| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
Continuing operations | Notes | £’000 | £’000 |
Gross property income | 3 | ||
Service charge income | 3 | ||
Revenue | |||
Recoverable service charges | 4 | ( | ( |
Property operating expenses | 4 | ( | ( |
Gross profit | |||
Administration expenses | 4 | ( | ( |
Operating gains before losses on investment properties | |||
Fair value losses on investment properties | 13 | ( | ( |
Loss on disposal of investment properties | 13 | ( | |
Operating loss | ( | ( | |
Finance income | 7 | ||
Finance expenses | 8 | ( | ( |
Loss before tax | ( | ( | |
Taxation | 9 | ( | |
| Loss after tax for the period and total comprehensive loss | |||
attributable to equity holders | ( | ( | |
Loss per share (basic and diluted) (pence) | 12 | ( | ( |
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Notes | £’000 | £’000 | |
Assets | |||
Non‑current assets | |||
Investment property | 13 | ||
Interest rate derivatives | 16 | ||
Trade and other receivables | 14 | ||
Current assets | |||
Trade and other receivables | 14 | ||
Cash and cash equivalents | 15 | ||
Interest rate derivatives | 16 | ||
Total assets | |||
Liabilities | |||
Non‑current liabilities | |||
Interest-bearing loans and borrowings | 17 | ( | ( |
Other payables and accrued expenses | 18 | ( | ( |
( | ( | ||
Current liabilities | |||
Interest-bearing loans and borrowings | 17 | ( | |
Other payables and accrued expenses | 18 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 19 | ||
Share premium | 20 | ||
Capital reduction reserve | |||
Retained earnings | 21 | ( | ( |
Total equity | |||
Number of shares in issue (thousands) | |||
Net asset value per share (basic and diluted) (pence) | 22 |
| Capital | ||||||
| Share | Share | reduction | Retained | |||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2023 | ( | |||||
Loss for the year and total | ||||||
comprehensive loss | ( | ( | ||||
Dividends paid | 11 | ( | ( | |||
Balance at 31December2023 | ( | |||||
| Capital | ||||||
| Share | Share | reduction | Retained | |||
| capital | premium | reserve | earnings | Total equity | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2022 | ||||||
Loss for the year and total | ||||||
comprehensive loss | ( | ( | ||||
Cancellation of share premium | 20 | ( | ||||
Share issue costs | 20 | ( | ( | |||
Dividends paid | 11 | ( | ( | |||
Balance at 31 December2022 | ( |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Notes | £’000 | £’000 | |
Cash flows from operating activities | |||
Operating loss | ( | ( | |
Adjustments to reconcile profit for the year to net cash flows: | |||
Changes in fair value of investment properties | 13 | ||
Adjustment for non-cash items | |||
Operating cash flows before movements in working capital | |||
Increase in other receivables and prepayments | ( | ( | |
Increase in other payables and accrued expenses | |||
Net cash flow generated from/(used in) operating activities | ( | ||
Cash flows from investing activities | |||
Acquisition of investment properties | ( | ||
Capital expenditure | ( | ( | |
Disposal of investment properties | |||
Interest received | |||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Share issuance costs paid | ( | ||
Bank loans drawn down | 17 | ||
Bank loans repaid | 17 | ( | ( |
Loan interest and other finance expenses paid | ( | ( | |
Loan issue costs paid | 29 | ( | ( |
Dividends paid in the year | ( | ( | |
Net cash flow (used in)/generated from financing activities | ( | ||
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at start of the year | |||
Cash and cash equivalents at end of the year | 15 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Rental income | 14,584 | 11,007 |
Rental income straight-line adjustment | 233 | 1,240 |
Other income | 521 | 722 |
Insurance recharged | 143 | 155 |
Gross property income | 15,481 | 13,124 |
Service charge income | 4,461 | 2,582 |
Total | 19,942 | 15,706 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Recoverable service charges | 4,461 | 2,582 |
Rates | 457 | 526 |
Premises expenses | 591 | 263 |
Service charge void costs | 1,120 | 571 |
Insurance expense | 153 | 162 |
Bad debt charge | (665) | 665 |
Property operating expenses | 1,656 | 2,187 |
Investment Adviser fees | 3,389 | 3,787 |
Other administration expenses | 1,500 | 1,458 |
Cost associated with moving to Main Market | (12) | 957 |
Directors’ remuneration (see note 5) | 200 | 186 |
Audit fees (see note 6) | 172 | 177 |
Administration expenses | 5,249 | 6,565 |
Total | 11,366 | 11,334 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Claire Boyle | 55 | 55 |
Sally Ann Forsyth | 40 | 42 |
Michael Taylor | 40 | 40 |
Richard Howell | 45 | 29 |
Employers’ National Insurance contributions | 20 | 20 |
Total | 200 | 186 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Audit fee | 172 | 177 |
Total | 172 | 177 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Group Annual Report and Financial Statements | 172 | 177 |
Total | 172 | 177 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Interest receivable from interest rate derivatives | 3,019 | 329 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Loan interest | 8,209 | 4,961 |
Change in fair value of interest rate derivatives | 3,936 | — |
Break fees | 751 | — |
Loan arrangement fees written off | 716 | — |
Loan arrangement fees amortised | 458 | 416 |
Loan expenses | 261 | 201 |
Gross interest costs | 14,331 | 5,578 |
Capitalisation of finance costs | (3,261) | (1,796) |
Total | 11,070 | 3,782 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Corporation tax on residual income | (146) | 146 |
Total | (146) | 146 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Loss before tax | (21,852) | (27,467) |
Corporation tax at 23.5% (2022: 19.0%) | (5,135) | (5,219) |
Change in value of investment properties | 5,369 | 5,949 |
Change in value of interest rate derivatives | (888) | (389) |
Adjustment for disallowable costs | (3) | — |
Tax-exempt property rental business | 657 | (195) |
Current year tax charge | — | 146 |
Prior year accrual reversal | (146) | — |
Total | (146) | 146 |
| As at | As at | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Within one year | 15,008 | 12,602 |
Between one and five years | 44,625 | 41,784 |
More than five years | 31,771 | 30,044 |
Total | 91,404 | 84,430 |
| Pence | ||
| For the year ended 31 December 2023 | per share | £’000 |
Second interim dividend for year ended 31 December 2022, paid on 15 May 2023 | 3.0 | 10,500 |
First interim dividend for year ended 31 December 2023, paid on 31 October 2023 | 1.0 | 3,500 |
Total | 4.0 | 14,000 |
Paid as: | ||
Property income distribution | — | — |
Non-property income distribution | 4.0 | 14,000 |
Total | 14,000 |
| Pence | ||
| For the year ended 31 December 2022 | per share | £’000 |
First interim dividend for year ended 31 December 2022, paid on 31 October 2022 | 1.0 | 3,500 |
Total | 1.0 | 3,500 |
Paid as: | ||
Property income distribution | — | — |
Non-property income distribution | 1.0 | 3,500 |
Total | 3,500 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
IFRS earnings | (21,706) | (27,613) |
EPRA earnings adjustments: | ||
Fair value losses on investment properties | 22,848 | 31,312 |
Realised losses on disposal of investment properties | 317 | — |
Exceptional finance costs greater than one year | 716 | — |
Changes in fair value of interest rate derivatives | 3,936 | (2,047) |
Changes in fair value of deferred consideration payable on interest rate derivatives | (152) | (108) |
EPRA earnings | 5,959 | 1,544 |
Group-specific earnings adjustments: | ||
Exceptional finance costs less than one year | 751 | — |
Cost associated with moving to Main Market | (12) | 957 |
Adjusted earnings | 6,698 | 2,501 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Pence | Pence | |
Basic IFRS EPS | (6.2) | (7.9) |
Diluted IFRS EPS | (6.2) | (7.9) |
EPRA EPS | 1.7 | 0.4 |
Adjusted EPS | 1.9 | 0.7 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Number | Number | |
| of shares | of shares | |
Weighted average number of shares in issue (thousands) | 350,000 | 350,000 |
| Completed | Development | Total | |
| investment | property | investment | |
| property | and land | property | |
| £’000 | £’000 | £’000 | |
Investment property valuation brought forward as at 1 January 2023 | 309,969 | 77, 581 | 387, 550 |
Acquisitions 1 | (759) | (21) | (780) |
Disposals in the year 2 | (7,833) | — | (7,833) |
Capital expenditure | 2,410 | 20,373 | 22,783 |
Finance costs capitalised | — | 3,261 | 3,261 |
Fair value losses on investment property | (18,182) | (4,666) | (22,848) |
Movement in rent incentives and amortisation | 167 | — | 167 |
| Transfer from development to investment | 29,086 | (29,086) | — |
Fair value at 31 December 2023 | 314,858 | 67,442 | 382,300 |
| Completed | Development | Total | |
| investment | property | investment | |
| property | and land | property | |
| £’000 | £’000 | £’000 | |
Investment property valuation brought forward as at 1 January 2022 | 192,170 | — | 192,170 |
Acquisitions | 130,971 | 82,440 | 213,411 |
Capital expenditure | 641 | 9,565 | 10,206 |
Finance costs capitalised | — | 1,796 | 1,796 |
Fair value losses on investment property | (15,060) | (16,252) | (31,312) |
Movement in rent incentives and amortisation | 1,247 | 32 | 1,279 |
Fair value at 31 December 2022 | 309,969 | 77,581 | 387, 550 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Prepayments and other receivables | 2,230 | 3,531 |
Rent and insurance receivable | 2,065 | 1,133 |
Amounts due from property manager | 991 | 2,200 |
Interest receivable | 763 | 331 |
VAT receivable | 434 | — |
Occupier deposits | 173 | — |
Escrow account | — | 470 |
Current trade and other receivables | 6,656 | 7,665 |
Occupier deposits | 3,409 | 2,701 |
Non‑current trade and other receivables | 3,409 | 2,701 |
Total trade and other receivables | 10,065 | 10,366 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Cash | 4,341 | 10,606 |
Cash equivalents | 10,000 | 35,000 |
Total | 14,341 | 45,606 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
At the start of the year | 4,303 | — |
Additional premiums paid and accrued | 3,631 | 2,256 |
Changes in fair value of interest rate derivatives | (3,936) | 2,047 |
Balance at the end of the year | 3,998 | 4,303 |
Current | — | 432 |
Non-current | 3,998 | 3,871 |
Balance at the end of the year | 3,998 | 4,303 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Non‑current | £’000 | £’000 |
At the beginning of the year | 75,000 | — |
Drawn in the year | ||
| 31 December | 31 December | |
| 2023 | 2022 | |
| Current | £’000 | £’000 |
At the beginning of the year | 35,833 | — |
Acquired in the year | — | 33,582 |
Drawn in the year | — | — |
Repaid in the year | (36,510) | — |
Interest and commitment fees incurred in the year | 677 | 2,251 |
Interest‑bearing loans and borrowings | — | 35,833 |
Unamortised fees at the beginning of the year | (90) | — |
Loan arrangement fees paid in the year | — | (215) |
Amortisation charge for the year | 90 | 125 |
Unamortised loan arrangement fees | — | (90) |
Loan balance less unamortised loan arrangement fees | — | 35,743 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Capital expenses payable | 4,046 | 5,481 |
Deferred income | 3,686 | 3,692 |
Administration and other expenses payable | 1,753 | 2,588 |
Deferred consideration on interest rate caps | 2,636 | 820 |
Loan interest payable | 1,823 | 1,027 |
Property operating expenses payable | 320 | 332 |
Occupier deposits payable to occupier | 173 | — |
VAT payable | — | 759 |
Current other payables and accrued expenses | 14,437 | 14,699 |
Capital expenses payable | — | — |
Occupier deposits payable to occupier | 3,409 | 2,701 |
Deferred consideration on interest rate caps | 1,195 | 1,143 |
Non‑current other payables and accrued expenses | 4,604 | 3,844 |
Total other payables and accrued expenses | 19,041 | 18,543 |
31 December 2023 | 31 December 2022 | |||
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
At the start of the year | — | 339,339 |
Shares issued | — | — |
Share issue costs | — | (16) |
Transfer to capital reduction reserve | — | (339,323) |
Share premium | — | — |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Total unrealised loss on investment properties | (46,124) | (23,276) |
Total unrealised (loss)/gain on interest rate derivatives and deferred consideration | (1,629) | 2,155 |
Total realised gains | 6,175 | 1,249 |
Retained earnings | (41,578) | (19,872) |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
IFRS net assets attributable to ordinary shareholders | 283,745 | 319,451 |
IFRS net assets for calculation of NAV | 283,745 | 319,451 |
Adjustment to net assets: | ||
Fair value of interest rate derivatives | (3,998) | (4,303) |
EPRA NTA | 279,747 | 315,148 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Pence | Pence | |
IFRS basic and diluted NAV per share (pence) | 81.1 | 91.3 |
EPRA NTA per share (pence) | 79.9 | 90.0 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Number | Number | |
| of shares | of shares | |
Number of shares in issue (thousands) | 350,000 | 350,000 |
| 31 December 2023 | ||||
| Level 1 | Level 2 | Level 3 | Total | |
| Assets and liabilities measured at fair value | £’000 | £’000 | £’000 | £’000 |
Investment properties | — | — | 382,300 | 382,300 |
Interest rate derivatives | — | 3,998 | — | 3,998 |
Deferred consideration on interest rate caps | — | (3,831) | — | (3,831) |
Total | — | 167 | 382,300 | 382,467 |
| 31 December 2022 | ||||
| Level 1 | Level 2 | Level 3 | Total | |
| Assets and liabilities measured at fair value | £’000 | £’000 | £’000 | £’000 |
Investment properties | — | — | 387, 550 | 387, 550 |
Interest rate derivatives | — | 4,303 | — | 4,303 |
Deferred consideration on interest rate caps | — | (1,963) | — | (1,963) |
Total | — | 2,340 | 387,550 | 389,890 |
| Key | ||||
| Fair value | Valuation | unobservable | ||
| 31 December 2023 | £’000 | technique | inputs | Range |
Completed investment property | £314,858 | Income | ERV | £16.0‑£115.0 |
| Capitalisation | per sq ft | |||
| Equivalent | 4.75%‑7.25% | |||
| yield | ||||
Development property | £58,930 | Income | ERV | £20.0 |
| capitalisation/ | per sq ft | |||
| residual method | ||||
| Equivalent | 5.25%‑5.70% | |||
| yield | ||||
Development land | £8,512 | Comparable method/ | Sales rate | £102.4 |
| residual method | per sq ft | per sq ft | ||
Total | £382,300 |
| Key | ||||
| Fair value | Valuation | unobservable | ||
| 31 December 2022 | £’000 | technique | inputs | Range |
Completed investment property | £309,969 | Income | ERV | £18.9-£110.0 |
| capitalisation | per sq ft | |||
| Equivalent | 4. 25% -7.00% | |||
| yield | ||||
Development property | £41,241 | Income | ERV | £20.0-£25.0 |
| capitalisation | per sq ft | |||
| /residual method | ||||
| Equivalent | 5.00%-5.05% | |||
| yield | ||||
Development land | £36,340 | Comparable method/ | Sales rate | £138.6 |
| residual method | per sq ft | per sq ft | ||
Total | £387, 550 |
| As at 31 December 2023 | Increase in | Decrease in |
| sensitivity | sensitivity | |
| Completed investment property | £’000 | £’000 |
Change in ERV of 10% | 31,486 | (31,486) |
Change in net equivalent yields of 50 basis points | (29,733) | 35,987 |
| Increase in | Decrease in | |
| sensitivity | sensitivity | |
| Development property | £’000 | £’000 |
Change in ERV of 10% | 5,893 | (5,893) |
Change in net equivalent yields of 50 basis points | (6,829) | 8,190 |
| Increase in | Decrease in | |
| sensitivity | sensitivity | |
| Development land | £’000 | £’000 |
Change in sales rate per sq ft of 10% | 851 | (851) |
| As at 31 December 2022 | Increase in | Decrease in |
| sensitivity | sensitivity | |
| Completed investment property | £’000 | £’000 |
Change in ERV of 10% | 30,997 | (30,997) |
Change in net equivalent yields of 50 basis points | (31,177) | 38,491 |
| Increase in | Decrease in | |
| sensitivity | sensitivity | |
| Development property | £’000 | £’000 |
Change in ERV of 10% | 4,124 | (4 ,124) |
Change in net equivalent yields of 50 basis points | (4,632) | 5,654 |
| Increase in | Decrease in | |
| sensitivity | sensitivity | |
| Development land | £’000 | £’000 |
Change in sales rate per sq ft of 10% | 3,634 | (3,634) |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Cash and cash equivalents | 14,341 | 45,606 |
| Trade and other receivables | 5,300 | 7,326 |
Total | 19,641 | 52,932 |
2023 | 2022 | |||
| Increase in | Decrease in | Increase in | Decrease in | |
| interest rates | interest rates | interest rates | interest rates | |
| by 1% | by 1% | by 1% | by 1% | |
| Effect on profit before tax | £’000 | £’000 | £’000 | £’000 |
(Decrease)/increase | (1,475) | 1,446 | (1,554) | 1,545 |
2023 | 2022 | |||||
| Fair | Carrying | Fair | Fair | Carrying | Fair | |
| value | value | value | value | value | value | |
| hierarchy | £’000 | £’000 | hierarchy | £’000 | £’000 | |
Held at amortised cost | ||||||
Cash and cash equivalents | n/a | 14,341 | 14,341 | n/a | 45,606 | 45,606 |
Trade and other receivables 1 | n/a | 9,316 | 9,316 | n/a | 10,027 | 10,027 |
Other payables and accrued expenses 2 | n/a | (15,355) | (15,355) | n/a | (14,851) | (14,851) |
Interest-bearing loans and borrowings | n/a | (107,918) | (107,918) | n/a | (109,831) | (109,831) |
Held at fair value | ||||||
Interest rate derivatives | n/a | 3,998 | 3,998 | n/a | 4,303 | 4,303 |
| Less | Three | |||||
| than three | to 12 | One to | Two to | More than | Total | |
| months | months | two years | five years | five years | ||
Year ended 31 December 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Other payables and accrued | ||||||
expenses 1 | 7,976 | 2,775 | 1,318 | 2,355 | 1,054 | 15,478 |
Interest-bearing loans and borrowings | 1,336 | 4,036 | 5,357 | 110,017 | — | 120,746 |
Total | 9,312 | 6,811 | 6,675 | 112,372 | 1,054 | 136,224 |
| Less | Three | |||||
| than three | to 12 | One to | Two to | More than | Total | |
| months | months | two years | five years | five years | ||
Year ended 31 December 2022 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Other payables and accrued | ||||||
expenses 1 | 10,874 | 2,753 | 739 | 485 | — | 14,851 |
Interest-bearing loans and borrowings | 973 | 40,475 | 3,947 | 150,951 | — | 196,346 |
Total | 11,847 | 43,228 | 4,686 | 151,436 | — | 211,197 |
| Country of | Company | ||||
| incorporation | Registration | Number and class of | Group | ||
| Company | and operation | Number | share held by the Group | holding | |
Ironstone Life Science Holdings Limited 2 | UK | 13390321 | 1,000 ordinary shares | 100% | |
Ironstone Life Science Cambourne Two | UK | 13779806 | 1 ordinary share | 100% | |
Limited 1, 2 | |||||
Ironstone Life Science Cambourne Limited 1, 2 | UK | 13763082 | 1 ordinary share | 100% | |
Ironstone Life Science Oxford Limited 1, 2 | UK | 13467718 | 1 ordinary share | 100% | |
Ironstone Life Science RSY Limited 1, 2 | UK | 13763039 | 1 ordinary share | 100% | |
Ironstone Life Science Merrifield Limited 1, 2 | UK | 13763037 | 1 ordinary share | 100% | |
Deepdale Investment Holdings Limited 1, 3 | BVI | 1824411 | 400 | A ordinary shares | 100% |
100 | B ordinary shares | 100% | |||
Merrifield Centre Limited 1, 2 | UK | 11118349 | 21,786,493 ordinary shares | 100% | |
Ironstone Life Science Herbrand Limited 1, 2 | UK | 14044299 | 1 ordinary share | 100% | |
Herbrand Properties Limited 1, 4 | BVI | 1908435 | 6,000 ordinary shares | 100% | |
Oxford Technology Park Holdings Limited 2 | UK | 12434159 | 92 ordinary shares | 100% | |
Oxford Technology Park Limited 1, 2 | UK | 08483449 | 100 ordinary shares | 100% | |
| Oxford Technology Park Investments | UK | 12442240 | 1 ordinary share | 100% | |
| Limited |
| Interest‑bearing loans | Interest‑bearing loans | ||
| and borrowings | and borrowings | ||
| current | non‑current | Total | |
| £’000 | £’000 | £’000 | |
Balance as at 1 January 2023 | 35,743 | 74,088 | 109,831 |
Changes from financing cash flows: | |||
Bank loans drawn down | — | 142,520 | 142,520 |
Bank loans repaid | (36,510) | (108,794) | (145,304) |
Loan arrangement fees paid in the year | — | (980) | (980) |
Total changes from financing cash flows | (36,510) | 32,746 | (3,764) |
Additional loan arrangement fees in year capitalised | — | — | — |
Additional interest and commitment fees capitalised | 677 | — | 677 |
Unamortised fees written off | — | 716 | 716 |
Amortisation charge for the year | 90 | 368 | 458 |
Balance as at 31 December 2023 | — | 107,918 | 107,918 |
| Interest-bearing loans | Interest-bearing loans | ||
| and borrowings | and borrowings | ||
| current | non-current | Total | |
| £’000 | £’000 | £’000 | |
Balance as at 1 January 2022 | — | — | — |
Changes from financing cash flows: | |||
Bank loans drawn down | — | 101,260 | 101,260 |
Bank loans repaid | — | (26,260) | (26,260) |
Loan arrangement fees paid in the year | — | (1,203) | (1,203) |
Total changes from financing cash flows | — | 73,797 | 73,797 |
Loans acquired 1 | 33,582 | — | 33,582 |
Additional loan arrangement fees in year capitalised | (215) | — | (215) |
Additional interest and commitment fees capitalised | 2,251 | — | 2,251 |
Amortisation charge for the year | 125 | 291 | 416 |
Balance as at 31 December 2022 | 35,743 | 74,088 | 109,831 |