venture investment properties

(3.5)p

(0.3)p

(0.9)p

EPRA EPS

3.1p

2.8p

5.6p

 

11. Dividends

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited
Year to
30 June

2021

 

£' 000

£' 000

£' 000

Distributions to ordinary shareholders in the period:

 

 

 

Dividends paid

23,921

13,853

35,481

 

 

   

11. Dividends (continued)

On 8 July 2021, the Board declared a fourth interim dividend for the year ended 30 June 2021 of 1.465 pence per share, which was paid on 7 August 2021 to shareholders on the register on 16 July 2021.

On 23 September 2021 the Board declared a first interim dividend for the year ending 30 June 2022 of 1.485 pence per share, which was paid on 16 November 2021 to shareholders on the register on 8 October 2021.

On 10 January 2022, the Board declared a second interim dividend for the year ending 30 June 2022 of 1.485 pence per share, which was paid on 25 February 2022 to shareholders on the register on 21 January 2022. This has not been included as a liability as at 31 December 2021.

12. Investment Properties

In accordance with IAS 40 'Investment Property', the Group's investment properties have been independently valued at fair value by Cushman & Wakefield, an accredited independent valuer with a recognised and relevant professional qualification and with recent experience in the locations and categories of the investment properties being valued. The valuations have been prepared in accordance with the RICS Valuation - Global Standards (the 'Red Book') and incorporate the recommendations of the International Valuation Standards Committee which are consistent with the principles set out in IFRS 13.

The independent valuer in forming its opinion on valuation makes a series of assumptions. All the valuations of the Group's investment property at 31 December 2021 are classified as 'level 3' in the fair value hierarchy defined in IFRS 13. The valuations are ultimately the responsibility of the Directors. Accordingly, the critical assumptions used in establishing the independent valuation are reviewed by the Board.

 

Freehold

         Long Leasehold

Total

 

£' 000

                          £' 000

£' 000

At 1 July 2021

723,540

               424,840

1,148,380

Property additions

96,182

               147,267

243,449

Capitalised acquisition costs

3,629

                   5,657

9,286

Revaluation movement

18,339

 (5,954)

12,385

Valuation at 31 December 2021

841,690

               571,810

1,413,500

 

 

 

 

Freehold

 

         Long Leasehold

 

Total

 

£' 000

                          £' 000

£' 000

At 1 July 2020

244,030

               295,380

539,410

Property additions

438,710

               102,500

541,210

Capitalised acquisition costs

23,331

                   5,799

29,130

Revaluation movement

17,469

                 21,161

38,630

Valuation at 30 June 2021

723,540

               424,840

1,148,380

 

 

Freehold

         Long Leasehold

Total

 

£' 000

                          £' 000

£' 000

At 1 July 2020

244,030

               295,380

539,410

Property additions

274,502

                 39,471

313,973

Capitalised acquisition costs

13,491

                   2,227

15,718

Revaluation movement

949

                 15,283

16,231

Valuation at 31 December 2020

532,972

               352,361

885,333

 

12. Investment Properties (continued)

Of the ten properties held under long leaseholds, the years unexpired on the headleases are as follows: four properties with between 117 and 157 years, and six properties with between 984 and 989 years. The Group has no material liabilities in respect of these headleases.

Included within the carrying values of investment properties at 31 December 2021 is £4,767,000 (six months to
31 December 2020:  £2,329,000, year to 30 June 2021: £3,558,000) in respect of the smoothing of fixed contractual rent uplifts as described in note 4. The difference between rents on a straight-line basis and rents actually receivable is included within the carrying value of the investment properties but does not increase that carrying value over fair value. The effect of this adjustment on the revaluation movement for the period is as follows:

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited
Year to
30 June

2021

 

£' 000

£' 000

£' 000

Revaluation movement per above

12,385

16,232

38,630

Rent smoothing adjustment (note 4)

(1,209)

(769)

(1,998)

Movements in associated rent guarantees (note 14)

(209)

-

(344)

Change in fair value recognised in profit or loss

10,967

15,462

36,288

 

Valuation techniques and key unobservable inputs

Valuation techniques used to derive fair values

The valuations have been prepared on the basis of market value which is defined in the RICS Valuation Standards as 'the estimated amount for which an asset or liability should exchange on the date of the 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'. Market value as defined in the RICS Valuation Standards is the equivalent of fair value under IFRS.

Unobservable inputs

Significant unobservable inputs include: the estimated rental value ("ERV") based on market conditions prevailing at the valuation date and the equivalent yield (defined as the weighted average of the net initial yield and reversionary yield). Other unobservable inputs include but are not limited to the future rental growth - the estimated average increase in rent based on both market estimations and contractual situations and the physical condition of the individual properties determined by inspection.

A decrease in ERV would decrease fair value. A decrease in the equivalent yield would increase the fair value.

Sensitivity of measurement of significant unobservable inputs

The determination of the valuation of the Group's investment property portfolio is open to judgements and is inherently subjective by nature.

Sensitivity analysis - impact of changes in initial yields and passing rent

Initial yields of the Group's investment properties at 31 December 2021 range from 3.8% to 6.6% (year ended
30 June 2021: 3.9% to 6.2%; six months ended  31 December 2020: 4.2% to 6.1%). 
Rental values (being passing rents or ERV as relevant) on the Group's investment properties at 31 December 2021 range from £0.3m to £4.8 million (year ended 30 June 2021: £0.4 million to £4.8 million; six months ended 31 December 2020: £0.4 million to
£4.1 million).

 

 

 

12. Investment Properties (continued)

The table below analyses the sensitivity on the fair value of investment properties for changes in rental values and net initial yields:

 

+1%
Rental
value

£m

-1%
Rental
value

£m

+0.25%

Net Initial
Yield

£m

-0.25%

Net Initial
Yield

£m

(Decrease)/increase in the fair value of investment properties as at 31 December 2021

14.1

(14.1)

              (72.3)

81.9

(Decrease)/increase in the fair value of investment properties as at 31 December 2020

8.9

(8.9)

              (44.7)

49.8

(Decrease)/increase in the fair value of investment properties as at 30 June 2021

11.5

     (11.5)

(58.8)

65.6

 

13. Investment in joint ventures

As at 31 December 2021 the Group has one joint venture investment. On the 28 May 2020, the Group entered into a 50:50 joint venture with the British Airways Pension Trustees Limited to acquire 100% of the issued share capital in Horndrift Limited for a combined total consideration of £102.0m plus costs.

On the 17 February 2021, the joint venture also acquired 100% of the issued share capital in Cornerford Limited for a combined total consideration of £115m plus costs.

Horndrift and Cornerford Limited each hold a 25.2% share of certain beneficial interests in a property trust arrangement that holds a portfolio of 26 Sainsbury's supermarket properties funded by bonds which mature in 2023 (the "Structure"). Rental surpluses generated by the Structure are required to be applied in the repayment of the bonds and not therefore capable of being transferred to the joint venture or Group until those bonds have
been repaid.

The Group deems this to be a joint venture, as through the Group's interest in Horndrift Limited and Cornerford Limited it indirectly has joint control of the structure.

Under the terms of the Horner (Jersey) LP (the "JV") Limited Partnership Agreement ("LPA"), an affiliate of the Investment Adviser, Atrato Halliwell Limited (the "Carry Partner"), has a carried interest entitlement over the investment returns from the JV's investment in the Structure. Under the terms of the LPA, once the Group and its JV partner have received a return equal to their total investment in the JV plus an amount equivalent to a 10% per annum preferred return on that investment, the Carry Partner is entitled to share in any further cash returns to be distributed by the JV.

The Carry Partner's entitlement to share in cash returns in excess of the preferred return increases depending on the extent of those cash returns, up to a capped maximum entitlement. The Group has estimated the value of the Carry Partner's interest in the Group's share of the JV as at 31 December 2021 to be £7,500,000 (six months to 31 December 2020: £nil, 30 June 2021 £2,200,000) which is the Group's maximum share under the capped entitlement.  This has been determined by reference to the expected returns from the JV's investment in the Structure, assuming that the proceeds realised from the future sale of the properties held by within the Structure are equal to the independent valuations of those properties as at 31 December 2021. Accordingly, the Group's beneficial interest in the JV, and therefore the Group's share of the JV's net assets as at 31 December 2021, is estimated to amount to 47.9%.

The carried interest payments are only payable upon cash distributions from the JV to the Group. To date there
have been no cash distributions received by the Group and therefore no carried interest payment has yet
become payable.

13. Investment in joint ventures (continued)

 

Partner

Address   

Ownership

Jersey

 

 

 

Horner (Jersey) LP

British Airways Pensions

Trustees Limited

Third Floor, Liberation House, Castle Street, St Helier, Jersey, JE1 2LH parent company

50% owned by the Group

Horner REIT Limited

 

 

Third Floor, Liberation House, Castle Street, St Helier, Jersey, JE1 2LH parent company

 

100% owned by Horner (Jersey) LP

United Kingdom

 

 

 

Horndrift Limited

 

Langham Hall UK LLP, 1 Fleet Street, London, E4M 7RA

100% owned by Horner REIT Limited

Cornerford Limited

 

 

Langham Hall UK LLP, 1 Fleet Street, London, E4M 7RA

 

100% owned by Horner REIT Limited

 

 

Unaudited

Six months to
31 December

2021

Unaudited

Six months to
31 December

2020

Audited

 Year to
30 June

2021

 

£' 000

£' 000

£' 000

Opening balance

130,320

56,081

56,081

Additions

-

 125

58,734

Group's share of profit after tax

37,214

 4,906

15,506

Closing balance

167,534

61,112

130,321

 

The joint venture entities have a 31 March year end. For accounting purposes consolidated management accounts have been prepared for the joint venture for the period from 1 July to 31 December 2021 using accounting policies that are consistent with those of the Group. 

 

 

13. Investment in joint ventures (continued)

 

The financial statements of Horner (Jersey) LP prepared on this basis would be as follows:

 

Statement of comprehensive income

 

Unaudited

Six months to
31 December

2021

£'000

Unaudited

Six months to
31 December

2020

£'000

Audited
Year to
30 June

2021

£'000

Share of income from joint venture

 

84,748

9,812

28,885

Negative Goodwill

 

-

-

6,530

Profit for the period and total comprehensive income

 

 

84,748

 

9,812

 

35,415

Group's share of profit for the period

 

37,214

4,906

15,506

 

 

 

 

 

Statement of financial position

 

Unaudited 31 December

2021

£'000

Unaudited

31 December

 2020

£'000

Audited

30 June

 2021

 £'000

Investment in joint ventures

 

350,069

122,223

265,045

Net assets

 

350,069

122,223

265,045

Group's share of net assets

 

167,534

61,112

130,320

 

Horner (Jersey) LP's share of the aggregate amounts recognised in the consolidated statement of comprehensive income and statement of financial position of the Structure are as follows:

 

 

 

Unaudited

Six months to 

31 December
2021

£'000

Unaudited

Six months to 

31 December
2020

£'000

Audited
Year to
30 June

2021

£'000

Rental income

 

                 14,986

                    7,283

19,886

Administrative and other expenses

 

                      (99)

(383)

(585)

Change in fair value of investment properties

 

                72,693

                     13,259

Operating profit

 

87,580

                  11,275

32,560

Finance expense

(1,869)

 (1,022)

(2,470)

 

Profit before taxation

85,710

               10,253

            30,090

 

Tax charge for the period

(962)

(441)

(1,205)

 

Profit for the period

84,748

                  9,812

            28,885

 

 

 

 

 

 

               

 

 

 

13. Investment in joint ventures (continued)

 

 

 

Non-current assets

 

 

Unaudited
31 December

2021

£'000

Unaudited

31 December

 2020

£'000

Audited

30 June

 2021

 £'000

Investment properties

 

 

555,925

233,088

477,447

Total non-current assets

 

 

555,925

233,088

447,447

 

 

 

 

 

 

Current assets

 

 

 

 

 

Trade and other receivables

 

 

18,220

8,758

15,163

Cash and cash equivalents

 

 

-

-

-

Total current assets

 

 

18,220

8,758

15,1562

Total assets

 

 

574,145

241,846

492,610

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Debt securities in issue

 

 

187,133

99,423

190,788

Interest rate derivative

 

 

6,849

5,547

8,836

Deferred tax

 

 

11,321

5,787

11,048

Other liabilities

 

 

10,039

4,536

9,188

Total non-current liabilities

 

 

215,342

115,293

219,860

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Trade and other payables

 

 

8,733

4,330

7,705

Total current liabilities

 

 

8,733

4,330

7,705

Total liabilities

 

 

224,075

119,623

227,565

Net assets

 

 

350,070

122,223

265,045

 

 

 

 

 

 

 

 

 

14.  Financial assets held at fair value through profit or loss

Rental guarantees provided by the seller of an investment property are recognised as a financial asset when there is a valid expectation that the Group will utilise the guarantee over the contractual term. Rental guarantees are classified as financial assets at fair value through profit and loss in accordance with IFRS 9.

In determining the fair value of the rental guarantee, the Group makes an assessment of the expected future cashflows to be derived over the term of the rental guarantee and discounted these at the market rate. A review is performed on a periodic basis based on payments received and changes in the estimation of future cashflows.  

The fair value of rental guarantees held by the Group as at the period end date are as follows:

 

Unaudited

31 December

2021

Audited

30 June

2021

Unaudited

31 December

2020

 

£' 000

£' 000

£' 000

At start of period

237

-

-

Additions

-

766

478

Fair value changes (including changes in estimated cash flows)

(209)

(344)

-

Payments (received)/refunded

70

(185)

-

At end of period

98

237

478

 

The fair value of rental guarantees recognised have a contractual expiry of less than next twelve months.

 

15.  Trade and other receivables

 

Unaudited

31 December

2021

Audited

30 June

2021

Unaudited

31 December

2020

 

£' 000

£' 000

£' 000

Trade and other receivables

9,531

2,624

2,436

Prepayments

837

516

314

Total trade and other receivables

10,368

3,140

2,750

 

The Group applies the IFRS 9 simplified approach to measuring expected credit losses using a lifetime expected credit loss provision for trade receivables. To measure expected credit losses on a collective basis, trade receivables are grouped based on similar credit risk and ageing. The expected loss rates are based on the Group's historical credit losses experienced over the period from incorporation to 31 December 2021. The historical loss rates are then adjusted for current and forward-looking information on macroeconomic factors affecting the Group's customers. Both the expected credit loss provision and the incurred loss provision in the current and prior year are immaterial. No reasonable possible changes in the assumptions underpinning the expected credit loss provision would give rise to a material expected credit loss. 

 

 

16.  Trade and other payables

 

 

Unaudited

31 December

2021

Audited

30 June

2021

Unaudited

31 December

2020

 

£' 000

£' 000

£' 000

Corporate accruals

9,607

6,153

5,256

VAT payable

2,581

2,216

1,785

Total trade and other payables

12,188

8,369

7,041

 

 

17.  Interest rate derivatives

 

 

Unaudited

31 December

2021

Audited

30 June

2021

Unaudited

31 December

2020

 

£' 000

£' 000

£' 000

Non-current asset: Interest rate swaps

                  2,124

                       763

-

Non-current liability: Interest rate swap

(344)

(1,210)

(2,213)

 

The interest rate cap and interest rate swap is remeasured to fair value by the counterparty bank on a quarterly basis.

 

The fair value at the end of the period comprises:

Unaudited

31 December

2021

Audited

30 June

2021

Unaudited

31 December

2020

At start of the period

(447)

(1,988)

(1,988)

Amortisation of cap premium in the period (note 8)

                        (5)

(28)

(14)

Changes in fair value of interest rate derivative in the period

                  1,906

                     863

(553)

Charge to the income statement

                     326

                     706

                     342

As at the end of the period

                  1,780

(447)

(2,213)

 

To partially mitigate the interest rate risk that arises as a result of entering into the floating rate debt facilities referred to in note 18, the Group has entered into derivative interest rate swaps in relation to the loan facilities with Bayerische Landesbank ('the BLB swaps') and Wells Fargo Bank ('the Wells swaps').

As disclosed in note 1, the Group has adopted Interest Rate Benchmark Reform - IBOR 'phase 2'. The amendments provide relief in applying the requirements of IFRS 9 to certain hedges, including allowing the Group to assume the amounts accumulated in the cash flow hedge reserve are based on the alternative benchmark rate (i.e SONIA) on which the hedged future cash flows are determined.

The total notional value of the BLB swaps was £86.9 million, which is equal to the total amounts drawn under Bayerische Landesbank loan facility. The terms of the BLB swaps coincide with the maturity of the respective Bayerische Landesbank loan facility. The fixed interest rate of £52.1 million of the swap exposure as at 31 December 2021 was 1.305%. The fixed interest rate of the swaps of £27.5 and £7.3m for the remaining exposure of
£34.8 million were 0.178% and 0.128% respectively.

The total notional value of the Wells swap was £30.0 million with its term coinciding with the maturity of the Wells Fargo loan facility. The fixed interest rate of the swap as at 31 December 2021 was 0.189%.

44% of the Group's variable rate debt was hedged as at 31 December 2021 (30 June 2021: 54%; 31 December 2020: 79%). It is the Group's target to hedge on an annualised basis, at least 60% of the Group's total using interest
rate derivatives.

17.  Interest rate derivatives (continued)

The derivatives have been valued in accordance with IFRS 13 by reference to interbank bid market rates as at the close of business on the last working day prior to each balance sheet date. The fair values are calculated using the present values of future cash flows, based on market forecasts of interest rates and adjusted for the credit risk of the counterparties. The amounts and timing of future cash flows are projected on the basis of the contractual terms.

All interest rate derivatives are classified as level 2 in the fair value hierarchy as defined under IFRS 13 and there were no transfers to or from other levels of the fair value hierarchy during the year.

In accordance with the Group's treasury risk policy, the Group applies cash flow hedge accounting in partially hedging the interest rate risks arising on its variable rate linked loans. Changes in the fair values of derivatives that are designated as cash flow hedges and are effective are recognised directly in the cash flow hedge reserve and included in other comprehensive income.

Any ineffectiveness that may arise in this hedge relationship will be included in profit or loss.

18.  Bank borrowings

 

 

Unaudited

31 December

2021

Audited

30 June

2021

Unaudited

31 December

2020

 

£' 000

£' 000

£' 000

Amounts falling due after more than one year:

 

 

 

Secured debt

481,826

 413,320

304,473

Less: Unamortised finance costs

(3,795)

(3,636)

(3,310)

Bank borrowing per consolidated statement of financial position

478,031

409,684

301,163

 

The Group has a secured revolving credit facility (the 'credit facility') of £150 million with HSBC Bank Plc, a five year interest-only loan secured facility ('the BLB loan facility') of £86.9 million with Bayerische Landesbank, a five year fixed rate secured loan facility ('the Deka loan facility') of £96.6 million with Deka Bank,  a seven year secured revolving credit facility (the 'Wells Fargo Credit facility') of £121.3 million with Wells Fargo and a five year secured revolving credit facility (the 'Barclays/RBC credit facility') of £113.8 million with Barclays and Royal Bank of Canada.

As disclosed in note 1, the Group has adopted Interest Rate Benchmark Reform - IBOR 'phase 2'. Applying the practical expedient introduced by the amendments, when the benchmarks affecting the credit facility and the BLB loan facility were transitioned from LIBOR to SONIA the adjustments to the contractual cash flows have been reflected as an adjustment to the effective interest rate. Therefore, the replacement of the loans' benchmark interest rate has not result in an immediate gain or loss recorded in profit or loss.

Each of the Group's facilities impacted by the changes resulting from interest rate benchmark reform transitioned during the period and the Group does not consider that the transition from LIBOR to SONIA within the Group's floating rate facilities gives rise to a significant change in market risk.

At 31 December 2021, £77.4 million has been drawn down under the credit facility. Interest is payable quarterly on the loan facility based on a margin of 1.65% over SONIA on the first £100.0 million of the facility and a margin of 1.75% above SONIA on the remaining £50.0 million of the facility.  

 

18.  Bank borrowings (continued)

At 31 December 2021, the full amount of the BLB loan facility had been drawn down. Interest is payable quarterly on the BLB loan facility based on a margin of 1.37% above SONIA for the initial £52.1 million and 1.97% above SONIA for the remaining £34.8 million. The fixed interest rate on the BLB loan facility resulting from the interest rate swaps were 2.56% on the £52.1 million swap, 2.03% on the £27.5 million swap and 1.98% on the £7.3 million swap.

At 31 December 2021, the full £96.6 million of the Deka loan facility had been drawn down. £76.56 million of
the  Deka loan facility has a weighted average fixed interest rate of 1.95%.  In August 2021, the Group increased
the Deka loan facility by a further £20.0 million to £96.6 million at a fixed interest rate of 1.72%. All other terms remained unchanged.

As at 31 December 2021, £107.2 million had been drawn under the Wells Fargo Credit facility. Interest is payable quarterly on the Wells Fargo Credit facility based on a margin of 2.11% above SONIA on the first £60.0 million of the facility. In September 2021, the Group exercised its accordion option to increase this facility by a further £61.3 million

at a price of 1.40% above SONIA.  The weighted average interest rate on Wells Fargo Credit facility resulting from the interest rate swap was 1.80%.

 

As at 31 December 2021, the full £113.8 million of the Barclays/RBC credit facility has been drawn down. Interest is payable quarterly on the loan facility based on a margin of 1.50% above SONIA. In January 2022, the Group increased its Revolving Credit Facility with Barclays and Royal Bank of Canada by a further £136.5 million, bringing the total size of the facility to £250.2 million with a further £49.8 million uncommitted accordion option.

The Group has been in compliance with all of the financial covenants across the Group's bank facilities as applicable throughout the periods covered by these financial statements.

Any associated fees in arranging the bank borrowings that are unamortised as at the end of the period are offset against amounts drawn under the facilities as shown in the table above. The debt is secured by charges over the Group's investment properties and by charges over the shares of certain group companies, not including the Company itself. There have been no defaults of breaches of any loan covenants during the current or any prior period.

The Group's borrowings carried at amortised cost are considered to be approximate to their fair value.

 

19.  Share capital

 

Ordinary shares

of 1 pence

Share

capital

Share premium reserve

Capital
reduction
reserve

Total

 Six months to 31 December 2021 (unaudited)

Number

£'000

£'000

£'000

£'000

As at 1 July 2021

810,720,168

8,107

778,859

-

786,966

Scrip dividends issued and fully paid
- 20 August 2021

300,468

3

349

-

352

Ordinary shares issued and fully paid
- 22 October 2021

173,913,043

1,739

198,261

-

200,000

Scrip dividends issued and fully paid
 - 16 November 2021

500,750

5

578

-

583

Transfer to capital reduction reserve

 

 

(778,859)

778,859

-

Share issue costs

-

-

(4,418)

-

(4,418)

As at 31 December 2021 

985,434,429

9,854

194,770

778,859

983,483

 

 

 

 

 

 

 

 

 

 

 

 

19.  Share capital (continued)

 

 

 

 

 

 

 

 

 

Ordinary shares

of 1 pence

 

 

 

 

Share

capital

Share premium reserve

 

 

 

Capital
reduction
reserve

Total

Year to 30 June 2021 (audited)

Number

£'000

£'000

£'000

£'000

As at 1 July 2020

473,620,462

4,735

436,126

 -

440,861

Ordinary shares issued and fully paid
- 9 October 2020

192,307,692

1,923

198,077

-

200,000

Scrip dividends issued and fully paid
- 26 February 2021

124,795

2

132

-

134

Ordinary shares issued and fully paid
- 23 March 2021

144,297,503

1,443

151,513

-

152,956

Scrip dividends issued and fully paid
 - 21 May 2021

369,716

4

410

-

414

Share issue costs

-

-

(7,399)

-

(7,399)

 

 

 

 

 

 

As at 30 June 2021 

810,720,168

8,107

778,859

-

786,966

 

 

Ordinary shares

of 1 pence

Share

capital

Share premium reserve

Capital
reduction
reserve

Total

Six months to 31 December 2020 (unaudited)

Number

£'000

£'000

£'000

£'000

As at 1 July 2020

473,620,462

4,735

436,126

-

440,861

Ordinary shares issued and fully paid   
- 9 October 2020

192,307,692

1,923

198,077

-

200,000

Share issue costs

-

-

(4,289)

-

(4,289)

 

 

 

 

 

 

Dividend paid in the period (note 10)

-

-

-

-

 

As at 31 December 2020 

665,928,154

6,658

629,914

-

636,572

 

On 22 October 2021 the Company completed an equity fundraising and issued an additional 173,913,043 ordinary shares of one pence each at a price of £1.15 per share. The consideration received in excess of the par value of
the ordinary shares issues, net of total capitalised issue costs, of £193.8 million was credited to the share
premium reserve.

Following a successful application to the High Court and lodgement of the Company's statement of capital with the Registrar of Companies, the Company was permitted to reduce the capital of the Company by an amount of £778.9 million. This was effected on 15 December 2021 by a transfer of that amount from the share premium reserve to the capital reduction reserve. The capital reduction reserve is classed as a distributable reserve.

Scrip dividends were issued on 20 August 2021 and 16 November 2021 at a reference price of £1.17 and £1.16 per share respectively. The Company issued a combined total of 801,218 shares under the scrip dividend programme during the year. The consideration received in excess of the par value of the ordinary shares issued, of £0.9 million was credited to the share premium reserve. 

Ordinary shareholders are entitled to all dividends declared by the Company and to all of the Company's assets after repayment of its borrowings and ordinary creditors. Ordinary shareholders have the right to vote at meetings of the Company. All ordinary shares carry equal voting rights.

20.  Cash flow hedge reserve

 

Unaudited

Six months to
31 December

2021

Audited

Year to
30 June

2021

Unaudited

Six months to
31 December

2020

 

£' 000

£' 000

£' 000

At start of the period

(452)

(2,231)

(2,021)

Fair value movement of interest rate derivatives in effective hedges

                  2,232

                  1,779

(210)

At the end of the period

1,780

(452)

(2,231)

 

21.  Capital commitments

The Group had no capital commitments outstanding as at 31 December 2021 (30 June 2021: none; 31 December 2020: none).

22. Transactions with related parties

Details of the related parties to the Group in the period and the transactions with these related parties were
as follows:

a. Directors

Directors' fees

Nick Hewson, Chairman of the Board of Directors of the Company, is paid fees of £70,000 per annum, with the other Directors each being paid fees of £50,000 per annum. Jon Austen is paid an additional £7,500 per annum for his role as chair of the Company's Audit Committee, Vince Prior is paid an additional £2,500 per annum for his role as chair of the Company's Nominations Committee and £5,000 for his role as Senior Independent Director. Cathryn Vanderspar is paid an additional £5,000 for her role as Chair of the Remuneration Committee.

Directors' interests

Details of the direct and indirect interests of the Directors and their close families in the ordinary shares of one pence each in the Company at 31 December 2021 were as follows:

·    Nick Hewson: 614,563 shares (0.06% of issued share capital)

·    Jon Austen: 230,193 shares (0.02% of issued share capital)

·    Vince Prior: 134,886 shares (0.01% of issued share capital)

·    Cathryn Vanderspar: 75,210 shares (0.01% of issued share capital)

b. Investment Adviser

Investment advisory and accounting fees

The investment adviser to the Group, Atrato Capital Limited (the 'Investment Adviser'), is entitled to certain advisory fees under the terms of the Investment Advisory Agreement (the 'Agreement') dated 14 July 2021.

The entitlement of the Investment Adviser to advisory fees is by way of what are termed 'Monthly Management Fees' and 'Semi-Annual Management Fees' both of which are calculated by reference to the net asset value of the Group at particular dates, as adjusted for the financial impact of certain investment events and after deducting any un-invested proceeds from share issues up to the date of the calculation of the relevant fee (these adjusted amounts are referred to as 'Adjusted Net Asset Value' for the purpose of calculation of the fees in accordance with the Agreement). 

 

 

22. Transactions with related parties (continued)

Until the Adjusted Net Value of the Group exceeds £1,500 million, the entitlements to advisory fees can be summarised as follows:

·     Monthly Management Fee payable monthly in arrears: 1/12th of 0.7125% per calendar month of Adjusted Net Asset Value up to or equal to £500 million , 1/12th of 0.5625% per calendar month of Adjusted Net Asset Value above £500 million and up to or equal to £1,000 million and 1/12th of 0.4875% per calender month of Adjusted Net Asset Value above £1,000 million and up to or equal to £1,500 million.

·    Semi-Annual Management Fee payable semi-annually in arrears: 0.11875% of Adjusted Net Asset Value up to or equal to £500 million, 0.09375% of Adjusted Net Asset Value above £500 million and up to or equal to £1,000 million and 0.08125% of Adjusted Net Asset Value above £1,000 million and up to or equal to
£1,500 million.

For the period 31 December 2021 the total advisory fees payable to the Investment Adviser were £4,300,000 (six months to December 2020: £2,718,000; year to 30 June 2021: £6,255,423 of which £1,937,162 (30 June 2021: £1,463,898; 31 December 2020: £572,000) is included in trade and other payables in the consolidated statement of financial position.

The Investment Adviser is also entitled to an annual accounting and administration service fee equal to: £51,500; plus (i) £4,175 for any indirect subsidiary of the Company and (ii) £1,620 for each direct subsidiary of the Company.

For the period to 31 December 2021 the total accounting and administration service fee payable to the Investment Adviser was £111,497 (six months to 31 December 2020: £nil, year to 30 June 2021: £64,920) of which £111,497
(six months to December 2020: £Nil; year to 30 June 2021: £52,646) is included in trade and other payables in the consolidated statement of financial position.

Introducer Services

Atrato Partners, an affiliate of the Investment Adviser, is entitled to fees in relation to the successful introduction of prospective investors in connection with subscriptions for ordinary share capital in the Company. The entitlement of the Investment Adviser to introducer fees is by fees and/or commission which can be summarised as follows:

•   Commission basis: one per cent of total subscription in respect of ordinary shares subscribed for by any prospective investor introduced by Atrato Partners.

For the period to 31 December 2021 the total introducer fees payable to the affiliate of the Investment Adviser were £92,805 (six months to 31 December 2020: £104,947; year to 30 June 2021: £269,172)

Interest in shares of the Company

Details of the direct and indirect interests of the Directors of the Investment Adviser and their close families in the ordinary shares of one pence each in the Company at 31 December 2021 were as follows:

·    Ben Green: 1,199,938 shares   

·   Steve Windsor: 1,319,486 shares            

Carried interest held in the Group's joint venture

Under the terms of the Horner (Jersey) LP (the "JV") Limited Partnership Agreement ("LPA"), an affiliate of the Investment Adviser, Atrato Halliwell Limited (the "Carry Partner"), has a carried interest entitlement over the investment returns from the JV's investment in the Structure. Further details regarding the estimated value of the Carry Partner's interest in the JV are included in note 13.  

 

 

22. Transactions with related parties (continued)

The carried interest payments are only payable to the extent that distributions are made from the JV to the Group. To date there have been no cash distributions received by the Group and therefore no carried interest payment has yet become payable.

23. Net asset value per share

NAV  per share is calculated by dividing the Group's net assets as shown in the consolidated statement of financial position, by the number of ordinary shares outstanding at the end of the year. As there are no dilutive instruments outstanding, basic and diluted NAV per share are identical.

The Group uses EPRA Net Tangible Assets ("EPRA NTA") as the most meaningful measure of long term performance and the measure which is being adopted by the majority of UK REITs, establishing it as the industry standard benchmark. It excludes items that are considered to have no impact in the long term, such as the fair value
of derivatives.

The EPRA NTA per share calculation are as follows:

 

 

 

 

Unaudited
31 December

2021

 

Unaudited
31 December 2020

 

Audited
30 June

2021

 

 

 

 

£'000

£'000

£'000

 

Net assets per the consolidated statement of financial position

               1,115,084

691,774

871,310

Intangibles

 

                        (85)

-

(85)

 

Fair value of interest rate derivatives

 

(1,780)

2,213

                 477   

 

EPRA NTA

 

              1,113,219

693,987

         871,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ordinary shares in issue at 30 June

 

985,434,429

665,928,154

810,720,168

 

NAV per share - Basic and diluted (pence)

 

113p

104p

108p

 

EPRA NTA per share (pence)

 

113p

104p

108p

                       

 

24. Subsequent events

On the 5 January 2022, the Group announced an increase of its revolving credit facility ("RCF") of £136.5 million with Barclays and Royal Bank of Canada. The total size of the facility increased to £250.2 million. This secured, interest-only, RCF has a remaining term of two years and two further one-year extension options with a margin of 150 basis points over SONIA. The RCF also includes a £49.8 million uncommitted accordion option which is exercisable at any time over the term of the facility.

On 5 January 2022, the Group announced the acquisition of a Sainsbury's store in Washington with non-food units and an Asda store in Cwmbran which was acquired for a combined value of £55.1 million (excluding acquisition costs) with an unexpired lease term of 34 and 10 years respectively. The Washington store has 7 yearly, upwards only, RPI-linked rent reviews and the Asda 5 yearly-upwards only open market rent reviews.

On 7 January 2022, the Group announced that Sainsbury's exercised its second purchase option to acquire 8 stores within the Sainsbury's Reversionary Portfolio, of which the Group has a 50:50 share of a 51% beneficial interest through its joint venture as detailed in note 13.   

 

 

24. Subsequent events (continued)

On 10 January 2022, the Group completed the acquisition of a Tesco store in Sheffield, which was acquired for
£73.2 million (excluding acquisition costs) with an unexpired lease term of 17 years with annual, upwards only,
RPI-linked rent reviews.

On 10 January 2022, the Board declared a second interim dividend for the year ending 30 June 2022 of 1.485 pence per share, which was paid on 25 February 2022 to shareholders on the register on 21 January 2022. This has not been included as a liability as at 30 June 2021.

 

 

 

 

Notes to EPRA and other Key Performance Indicators (Unaudited)

 

1.   EPRA Earnings per Share

 

 

 

As at

 31 December 2021

£'000

                                    As at

                     31 December

                                    2020

                                   £'000

As at

 30 June

 2021

£'000

Net profit attributable to ordinary Shareholders

71,178

                        32,755

83,526

Adjustments to remove:

 

 

 

Changes in fair value of interest rate derivatives 

(2,232)

                              210

(1,570)

Changes in fair value of investment properties and associated rent guarantees

(10,967)

(15,462)

(36,288)

Group share of changes in fair value of joint venture investment properties

(31,048)

(1,975)

(5,619)

Negative Goodwill

-

-

(3,265)

Weighted average number of ordinary shares

878,171,925

561,413,104

652,828,945

EPRA EPS

3.1p

2.8p

5.6p

 

1 Based on the weighted average number of ordinary shares in issue for the six months to 31 December 2021.

2.   EPRA NTA per share

EPRA NTA is considered to be the most relevant measure for the Group and is now the primary measure of net assets, replacing the previously reported EPRA Net Asset Value metric. For the current period EPRA NTA is calculated as net assets per the consolidated statement of financial position excluding the fair value of interest rate derivatives.

31 December 2021 (Unaudited)

EPRA NTA

£' 000

EPRA NRV

£' 000

EPRA NDV

£' 000

IFRS NAV attributable to ordinary shareholders

                      1,115,084

               1,115,084

         1,115,084

Fair value of interest rate derivatives

(1,780)

(1,780)

-

Intangibles

(85)

-

-

Purchasers' costs

-

                  103,131

-

Fair value of debt

-

-

(719)

Deferred tax

-

-

-

EPRA NAV

                      1,113,219

               1,216,435

         1,114,365

EPRA NAV per share

113p

123p

113p


 

 

 

Notes to EPRA and other Key Performance Indicators (Unaudited) continued

 

30 June 2021 (Audited)

EPRA NTA

£' 000

EPRA NRV

£' 000

EPRA NDV

£' 000

IFRS NAV attributable to ordinary shareholders

871,310

871,310

871,310

Fair value of interest rate derivatives

447

447

-

Intangibles

(85)

-

-

Purchasers' costs

-

83,787

-

Fair value of debt

-

-

(2,111)

Deferred tax

-

-

-

EPRA NAV

871,672

955,544

869,199

EPRA NAV per share

108p

118p

107p

 

31 December 2020 (Unaudited)

EPRA NTA

£' 000

EPRA NRV

£' 000

EPRA NDV

£' 000

IFRS NAV attributable to ordinary shareholders

691,774

691,774

691,774

Fair value of interest rate derivatives

2,213

2,213

-

Intangibles

-

-

-

Purchasers' costs

-

60,203

-

Fair value of debt

-

-

3,700

Deferred tax

-

-

-

EPRA NAV

693,987

754,190

695,474

EPRA NAV per share

104p

113p

104p

 

3.   EPRA Net Initial Yield (NIY) and EPRA "topped up" NIY

 

 

 

 

 

 

 

As at

 31 December 2021

£'000

As at

 31 December
2020

£'000

As at

 30 June

 2021

£'000

Investment Property - wholly owned (note 12)

 

 

1,413,500

885,333

1,148,380

Investment Property - share of joint ventures

 

 

265,325

229,125

233,125

Completed Property Portfolio

 

 

1,678,825

1,114,458

1,381,505

Allowance for estimated purchasers' costs

 

 

122,489

81,312

100,797

Grossed up completed property portfolio valuation (B)

 

 

1,801,314

1,195,770

1,482,302

Annualised passing rental income - wholly owned

 

 

70,161

46,075

57,754

Annualised passing rental income - share of joint venture

 

 

13,294

6,581 

13,239

Annualised non-recoverable property outgoings

 

 

(344)

(482)

(482)

Less: contracted rent under rent free periods

 

 

-  

-

-

Annualised net rents (A)

 

 

83,111

52,174

70,511

Rent expiration of rent-free periods and fixed uplifts

 

 

-

-

-

Topped up annualised net rents (C)

 

 

83,111

52,174

70,511

EPRA NIY (A/B)

 

 

4.61%

4.36%

4.76%

EPRA "topped up" NIY (C/B)

 

 

4.61%

4.36%

4.76%

                 

 

 

 

Notes to EPRA and other Key Performance Indicators (Unaudited) continued

4.   EPRA Vacancy Rate

 

 

 

 

 

 

 

 

As at

 31 December 2021

£'000

As at

 31 December
2020

£'000

As at

 30 June

 2021

£'000

 

Estimated rental value of vacant space

 

 

155

-

238

Estimated rental value of the whole portfolio

 

 

70,161

46,075

57,754

EPRA Vacancy Rate

 

 

0.2%

0.0%

0.4%

                     

 

 

5.            EPRA Cost Ratio

 

 

As at

31 December
2021

As at

31 December
2020

As at

 30 June
2021

 

 

£'000

£'000

£'000

Administration expenses per IFRS

 

6,218

4,065

9,262

 

 

 

 

 

 

 

Service charge income

 

(906)

 (200)

(830)

 

Service charge costs

 

1,008

204

1,044

 

Net Service charge costs

 

102

4

214

 

Share of joint venture expenses

 

50

-

292

 

Total costs (including direct vacant property costs) (A)

 

6,370

4,069

9,768

 

Vacant property costs

 

(80)

-

(187)

 

Total costs (excluding direct vacant property costs) (B)

 

6,290

4,069

9,581

 

 

 

 

 

 

 

Gross rental income per IFRS

 

32,746

20,412

48,156

 

Less: service charge components of gross rental income

 

-

-

-

 

Add: Share of Gross rental income from Joint Ventures

 

7,493

-

9,944

 

Gross rental income (C)

 

40,239

20,412

58,100

 

 

 

 

 

 

 

EPRA Cost ratio (including direct vacant property costs) (A/C)

 

15.83%

19.93%

16.81%

 

EPRA Cost ratio (excluding vacant property costs) (B/C)            

 

15.63%

19.93%

16.49%

 

               

 

 

Notes to EPRA and other Key Performance Indicators (Unaudited) continued

 

6.   Total Shareholder Return

Total Shareholder Return

 

 

 

 

Six months to
31 December 2021

Six months to
31 December 2020

Year to

 30 June

2021

 

Share price at start of the period / year

 

 

117.5

111.4

111.4

Share price at the end of the period/ year

 

 

122.0

106.5

117.5

Increase/(decrease) in share price

 

 

4.5p

(4.9p)

6.1p

Dividends declared for the year

 

 

2.95p

2.93p

  5.86p

Increase in share price plus dividends

 

 

7.45p

(1.97p)

               11.96p

Share price at start of period

 

 

117.5p

111.4p

111.4p

Total Shareholder Return

 

 

6%

(2%)

11%

                 

 

7.   Net loan to value ratio

The proportion of our gross asset value that is funded by borrowings calculated as statement of financial position borrowings less cash balances divided by total investment properties valuation.

 

Net loan to value

 

 

 

 

As at

31 December 2021

£'000

As at

31 December

2020

£'000

As at

30 June

 2021

£'000

Bank borrowings

 

 

478,031

301,163

409,684

Less cash and cash equivalents

 

 

(24,070)

(61,936)

(19,579)

Net borrowings

 

 

453,961

239,227

390,105

Investment properties valuation 

 

 

1,413,500

885,333

1,148,380

Net loan to value ratio

 

 

32%

27%

34%

                 

 

 

 

  

Company Information

Directors

Nick Hewson (Non-Executive Chairman)

 

Vince Prior (Chair of Nomination Committee & Senior Independent Director)

 

Jon Austen (Chair of Audit Committee)

Cathryn Vanderspar (Chair of Remuneration Committee)

 

 

Company Secretary

 

JTC (UK) Limited

The Scalpel

52 Lime Street

18th Floor

London

EC3M 7AF

 

Registrar

Link Asset Services

The Registry

34 Beckenham Road

Beckenham

Kent

BR3 4TU

 

AIFM

JTC AIFM Services

Ground floor

Dorey Court

Admiral Park

St Peter Port

Guernsey

Channel Islands

GY1 2HT

 

Investment Adviser

Atrato Capital Limited

36 Queen Street

London EC4R 1BN

 

Financial adviser, Broker and Placing Agent

Stifel Nicolaus Europe Limited

150 Cheapside

London

EC2V 6ET

 

 

 

 

 

 

 

Auditors

BDO LLP

55 Baker Street

London

W1U 7EU

 

Property Valuers

Cushman & Wakefield

125 Old Broad Street

London

EC2N 1AR

 

Financial PR Advisers

FTI

200 Aldersgate Street

London

EC1A 4HD

 

Website

 

www.supermarketincomereit.com

Registered Office

The Scalpel

52 Lime Street

18th Floor

London

EC3M 7AF

 

Stock exchange ticker

ISIN

SUPR

GB00BF345X11

 

 

 

This report will be available on the Company's website.

 

END

 

 

 

 

 

 

[1] Includes the Q2 2022 interim dividend paid on 25 February 2022

2 Including post balance sheet acquisitions

3 Including post balance sheet acquisitions and lease regears

4 Based on Atrato Capital Limited estimates of store trading

5 Kantar data

6 Including post balance sheet acquisitions and lease regears

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR DBGDXCBGDGDB
Find out how to deal online from £1.50 in a SIPP, ISA or Dealing account. AJ Bell logo

Related Charts

Supermarket Income Reit PLC (SUPR)

+0.10p (+0.14%)
delayed 17:08PM