t
Broadgate Financing PLC announced on 13 November 2023 the submission of its Interim Report and Financial Statements for the six months ended 30 September 2023 to the Financial Conduct Authority. The report, approved by its Board on 10 November 2023, disclosed net assets of £443,994 and a profit before tax of £1,214 for the period, with interest payable on external bonds remaining 100% fixed as of 30 September 2023.
| Date | 13 Nov 2023 |
| Time | 14:01:20 |
| Category | Results |
| ID | 2744T |
Interim Report and Financial Statements for the period ended 30 September 2023
The Interim Report and Financial Statements for the six months ended 30 September 2023, attached below in accordance with DTR 6.3.5, have been submitted to the Financial Conduct Authority through the National Storage Mechanism and will shortly be available for inspection at https://www.fca.org.uk/markets/primary-markets/regulatory-disclosures/national-storage-mechanism
The Annual Report and Financial Statements are also available at https://www.britishland.com/investors/debt/strategic-partnerships/broadgate-financing-plc
Directors' Report
for the six months ended 30 September 2023
The Directors present their report and unaudited interim financial statements for the six months ended 30 September 2023.
Directors of the Company
The Directors, who held office during the period, and up to the date of signing the interim financial statements, were as follows:
D Lockyer
H Shah
D Richards
Principal activity
The Company's principal activity is to provide funding to fellow subsidiaries of Broadgate Property Holdings Limited in the United Kingdom (UK).
Results for the six months
As shown in the Company's Profit and Loss Account on page 5, the Company's profit before taxation has remained stable compared with the prior period. Consistent with the prior period, the Company has continued to amortise bonds as well as incur interest on those bonds outstanding, and charge these costs to fellow subsidiaries.
At 30 September 2023, interest payable on external bonds remains 100% fixed.
The Balance Sheet on page 7 shows the Company has net assets of £443,994 at 30 September 2023. Net assets have stayed consistent during the period.
Principal risks and uncertainties
This Company is part of a large property investment group, headed by Broadgate REIT Limited (the "Group"). As such, the fundamental underlying risks for this Company are those of the property Group. The key risks of this Group are the performance of the properties and tenant default and credit risk of counterparties for holding cash deposits. These risks are mitigated by preference for tenants with strong covenants on long leases and by using highly rated Financial Institutions for placing cash deposits.
These risks have high visibility to senior executives and are considered and managed on a continuous basis. Executives use their knowledge and experience to knowingly accept a measured degree of market risk.
The Group's preference for prime assets and their secure long term contracted rental income, primarily with upward only rent review clauses, presents lower risks than many other property portfolios.
Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. In order to manage this risk, management regularly monitors the credit rating of credit counterparties and monitors all amounts that are owed to the Company.
Liquidity risk is the risk that the entity will encounter difficulty in raising funds to meet commitments associated with financial liabilities. This risk is managed through day to day monitoring of future cash flow requirements to ensure that the Company has enough resources to repay all future liabilities as they fall due.
The general risk environment in which the Company operates has been volatile in terms of the economic and political landscape, with future sentiment remaining fragile.
Going Concern
The Directors have reviewed the Company's forecast working capital and cash flow requirements in addition to making enquiries and examining areas which could give risk to financial exposure. The Directors have an expectation that the forecast cash flows on the secured properties will be sufficient to cover debt service on the bonds. The Company has access to the drawn down term loan of £52,080,000 (2022: £52,080,000) to meet certain shortfalls on bond service, if there was a shortfall from the rent received. Therefore, the Directors have a reasonable expectation that the Company has adequate resources to continue its operations for at least twelve months after the signing of the these financial statements and as a result they continue to adopt the going concern basis in preparing the accounts.
Responsibility Statement of the Directors in respect of the Interim Financial Statements
Each of the Directors confirms that to the best of their knowledge:
The condensed set of interim financial statements has been prepared in accordance with Financial Reporting Standard 104: Interim Financial Reporting issued by the Financial Reporting Council.
The Directors' Report above includes a fair review of the information required by DTR 4.2.7R of the Disclosure and Transparency Rules (DTR), being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of interim financial statements; and a description of the principal risks and uncertainties for the remaining six months of the year.
Approved by the Board on 10 November 2023 and signed on its behalf by:
Hursh Shah
Director
Independent review report to Broadgate Financing PLC
Report on the condensed interim financial statements
Our conclusion
We have reviewed Broadgate Financing PLC's condensed interim financial statements (the "interim financial statements") in the Interim Report and Financial Statements of Broadgate Financing PLC for the 6 month period ended 30 September 2023 (the "period").
Based on our review, nothing has come to our attention that causes us to believe that the interim financial statements are not prepared, in all material respects, in accordance with FRS 104 "Interim Financial Reporting" issued by the Financial Reporting Council and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.
The interim financial statements comprise:
|
• |
the Balance Sheet as at 30 September 2023; |
|
• |
the Profit and Loss Account and Statement of Comprehensive Income for the period then ended; |
|
• |
the Statement of Changes in Equity for the period then ended; and |
|
• |
the explanatory notes to the interim financial statements. |
The interim financial statements included in the Interim Report and Financial Statements of Broadgate Financing PLC have been prepared in accordance with FRS 104 "Interim Financial Reporting" issued by the Financial Reporting Council and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.
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' issued by the Financial Reporting Council for use in the United Kingdom ("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.
We have read the other information contained in the Interim Report and Financial Statements and considered whether it contains any apparent misstatements or material inconsistencies with the information in the interim financial statements.
Responsibilities for the interim financial statements and the review
Our responsibilities and those of the directors
The Interim Report and Financial Statements, including the interim financial statements, is the responsibility of, and has been approved by the directors. The directors are responsible for preparing the Interim Report and Financial Statements in accordance with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority. In preparing the Interim Report and Financial Statements, including the interim financial statements, the directors are responsible for assessing the company'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 company or to cease operations, or have no realistic alternative but to do so.
Our responsibility is to express a conclusion on the interim financial statements in the Interim Report and Financial Statements based on our review. Our conclusion, including our Conclusions relating to going concern, is based on procedures that are less extensive than audit procedures, as described in the Basis for conclusion paragraph of this report. This report, including the conclusion, has been prepared for and only for the company for the purpose of complying with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority and for no other purpose. We do not, in giving this conclusion, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.
PricewaterhouseCoopers LLP
Chartered Accountants
London
10 November 2023
Profit and Loss Account
for the six months ended 30 September 2023
|
|
Note |
Six months ended |
Six months ended |
|
Turnover |
|
- |
- |
|
Administrative expenses |
|
(500) |
(501) |
|
Loss before interest and taxation |
|
(500) |
(501) |
|
Interest receivable and similar income |
3 |
28,745,033 |
27,501,498 |
|
Interest payable and similar expenses |
4 |
(28,743,319) |
(27,499,835) |
|
Profit before tax |
|
1,214 |
1,162 |
|
Tax on profit |
|
(304) |
(221) |
|
Profit for the period |
|
910 |
941 |
Turnover and results were derived from continuing operations within the United Kingdom. The Company has only one significant class of business: to provide funding to fellow subsidiaries of Broadgate Property Holdings Limited in the United Kingdom (UK).
Statement of Comprehensive Income
for the Period from 1 April 2023 to 30 September 2023
|
|
Six months ended 30 September |
Six months ended 30 September |
|
Profit for the period |
910 |
941 |
|
Total comprehensive income for the period |
910 |
941 |
(Registration number: 05316365)
Balance Sheet
as at 30 September 2023
|
|
Note |
30 September |
31 March |
|
Current assets |
|
|
|
|
Debtors due within one year |
5 |
171,757,163 |
160,311,809 |
|
Cash at bank and in hand |
6 |
56,037,889 |
56,037,436 |
|
Intercompany non-current debtors |
5 |
1,083,526,752 |
1,095,810,106 |
|
|
|
1,311,321,804 |
1,312,159,351 |
|
Current liabilities |
|
|
|
|
Creditors due within one year |
7 |
(175,271,008) |
(163,826,111) |
|
Net current assets |
|
1,136,050,796 |
1,148,333,240 |
|
Non-current liabilities |
|
|
|
|
Loans and borrowings |
8 |
(1,135,606,802) |
(1,147,890,156) |
|
Net assets |
|
443,994 |
443,084 |
|
Capital and reserves |
|
|
|
|
Share capital |
9 |
12,500 |
12,500 |
|
Profit and loss account |
|
431,494 |
430,584 |
|
Total shareholders' funds |
|
443,994 |
443,084 |
Approved by the Board on 10 November 2023 and signed on its behalf by:
Hursh Shah
Director
Statement of Changes in Equity
for the six months ended 30 September 2023
|
|
Share capital |
Profit and loss account |
Total |
|
Balance at 1 April 2022 (audited) |
12,500 |
426,123 |
438,623 |
|
Profit for the period (unaudited) |
- |
941 |
941 |
|
Total comprehensive income for the period (unaudited) |
- |
941 |
941 |
|
Balance at 30 September 2022 (unaudited) |
12,500 |
427,064 |
439,564 |
|
Balance at 1 April 2023 (audited) |
12,500 |
430,584 |
443,084 |
|
Profit for the period (unaudited) |
- |
910 |
910 |
|
Total comprehensive income for the period (unaudited) |
- |
910 |
910 |
|
Balance at 30 September 2023 (unaudited) |
12,500 |
431,494 |
443,994 |
Notes to the Interim Financial Statements
for the six months ended 30 September 2023
|
1 |
General information |
The Company is a public company limited by share capital, incorporated and domiciled in England, United Kingdom.
The address of its registered office is:
York House
45 Seymour Street
London
W1H 7LX
|
2 |
Accounting policies |
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these interim financial statements are set out below. These policies have been consistently applied to all the periods presented, unless otherwise stated.
The directors do not consider there to be any significant accounting judgements or key sources of estimation uncertainty in the preparation of these financial statements.
Accounting basis
The information for the period ended 30 September 2023 does not constitute statutory financial statements as defined in section 434 of the Companies Act 2006.
A copy of the statutory financial statements for the year ended 31 March 2023 has been delivered to the Registrar of companies. The auditors reported on those financial statements: their report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under section 498 (2) or (3) of the Companies Act 2006. The current period financial information presented in this document has been reviewed, not audited.
Adoption status of new financial reporting standards and interpretations
A number of new standards and amendments to standards and interpretations have been issued for the current accounting period. The IASB issued narrow-scope amendments to IAS 12 that are yet to be adopted by the UK endorsement board, as part of the Pillar Two model implementation. The Company is currently assessing the impact of Pillar Two and the associated IAS 12 amendments. The following standards and interpretations which have been issued but are not yet effective include IAS 1 'Presentation of Financial Statements' on the classification of liabilities and non-current liabilities with covenants, IFRS 16 'Leases' on sale and leaseback arrangements, and limited scope amendments to both IFRS 10 'Consolidated Financial Statements' and IAS 28 'Investments in Associates and Joint Ventures' in respect of sale or contribution of assets between an investor and its associates or joint ventures. These amendments to standards that are not yet effective are not expected to have a material impact on the Company's results.
Basis of preparation
These interim financial statements were prepared in accordance with Financial Reporting Standard 104 Interim Financial Reporting ("FRS 104") and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.
The interim financial statements does not include all of the notes of the type normally included in an annual report and accounts. Accordingly, this report is to be read in conjunction with the annual report and accounts for the year ended 31 March 2023, which has been prepared in accordance with the Financial Reporting Standard 101 Reduced Disclosure Framework ("FRS 101").
The same accounting policies, estimates, presentation and methods of computation are followed in the interim financial statements as applied in the latest annual audited financial statements.
Instances in which the advantage of the FRS 101 disclosure exemptions have been taken are set out below.
Summary of disclosure exemptions
The Company has taken advantage of the following disclosure exemptions under FRS 101:
(a) The requirements of IAS 1 to provide a Statement of Cash flows for the period;
(b) The requirements of IAS 1 to provide a statement of compliance with IFRS;
(c) The requirements of paragraphs 30 and 31 of IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors to disclose new IFRS's that have been issued but are not yet effective;
(d) The requirements in IAS 24 Related Party Disclosures to disclose related party transactions entered into between two or more members of a group, provided that any subsidiary which is a party to the transaction is wholly owned by such a member;
(e) The requirements of IFRS 7 to disclose financial instruments; and
(f) The requirements of paragraphs 91-99 of IFRS 13 Fair Value Measurement to disclose information of fair value valuation techniques and inputs.
Disclosure exemptions for subsidiaries are permitted where the relevant disclosure requirements are met in the consolidated financial statements. Where required, equivalent disclosures are given in the Group financial statements of Broadgate REIT Limited. The Group financial statements of Broadgate REIT Limited are available to the public and can be obtained as set out in note 12.
Going Concern
The Directors have reviewed the Company's forecast working capital and cash flow requirements and in addition to making enquiries and examining areas which could give risk to financial exposure. The Directors have an expectation that the forecast cash flows on the secured properties will be sufficient to cover debt service on the bonds. The Company has access to the drawn down term loan of £52,080,000 (2022: £52,080,000) to meet certain shortfalls on bond service, if there was a shortfall from the rent received. Therefore, the Directors have a reasonable expectation that the Company has adequate resources to continue its operations for at least twelve months after the signing of the these financial statements and as a result they continue to adopt the going concern basis in preparing the accounts.
|
3 |
Interest receivable and similar income |
||
|
|
Six months ended 30 September 2023 |
Six months ended 30 September 2022 |
|
|
Interest income on bank deposits |
1,304,548 |
352,327 |
|
|
Interest receivable on amounts owed by related parties |
27,440,485 |
27,149,171 |
|
|
|
28,745,033 |
27,501,498 |
|
|
4 |
Interest payable and similar expenses |
||
|
|
Six months ended |
Six months ended |
|
|
Interest payable on bonds and borrowings |
28,743,319 |
27,499,835 |
|
|
|
28,743,319 |
27,499,835 |
|
|
5 |
Debtors |
||
|
|
30 September |
31 March |
|
|
Debtors due within one year |
|
|
|
|
Amounts due from related parties |
158,388,267 |
147,360,815 |
|
|
Accrued income |
13,355,709 |
12,937,806 |
|
|
Other debtors |
11,339 |
11,340 |
|
|
Corporation tax asset |
1,848 |
1,848 |
|
|
|
171,757,163 |
160,311,809 |
|
|
|
30 September |
31 March |
|
Debtors due after more than one year |
|
|
|
Amounts due from related parties - Long term loans |
1,083,526,752 |
1,095,810,106 |
|
|
1,083,526,752 |
1,095,810,106 |
The intercompany loans to Broadgate (Funding) 2005 Ltd are being repaid from April 2005 to July 2033, with the average interest rate of these intercompany loans being 4.93% per annum (31 March 2023: 4.93%). There is no interest charged on the remainder of amounts owed by related parties and are repayable on demand. Amounts due from related parties relate to amounts owed from group companies and are repayable on demand, hence are included in current assets.
|
6 |
Cash and cash equivalents |
||
|
|
30 September |
31 March |
|
|
Cash at bank |
131,889 |
131,436 |
|
|
Short-term deposits |
55,906,000 |
55,906,000 |
|
|
|
56,037,889 |
56,037,436 |
|
Short term deposits mature within 3 months and therefore meet the definition of cash and cash equivalents.
|
7 |
Creditors due within one year |
||
|
|
30 September |
31 March |
|
|
Accrued interest |
13,578,855 |
13,083,832 |
|
|
Amounts due to related parties |
147,857,422 |
147,857,118 |
|
|
Secured bonds |
13,816,380 |
2,866,810 |
|
|
Other creditors |
18,351 |
18,351 |
|
|
|
175,271,008 |
163,826,111 |
|
Amounts due to related parties relate to amounts owed to group companies and are repayable on demand. There is no interest charged on these balances.
|
8 |
Loans and borrowings |
||
|
|
30 September 2023 |
31 March |
|
|
Borrowings |
|||
|
Borrowings due 1 to 2 years |
46,666,810 |
35,716,810 |
|
|
Borrowings due 2 to 5 years |
140,000,000 |
140,000,000 |
|
|
Borrowings due after 5 years |
948,939,992 |
972,173,346 |
|
|
|
1,135,606,802 |
1,147,890,156 |
|
Amounts due after five years include the term loan of £52,080,000 (31 March 2023: £52,080,000) which represents a liquidity facility with NatWest Markets PLC. The cash received is held on deposit.
|
|
30 September 2023 |
31 March |
|
Borrowings repayment analysis |
||
|
Borrowings due within one year |
13,816,380 |
2,866,810 |
|
Borrowings due between one to two years |
46,666,810 |
35,716,810 |
|
Borrowings due between two to five years |
140,000,000 |
140,000,000 |
|
|
200,483,190 |
178,583,620 |
|
Borrowings due after five years |
948,939,992 |
972,173,346 |
|
Total borrowings |
1,149,423,182 |
1,150,756,966 |
|
Gross debt |
1,149,423,182 |
1,150,756,966 |
Secured bonds on the assets of the Broadgate Property Holdings Limited Group
|
|
30 September 2023 |
31 March |
|
Class A3 4.851% Bonds 2033 |
143,900,050 |
143,900,050 |
|
Class A4 4.821% Bonds 2036 |
400,000,000 |
400,000,000 |
|
Class B 4.999% Bonds 2033 |
365,000,000 |
365,000,000 |
|
Class C2 5.098% Bonds 2035 |
188,483,190 |
189,916,810 |
|
Total secured bond borrowings |
1,097,383,240 |
1,098,816,860 |
|
Term Loan |
52,080,000 |
52,080,000 |
|
Total secured borrowings |
1,149,463,240 |
1,150,896,860 |
At 30 September 2023, 100% (31 March 2023: 100%) of the bonds were fixed. The bonds amortise from 2005 and are expected to be repaid by 2033. Legal repayment is required by 2036. The term loan matures on the date when all the bonds have been redeemed in full. The bonds are secured on properties of the Group valued at £2,740m (31 March 2023: £2,916m). The weighted average interest rate of the bonds is 4.93% (31 March 2023: 4.93%). The weighted average maturity of the bonds is 7.4 years (31 March 2023: 7.9 years).
Fair value of bonds
The fair values of the bonds have been established by obtaining quoted market prices from brokers.
|
|
30 September 2023 |
31 March |
|
|
Secured bonds at fair value |
1,018,927,303 |
1,067,805,334 |
|
|
9 |
Share capital |
||
Allotted, called up and fully paid shares
|
|
30 September |
31 March |
|||
|
|
No. |
£ |
No. |
£ |
|
|
Ordinary shares of £0.25 each |
50,000 |
12,500 |
50,000 |
12,500 |
|
|
|
|
|
|
|
|
|
10 |
Capital commitments |
||||
The Company had capital commitments contracted as at 30 September 2023 of £nil (31 March 2023: £nil).
|
11 |
Related party transactions |
The Company has taken advantage of the exemption granted to wholly owned subsidiaries not to disclose transactions with group companies under the provisions of FRS 101.
|
12 |
Subsequent events |
There have been no subsequent events since 30 September 2023.
|
13 |
Parent and ultimate parent undertaking |
The immediate parent company is Broadgate Property Holdings Limited.
The ultimate parent company is Broadgate REIT Limited. Broadgate REIT Limited operates as a joint venture between Euro Bluebell LLP, an affiliate of GIC, Singapore's sovereign wealth fund, and BL Bluebutton 2014 Limited, a wholly owned subsidiary of The British Land Company PLC.
Broadgate REIT Limited is the largest group, and Bluebutton Properties UK Limited is the smallest group, for which group accounts are available and which include the Company. The ultimate holding company and controlling party is Broadgate REIT Limited. Group accounts for this company are available on request from British Land, York House, 45 Seymour Street, London, W1H 7LX.