Phoenix Spree Deutschland Limited Shs NPV (PSDL)

Sector:

Real Estate

Index:

FTSE Small Cap

176.00p
   
  • Change Today:
      0.75p
  • 52 Week High: 182.50
  • 52 Week Low: 124.50
  • Currency: UK Pounds
  • Shares Issued: 100.75m
  • Volume: 38,014
  • Market Cap: £177.32m
  • RiskGrade: 96
  • Beta: 0.13

Dividend Data

  31-Dec-2331-Dec-2231-Dec-2131-Dec-2031-Dec-19
Total Dividendn/a2.35p6.31p2.10p6.50p
For more dividend details, click here

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 27.45 25.93 25.79 23.90 22.60
Operating Profit/(Loss) (95.21) (36.53) 45.42 48.27 44.57
Net Interest (9.35) (7.94) (7.48) (8.20) n/a
Profit Before Tax (111.80) (17.55) 45.25 37.86 28.56
Profit After Tax (98.75) (15.81) 37.37 30.31 22.74
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD (98.75) (15.81) 37.37 30.31 22.74
Attributable to:          
Equity Holders of Parent Company (98.11) (15.44) 37.31 29.79 22.29
Minority Interests (0.64) (0.38) 0.06 0.52 0.45
           
Continuing EPS          
Earnings per Share - Basic (107.00¢) (17.00¢) 39.00¢ 31.00¢ 22.00¢
Earnings per Share - Diluted (107.00¢) (17.00¢) 39.00¢ 30.00¢ 22.00¢
Earnings per Share - Adjusted (4.00¢) (3.00¢) (1.00¢) (5.00¢) (1.00¢)
Continuing and Discontinued EPS          
Earnings per Share - Basic (107.00¢) (17.00¢) 39.00¢ 31.00¢ 22.00¢
Earnings per Share - Diluted (107.00¢) (17.00¢) 39.00¢ 30.00¢ 22.00¢
Earnings per Share - Adjusted (4.00¢) (3.00¢) (1.00¢) (5.00¢) (1.00¢)
           
Dividend per Share n/a 2.35¢ 7.50¢ 7.50¢ 7.50¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Assets          
Non-Current Assets          
Property, Plant & Equipment 0.01 0.01 0.02 0.04 0.05
Intangible Assets n/a n/a n/a n/a n/a
Investment Properties 614.97 761.38 759.83 749.01 719.52
Investments n/a n/a n/a n/a n/a
Other Financial Assets 9.62 16.86 0.93 0.90 0.88
Other Non-Current Assets n/a n/a 1.72 2.88 2.53
  624.61 778.25 762.50 752.83 722.98
Current Assets          
Inventories n/a n/a n/a n/a n/a
Trade & Other Receivables 12.83 10.07 11.70 8.41 7.94
Cash at Bank & in Hand 11.00 12.48 10.44 37.00 42.41
Current Asset Investments n/a n/a 41.63 19.30 n/a
Other Current Assets n/a n/a n/a n/a 12.23
  23.83 22.55 63.77 64.71 62.58
           
Other Assets 60.59 14.53 n/a n/a n/a
Total Assets 709.03 815.33 826.27 817.54 785.56
           
Liabilities          
Current Liabilities          
Borrowings 1.43 0.82 0.92 1.02 17.75
Other Current Liabilities 12.85 15.94 12.40 9.57 15.60
  14.28 16.76 13.33 10.59 33.35
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 319.81 311.26 283.23 286.53 258.50
Provisions 57.31 70.92 75.20 68.27 60.83
Other Non-Current Liabilities n/a n/a 10.88 18.20 15.98
  377.12 382.18 369.31 373.00 335.31
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 391.40 398.94 382.64 383.59 368.66
           
Net Assets 317.63 416.39 443.63 433.96 416.90
           
Capital & Reserves          
Share Capital 196.58 196.58 196.58 196.58 196.58
Share Premium Account n/a n/a n/a n/a n/a
Other Reserves (37.45) (37.45) (32.93) (10.84) (4.55)
Retained Earnings 155.94 254.05 276.39 244.68 221.86
Shareholders Funds 315.07 413.18 440.04 430.43 413.89
           
Minority Interests/Other Equity 2.57 3.21 3.59 3.53 3.01
Total Equity 317.63 416.39 443.63 433.96 416.90
Cash Flow 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Net Cash Flow From Operating Activities 6.85 1.69 7.99 6.74 1.45
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (7.73) (8.18) 4.30 (2.86) (25.06)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (0.61) 8.53 (38.84) (9.30) 39.16
Net Increase/Decrease In Cash (1.49) 2.04 (26.56) (5.41) 15.55
Ratios - based on IFRS 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
PE Ratio - Adjusted n/a n/a n/a n/a n/a
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a n/a n/a n/a
Dividend Cover n/a (1.28) (0.13) (0.67) (0.13)
Revenue per Share 27.25¢ 25.74¢ 0.26¢ 23.72¢ 22.43¢
Pre-Tax Profit per Share (110.97¢) (17.42¢) 0.45¢ 37.58¢ 28.35¢
Operating Margin (346.79%) (140.87%) 176.11% 201.99% 197.23%
Return on Capital Employed n/a n/a n/a n/a n/a
Continuing & Discontinued Operations          
PE Ratio - Adjusted n/a n/a n/a n/a n/a
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a n/a n/a n/a
Dividend Cover n/a (1.28) n/a (0.67) (0.13)
           
Dividend Yield 0.0% 0.8% 1.6% 2.0% 2.0%
Dividend per Share Growth n/a (68.67%) n/a n/a n/a
Operating Cash Flow per Share 6.80¢ 1.68¢ 7.93¢ 6.69¢ 1.44¢
Cash Incr/Decr per Share (1.48¢) 2.03¢ (0.27¢) (5.38¢) 15.43¢
Net Asset Value per Share (exc. Intangibles) 315.26¢ 413.29¢ 440.32¢ 430.72¢ 413.79¢
Net Gearing 98.47% 72.51% 62.20% 58.21% 56.50%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page