Picture of Phoenix Spree Deutschland logo

PSDL Phoenix Spree Deutschland News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsBalancedSmall CapNeutral

REG - Phoenix SpreeDeutsch - Interim Results and Business Update

For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20250926:nRSZ9011Aa&default-theme=true

RNS Number : 9011A  Phoenix Spree Deutschland Limited  26 September 2025

26 September 2025

Phoenix Spree Deutschland Limited

(the "Company," or "PSD")

Interim Results and Business Update

Phoenix Spree Deutschland Limited (LSE: PSDL.LN), the UK listed investment
company specialising in Berlin residential real estate, announces its results
for the six months ended 30 June 2025. The Board also provides a further
update on the Company's strategy to significantly accelerate condominium
sales, reduce debt and return capital to shareholders.

HIGHLIGHTS

Table: Financial and operational summary

  € million (unless otherwise stated)             6 Months to    6 Months to    Year to 31 December 2024  Year to 31 December 2023

30 June 2025
30 June 2024
 Income Statement
 Gross rental income                              11.0           14.2           28.1                      27.5
 (Loss) before tax                                (7.0)          (24.1)         (39.5)                    (118.8)
 Dividend per share in respect of the period      -              -              -                         -

 Balance Sheet
 Portfolio valuation (€m)                         548.7          646.4          552.8                     675.6
 EPRA NTA per share (€)(1)                        3.49           3.68           3.55                      3.96
 EPRA NTA per share (£)(1,2)                      2.98           3.12           2.93                      3.43
 EPRA NTA per share total return (€%)             (1.7)          (7.1)          (10.4)                    (22.4)
 Net LTV (%)(3)                                   41.0           46.4           40.3                      46.3

 Operational
 Portfolio valuation per sqm (€)                  3,654          3,488          3,633                     3,598
 Condominium sales notarised (€m)                 14.6           5.3            9.4                       7.2
 Condominium sales notarised per sqm (€)          4,043          4,292          4,295                     3,976
 Vacant condominiums notarised per sqm (€)        5,040          4,841          5,027                     4,702
 Occupied Condominiums notarised per sqm (€)      3,677          3,611          3,430                     3,409
 Annual like-for-like rent per sqm growth (%)(4)  1.4            3.2            1.6                       4.1
 EPRA vacancy (%)                                 2.1            1.4            1.5                       2.0

( )

(1 - EPRA metrics defined and calculated in note 21.)

(2 - Calculated at FX rate GBP/EUR) (1.16982) (as at 30 June 2025 (31 December
2024: GBP/EUR 1:1.206))

(3 - Net LTV uses nominal loan balances (note 16) rather than the loan
balances on the Consolidated Statement of Financial Position which include
capitalised finance arrangement fees.)

(4 - Like-for-like excludes the impact of disposals in the period.)

( )

Strategic repositioning progressing well:

·      Portfolio realisation plan on track, prioritising the sale of
individual condominiums at a significant per sqm valuation premium to
equivalent PRS properties.

·      Strong progress in transitioning Private Rented Sector ("PRS")
properties into the condominium sales pool, with 942 units (40 properties)
made available for sale. Additional properties are expected to be added on
completion of debt refinancing.

·      Year to date condominium sales of €22.4m, sales rates running
ahead of target.

·      Full year condominium sales are expected to exceed €30m in 2025
and €55m in 2026.

 

Refinancing and shareholder distributions:

·      Indicative heads of terms agreed for the refinancing of all
borrowings ahead of September 2026 maturity.

·      The new facility is expected to enable further properties to be
added to the condominium sales pool and permit distributions to shareholders.

·      Net debt as at 30 June 2025 was at €223.5m (30 June 2024:
€297.6m) with net loan-to-value (LTV) reduced to 41.0% from 46.4% as at 30
June 2024.

 

Condominium sales accelerating:

·      51 units notarised during the half-year, with a combined sales
value of €14.6m, an increase of 177% compared with the same period in 2024.

·      Since the half-year end, a further 30 units have been notarised
with a sales value of €7.8m, bringing total year-to-date notarisations (as
at 19 September 2025) to €22.4m.

·      A further 25 units with a combined value of €7.8m are subject
to reservation pending notarisation.

·      Average sale price for notarised units (vacant and occupied)
during H1 was €4,043 per sqm, a 0.7% premium to latest balance sheet carry
values.

·      Vacant units notarised achieved an average sale price of €5,040
per sqm, a 23.3% premium to their latest balance sheet carry values, while
occupied units averaged €3,677 per sqm, an 8.1% discount to their latest
balance sheet carry value.

·      To strengthen sales capacity as more condominiums come to market,
the broker panel has been expanded from three to five following the
appointment two additional firms.

Portfolio valuation increase:

·      Second consecutive like-for-like valuation increase: The overall
Portfolio value rose by 0.6% on a like-for-like per sqm basis during the first
half of 2025, reflecting stabilisation in the Berlin residential market.

·      PRS Portfolio: Achieved its first valuation increase since 2022,
with a like-for-like per sqm increase of 0.8% during the first half of the
financial year.

·      Condominium Sales Portfolio: Recorded a like-for-like per sqm
increase of 0.7% during the first half of the financial year.

 

Outlook:

·      Continued resilience in Berlin condominium prices: Driven by
cheaper mortgage finance, stronger buyer sentiment, demographic-driven demand
and reduced new construction.

·      Acceleration of condominium sales momentum: Sales from further
properties in the Portfolio being made available for sale are expected to
drive higher transaction volumes from Q3 2025.

·      Condominium sales running ahead of plan: The Company expects to
achieve full year sales of at least €30m in 2025 and in excess of €55m in
2026.

·      Refinancing: Indicative terms agreed to provide flexibility for
expansion of the condominium sales pool and enabling future shareholder
distributions.

·      Focus on shareholder value: Subject to successful refinancing,
the Company expects to announce its first shareholder distribution with its
Annual Results in April 2026.

 

Robert Hingley, Chair of Phoenix Spree Deutschland, commented:

"The progress achieved during the first half of 2025 has positioned Phoenix
Spree Deutschland strongly for the remainder of the year and beyond. We are
seeing good demand in the Berlin condominium market, with sales prices
remaining robust and volumes meeting expectations.

Our strategic focus on accelerating condominium sales, reducing leverage, and
optimising our Portfolio continues to deliver tangible results. Our debt
refinancing is progressing well, with the aim to provide flexibility to return
capital to shareholders. The Board and Property Advisor are fully committed to
executing our strategy with a clear focus on monetising the full value of the
Portfolio."

Half-year report and accounts

The half-year report and accounts will shortly be available to download from
the Company's webpage www.phoenixspree.com (http://www.phoenixspree.com) and
the National Storage Mechanism in the required format, available for
inspection at https://data.fca.org.uk/#/nsm/nationalstoragemechanism.

For further information please contact:

 Phoenix Spree Deutschland Limited    +44 (0)20 3937 8760

 Stuart Young
 Deutsche Bank AG (Corporate Broker)  +44 (0) 20 7260 1263

 Hugh Jonathan
 Teneo (Financial PR)                 +44 (0)20 7353 4200

 Elizabeth Snow

 

 

CHAIRMAN'S STATEMENT

Introduction

During the first half of the current financial year, we have concentrated on
implementing our managed Portfolio realisation strategy, focused on
accelerating the sale of individual apartment units ("condominiums"). The
divergence in price per square metre between condominiums and PRS properties
has persisted and continues to support this strategy. While broader PRS market
values now show signs of stabilisation after a prolonged downturn, condominium
sales prices remain substantially higher.

 

Financial and operational performance

As of 30 June 2025, the Company's Portfolio value was €548.7m, representing
a like-for-like valuation increase of 0.6% over the six-month period. This
marks the second consecutive period of Portfolio valuation growth,
highlighting further stabilisation in the Berlin residential market.

 

A significantly reduced fair-value loss on investment properties (-€0.7m
versus -€25.1m in H1 2024) brought the operating result close to break-even
at -€0.2m (H1 2024: -€20.8m). After finance costs of €6.8m, the pre-tax
loss narrowed to -€7.0m (H1 2024: -€24.1m), reducing the loss per share to
-€0.07 from -€0.21 in H1 2024.

 

Condominium sales volumes have continued to accelerate. In the first half of
2025, the Company notarised 51 units for €14.6m, achieving an average sales
price of €4,043 per sqm, a 22% premium to the Portfolio's average PRS
valuation and 0.7% above the latest balance sheet carry values.

For a more detailed update on our financial and operational performance, as
well as insights into the broader market environment, please refer to the
report from the Property Advisor.

Responsible business

Our corporate responsibility framework, Better Futures, continues to guide how
we engage with all stakeholders. Tenant satisfaction remains a key focus,
especially in rental properties earmarked for future condominium sales. We
prioritise clear and timely communication with affected tenants, offer them
first purchase rights, and strive to minimize any disruption caused by these
transitions.

We are actively investing in our communities through partnerships with
homelessness charities in Berlin and London, including The Intercultural
Initiative and Laughing Hearts, as well as SPEAR, SHP, and Home-Start via our
property advisor, QSix.

In line with our sustainability goals, we are advancing the testing of heating
optimization systems across selected properties, aiming for completion by
end-2025. If successful, we plan to expand this initiative across a
significant portion of our PRS Portfolio, targeting substantial energy savings
and further reducing our environmental impact.

Property Advisor

Our Property Advisor, QSix, remains committed to driving our strategic
objectives forward. QSix's interests are aligned with those of our
shareholders, with all net disposal fees received reinvested in the Company's
shares.

 

Outlook and priorities

The Berlin condominium market continues to demonstrate resilience, with
condominium sales prices expected to remain well above equivalent PRS values.
The progress achieved in the first half of 2025 positions the Company well for
the remainder of the year and beyond and the Board and Property Advisor remain
focused on executing the Company's strategy.

Our debt refinancing is on track with indicative terms received. The proposed
facility is expected to increase the previous cap on condominium units
available for sale and permit capital distributions to shareholders. More
details on the refinancing will be made available in due course. At the AGM,
shareholders voted to amend the Articles of the Company so that existing
ordinary shares can be converted into redeemable shares and a mandatory
redemption facility introduced.

On behalf of the Board, I would like to thank our shareholders, tenants, and
stakeholders for their continued support.

 

STRATEGIC UPDATE

Market context

Berlin's residential sector remains divided. Condominium prices and
transaction volumes have remained broadly stable, whereas private rented
sector (PRS) valuations, although showing signs of stabilisation, remain
significantly below their 2022 peak levels and well below current condominium
prices. These contrasting pricing dynamics underscore the Company's strategic
focus on condominium disposals as the best route to reduce debt and unlock
shareholder value.

 

Progress on condominium preparation and marketing

The 40 properties designated for condominium sales have been organised into
tranches based on their market launch dates. By 30 June 2025, a total of 648
units had been made available for purchase. For Tranche 3, tenant-purchase
negotiations commenced in June, and apartments not reserved by tenants were
listed publicly in early July 2025. As of 1 September 2025, one property
within the Portfolio has been sold in its entirety, leaving 39 properties
remaining in the Condominium Sales Portfolio.

 

Preparation of Tranche 4 is complete, and communication with tenants has
begun. The units will be listed on the open market in early October, bringing
the cumulative number of units made available for sale to 942 - up from 366 at
the start of the financial year and 108 as of 1 December 2024.

 

To reinforce the Tranche 4 sales programme, the Company has engaged two
additional brokers. They will operate alongside the existing brokers, Lübke
& Kelber, Engel & Völkers, and the Company's affiliated broker, IWA.

 

The Company invested significantly in capital expenditure during the first
half of the year to prepare condominium properties for sale, with total spend
expected to reach €15m for the full year. This expense is a one-off and will
not recur at the same level next year. Capital expenditure in 2026 is expected
to be materially lower, depending on the number of additional properties added
to the Condominium Sales Pool.

 

Table: Condominium tranches

 Property group  Sales Status / added to market  Number of properties  Units 1 September 2025  Sqm 1 September 2025   Units 31 December   Sqm 31 December 2024  Potential project sales value as at 1 September 2025(1)

1 September 2025

                                                                                                                     2024
 Tranche 1       2024                            5                     86                      7,721                 108                  9,291                 € 33.6m
 Tranche 2       December 2024                   10                    215                     16,730                258                  19,711                € 65.8m
 Tranche 3       June 2025                       12                    269                     18,707                282                  19,549                € 77.8m
 Tranche 4       September 2025                  12                    294                     19,763                294                  19,760                € 91.0m
 Total                                           39                    864                     62,921                942                  68,311                € 268.3m

(1.       Potential project sales value as at 1 September 2025 reflects
the estimated sales value of properties currently in the Condominium Sales
Pool over the entire duration of the sales process.  Investment properties
held for sale (note 13 of the financial statements) reflects the value of
properties that are expected to be sold within 12 months of the reporting date
based on Management knowledge of current and historic market conditions.)

The total potential sales value of the 39 properties currently approved for
condominium sales is estimated at €268.3m. This valuation reflects the June
2025 balance sheet carry value, adjusted to account for completed sales
between 30 June and 31 August 2025.

Further condominium potential within the Portfolio

Twenty legally divided properties (740 units, or 36% of the Portfolio) are
currently outside the active sales pool. The completion of the new debt
facility is expected to provide flexibility to bring a portion of these assets
into the condominium sales programme during 2026.

 

Table: Condominium potential within the Portfolio

 Property status as at                          Number of properties  Number of units  Area     Units as % total

01 September 2025
(sqm)
 Divided and in condominium sales pool          39                    864              62,921   41.5%
 Divided but not yet in condominium sales pool  20                    740              47,424   35.5%
 Total divided properties                       59                    1,604            110,345  77.0%
 Undivided properties (PRS)                     14                    480              36,422   23.0%
 Total properties                               73                    2,084            146,767  100.0%

REPORT OF THE PROPERTY ADVISOR: FINANCIAL AND OPERATIONAL HIGHLIGHTS

Financial highlights for the half year to 30 June 2025

 € million (unless otherwise stated)                        6 Months to  6 Months to  Year to    Year to
                                                            30 June 25   30 June 24   31-Dec-24  31-Dec-23
 Gross rental income                                        11.0         14.2         28.1       27.5
 Investment property fair value loss                        (0.7)        (25.1)       (5.4)      (97.3)
 Loss before tax                                            (7.0)        (24.1)       (39.5)     (118.8)
 Reported EPS (€)                                           (0.07)       (0.21)       (0.42)     (1.07)
 Investment property value                                  548.7        646.4        552.8      675.6
 Net debt (Nominal balances)(1)                             224.7        299.8        223.0      313.0
 Net LTV (%)                                                41.0         46.4         40.3       46.3
 IFRS NAV per share (€)                                     2.93         3.22         3.01       3.43
 IFRS NAV per share (£)(2)                                  2.50         2.73         2.49       2.97
 EPRA NTA per share (€)(3)                                  3.49         3.68         3.55       3.96
 EPRA NTA per share (£)(2)                                  2.98         3.12         2.93       3.43
 Dividend per share in respect of the period (€ cents)      -            -            -          -
 Dividend per share in respect of the period (£ pence)      -            -            -          -
 € EPRA NTA per share total return for the period (%)       (1.7)        (7.1)        (10.4)     (22.4)
 £ EPRA NTA per share total return for the period (%)(2)    1.6          (8.9)        (14.6)     (24.0)

(1 - Nominal loan balances used in calculation as per note 16 rather than
balances on the Consolidated Statement of Financial Position which consider
Capitalised Finance Arrangement Fees in the balance as per IAS 23.)

(2 -) (Calculated at FX rate GBP/EUR) (1.16982) (as 30 June 2025 (31 December
2024: GBP/EUR 1:1.206),)

(3 - Further EPRA Net Asset Measures can be found in note 21)

Financial results overview

 

Profit and loss

During the six months to 30 June 2025, the Company generated gross revenues of
€11.0m, down from €14.2m in the comparable period of 2024. This reduction
is largely the result of disposals in the latter half of 2024. Reflecting the
smaller size of the Portfolio, property expenses fell by 11% to €7.1m (H1
2024: €8.0m), resulting in a gross profit of €3.9m (H1 2024: €6.2m).

 

Administrative costs increased to €2.4m (H1 2024: €1.2m), primarily
reflecting higher professional fees linked to the implementation of the
condominium sale programme. A modest -€0.7m fair-value loss was recognised
on investment properties, a significant improvement on the -€25.1m loss
reported in H1 2024. Consequently, the operating result was close to
break-even, recording a loss of -€0.2m versus a -€20.8m operating loss in
H1 2024.

 

Net finance costs amounted to €6.8m (H1 2024: €3.3m). This figure includes
a €1.9m adverse movement on interest-rate swaps, compared with a €1.5m
gain in the prior year. After finance items, the loss before tax narrowed to
-€7.0m (H1 2024: loss of -€24.1m). The basic and diluted loss per share
declined to -€0.07 (-7 cents) compared with -€0.21 (H1 2024: -21 cents).

 

Balance sheet

Euro EPRA NTA per share declined by 1.7% during the first half of 2025, to
€3.49 (31 December 2024: €3.68), with the decline largely reflecting
additional capital expenditure required in 2025 to prepare condominium
properties for sale. Sterling EPRA NTA per share increased by 1.7% during the
same period, to £2.98 (31 December 2024: £2.93), primarily due to the
strengthening of the Euro against the Sterling.

 

Total return

 

Euro EPRA NTA total return for the first half of 2025 was down 1.7%, compared
to a decline of 7.1% in the first half of 2024. Sterling EPRA NTA total return
for the same period increased by 1.6%, versus a decline of 8.9% in the first
half of 2024.

 

Portfolio valuation

Condominium values remained resilient during the period and, for the first
time since the decline in real estate values began in 2022, PRS valuations
have risen. As at 30 June 2025, the total Portfolio value was €548.7m, with
an average value of €3,654 per sqm and a gross yield of 3.2%. On a
like-for-like basis (adjusted for disposals), the Portfolio value increased by
0.6% during H1 2025.

Since the total sqm of the higher-valued Condominium Sales Pool decreased (due
to condominium sales) while the lower-valued PRS Properties maintained their
size, the overall mix shifted slightly toward the lower-priced segment. The
total Portfolio weighted average therefore increased by less than the increase
in each segment.

Table: JLL Valuation summary

 Total Portfolio       30 June  30 June  31 December  31 December
                       2025     2024
2024
2023
 Number of properties  74       93       74           95
 Residential units     2,026    2,472    2,053        2,489
 Commercial units      108      138      108          140
 Total units           2,134    2,610    2,161        2,629
 Total sqm ('000)      150.2    186.0    152.2        187.7
 Valuation (€m)        548.7    646.4    552.8        675.6
 Value per sqm (€)     3,654    3,480    3,630        3,598

 

 Condominium Sales Pool  30 June     30 June     31 December     31 December
                         2025        2024
2024
2023
 Number of properties    40          6           40              7
 Residential units       852         75          880             92
 Commercial units        62          8           62              8
 Total units             914         83          942             100
 Total sqm ('000)        66.3        7.6         68.3            8.9
 Valuation (€m)          271.9       29.6        278.0           35.1
 Value per sqm (€)       4,099       3,910       4,070           3,921

 PRS Properties          30 June     30 June     31 December     31 December
                         2025        2024
2024
2023
 Number of properties    34          87          34              88
 Residential units       1,174       2,397       1,173           2,397
 Commercial units        46          130         46              132
 Total units             1,220       2,527       1,219           2,529
 Total sqm ('000)        83.8        178.4       83.9            178.8
 Valuation (€m)          276.8       616.9       274.8           640.5
 Value per sqm (€)       3,302       3,457       3,277           3,582

 

Condominium Sales Portfolio like-for-like increase of 0.7%

As of 30 June 2025, the Condominium Sales Portfolio (40 properties, 914 units)
was valued at €271.9m (€4,099 per sqm). The value per sqm of these
properties increased by 0.7% in the half-year.

 

PRS Portfolio records first like-for-like valuation increase since 2022

As at 30 June 2025, the PRS Portfolio (34 properties, 1,220 units) was valued
at €276.8m, with an average value of €3,302 per sqm. On a like-for-like
basis, the value per sqm of these properties increased by 0.8% in the
half-year. This marks the first valuation increase since the market downturn
began in 2022.

 

Subject to a successful refinancing, it is expected that a proportion of the
20 further properties which are legally split into condominiums will be
transferred to the Condominium Sales Pool and sold as condominiums. This will
reduce the value of the PRS Portfolio while increasing the value of the
Condominium Sales Portfolio by a larger amount.

 

Condominium notarisations and pricing

Condominium demand and prices in Berlin remain strong. During the first six
months of 2025, 51 units were notarised, with a combined sales price of
€14.6m, an increase of 177% compared with the same period in 2024. The
average sale price for notarised units (vacant and occupied) during H1 2025
was €4,043 per sqm, a 0.7% premium to latest balance sheet carry values.
Vacant units notarised achieved an average sale price of €5,040 per sqm, a
23.3% premium to their latest balance sheet carry value, while occupied units
averaged €3,677 per sqm, an 8.1% discount to their latest balance sheet
carry value.

 

Since 30 June, a further 30 units have been notarised with a combined sales
price of €7.8m. A further 25 units €7.8m are subject to reservation
pending notarisation.

 

With stock from Tranches 3 and 4 added to the market during H2 2025, the
Company expects sales momentum to remain strong into the second half of the
financial year and through 2026.

Table: Condominium notarisations and reservations (2025 to date)

 Notarisation period / status               Units   Sales Value (€m)     Price per sqm (€)    Premium / discount to Portfolio carry value(1,2)  Premium / discount to asset carry value(1,3)
 Vacant notarisations
 Notarised January                          0      0                     0                    0                                                 -
 Notarised February                         4      1.45                  5,293                45.8%                                             23.2%
 Notarised March                            2      0.72                  5,987                64.9%                                             32.1%
 Notarised April                            4      1.06                  4,402                21.3%                                             20.6%
 Notarised May                              1      0.35                  4,031                11.1%                                             25.1%
 Notarised June                             5      1.40                  5,253                44.7%                                             20.9%
 Notarised July                             2      0.59                  4,885                33.8%                                             8.3%
 Notarised August                           1      0.30                  4,076                11.7%                                             25.0%
 Notarised to 19 September                  3      0.65                  4,109                12.6%                                             15.0%
 Total vacant notarisations                 22     6.53                  4,861                33.7%                                             21.0%

 Occupied notarisations
 Notarised January                          4      0.82                  2,987                -17.7%                                            -24.5%
 Notarised February                         4      1.08                  4,055                11.7%                                             0.5%
 Notarised March                            9      2.36                  3,476                -4.2%                                             -4.4%
 Notarised April                            7      1.81                  3,840                5.8%                                              -11.7%
 Notarised May                              3      1.05                  4,323                19.1%                                             -0.3%
 Notarised June                             8      2.48                  3,626                -0.1%                                             -8.4%
 Notarised July                             6      1.84                  3,772                3.4%                                              -1.4%
 Notarised August                           14     3.29                  3,960                6.3%                                              1.3%
 Notarised to 19 September                  4      1.16                  4,882                33.8%                                             5.4%
 Total occupied notarisations               59     15.89                 3,807                4.1%                                              -4.8%
 Total notarisations (vacant and occupied)  81     22.42                 4,064                11.5%                                             1.7%
 Total outstanding reservations             25     7.82                  4,171                14.3%                                             9.5%
 Total reservations and notarisations       106    30.24                 4,091                12.4%                                             3.7%

1.         Carry value is determined using the most recent JLL
valuation per sqm. For notarisations completed before June 30, 2025, the
applicable valuation is from December 2024. For notarisations occurring after
June 30, 2025, the carrying value will be based on the JLL valuation as of
June 30, 2025.

2.         The Portfolio carry value is the average valuation per sqm
across all assets within the Company's Portfolio.

3.         The asset carry value refers to the JLL valuation of the
specific properties associated with units being notarised during the period.

Ratio of vacant to occupied sales

As at 31 August 2025, the ratio of vacant to occupied sales was low at 25.7%.
This reflects the Company's strategy of initially offering units for sale to
tenants. For Tranches 1 and 2, tenant demand is expected to moderate in the
second half of the financial year. However, the Company expects strong demand
from tenants from Tranches 3 and 4. As at 1 September 2025, there were 109
vacant units available for sale, representing 12.6% of the total stock.

 

Over an entire four-to-five-year sales cycle, the Company expects vacant units
to account for between 40% and 50% of sales, driven largely by natural tenant
turnover of 8-10% per annum. Condominium sales projects completed between 2016
and 2024 recorded an average vacant sale share of 58%.

 

Annual condominium sales

For 2025, we expect sales to be in excess of €30m, while the sales target
for 2026 will be a minimum of €55m. This target may be adjusted depending on
the timing and availability of additional properties for sale, subject to the
terms of the Company's new debt facility.

 

Condominium sales velocity

The Average Annualised Sales Rate(1) (AASR) indicates how quickly inventory is
being absorbed. The duration of the sell-down period for any given condominium
property is significant, in that it affects both the timing and quantum of
proceeds.

 

Historically, condominium sales projects have taken four to five years from
the first units being placed on the market to achieve full sales completion,
which represents a sales rate of between 20% and 25%. The table below shows
the AASR on a monthly basis. As at end August 2025, the AASR stood at 34.9%.

 

Table: condominium sales velocity

 Period    Opening  Notarisations in month  New units made available during period  Closing  Average annualised sales rate(1)

units
units
 January   104      4                       258                                     358      45.3%
 February  358      8                       -                                       350      37.2%
 March     350      11                      -                                       339      37.1%
 April     339      11                      -                                       328      37.7%
 May       328      4                       -                                       324      33.1%
 June      324      13                      -                                       311      35.7%
 July      311      8                       282                                     585      34.9%
 August    585      15                      -                                       570      34.3%

1. Average annualised sales rate is calculated by dividing the number of units
sold in a given month by the total number of units available for sale at the
beginning of that month. This result is then annualised, based on the number
of days in the month, and averaged across historical months. To reduce
volatility in the calculation, newly listed units are only included one month
after marketing begins. This adjustment accounts for the typical delay before
sales commence.

Key variables which are likely to influence the annualised condominium sales
rate are:

·      Overall buyer confidence: This is subject to interest rates and
other key macroeconomic and geopolitical considerations.

·      Condominium pricing: This has remained resilient to date, and
there are no current indications suggesting a deterioration versus plan.

·      Ratio of vacant to occupied units: Vacant units command a
significant premium to occupied units (in H1 2025, this premium stood at 37%).
The percentage of vacant units is expected to increase in 2026, as the number
of sales to tenants decline.

·      Tenant churn: Higher tenant turnover creates more vacant units,
which command higher sale prices than occupied units.

·      Size of condominium sales pool: The pool shrinks as units are
sold, but, subject to the terms of the Company's refinancing, additional
properties are expected to be added.

·      Sales agent performance: Broker performance, actively tracked;
extra agents will be deployed if required.

·      Location and property condition: Well-located, well-maintained
properties fetch the highest prices per sqm and attract strong demand.

Rental income

Annualised contracted net rental income at 30 June 2025 was €17.6m, a
decline of 21.4% compared with 30 June 2024. This was due to (1) a fall in the
number of units following the portfolio sale of 16 properties announced on 17
December 2024, (2) a decline in the number of units within the Portfolio
available for rent following condominium sales, and (3) a lower number of new
leases signed during the year.

 

The Company has always managed rent-to-income multiples for new tenants
conservatively and, despite current cost of living pressures, rent collection
levels have remained stable.

 

Table: Rental income and vacancy rate

                                        30 June  30 June  31 Dec  31 Dec

2025
2024
2024
2023
 Total sqm ('000)                       150.2    186.0    152.2   187.8
 Annualised Net Rental Income (€m)      17.6     22.4     18.0    22.3
 Net Cold Rent per sqm (€)              10.7     10.5     10.7    10.4
 Like-for-like rent per sqm growth (%)  1.4      3.2      1.6     4.1
 Vacancy (%)                            9.9      4.6      8.0     5.0
 EPRA Vacancy (%)                       2.1      1.4      1.5     2.0

 

 

Rental growth

As of 30 June 2025, net cold rent increased to an average of €10.7 per sqm,
up from €10.5 per sqm the previous year. On a like-for-like basis, rental
income per sqm grew by 1.4% in H1 2025, compared to 3.2% in H1 2024.

 

This slower growth reflects the Company's strategic emphasis on condominium
sales, which prioritises capital expenditure on condominium projects over PRS
properties. Other contributing factors include the termination of a lease with
a municipality in order to redevelop and subsequently sell the property.

 

EPRA vacancy remains low

Reported vacancy as at 30 June 2025 was 9.9% (30 June 2024: 4.6%), reflecting
an increase in units undergoing refurbishment or notarised for sale. On an
EPRA basis, adjusting for units undergoing refurbishment, the vacancy rate was
2.1% (30 June 2024: 1.4%).

 

Residential reversionary re-letting premium steady at 35%

Market rents are at record levels, with new lettings across the Portfolio
during the year signed at an average premium of 32.9% to passing rents (H1
2024: 28.7%) or €14.6 per sqm (H1 2024: €13.9 per sqm). For residential
units only, new lettings were signed at an average 36.0% premium (H1 2024:
33.2%) or €14.6 per sqm (H1 2024: €13.8 per sqm).

 

During H1 2025, 45 new leases were signed (H1 2024: 120 new leases),
representing an annualised reletting rate of approximately 6.3% of occupied
units. (H1 2024: 9.9%). The year-on-year decline is primarily attributed to
more condominium units being made available for sale.

 

Furnished living

The Company is launching a short-term, furnished-living programme to meet
growing tenant demand for flexible, ready-to-occupy homes while remaining
fully compliant with all relevant housing regulations. As furnished leases
include additional services, fittings and turn-key convenience, they are
assessed differently from standard long-term contracts; this allows rents to
reflect the added value provided, keeps apartments continuously occupied and
well maintained, and aligns with both rent-control and vacancy requirements.

 

Implementation is progressing through a series of three-year supply agreements
with a leading Berlin furnished living operator. Eleven contracts have already
been completed, four more are scheduled to follow once kitchen installations
and minor refurbishments are finished, and discussions covering a further six
units are under way. Although the current focus is on centrally located one
and two-room flats, the Company is evaluating a broader mix of unit types at
appropriate price points.

 

Portfolio investment

During H1 2025, the Company invested €5.4m in the Portfolio (H1 2024:
€2.6m), all of which is recognised as capital expenditure. For the full
year, the Company expects capital expenditure to total €15m.

 

A further €0.7m (H1 2024: €1.0m) was spent on routine maintenance,
expensed through the income statement. No properties were acquired during the
period.

 

The step-up in capital expenditure reflects the works undertaken to prepare
properties earmarked for condominium sales. Following the portfolio disposal
completed in December 2024, the Company retains sufficient cash reserves to
fund works required to optimise sale values for Tranches 1-4 in the
condominium pipeline.

 

Table: EPRA Capital Expenditure (€m)

 Capex category             30 June 2025  30 June 2024  31 Dec 2024  31 Dec 2023
 Acquisitions               0.0           0.0           0.0          5.6
 Like-for-like Portfolio    5.2           2.3           4.5          5.9
 Development                0.0           0.0           0.5          3.0
 Other                      0.2           0.3           0.2          0.5
 Total Capital Expenditure  5.4           2.6           5.2          15.0

 

Refinancing of debt

The Company has received indicative heads of terms to refinance all Company
borrowings which mature in Q4 2026. Proceeds will repay the existing Natixis
loan and the two Berliner Sparkasse facilities. The terms proposed, if
approved, will increase the pool of assets from which condominiums can be
sold, and remove the distribution blocker to allow the Company to make capital
repayments to shareholders.

 

The Company is working towards completing the refinancing before the year end.

 

Debt and gearing

As at 30 June 2025, the Company had gross borrowings of €245.8m (31 December
2024: €269.6m) and cash balances of €21.1m (31 December 2024: €46.5m),
resulting in net debt of €224.7m (31 December 2024: €223.1m) and a net
loan-to-value ratio on the Portfolio of 41.0% (31 December 2024: 40.3%). The
reduction in gross debt during the period was principally a consequence of the
portfolio sale of the 16 properties in December 2024 and the subsequent
repayment of €38.8m of associated Berliner Sparkasse debt. Further
reductions also occurred through condominium sales during the period, although
this represented a smaller amount.

Table: Borrowings and leverage

 Balance sheet category      30 June 2025  30 June 2024  31 Dec 2024  31 Dec 2023
 Gross borrowings(1)         €245.8m       €318.1m       €269.6m      €324.0m
 Cash balances               €21.1m        €18.3m        €46.5m       €11.0m
 Net borrowings              €224.7m       €299.8        €223.1m      313.0m
 Net LTV                     41.0%         46.4%         40.3%        46.3%
 Average remaining duration  1.2 years     2.3 years     1.8 years    2.8 years

(1 - Nominal loan balances used in calculation as per note 16 rather than
balances on the Consolidated Statement of Financial Position which consider
Capitalised Finance Arrangement Fees in the balance as per IAS 23)

The vast majority (97%) of the Company's debt has a fixed interest rate
through a combination of fixed rate facilities and interest rate hedging. As
at 30 June 2025, the blended interest rate of the Company's debt was 2.8% (31
December 2024: 2.5%). The increase in the all-in cost of funds reflects the
impact of the Natixis loan restructuring in January, which resulted in an
increased margin to accommodate changes in the facility structure, enabling
the sale of condominiums across a larger number of properties.

 

OUTLOOK

Macro backdrop: Implications for Berlin condominium demand

Following the ECB's third consecutive 25 bp rate cut on 5 June 2025 to 2.0%,
ten-year Bund yields have fallen to 2.3% (as at 30 August 2025). Banks have
trimmed fixed-rate mortgage rates by 35-40 bp since May, broadening
affordability for first-time buyers and owner-occupiers.

 

Lower financing costs and improved risk sentiment have supported a pick-up in
condominium transactions. Data published by the Berlin Committee of Valuers
indicate July-August condominium closings were up 18% year-on-year and Jones
Lang Lasalle now expects aggregate condominium transaction values in 2025 to
be approximately 20% higher than in 2024. The volume of PRS transactions, by
contrast, remains muted.

 

Market dynamics: Demand continues to outstrip supply

Net immigration into Germany was estimated at 450,000 in the seven months to
July, with c.23,000 settling in Berlin. The Federal Statistical Office now
forecasts full-year net inflows of 580,000-600,000. By contrast, new supply of
housing continues to contract: residential building permits fell 28%
year-on-year in the first seven months, and 2025 completions are now expected
at only 160,000-165,000 units, far below the Federal target of 400,000.
Construction costs for multi-family buildings remain materially higher than
market values in most locations, including Berlin. The economics of new
development therefore remain unattractive, reinforcing the scarcity value of
existing stock.

 

Regulatory environment: Stable but restrictive

No additional rent-control initiatives have been made since June, leaving the
previously announced measures (extension of the Mietpreisbremse to 2029,
reduction of the modernisation pass-through to 7% of capital expenditure, and
the nationwide condominium-conversion moratorium through 2030) in force. On 19
August 2025, the Federal Constitutional Court dismissed a legal challenge to
the conversion ban, reducing the prospect of near-term regulatory reversal.
Because the Company's existing inventory is exempt from these restrictions,
the scarcity value of its saleable stock is reinforced.

 

Capital return and discount to NAV

The Company has received indicative terms for a new debt facility, which is
expected to allow shareholder distributions alongside ongoing debt reduction.
The Company is working towards completing the refinancing before the year end.

 

At the current share price, the implied Portfolio valuation of €2,859 per
sqm remains 29% below achieved condominium sale prices. Management believes
that continuing to crystallise value through condominium sales, combined with
the upcoming share redemption programme, is the most effective route to
narrowing the persistent discount of the share price to NAV.

 

KEY PERFORMANCE INDICATORS

For the six months ended 30 June 2025, the Company has continued to focus on
the recalibrated key performance indicators ("KPIs") introduced in 2024, which
better align with its strategic priorities and evolving market conditions.

The new KPIs emphasise transparency around the Company's accelerated
condominium sales strategy. Condominium sales velocity offers greater
visibility into transaction activity. The inclusion of a share price discount
to EPRA NTA addresses the persistent valuation gap, demonstrating management
accountability for closing the disconnect between underlying asset values and
equity market pricing. The addition of net loan-to-value (LTV) reinforces the
Company's commitment to deleveraging. Like-for-like Portfolio valuation, EPRA
NTA per share and condominium sales have been retained as KPIs.

Table: H1 2025 key performance indicators

 Key performance indicators (2024)        30 June 2025  30 June 2024  31 December 2024  31 December 2023
 LFL Portfolio valuation growth (%)       0.6           (3.3)         0.8               (11.9)
 EPRA NTA per Share (€)                   3.49          3.68          3.55              3.96
 Share price discount to EPRA NTA (%)(1)  44.6          49.5          42.2              50.7
 Condominium notarisations (€m)           14.6          5.3           9.4               7.2
 Condominium sales velocity - LTM (%)     35.7          35.8          34.0              26.5
 Net loan to value (%)                    41.0%         46.4          40.3              46.3

1 For any given period, share price discount to EPRA NTA is calculated using
the Sterling share price and €/£ exchange rate at the end of the period

 

Statement of Directors' responsibilities

The important events that have occurred during the period under review, the
key factors influencing the condensed consolidated financial statements and
the principal factors that could impact the remaining six months of the
financial year are set out in the Chairman's Statement and the Property
Advisor Report.

 

Since the date of the Annual Report for the year ended 31 December 2024,
capital and investment markets have continued to react cautiously to
historically high interest rates and economic uncertainty more generally and
sentiment in the Berlin PRS real estate market remains weak.

 

The principal risks considered are substantially unchanged since the date of
the Annual Report for the year ended 31 December 2024 and continue to be as
set out in that report. As at 30 June 2025, these include, but are not limited
to:

 

•.     Economic and geopolitical risk

•      Financing and interest rate risk

·      Valuation risk

·      Inability to sell properties, including condominiums

·      Share price discount to NAV

·      German property law risk

·      German tenancy law risk

·      Tenant affordability and tenant rental challenges

·      IT and cyber security risk

·      Outsourcing risk

·      Environmental risk

 

The Directors confirm that, to the best of their knowledge:

 

• The condensed set of financial statements contained within this
half-yearly financial report have been prepared in accordance with
International Accounting Standard ("IAS") 34 'Interim Financial Reporting' and
give a true and fair view of the assets, liabilities, financial position and
profit of the Group; and

 

• The half-yearly financial report includes a fair review of the information
required by the FCA's Disclosure and Transparency Rule 4.2.7R being disclosure
of important events that have occurred during the first six months of the
financial year, their impact on the condensed set of financial statements and
a description of the principal risks and uncertainties for the remaining six
months of the year; and

 

• The half-yearly financial report includes a fair review of the information
required by the Disclosure and Transparency Rule 4.2.8R being disclosure of
related party transactions during the first six months of the financial year,
how they have materially affected the financial position of the Company during
the period and any changes therein.

 

The half-yearly financial report was approved by the Board on 25 September
2025 and the above responsibility statement was signed on its behalf by:

 

 

Director

25 September 2025

 

 Condensed Consolidated Statement of Comprehensive Income
 For the period from 1 January 2025 to 30 June 2025

                                                                                                                                                                                                                                    Six months ended                                                                          Six months ended                                                                            Year ended
                                                                                                                                                                            Notes                                                    30 June 2025                                                                              30 June 2024                                                                                31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Continuing operations

 Revenue                                                                                                                                                                                                                              11,003                                                                                    14,179                                                                                      28,126
 Property expenses                                                                                                                                                          5                                                       (7,135)                                                                                   (8,022)                                                                                     (15,755)

 Gross profit                                                                                                                                                                                                                         3,868                                                                                     6,157                                                                                       12,371

 Administrative expenses                                                                                                                                                    6                                                       (2,376)                                                                                   (1,243)                                                                                     (3,811)
 Loss on disposal of investment property (including investment property held                                                                                                7                                                       (941)                                                                                     (536)                                                                                       (3,194)
 for sale)
 Investment property fair value loss                                                                                                                                        10                                                      (704)                                                                                     (25,148)                                                                                    (5,416)

 Operating profit / (loss)                                                                                                                                                                                                          (153)                                                                                     (20,770)                                                                                    (50)

 Finance income (before (loss) / gain on interest rate swaps)                                                                                                               8                                                         2,919                                                                                     4,580                                                                                       9,091
 Finance costs (before (loss) / gain on interest rate swaps)                                                                                                                8                                                       (7,838)                                                                                   (9,350)                                                                                     (18,156)
 (Loss) / gain on interest rate swaps                                                                                                                                       8                                                       (1,928)                                                                                     1,452                                                                                     (4,775)
 Loss on disposal of subsidiary                                                                                                                                                                                                                                                                                                 -                                                                                         (25,601)

 Loss before taxation                                                                                                                                                                                                               (7,000)                                                                                   (24,088)                                                                                    (39,491)

 Income tax credit                                                                                                                                                          9                                                         190                                                                                       3,876                                                                                     (607)

 Loss after taxation                                                                                                                                                                                                                (6,810)                                                                                   (20,212)                                                                                    (40,098)

 Other comprehensive income                                                                                                                                                                                                           -                                                                                         -                                                                                           -

 Total comprehensive loss for the period                                                                                                                                                                                            (6,810)                                                                                   (20,212)                                                                                    (40,098)

 Total comprehensive income attributable to:
 Owners of the parent                                                                                                                                                                                                               (6,802)                                                                                   (19,446)                                                                                    (38,895)
 Non-controlling interests                                                                                                                                                                                                          (8)                                                                                       (766)                                                                                       (1,203)
                                                                                                                                                                                                                                    (6,810)                                                                                   (20,212)                                                                                    (40,098)

 Earnings per share attributable to the owners of the parent:
 From continuing operations
 Basic (€)                                                                                                                                                                  20                                                      (0.07)                                                                                    (0.21)                                                                                      (0.42)
 Diluted (€)                                                                                                                                                                20                                                      (0.07)                                                                                    (0.21)                                                                                      (0.42)

 Condensed Consolidated Statement of Financial Position
 At 30 June 2025

                                                                                                                                                                                                                                    As at                                                                                     As at                                                                                       As at
                                                                                                                                                                            Notes                                                    30 June 2025                                                                              30 June 2024                                                                                31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                     €'000                                                                                     €'000                                                                                       €'000
 ASSETS

 Non-current assets
 Investment properties                                                                                                                                                      12                                                        498,479                                                                                   525,008                                                                                     516,902
 Property, plant and equipment                                                                                                                                                                                                        13                                                                                        10                                                                                          9
 Other financial assets at amortised cost                                                                                                                                   14                                                        816                                                                                       816                                                                                         828
 Derivative financial instruments                                                                                                                                           18                                                        2,093                                                                                     10,248                                                                                      4,021
                                                                                                                                                                                                                                      501,401                                                                                   536,082                                                                                     521,760

 Current assets
 Trade and other receivables                                                                                                                                                15                                                        10,345                                                                                    13,492                                                                                      8,309
 Cash and cash equivalents                                                                                                                                                                                                            21,095                                                                                    18,253                                                                                      46,520
                                                                                                                                                                                                                                      31,440                                                                                    31,745                                                                                      54,829

 Investment properties - held for sale                                                                                                                                      13                                                        50,220                                                                                    121,422                                                                                     35,918

 Total assets                                                                                                                                                                                                                         583,061                                                                                   689,249                                                                                     612,507

 EQUITY AND LIABILITIES

 Current liabilities
 Borrowings                                                                                                                                                                 16                                                        423                                                                                       1,371                                                                                       407
 Trade and other payables                                                                                                                                                   17                                                        13,341                                                                                    21,698                                                                                      11,656
 Current tax                                                                                                                                                                9                                                         900                                                                                       1,375                                                                                       1,589
                                                                                                                                                                                                                                      14,664                                                                                    24,444                                                                                      13,652
 Non-current liabilities
 Borrowings                                                                                                                                                                 16                                                        244,168                                                                                   314,474                                                                                     267,453
 Deferred tax liability                                                                                                                                                     9                                                         53,503                                                                                    52,909                                                                                      53,866
                                                                                                                                                                                                                                      297,671                                                                                   367,383                                                                                     321,319

 Total liabilities                                                                                                                                                                                                                    312,335                                                                                   391,827                                                                                     334,971

 Equity
 Stated capital                                                                                                                                                             19                                                        196,578                                                                                   196,578                                                                                     196,578
 Treasury shares                                                                                                                                                                                                                    (37,448)                                                                                  (37,448)                                                                                    (37,448)
 Retained earnings                                                                                                                                                                                                                    110,240                                                                                   136,491                                                                                     117,042
 Equity attributable to owners of the parent                                                                                                                                                                                          269,370                                                                                   295,621                                                                                     276,172

 Non-controlling interest                                                                                                                                                                                                             1,356                                                                                     1,801                                                                                       1,364
 Total equity                                                                                                                                                                                                                         270,726                                                                                   297,422                                                                                     277,536

 Total equity and liabilities                                                                                                                                                                                                         583,061                                                                                   689,249                                                                                     612,507

 Condensed Consolidated Statement of Changes in Equity
 For the period from 1 January 2025 to 30 June 2025

                                                                                                                                               Attributable to the owners of the parent

                                                                                                                                               Stated capital               Treasury Shares             Retained earnings           Total                                                                                     Non-controlling interest                                                                    Total equity
                                                                                                                                               €'000                        €'000                       €'000                       €'000                                                                                     €'000                                                                                       €'000

 Balance at 1 January 2024 (audited)                                                                                                             196,578                    (37,448)                      155,937                     315,067                                                                                                  2,567                                                                        317,634

 Loss for the period                                                                                                                             -                            -                         (19,446)                    (19,446)                                                                                  (766)                                                                                       (20,212)
 Other comprehensive income                                                                                                                      -                            -                           -                           -                                                                                         -                                                                                           -
 Total comprehensive income for the period                                                                                                       -                            -                         (46,614)                    (46,614)                                                                                  (414)                                                                                       (47,028)

 Balance at 30 June 2024 (unaudited)                                                                                                             196,578                    (37,448)                      136,491                     295,621                                                                                   1,801                                                                                       297,422

 Loss for the period                                                                                                                             -                            -                         (19,449)                    (19,449)                                                                                  (437)                                                                                       (19,886)
 Other comprehensive income                                                                                                                      -                            -                           -                           -                                                                                         -                                                                                           -
 Total comprehensive income for the period                                                                                                       -                            -                         (19,449)                    (19,449)                                                                                  (437)                                                                                       (19,886)

 Balance at 31 December 2024 (audited)                                                                                                           196,578                    (37,448)                      117,042                     276,172                                                                                   1,364                                                                                       277,536

 Loss for the period                                                                                                                             -                            -                         (6,802)                     (6,802)                                                                                   (8)                                                                                         (6,810)
 Other comprehensive income                                                                                                                      -                            -                           -                           -                                                                                         -                                                                                           -
 Total comprehensive income for the period                                                                                                       -                            -                         (6,802)                     (6,802)                                                                                   (8)                                                                                         (6,810)

 Balance at 30 June 2025 (unaudited)                                                                                                             196,578                    (37,448)                      110,240                     269,370                                                                                   1,356                                                                                       270,726

 Treasury shares comprise the accumulated cost of shares acquired on-market.

 Condensed Consolidated Statement of Cash Flows
 For the period from 1 January 2025 to 30 June 2025

                                                                                                                                                                            Notes                                                   Six months ended                                                                          Six months ended                                                                            Year ended
                                                                                                                                                                                                                                     30 June 2025                                                                              30 June 2024                                                                                31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000

 Loss before taxation                                                                                                                                                                                                               (7,000)                                                                                   (24,088)                                                                                    (39,491)

 Adjustments for:
 Finance income                                                                                                                                                                                                                     (2,919)                                                                                   (4,580)                                                                                     (9,091)
 Net finance charge (before loss / (gain) on interest rate swaps)                                                                                                           8                                                         7,838                                                                                     9,350                                                                                       18,156
 Loss / (gain) on interest rate swaps                                                                                                                                       8                                                         1,928                                                                                   (1,452)                                                                                       4,775
 Loss on disposal of investment property                                                                                                                                    7                                                         941                                                                                       536                                                                                         3,194
 Loss on disposal of subsidiary                                                                                                                                                                                                       -                                                                                         -                                                                                           25,601
 Investment property revaluation loss                                                                                                                                       10                                                        704                                                                                       25,148                                                                                      5,416
 Depreciation                                                                                                                                                                                                                         13                                                                                        25                                                                                          55
 Operating cash flows before movements in working capital                                                                                                                                                                             1,505                                                                                     4,939                                                                                       8,615

 (Increase) / decrease in receivables                                                                                                                                                                                               (1,661)                                                                                   (658)                                                                                         712
 Increase in payables                                                                                                                                                                                                                 1,173                                                                                     2,210                                                                                       967
 Cash generated from / (used in) operating activities                                                                                                                                                                                 1,017                                                                                     6,491                                                                                       10,294
 Income tax paid                                                                                                                                                                                                                    (862)                                                                                     (7)                                                                                         (44)
 Net cash generated from / (used in) operating activities                                                                                                                                                                             155                                                                                       6,484                                                                                       10,250

 Cash flow from investing activities
 Proceeds on disposal of investment property (net of disposal costs)                                                                                                                                                                  7,470                                                                                     6,047                                                                                       19,909
 Proceeds on disposal received in advance                                                                                                                                                                                             510                                                                                       7,498                                                                                       64
 Interest received                                                                                                                                                                                                                    134                                                                                       41                                                                                          48
 Capital expenditure on investment property                                                                                                                                 12                                                      (5,369)                                                                                   (2,593)                                                                                     (5,160)
 (Acquisition) / disposals of property, plant and equipment                                                                                                                                                                         (16)                                                                                      (24)                                                                                        (53)
 Subsidiary disposal in year:
 Net proceeds received on disposal of subsidiary                                                                                                                                                                                      -                                                                                         -                                                                                           31,884
 Subsidiary disposal costs                                                                                                                                                                                                            -                                                                                         -                                                                                         (1,562)
 Net cash generated from investing activities                                                                                                                                                                                         2,729                                                                                     10,969                                                                                      45,130

 Cash flow from financing activities
 Interest paid on bank loans                                                                                                                                                                                                        (6,000)                                                                                   (7,530)                                                                                     (14,676)
 Interest received on interest rate swaps                                                                                                                                                                                             2,797                                                                                     4,551                                                                                       9,043
 Interest paid on interest rate swaps                                                                                                                                                                                               (1,327)                                                                                   (1,380)                                                                                     (2,775)
 Repayment of bank loans                                                                                                                                                                                                            (23,779)                                                                                  (5,857)                                                                                     (54,085)
 Drawdown on bank loan facilities                                                                                                                                                                                                     -                                                                                         18                                                                                          42,635
 Net cash (used in) financing activities                                                                                                                                                                                            (28,309)                                                                                  (10,198)                                                                                    (19,858)

 Net increase in cash and cash equivalents                                                                                                                                                                                          (25,425)                                                                                    7,255                                                                                       35,522

 Cash and cash equivalents at beginning of period/year                                                                                                                                                                                46,520                                                                                    10,998                                                                                      10,998
 Exchange gains on cash and cash equivalents                                                                                                                                                                                          -                                                                                         -                                                                                           -

 Cash and cash equivalents at end of period/year                                                                                                                                                                                      21,095                                                                                    18,253                                                                                      46,520

 Reconciliation of Net Cash Flow to Movement in Debt
 For the period from 1 January 2025 to 30 June 2025
                                                                                                                                                                                                                                    Six months ended                                                                          Six months ended                                                                             Year ended
                                                                                                                                                                                                                                     30 June 2025                                                                              30 June 2024                                                                                31 December 2024
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000

 Cashflow from increase in debt financing                                                                                                                                                                                           (23,779)                                                                                  (5,839)                                                                                     (11,450)
 Change in net debt resulting from cash flows                                                                                                                                                                                       (23,779)                                                                                  (5,839)                                                                                     (11,450)
 Non-cash changes from increase in debt financing                                                                                                                                                                                     510                                                                                       441                                                                                         1,085
 Loans relinquished on disposal of subsidiary undertaking                                                                                                                                                                             -                                                                                         -                                                                                         (43,018)
 Movement in debt in the period/year                                                                                                                                                                                                (23,269)                                                                                  (5,398)                                                                                     (53,383)
 Debt at the start of the period/year                                                                                                                                                                                                 267,860                                                                                   321,243                                                                                     321,243
 Debt at the end of the period/year                                                                                                                                         16                                                        244,591                                                                                   315,845                                                                                     267,860

 Notes to the Condensed Consolidated Financial Statements
 For the period from 1 January 2025 to 30 June 2025

 1. General information
 The Group consists of a Parent Company, Phoenix Spree Deutschland Limited
 ('the Company'), incorporated in Jersey, Channel Islands and all its
 subsidiaries ('the Group') which are incorporated and domiciled in and operate
 out of Jersey and Germany. Phoenix Spree Deutschland Limited is listed under
 the Equity Shares (Commercial Companies) category of the London Stock
 Exchange.

 The Group invests in residential and commercial property in Germany.

 The registered office is at IFC 5, St Helier, Jersey, JE1 1ST, Channel
 Islands.

 2. Basis of preparation
 The interim set of condensed consolidated financial statements has been
 prepared in accordance with the Disclosure and Transparency Rules of the
 Financial Conduct Authority and with IAS 34 Interim Financial Reporting as
 adopted by the European Union and the United Kingdom.

 The interim condensed consolidated financial statements do not include all the
 information and disclosures required in the annual financial statements, and
 should be read in conjunction with the Group's annual financial statements for
 the year ended 31 December 2024.

 As required by the Disclosure and Transparency Rules of the Financial Conduct
 Authority, the financial statements have been prepared applying the accounting
 policies and presentation that were applied in the preparation of the
 Company's published consolidated financial statements for the year ended 31
 December 2024.

 The comparative figures for the financial year ended 31 December 2024 are
 extracted from but do not comprise, the Group's annual consolidated financial
 statements for that financial year.

 The results presented in this report are unaudited and they have been prepared
 in accordance with the recognition and measurement principles of UK-adopted
 International Accounting Standards that are expected to be applicable to the
 next set of financial statements and on the basis of the accounting policies
 to be used in those financial statements.

 The interim condensed consolidated financial statements do not include all of
 the information required for full annual financial statements and accordingly,
 whilst the interim condensed consolidated financial statements have been
 prepared in accordance with the recognition and measurement principles of the
 UK-adopted International Accounting Standards, it cannot be construed as being
 in full compliance with the UK-adopted International Accounting Standards. The
 financial information contained in this announcement does not constitute
 statutory accounts as defined by the Companies (Jersey) Law 1991.

 The interim condensed consolidated financial statements have not been audited
 or reviewed in accordance with International Standard on Review Engagements
 (UK) 2410. The consolidated financial statements for the period ended 31
 December 2024 is based on the statutory accounts for the period ended 31
 December 2024. The auditor reported on those accounts which were not
 qualified.

 The interim condensed consolidated financial statements have been prepared on
 the basis of accounting policies applicable to a going concern. This basis
 presumes that funds will be available to finance future operations and that
 the realisation of assets and settlement of liabilities, will occur in the
 ordinary course of business.

 The interim condensed consolidated financial statements were authorised and
 approved for issue on 25 September 2025.

 2.1 Going concern
 The interim condensed consolidated financial statements have been prepared on
 a going concern basis which assumes the Group will be able to meet its
 liabilities as they fall due for the foreseeable future. The Directors have
 prepared forecasts for the Company in light of the continuing global
 inflationary pressures and rising interest rates, the conclusion of which was
 that there were no concerns. These condensed consolidated financial statements
 have therefore been prepared on a going concern basis.

 2.2 New standards and interpretations
 There are currently no new standards, amendments or interpretations effective
 for annual periods beginning on or after 1 January 2025 that are required to
 be adopted by the Group.

 3. Critical accounting estimates and judgements
 The preparation of condensed consolidated financial statements in conformity
 with IFRS requires the Group to make certain critical accounting estimates and
 judgements. In the process of applying the Group's accounting policies,
 management has decided the following estimates and assumptions have a
 significant risk of causing a material adjustment to the carrying amounts of
 assets and liabilities within the financial period;

 i) Estimate of fair value of investment properties
 The valuation of the Group's property portfolio is inherently subjective due
 to, among other factors, the individual nature of each property, its location
 and condition, and expected future rentals. The valuation as at 30 June 2025,
 which has been used to prepare these financial statements is based on the
 rules, regulations and market as at that date.  The fair value estimates of
 investments properties are detailed in note 12.

 The best evidence of fair value is current prices in an active market of
 investment properties with similar leases and other contracts. In the absence
 of such information, the Group determines the amount within a range of
 reasonable fair value estimates. In making its estimate, the Group considers
 information from a variety of sources, including:

 a) Discounted cash flow projections based on reliable estimates of future cash
 flows, derived from the terms of any existing lease and other contracts, and
 (where possible) from external evidence such as current market rents for
 similar properties in the same location and condition, and using discount
 rates that reflect current market assessments of the uncertainty in the amount
 and timing of the cash flows.

 b) Current prices in an active market for properties of different nature,
 condition or location (or subject to different lease or other contracts),
 adjusted to reflect those differences.

 c) Recent prices of similar properties in less active markets, with
 adjustments to reflect any changes in economic conditions since the date of
 the transactions that occurred at those prices.

 The Directors remain ultimately responsible for ensuring that the valuers are
 adequately qualified, competent and base their results on reasonable and
 realistic assumptions. The Directors have appointed Jones Lang LaSalle GmbH
 ('JLL') as the real estate valuation experts who determine the fair value of
 investment properties using recognised valuation techniques and the principles
 of IFRS 13. Further information on the valuation process can be found in note
 12.

 For further information with regard to the movement in the fair value of the
 Group's investment properties, refer to the management report on pages 6 to 7.

 Notes to the Condensed Consolidated Financial Statements

 For the period from 1 January 2025 to 30 June 2025

 ii) Judgment in relation to the recognition of assets held for sale
 In accordance with the requirement of IFRS 5, Management has made an
 assumption in respect of the likelihood of investment properties - held for
 sale, being sold within the following 12 months. Management considers that
 based on historical and current experience of the market since 30 June 2025,
 the properties can be reasonably expected to sell within this timeframe.

 4.   Segmental information
 Operating segments are reported in a manner consistent with the internal
 reporting provided to the chief operating-decision maker.  The chief
 operating-decision maker, who is responsible for allocating resources and
 assessing performance of the operating segments, has been identified as the
 Board of Directors. The Board has identified residential and commercial
 property as two distinct operating segments.  As commercial property does not
 currently account for more than 10% of either the combined revenue, combined
 profit or combined assets, the Board has considered the combined operations of
 the Group as a whole as the only operating segment.

 5.   Property expenses
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000

 Property management expenses                                                                                                                                                                                                         553                                                                                       655                                                                                         1,306
 Repairs and maintenance                                                                                                                                                                                                              778                                                                                       952                                                                                         1,957
 Impairment charge - trade receivables                                                                                                                                                                                                160                                                                                     (63)                                                                                          1,178
 Direct property expenses                                                                                                                                                                                                             3,093                                                                                     4,122                                                                                       6,199
 Property Advisors' fees and expenses                                                                                                                                                                                                 2,127                                                                                     2,025                                                                                       4,315
 Other property operating expenses                                                                                                                                                                                                    424                                                                                       331                                                                                         800
                                                                                                                                                                                                                                      7,135                                                                                     8,022                                                                                       15,755
 6.   Administrative expenses
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000

 Secretarial & administration fees                                                                                                                                                                                                    517                                                                                       431                                                                                         689
 Legal & professional fees                                                                                                                                                                                                            1,373                                                                                     487                                                                                         2,044
 Directors' fees                                                                                                                                                                                                                      136                                                                                       174                                                                                         272
 Bank charges                                                                                                                                                                                                                         6                                                                                         16                                                                                          26
 (Profit) / loss on foreign exchange                                                                                                                                                                                                (8)                                                                                         9                                                                                           22
 Depreciation                                                                                                                                                                                                                         13                                                                                        25                                                                                          55
 Other administrative expenses                                                                                                                                                                                                        424                                                                                       198                                                                                         797
 Other income                                                                                                                                                                                                                       (85)                                                                                      (97)                                                                                        (94)
                                                                                                                                                                                                                                      2,376                                                                                     1,243                                                                                       3,811
 7.  Gain / (loss) on disposal of investment property (including investment
 property held for sale)
                                                                                                                                                                            Notes                                          30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000

 Disposal proceeds                                                                                                                                                                                                                    8,704                                                                                     6,664                                                                                       18,768
 Book value of disposals                                                                                                                                                    12                                                      (8,786)                                                                                   (6,582)                                                                                     (20,971)
 Disposal costs                                                                                                                                                                                                                     (859)                                                                                     (618)                                                                                       (991)
                                                                                                                                                                                                                                    (941)                                                                                     (536)                                                                                       (3,194)
 Where there has been a partial disposal of a property, the net book value of
 the asset sold is calculated on a per square metre rate, based on the December
 valuation.

 8.  Net finance income / (charge)
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000

 Interest income                                                                                                                                                                                                                      122                                                                                       29                                                                                          48
 Swap cancellation income                                                                                                                                                                                                             -                                                                                         -                                                                                           388
 Interest income on swaps                                                                                                                                                                                                             2,797                                                                                     4,551                                                                                       8,655
 Finance income                                                                                                                                                                                                                       2,919                                                                                     4,580                                                                                       9,091

 Interest expense on swaps                                                                                                                                                                                                          (1,327)                                                                                   (1,380)                                                                                     (2,775)
 Interest expense on bank borrowings                                                                                                                                                                                                (6,511)                                                                                   (7,970)                                                                                     (15,381)
 Finance cost                                                                                                                                                                                                                       (7,838)                                                                                   (9,350)                                                                                     (18,156)

 Fair value loss on interest rate swap                                                                                                                                                                                              (1,928)                                                                                     1,452                                                                                     (4,775)

                                                                                                                                                                                                                                    (6,847)                                                                                   (3,318)                                                                                     (13,840)
 Notes to the Condensed Consolidated Financial Statements
 For the period from 1 January 2025 to 30 June 2025

 9.  Income tax (credit) / expense
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
 The tax (credit) / charge for the period is as follows:                                                                                                                                                                            €'000                                                                                     €'000                                                                                       €'000

 Current tax charge                                                                                                                                                                                                                   173                                                                                       526                                                                                         777
 Deferred tax credit - origination and reversal of temporary differences                                                                                                                                                            (363)                                                                                     (4,402)                                                                                     (170)
                                                                                                                                                                                                                                    (190)                                                                                     (3,876)                                                                                       607

 The tax charge for the year can be reconciled to the theoretical tax charge on
 the profit in the condensed consolidated statement of comprehensive income as
 follows:

                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000

 Loss before tax on continuing operations                                                                                                                                                                                           (7,000)                                                                                   (24,088)                                                                                    (39,491)

 Tax at German income tax rate of 15.8% (2024: 15.8%)                                                                                                                                                                               (1,108)                                                                                   (3,812)                                                                                     (6,240)
 Income not taxable                                                                                                                                                                                                                   149                                                                                       85                                                                                          505
 Tax effect of losses brought forward                                                                                                                                                                                                 769                                                                                     (149)                                                                                         6,342
 Total tax (credit) for the period / year                                                                                                                                                                                           (190)                                                                                     (3,876)                                                                                       607

 Reconciliation of current tax liabilities
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000

 Balance at beginning of period/year                                                                                                                                                                                                  1,589                                                                                     856                                                                                         856
 Tax paid                                                                                                                                                                                                                           (862)                                                                                     (7)                                                                                         (44)
 Current tax charge                                                                                                                                                                                                                   173                                                                                       526                                                                                         777
 Balance at end of period/year                                                                                                                                                                                                        900                                                                                       1,375                                                                                       1,589

 Reconciliation of deferred tax
                                                                                                                                                                                                                                    Capital gains on properties                                                               Interest rate swaps                                                                         Total
                                                                                                                                                                                                                                    Liability                                                                                 Liability                                                                       Net liabilities
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000

 Balance at 1 January 2024                                                                                                                                                                                                          (55,919)                                                                                  (1,392)                                                                                     (57,311)

 Charged to the statement of comprehensive income                                                                                                                                                                                     4,632                                                                                   (230)                                                                                         4,402
 Deferred tax liability at 30 June 2024                                                                                                                                                                                             (51,287)                                                                                  (1,622)                                                                                     (52,909)

 Deferred tax liability disposal                                                                                                                                                                                                      3,275                                                                                     -                                                                                           3,275
 Charged to the statement of comprehensive income                                                                                                                                                                                   (5,218)                                                                                     986                                                                                       (4,232)
 Deferred tax liability at 31 December 2024                                                                                                                                                                                         (53,230)                                                                                  (636)                                                                                       (53,866)

 Charged to the statement of comprehensive income                                                                                                                                                                                     58                                                                                        305                                                                                         363
 Deferred tax liability at 30 June 2025                                                                                                                                                                                             (53,172)                                                                                  (331)                                                                                       (53,503)

 10.  Investment property fair value (loss) / gain
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000

 Investment property fair value loss                                                                                                                                                                                                (704)                                                                                     (25,148)                                                                                    (5,416)

 Further information on investment properties is shown in note 12.

 Notes to the Condensed Consolidated Financial Statements
 For the period from 1 January 2025 to 30 June 2025

 11.  Dividends
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Amounts recognised as distributions to equity holders in the period:
 No interim dividend was paid for the years ended 31 December 2024 and 31                                                                                                                                                             -                                                                                         -                                                                                           -
 December 2023.
 No final dividend was paid for the years ended 31 December 2024 and 31                                                                                                                                                               -                                                                                         -                                                                                           -
 December 2023.

 The Board are not proposing to declare a dividend for the first half of the
 year (six months to 30 June 2024: Nil cents, Nil pence).

 12.  Investment properties
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
 Fair value                                                                                                                                                                                                                         €'000                                                                                     €'000                                                                                       €'000

 Balance at beginning of period/year                                                                                                                                                                                                  552,820                                                                                   675,567                                                                                     675,567
 Capital expenditure                                                                                                                                                                                                                  5,369                                                                                     2,593                                                                                       5,160
 Disposals                                                                                                                                                                                                                          (8,786)                                                                                   (6,582)                                                                                     (122,491)
 Fair value loss                                                                                                                                                                                                                    (704)                                                                                     (25,148)                                                                                    (5,416)
 Investment properties at fair value - as set out in the report by JLL                                                                                                                                                                548,699                                                                                   646,430                                                                                     552,820
 Assets considered as "Held for sale" (Note 13)                                                                                                                                                                                     (50,220)                                                                                  (121,422)                                                                                   (35,918)
 Balance at end of period/year                                                                                                                                                                                                        498,479                                                                                   525,008                                                                                     516,902

 The property portfolio was valued at 30 June 2025 by the Group's independent
 valuers, JLL, in accordance with the methodology described below. The
 valuations were performed in accordance with the current Appraisal and
 Valuation Standards, 8th edition (the 'Red Book') published by the Royal
 Institution of Chartered Surveyors (RICS).

 The valuation of the property Portfolio is performed on a building-by-building
 basis and the source information on the properties including current rent
 levels, void rates and non-recoverable costs was provided to JLL by the
 Property Advisors QSix Residential Limited. Assumptions with respect to rental
 growth, adjustments to non-recoverable costs and the future valuation of these
 are those of JLL. Such estimates are inherently subjective and actual values
 can only be determined in a sales transaction. JLL also uses data from
 comparable market transactions where these are available alongside their own
 assumptions.

 Having reviewed the JLL report, the Directors are of the opinion that this
 represents a fair and reasonable valuation of the properties and have
 consequently adopted this valuation in the preparation of the condensed
 consolidated financial statements.

 The valuations have been prepared by JLL on a consistent basis at each
 reporting date and the methodology is consistent and in accordance with IFRS
 which requires that the 'highest and best use' value is taken into account
 where that use is physically possible, legally permissible and financially
 feasible for the property concerned, and irrespective of the current or
 intended use.

 All properties are valued as Level 3 measurements under the fair value
 hierarchy (see note 22) as the inputs to the discounted cash flow methodology
 which have a significant effect on the recorded fair value are not observable.
 Additionally, JLL perform reference checks back to comparable market
 transactions to confirm the valuation model.

 The unrealised fair value gain or loss in respect of investment property is
 disclosed in the condensed consolidated statement of comprehensive income as
 'Investment property fair value gain or loss'.

 Valuations are undertaken using the discounted cash flow valuation technique
 as described below and with the inputs set out as follows:

 Discounted cash flow methodology (DCF)
 The fair value of investment properties is determined using discounted cash
 flows.

 Under the DCF method, a property's fair value is estimated using explicit
 assumptions regarding the benefits and liabilities of ownership over the
 asset's life including an exit or terminal value. As an accepted method within
 the income approach to valuation the DCF method involves the projection of a
 series of cash flows on a real property interest. To this projected cash flow
 series, an appropriate, market-derived discount rate is applied to establish
 the present value of the income stream associated with the real property.

 The duration of the cash flow and the specific timing of inflows and outflows
 are determined by events such as rent reviews, lease renewal and related lease
 up periods, re-letting, redevelopment, or refurbishment. The appropriate
 duration is typically driven by market behaviour that is a characteristic of
 the class of real property.

 Periodic cash flow is typically estimated as gross income less vacancy,
 non-recoverable expenses, collection losses, lease incentives, maintenance
 cost, agent and commission costs and other operating and management expenses.
 The series of periodic net operating incomes, along with an estimate of the
 terminal value anticipated at the end of the projection period, is then
 discounted.

 Notes to the Condensed Consolidated Financial Statements
 For the period from 1 January 2025 to 30 June 2025

 12.  Investment properties (continued)

 The Group categorises all investment properties in the following three ways;

 Rental Scenario
 'Rental Scenario' properties have been valued under the Discounted Cashflow
 Methodology and are included in the Investment properties line in the
 Non-current assets section of the Condensed Consolidated Statement of
 Financial Position. In general, the market participants are willing to pay
 higher prices for properties where physical and legal requirements are
 fulfilled and it is financially feasible to sell units individually. In these
 cases, the market values are still calculated on a rental basis but are
 adjusted to reflect the described potential increase in value. JLL calculates
 the market value of these assets in what is referred to as a 'Privatisation
 potential', which includes a deduction to the rental scenario discount rate
 for each completed step met when transitioning from the Rental Scenario to the
 Condominium Scenario. Properties expected to be sold in the coming year from
 these assets are considered held for sale under IFRS 5 and can be seen in note
 13.

 Condominium Scenario
 Included in this valuation scenario are properties that have the potential or
 the benefit of all relevant permissions required to sell apartments
 individually (condominiums), and have been approved for sale by the Board.
 Units expected to be sold in the coming year from these assets are considered
 held for sale under IFRS 5 and can be seen in note 13. The market value of the
 Privatisation potential of these assets is reported under this Condominium
 Scenario.

 Disposal Scenario
 Where properties have been notarised for sale prior to the reporting date, but
 have not completed; they are held at their notarised disposal value. These
 assets are considered held for sale under IFRS 5 as set out in note 13.

 The table below sets out the assets valued using these 3 scenarios:
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Rental scenario                                                                                                                                                                                                                      276,322                                                                                   609,450                                                                                   274,790
 Condominium scenario                                                                                                                                                                                                                 272,377                                                                                   29,580                                                                                    278,030
 Disposal scenario                                                                                                                                                                                                                    -                                                                                         7,400                                                                                       -
 Total                                                                                                                                                                                                                              548,699                                                                                   646,430                                                                                     552,820

 13.  Investment properties - Held for sale
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Fair value - held for sale investment properties
 At beginning of period/year                                                                                                                                                                                                        35,918                                                                                    60,594                                                                                                                 60,594
 Transferred from investment properties                                                                                                                                                                                               22,595                                                                                    108,312                                                                                   32,667
 Transferred to investment properties                                                                                                                                                                                                 -                                                                                       (38,800)                                                                                    (39,675)
 Capital expenditure                                                                                                                                                                                                                  653                                                                                       304                                                                                         239
 Properties sold                                                                                                                                                                                                                    (8,786)                                                                                   (6,582)                                                                                     (20,971)
 Valuation (loss) / gain on assets held for sale                                                                                                                                                                                    (160)                                                                                     (2,406)                                                                                     3,064
 At end of period/year                                                                                                                                                                                                              50,220                                                                                    121,422                                                                                     35,918

 Investment properties are re-classified as current assets and described as
 'held for sale' in three different situations: properties notarised for sale
 at the reporting date, properties where at the reporting date the Group has
 obtained and implemented all relevant permissions required to sell individual
 apartment units, and efforts are being made to dispose of the assets
 ('condominium'); and properties which are being marketed for sale but have
 currently not been notarised.

 Properties notarised for sale by the reporting date are valued at their
 disposal price (disposal scenario), and other properties are valued using the
 condominium or rental scenarios (see note 12) as appropriate.

 Investment properties held for sale are all expected to be sold within 12
 months of the reporting date based on Management knowledge of current and
 historic market conditions.

 14.  Other financial assets at amortised cost
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Non-current
 Balance at beginning of period/year                                                                                                                                                                                                828                                                                                       828                                                                                         828
 Repayment of loan interest                                                                                                                                                                                                         (24)                                                                                      (24)                                                                                        (24)
 Accrued interest                                                                                                                                                                                                                   12                                                                                        12                                                                                          24
 Balance at end of period/year                                                                                                                                                                                                      816                                                                                       816                                                                                         828
 The Group entered into a loan agreement with the minority interest of Accentro
 Real Estate AG in relation to the acquisition of the assets as share deals.
 This loan bears interest at 3% per annum.

 These financial assets are considered to have low credit risk and any loss
 allowance would be immaterial.

 None of these financial assets were either past due or impaired.
 Notes to the Condensed Consolidated Financial Statements
 For the period from 1 January 2025 to 30 June 2025

 15.  Trade and other receivables
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Current
 Trade receivables                                                                                                                                                                                                                  542                                                                                       716                                                                                         749
 Service charges receivable                                                                                                                                                                                                         8,030                                                                                     9,911                                                                                       5,779
 Less: impairment provision                                                                                                                                                                                                         (856)                                                                                     (234)                                                                                       (696)
 Net receivables                                                                                                                                                                                                                    7,716                                                                                     10,393                                                                                      5,832
 Prepayments and accrued income                                                                                                                                                                                                     845                                                                                       905                                                                                         283
 Other receivables                                                                                                                                                                                                                  1,784                                                                                     2,194                                                                                       2,194
                                                                                                                                                                                                                                    10,345                                                                                    13,492                                                                                      8,309

 16.  Borrowings
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Current liabilities
 Bank loans  -  NATIXIS Pfandbriefbank AG*                                                                                                                                                                                          120                                                                                       343                                                                                         106
 Bank loans  -  Berliner Sparkasse                                                                                                                                                                                                  303                                                                                       1,028                                                                                       301
                                                                                                                                                                                                                                    423                                                                                       1,371                                                                                       407
 Non-current liabilities
 Bank loans  -  NATIXIS Pfandbriefbank AG**                                                                                                                                                                                         225,504                                                                                   257,279                                                                                     248,635
 Bank loans  -  Berliner Sparkasse                                                                                                                                                                                                  18,664                                                                                    57,195                                                                                      18,818
                                                                                                                                                                                                                                    244,168                                                                                   314,474                                                                                     267,453

                                                                                                                                                                                                                                    244,591                                                                                   315,845                                                                                     267,860

 * Nominal value of the borrowings as at 30 June 2025 was €1,123,000 (31
 December 2024: €1,109,000, 30 June 2024: €1,355,000).

 ** Nominal value of the borrowings as at 30 June 2025 was €225,705,000 (31
 December 2024: €249,333,000, 30 June 2024: €258,493,000).

 For further information on borrowings, refer to the management report on page
 10.

 17.  Trade and other payables
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000

 Trade payables                                                                                                                                                                                                                     2,563                                                                                     3,004                                                                                       3,985
 Accrued liabilities                                                                                                                                                                                                                1,975                                                                                     1,743                                                                                       2,129
 Service charges payable                                                                                                                                                                                                            8,229                                                                                     9,453                                                                                       5,478
 Advanced payment received on account                                                                                                                                                                                               574                                                                                       7,498                                                                                       64
                                                                                                                                                                                                                                    13,341                                                                                    21,698                                                                                      11,656

 18.  Derivative financial instruments
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Interest rate swaps - carried at fair value through profit or loss
 At beginning of period/year                                                                                                                                                                                                        4,021                                                                                     8,796                                                                                       8,796
 Loss in movement in fair value through profit or loss                                                                                                                                                                              (1,928)                                                                                   1,452                                                                                       (4,775)
 At end of period/year                                                                                                                                                                                                              2,093                                                                                     10,248                                                                                      4,021

 The notional principal amounts of the outstanding interest rate swap contracts
 at 30 June 2025 were €219,000,000 (December 2024: €219,000,000, June 2024:
 €230,683,750). At 30 June 2025 the fixed interest rates vary from 1.008% to
 3.210% (December 2024: 1.008% to 3.210%, June 2024: 0.775% to 3.210%) above
 the main factoring Euribor rate.

 Notes to the Condensed Consolidated Financial Statements
 For the period from 1 January 2025 to 30 June 2025

 18.  Derivative financial instruments (continued)

 Maturity analysis of interest rate swaps
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Less than 1 year                                                                                                                                                                                                                                                          -                                                                                         -                                                                                  2,738
 Between 1 and 2 years                                                                                                                                                                                                                                            2,093                                                                                              -                                                                                   1,345
 Between 2 and 5 years                                                                                                                                                                                                                                                     -                                                                              10,248                                                                                                 -
                                                                                                                                                                                                                                    2,093                                                                                     10,248                                                                                      4,083

 19.  Stated capital
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Issued and fully paid:
 At reporting date                                                                                                                                                                                                                                            196,578                                                                                   196,578                                                                                     196,578
                                                                                                                                                                                                                                                  196,578                                                                                   196,578                                                                                     196,578

 The number of shares in issue at 30 June 2025 was 100,751,410 (including
 8,924,047 as Treasury Shares), 31 December 2024: 100,751,410 (including
 8,924,047 as Treasury Shares), 30 June 2024: 100,751,410 (including 8,924,047
 as Treasury Shares).

 20.  Earnings per share
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)

 Earnings for the purposes of basic earnings per share being net profit                                                                                                                                                                                         (6,802)                                                                                 (19,446)                                                                                   (38,895)
 attributable to owners of the parent (€'000)
 Weighted average number of ordinary shares for the purposes of basic earnings                                                                                                                                                                          91,827,363                                                                                91,827,363                                                                                  91,827,363
 per share (Number)
 Effect of dilutive potential ordinary shares (Number)                                                                                                                                                                                                                     -                                                                                         -                                                                                           -
 Weighted average number of ordinary shares for the purposes of diluted                                                                                                                                                                                 91,827,363                                                                                91,827,363                                                                                  91,827,363
 earnings per share (Number)

 Earnings per share (€)                                                                                                                                                                                                                                           (0.07)                                                                                     (0.21)                                                                                     (0.42)
 Diluted earnings per share (€)                                                                                                                                                                                                                                   (0.07)                                                                                     (0.21)                                                                                     (0.42)

 21.  Net asset value per share and EPRA Net Tangible Assets (NTA)
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)

 Net assets (€'000)                                                                                                                                                                                                                   269,370                                                                                   295,621                                                                                     276,172
 Number of participating ordinary shares                                                                                                                                                                                              91,827,363                                                                                91,827,363                                                                                  91,827,363

 Net asset value per share (€)                                                                                                                                                                                                      2.93                                                                                      3.22                                                                                        3.01

 EPRA NTA
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)

 Net assets (€'000)                                                                                                                                                                                                                   269,370                                                                                   295,621                                                                                     276,172
 Add back deferred tax assets and liabilities, derivative financial instruments                                                                                                                                                                                  51,410                                                                                   42,661                                                                                     49,845
 and share based payment reserves (€'000)

 EPRA NTA (€'000)                                                                                                                                                                                                                     320,780                                                                                   338,282                                                                                     326,017
 EPRA NTA per share (€)                                                                                                                                                                                                               3.49                                                                                      3.68                                                                                        3.55

 Notes to the Condensed Consolidated Financial Statements
 For the period from 1 January 2025 to 30 June 2025

 22.  Financial instruments
 The Group is exposed to the risks that arise from its use of financial
 instruments. This note describes the objectives, policies and processes of the
 Group for managing those risks and the methods used to measure them. Further
 quantitative information in respect of these risks is presented throughout the
 condensed consolidated financial statements.

 Principal financial instruments

 The principal financial instruments used by the Group, from which financial
 instrument risk arises, are as follows:
 • financial assets
 • cash and cash equivalents
 • trade and other receivables
 • trade and other payables
 • borrowings
 • derivative financial instruments

 The Group held the following financial assets at each reporting date:
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Held at amortised cost
 Trade and other receivables - current                                                                                                                                                                                                9,500                                                                                     12,587                                                                                    8,026
 Cash and cash equivalents                                                                                                                                                                                                            21,097                                                                                    18,255                                                                                    46,520
 Loans and receivables                                                                                                                                                                                                                816                                                                                       816                                                                                       828
                                                                                                                                                                                                                                    31,413                                                                                    31,658                                                                                      55,374
 Fair value through profit or loss
 Derivative financial asset - interest rate swaps                                                                                                                                                                                     2,093                                                                                     10,248                                                                                    4,021
                                                                                                                                                                                                                                      2,093                                                                                     10,248                                                                                      4,021

                                                                                                                                                                                                                                      33,506                                                                                    41,906                                                                                      59,395

 The Group held the following financial liabilities at each reporting date:
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Held at amortised cost
 Borrowings payable: current                                                                                                                                                                                                          423                                                                                       1,371                                                                                     407
 Borrowings payable: non-current                                                                                                                                                                                                      244,168                                                                                   314,474                                                                                   267,453
 Trade and other payables                                                                                                                                                                                                             13,341                                                                                    21,698                                                                                    11,656
                                                                                                                                                                                                                                      257,932                                                                                   337,543                                                                                   279,516

                                                                                                                                                                                                                                      257,932                                                                                   337,543                                                                                   279,516

 Fair value of financial instruments
 The fair values of the financial assets and liabilities are not materially
 different to their carrying values due to the short-term nature of the current
 assets and liabilities or due to the commercial variable rates applied to the
 long-term liabilities.

 The interest rate swap was valued externally by the respective counterparty
 banks by comparison with the market price for the relevant date.

 The interest rate swaps are expected to mature during September 2026.

 The Group uses the following hierarchy for determining and disclosing the fair
 value of financial instruments by valuation technique:

 Level 1: quoted (unadjusted) prices in active markets for identical assets or
 liabilities;

 Level 2: other techniques for which all inputs which have a significant effect
 on the recorded fair value are observable, either directly or indirectly; and

 Level 3: techniques which use inputs which have a significant effect on the
 recorded fair value that are not based on observable market data.

 During each of the reporting periods, there were no transfers between
 valuation levels.

 Notes to the Condensed Consolidated Financial Statements
 For the period from 1 January 2025 to 30 June 2025

 22.  Financial instruments (continued)

 Group fair values
                                                                                                                                                                                                                           30 June 2025                                                                              30 June 2024                                                                              31 December 2024
                                                                                                                                                                                                                                     (unaudited)                                                                               (unaudited)                                                                                 (audited)
                                                                                                                                                                                                                                    €'000                                                                                     €'000                                                                                       €'000
 Financial (liabilities) / assets
 Interest rate swaps - Level 2 - current                                                                                                                                                                                            -                                                                                         -                                                                                           -
 Interest rate swaps - Level 2 - non-current                                                                                                                                                                                        2,093                                                                                     10,248                                                                                      4,021
                                                                                                                                                                                                                                    2,093                                                                                     10,248                                                                                      4,021

 The valuation basis for the investment properties is disclosed in note 12.

 23.  Related party transactions

 Related party transactions not disclosed elsewhere are as follows:

 QSix Residential Limited is the Group's appointed Property Advisor. No
 Directors of QSix Residential Limited currently sit on the Board of PSD,
 although its Principals retain a shareholding in the Company. For the
 six-month period ended 30 June 2025, an amount of €2,126,671 (€2,126,671
 Management Fees and €Nil Other expenses and fees) (December 2024:
 €4,296,112 (€4,293,070 Management fees and €3,042 Other expenses and
 fees), June 2024: €2,019,859 (€2,016,817 Management Fees and €3,042
 Other expenses and fees)) was payable to QSix Residential Limited. At 30 June
 2025 €236,681 (December 2024: €1,113,429, June 2024: €40,235) was
 outstanding.

 Apex Financial Services (Alternative Funds) Limited, the Company's
 administrator provided administration and company secretarial services to PSDL
 and its subsidiaries in 2024. For the six-month period ended 30 June 2025, an
 amount of €374,857 (December 2024: €688,502, June 2024: €335,467) was
 payable to Apex Financial Services (Alternative Funds) Limited. At 30 June
 2025 €Nil (December 2024: €Nil, June 2024: €Nil) was outstanding.

 Dividends paid to Directors in their capacity as a shareholder amounted to
 €Nil (December 2024: €Nil, June 2024: €Nil).

 24.  Events after the reporting date

 Since the reporting date, the Company has completed sales of 20 condominium
 units that were notarised at the reporting date with a value of €5.6m. The
 Company exchanged contracts on 30 condominium units for a total of €7.8m, of
 which 1 unit has competed with a value of €0.1m.

 Professional Advisors

 Property Advisor                                                                                         QSix Residential Limited
                                                                                                          54-56 Jermyn Street
                                                                                                          London SW1Y 6LX

 Administrator                                                                                            Apex Financial Services (Alternative Funds) Limited
 Company Secretary                                                                                        IFC 5
 and Registered Office                                                                                    St Helier
                                                                                                          Jersey JE1 1ST

 Registrar                                                                                                MUFG Corporate Markets (Jersey) Limited
                                                                                                          IFC 5
                                                                                                          St. Helier
                                                                                                          Jersey JE1 1ST

 Principal Banker                                                                                         Barclays Private Clients International Limited
                                                                                                          13 Library Place
                                                                                                          St. Helier
                                                                                                          Jersey JE4 8NE

 UK Legal Advisor                                                                                         Stephenson Harwood LLP
                                                                                                          1 Finsbury Circus
                                                                                                          London EC2M 7SH

 Jersey Legal Advisor                                                                                     Mourant
                                                                                                          22 Grenville Street
                                                                                                          St. Helier
                                                                                                          Jersey JE4 8PX

 German Legal Advisor                                                                                     Mittelstein Rechtsanwälte
 as to property law                                                                                       Alsterarkaden 20
                                                                                                          20354 Hamburg
                                                                                                          Germany

 German Legal Advisor                                                                                     Mittelstein Rechtsanwälte
 as to general matters                                                                                    Alsterarkaden 20
                                                                                                          20354 Hamburg
                                                                                                          Germany

 German Legal Advisor as                                                                                  Taylor Wessing Partnerschaftsgesellschaft mbB
 to German partnership law                                                                                Thurn-und-Taxis-Platz 6
                                                                                                          60313 Frankfurt a.M.
                                                                                                          Germany

 Sponsor and Broker                                                                                       Deutsche Bank AG
                                                                                                          21 Moorfields
                                                                                                          London
                                                                                                          EC2Y 9DB

 Independent Property Valuer                                                                              Jones Lang LaSalle GmbH
                                                                                                          Rahel-Hirsch-Strasse 10
                                                                                                          10557 Berlin
                                                                                                          Germany

 Auditor                                                                                                  RSM UK Audit LLP
                                                                                                          25 Farringdon Street
                                                                                                          London EC4A 4AB

 

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 (mailto:rns@lseg.com)
 or visit
www.rns.com (http://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 (https://www.lseg.com/privacy-and-cookie-policy)
.   END  IR QELFLEKLLBBV

Recent news on Phoenix Spree Deutschland

See all news