Nordic Land - Investis Digitalfiles.investis.com/nordic/investor/reports/2009/Nordic... ·...
Transcript of Nordic Land - Investis Digitalfiles.investis.com/nordic/investor/reports/2009/Nordic... ·...
Nordic LandAnnual Report & Accounts 2009
Nordic Land
contents03highlights05chairman’sstatement07managingdirector’sreview15directors16lathemanagementteam17directors’report21corporategovernance
27statementofdirectors’responsibilities
29 independentauditors’report30consolidatedincomestatement31consolidatedandcompanybalancesheets
32 consolidatedandcompanycashflowstatements
33 consolidatedandcompanystatementsofchangesinequity
34notestothefinancialstatements51noticeofannualgeneralmeeting55shareholderinformation57advisers’details
Norway
Finland
Estonia
Latvia
Lithuania
Denmark
Poland Belarus
SWEDEN
Stockholm
Helsinki
Riga
Tallinn
Warsaw
Berlin
Germany
Vilnius
Minsk
Russia
Russia
MalmoCopenhagen
Oslo
Gothenburg
Nordic Region
Helsingborg
Borlänge
Malmo
Gothenburg
Stockholm
Copenhagen
Oslo
SWEDEN
Location of Swedish Retail Portfolio: Borlange and Helsingborg
0 2 h i g h l i g h t s Nordic Land
terminalen 1, helsingborg
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 0 3
highlights
Nordic Land plc is a Jersey-registered, property investment company established in April 2007 to invest principally in retail real estate in the
Nordic Region, including Sweden, Norway and Finland. The Manager is Lathe Investments (Nordic) LLP.
The Company’s investment objective is to provide shareholders with attractive total returns over the medium to long term through dividends and
increases in net asset value.
The Company’s shares are traded on the AIM market of the London Stock Exchange.
operational highlights
Helsingborg: Borlänge: Sicklaön:
19,500 m² 10,000 m² 3,400 m² 103 tenancies 14 tenancies 6 tenancies
Highlights include:• upwardrentindexationof4%forallthepropertiesinJanuary2009
• increasingrentalincomeatHelsingborgthroughlettingvacantspace,increasingmallincomeandimprovingcostrecoveryfromtenants
• advancementofvaluabledevelopmentopportunitiesatHelsingborgwiththesupportofthelocalMunicipality
• planningpermissiongranted,pre-letsecuredandconstructionstarted,foranew1,130m2 unit at Borlänge
• 100%occupancyachievedintheofficeaccommodationinBorlänge
introduction
financial highlightsValue of Property Portfolio:
£64.2 m
(2008: £67.9 m)
EPRA NAV per share – basic and diluted:
£0.91
(2008: £1.17)
terminalen 1, helsingborg
0 4 c h a i r m a n ’ s s t a t e m e n t Nordic Land
terminalen 1, helsingborg
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 0 5
chairman’s statement
I am pleased to present the results for your Company for the year
ended 31 March 2009.
Despite the worst economic conditions seen for many years, the Nordic
realestatemarketshaveperformedsignificantlybetterthanmanyother
countries, and, in particular, the UK.
Nordic Land remains the only AIM-listed company exclusively investing in
commercial real estate in the Nordic region and thus offers its investors a
unique exposure to a market that is performing relatively well, compared
to other countries, and offers attractive opportunities going forward.
Property valuationsThe value of our portfolio has decreased by some 4.9% to SEK 761
million (£64.2 million) from SEK 800 million (£67.9 million) at 31 March
2008. The Company has benefitted from the relatively defensive
nature of the Nordic property markets, from the performance of
the Nordic economies during this recessionary period, and from
the results achieved by your Manager’s active asset management.
Details of the successful programmes implemented to add value,
particularly at Terminalen 1 in Helsingborg and Lackeraren 3 in
Borlänge, are outlined in the Managing Director’s Review.
As a result, although the EPRA NAV per share of the Company has
decreasedovertheperiodbysome22%to£0.91pershare(2008:£1.17
pershare),itisstillabovetheEPRANAVof£0.90pershareatthedate
of admission to AIM. In the light of global economic conditions and real
estate markets around the world this is a satisfactory performance.
Share priceThe Company’s share price does not reflect the Company’s
performance or the asset value behind the shares. Sentiment
towards the real estate sector has been poor, reflecting concerns
over both the impact of economic conditions on the direction of
commercial property values and refinancing risk. This has been
further compounded in the case of your Company by the lack of
liquidity in its shares.
However, your Board considers that the Swedish real estate sector has
intrinsic defensive qualities in general, as has the Nordic Land portfolio
specifically(asoutlinedinthisreport),andwouldexpectanypositive
changes in sentiment towards the sector as a whole to result in a
narrowing of the discount of the share price to NAV. The Board also
takes some comfort from the fact that the Group’s borrowings,
which are all secured on the Group’s properties, are operating within
bank covenants. None are repayable until 2012, with an option to
extendforafurtheryear,andallareonafixed-interestbasis,witha
weighted-average,all-ininterestrateof5.45%perannum.
Your Board is working closely with the Company’s brokers to introduce
new shareholders and to examine other ways to improve liquidity in the
Company’s shares.
DividendIn line with the statement made at the time of admission to
AIM in 2007, no dividend has been declared.
OutlookThe retail property market in Sweden continues to offer
an attractive combination of low rents and relatively robust
retail sales. Your Board will, therefore, continue to focus on
further building our investment platform in Sweden when
the timing is right.
Inevitably, the Nordic economies are not totally immune to the
effectsofthefinancialcrisesafflictingworldeconomies.Inparticular,
the Swedish banking market is continuing to show signs of strain,
particularly regarding the banks’ exposure to the economies of the
Baltic countries, and this is reducing their appetite for lending for
eitherrefinancingexistingtransactionsorfinancingnewacquisitions.
Notwithstanding this, your Company has continued to show progress
in very challenging conditions, which bodes well for the Company’s
future, particularly when the markets improve.
As we reported last year, pending recovery of the capital markets,
expansion of the business is most likely to be achieved by way of joint
venturingwithfinancialpartnersorthroughamergerwithorthe
acquisition of other investment vehicles.
I would like to thank the management team and the Group’s
professional advisers for their considerable efforts in producing these
results despite the poor economic conditions.
Ray HorneyChairman
7 July 2009
0 6 m a n a g i n g d i r e c t o r ’ s r e v i e w Nordic Land
terminalen 1, helsingborg
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 0 7
managing director’s review
the nordic property marketSweden’s economy has not been immune to the effects of the global
economic crisis but has fared well relative to many other European
countries. It experienced negative GDP growth of 0.2% in 2008.
TheNationalInstituteofEconomicResearchforecastsafallof3.9%
in2009andarecoveryof0.9%in2010.Incomparisontotherestof
Europe, Sweden is forecast to have a somewhat higher than average
growth than the EU area in 2009.
Retail sales performed better than many EU countries and increased by
3.4%during2008.However,consumersarenowmorecautious,given
the weaker labour markets, and growth is now expected to be much
lowerin2009,growingonlybyaforecast1%.Demandfromretailers
for new space has decreased, if not halted, and proposed new retail
property developments have largely been put on hold.
Swedish banks are lending, albeit cautiously, having had to manage a
large exposure to the Baltic countries.
Investmentactivityin2008wasslightlydownatSEK103billionforall
property.Shoppingcentresaccountedforapproximately12%ofthe
totalretailinvestmenttransactionvolume,downfrom66%in2007.
Retailwarehousesaccountedforapproximately78%.
This year the investment market has been very subdued, largely
because of limited access to funding and property owners not wishing
to be perceived as distressed sellers.
AsintheUK,thesignificantshiftineconomicandproperty
fundamentals creates opportunities for opportunistic buyers.
our business modelWe focus on multi-let investment properties with a strong retail
element. This forms the basis of our strategy of seeking to add
value whilst having a well-spread mix of tenants.
The Company’s acquisition process is stringent and based on local
knowledge. For each property, and further development thereof,
detailed business plans are prepared to manage risk and to add real
value through both development and asset management.
Acquisitionfinancingiscarefullystructuredtoprovidesufficient
headroom to operate within loan covenants. Protection against future
interest-ratemovementsisachievedbyfixed-ratefunding,which,
inturn,matchesthetimingofthecontractedincomeflowsfrom
occupational leases.
NordicLand’sfinancialcontrolsareequallyrigorousanddetailed
working capital forecasts are maintained to assist in the planning of
property acquisitions and subsequent developments.
As far as property operations are concerned, we engage local Swedish
property professionals, experienced in the real estate markets, to advise
us on our investment and asset management strategy. The Board
includesaSwedishpropertyprofessional,OlleArnoldsson,andoffices
are maintained in Gothenburg.
Day-to-day property management and leasing is now contracted to DTZ,
withofficesthroughoutSweden,withwhomtheGroupandtheManager
have long-standing relationships.
The Board meets quarterly to review the Manager’s comprehensive
management reports and to make further decisions thereon.
terminalen 1, helsingborg
0 8 m a n a g i n g d i r e c t o r ’ s r e v i e w Nordic Land
managing director’s review ... continued
property reviewEach of the Group’s properties provides a range of profitable asset
management and development opportunities, which we expect to
convert into increases in cashflow and net asset value per share.
Theportfolioiscurrentlywellsecuredon102tenants,ofwhich73%are
municipalities and national multiples, including market leaders such as
Willy:s, Rusta, Scandlines, Sportex, Espresso House, Expert and McDonalds.
The quality and size of the tenant base is important to us in terms of
adiversifiedcashflowaswellasopeningupmultipleprospectsfor
adding value on lease renewals.
Retail leases in Sweden are typically fairly short, at between three
and five years, although terms may be longer (up to ten years),
particularly on new lettings of larger retail boxes. It is commonplace
for retailers to have the right to renew their leases. Rents are
annually indexed to the Consumer Price Index.
Nordic Land’s assets comprise Terminalen 1 in Helsingborg, which is
a regionally-important, mixed-use, retail and transport hub serving
the west coast of Sweden and Denmark, a prime-located retail park in
Borlänge with additional development opportunities and a multi-let
retailpropertyinanaffluentpartofGreaterStockholm.
Terminalen 1, Helsingborg
This long-leasehold interest was acquired in May 2007 for SEK
540 million (excluding purchase costs) to reflect an initial yield
of 5.7% at purchase.
Helsingborg is a major port city in south-west Sweden, opposite
Denmark. The property itself is in central Helsingborg, unique for the
area’s transportation systems, serving rail, road, ferry and bus routes,
andinaprimeofficelocation.
The building was constructed in 1991 and is the region’s central
transport terminal.
It comprises the terminal area (which provides ticket sales, waiting halls
and a passenger link to the main Sweden to Denmark ferry terminal), a
shoppingcentrewithanumberofrestaurantsabove,andofficesinthe
5-6 levels above. The total lettable area is some 19,500 m2.
Underneath the building are the main, west-coast-line, railway station
and the town’s main bus terminal, both of which the Group owns.
The property has both a multi-storey, roof-top, car park (303 spaces)
andasurfaceroof-topcarpark(399spaces),whichbenefitfrombeing
directly adjacent to the ferry and train terminals and which together
provide a strong income stream.
Intotaltherearecurrentlysome87tenants.
The South Harbour area, directly to the south of the property, is to be
redeveloped into a major ‘docklands-style’ development (called H+),
comprising 1,000,000 m2 of land to cater for living, working, studying
and leisure facilities. This project has been subject to an international
tenderandfiveteamshavebeenselectedtosubmittheirproposals
in 2009. In addition to the H+ project, the railway will in the future be
underground and thus further enhance the quality of the area. The
construction of the railway tunnel is estimated to start in early 2012,
for completion in 2017. These projects would further improve the
locationaroundthebuildingandbenefittheproperty.Terminalenis
the ‘gateway’ property by virtue of its location and hosting of the major
transport links and thus gives Nordic Land the opportunity to become
involved in the development of this area.
We are particularly encouraged by our ongoing meetings with
officials of the Municipality and its efforts to make a positive
contribution to the H+ scheme.
Weareinthefinalstagesofinstallingsomeenergy-efficientequipment
toachievesignificantcostsavingsaswellasimplementinganenergy-
saving programme, and are already seeing an increase in net operating
income. In due course this will enhance the property valuation.
We have let our previously-vacant space to new tenants so as to increase
income, and there is further under-utilised or vacant space at the
property which has now been made ready for leasing. The leasing team,
led by DTZ, has been strengthened with the appointment of a local
experienced agent who has excellent knowledge of the local market.
We have completed plans with our architects for a new, vibrant,
restaurantareaatfirstfloorlevel,and,potentially,newofficesabove.
In parallel with the ongoing discussions with the Municipality regarding
theapprovalandplanningprocess,thefirststageoftherefurbishment
is now in hand, involving the upgrading of all lifts and, later in the year,
the replacement and repositioning of escalators leading to core areas.
Rentrecoverylevelsareverystrongandtherearenosignificant
arrears or bad debts.
Lackeraren 3, Borlänge
This freehold interest was acquired in May 2007 for SEK 140
million (excluding purchase costs) to reflect an initial yield
of 5.8% at purchase.
Borlänge is a major regional town 120 km to the north west of
Stockholm with large corporate employers and a strong local economy.
The property itself is located next to the regionally-dominant Kupolen
Shopping Centre.
The property comprises a prime, retail-warehouse park and two small,
free-standingofficebuildings,allofsome10,000m2, plus a 327-space
surface car park and extensive servicing areas. The income is well
secured by major national retailers including Willy:s and Rusta.
Over the last 12 months we have secured a building permit to build
a new 1,130 m2 unit, acquired additional land so as to meet car park
standards for more space on site, and signed a pre-let with a national
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 0 9
retailer, Expert. The construction of the additional retail unit is well
underway and in line with budget and schedule. The new tenant, which
will take occupation in August 2009, will further enhance the quality of
the tenant mix at the property. We expect the remaining development
profittobeincludedinthenextvaluationinSeptemberwhentheproject
will have been completed.
We are currently in discussions with the Municipality to secure for the
Groupthepossibilityforfurtherextensionoftheretailandofficeareas
and to potentially acquire land adjacent to our existing property in order
to enlarge the car park areas.
The property is now fully let and there are no arrears or bad debts.
Sicklaön 117, Nacka, Stockholm
This freehold interest was acquired in September 2007 for SEK
64 million (excluding purchase costs) to reflect an initial yield
of 5.9% at purchase.
The property is well-located in the Sickla shopping quarter which, as
the main retail location for the Nacka community, generates some of
the highest sales per square metre in Sweden. This area is amongst the
mostaffluentregionsinSweden,featuringhighpercapitaincomeand
strong population growth.
Theimmediatelocationbenefitsfromrecentandsubstantial
improvements to local infrastructure. New retail developments and car
parking facilities have recently been completed adjacent to the building,
and a new road connection is being planned.
The property comprises 3,400 m2ofretail,storageandoffice
accommodation in one building, predominantly let to national multiple
retailers, plus a villa and land for re-development.
We have a number of asset-management initiatives in hand, including
improvement to the retail elements and a property-cost reduction
programme so as to increase net operating income.
The property currently has one small vacant area which is being
marketed. There are no arrears or bad debts.
valuations As at 31 March 2009, the value of the Group’s property portfolio
had decreased by some £3.7 million to £64.2 million, compared to
the value at 31 March 2008 of £67.9 million.
This follows the completion of its formal year-end valuation, which
was carried out by DTZ, in accordance with the Appraisal and
Valuation Standards of RICS:
Note:SEK:GBPexchangeratewas11.85asat31March2009(11.8asat31March2008).
Property
Helsingborg £m SEK m
Lackeraren £m SEK m
Sicklaön £m SEK m
Total £m SEK m
Blended yield
Valuation as at
31 March 2009
46.4550
13.0154
4.857
64.2 761
6.2%
Valuation as at
31 March 2008
48.8575
13.2155
5.970
67.9800
5.7%
(Decrease)
(2.4)
(25)
(0.2)(1)
(1.1)
(13)
(3.7)
(39)
%
(4.9)
(4.3)
(1.5)(0.6)
(18.6)
(18.6)
(5.4)
(4.9)
1 0 m a n a g i n g d i r e c t o r ’ s r e v i e w Nordic Land
managing director’s review ... continued
financial review results
Net rental income for the year was £3.4 million (2008: £2.6
million), representing a full year’s contribution after the
acquisition of the Helsingborg and Borlänge properties in May
2007 and the Sicklaön property in September 2007. Operating loss
for the year was £1.6 million (2008: profit of £3.5 million), after
allowing for administrative expenses of £1.2 million (2008: £1.9
million) and the loss on the revaluation of investment properties
of £3.7 million (2008: gain of £2.9 million).
Lossbeforetaxfortheyearwas£4.5million(2008:profitbeforetaxof
£1.9million),afterallowingforthenetinterestpayableof£2.7million
(2008:£1.9million)andthewritingoffofthefairvalueofderivative
financialinstrumentsof£0.3million(2008:gainof£0.3million).
Thetaxcreditfortheyearwas£0.7million(2008:chargeof
£1.2million),principallyduetothedeferredtaxontherevaluation
of investment properties.
Lossaftertaxfortheyearwastherefore£3.8million(2008:profit
aftertaxof£0.7million).EPRAearningspershare,excludingthe
loss on revaluation of investment properties, the change in fair value
ofderivativefinancialinstrumentsandexceptionalitems,allnetof
attributabletaxation,wasalossof2.6ppershare(2008:lossof6.8p).
dividend
As reported in the Chairman’s Statement, no dividend has been
declared, in line with the statement made by the directors at the
time of Admission.
TheSEKpropertyvaluationshavefallenby4.9%.Thisismainlydueto
valuersmovingyieldsouttoreflectcurrentmarketconditionsinthereal
estate sector; however, a good contribution was made from our asset-
management activities:
- an increase in net operating income at Helsingborg through
letting vacant space, increasing mall income and implementing
energy cost savings
- theachievementof100%occupancyintheoffice
accommodation in Borlänge
- starting construction on the pre-let development at Borlänge
- upwardrentindexationof3.99%forallofthepropertiesinJanuary2009
cash flow
Net cash flows used in operating activities were £1.0 million
(2008: inflow of £1.6 million). After allowing for capital
expenditure on the acquisition and development of investment
properties of £0.5 million (2008: £57.4 million), the net decrease
in cash and cash equivalents for the year was £1.5 million (2008:
increase of £6.3 million). Available cash balances at the year end
were £5.3 million (2008: £6.8 million).
balance sheet
At 31 March 2009 the value of the Group’s property portfolio
was £64.2 million (2008: £67.9 million). After allowing for
foreign exchange losses on retranslation of £0.4 million (2008:
gains of £0.3 million) and capital expenditure incurred during
the year of £0.5 million (2008: £0.1 million), the valuation
deficit was £3.7 million (2008: surplus of £2.9 million).
EPRA net asset value per share was as follows:
EPRA net asset value per share is a property industry measure
which excludes deferred tax relating to the revaluation of investment
propertiesandthefairvalueofderivativefinancialinstrumentsnet
of attributable taxation.
As at As at
31 March 2009 31 March 2008
Basicnetassetvaluepershare £0.84 £1.07
EPRAnetassetvaluepershare £0.91 £1.17
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 1 1
financing As at 31 March 2009 the Group’s net debt totalled £44.4 million (2008:
£43.0 million). The Group’s bank borrowings are all secured on the
Group’s properties and are operating well within bank loan covenants.
The loans are repayable in 2012, with an option to extend for a further
year,andareonafixed-interestbasis,withaweighted-average,all-in
interestrateof5.45%perannum.
Attheyearendthenetdebt/propertygearingratiowas69.1%(2008:63.4%).
The loans to acquire the properties were originally provided by Lehman
BrothersBankhausAG(‘Lehman’).On23May2008theloanswere
transferred to a commercial-mortgage-backed-securities (‘CMBS’)
vehicle, Excalibur Funding No 1 PLC (‘Excalibur’), set up by Lehman to
be the lender of a portfolio of loans. Excalibur took over all the rights
and obligations under the Lehman loan agreement, including the capital
expenditurecommitmentfacilityofSEK110million(£9.3million).
The loan agreement states that Nordic Land pays interest to Excalibur
onafixed-interestbasis.TheGroupdoesnothaveanyfloating-rate
obligations under the terms of the loan. Lehman previously advised
thatNordicLandbenefittedfrommovementsininterestratesinrelation
totheunderlyingderivativefinancialinstrumentsputinplacewithin
the Lehman group of companies (and thus subsequently Excalibur)
toachievethefixedinterestratesonourloans.Weaccountedforthe
valueofthesederivativefinancialinstrumentsintheBalanceSheeton
the advice of Lehman. However, since the loans were transferred to
Excalibur, we have been advised that there are no underlying derivative
financialinstrumentswithinExcaliburtowhichNordicLandisaparty
tothederivativecontract.Hencethevalueofthederivativefinancial
instruments has been removed from the Balance Sheet.
The loans have been accounted for at amortised cost at the Balance
Sheet date, in accordance with IFRS, and the fair value is disclosed in the
notes to the accounts (note 16). Nordic Land’s only obligation is to pay
interestatfixedratesandrepayloansatparvalueatmaturity.
Loan covenant compliance at 31 March 2009 is as follows:
outlook The Board, together with the Manager and the Company’s
advisers, regularly reviews the potential opportunities
available to the Company regarding raising capital and
pursuing strategic investment actions with the aim of growing
the Company and maximising returns to shareholders. To date
these have been limited because of the effective closure of
the equity capital markets for companies of our size, and the
limited bank funding available.
Given the current global economic environment, and the reduction in
available bank and equity funding, we are concentrating our resources,
in the short-term, on maximising the asset management potential of our
existing properties.
Overall,wearesatisfiedwithourprogresstodateandlookforwardto
confidencereturningtothecapitalmarkets.
Ian KnightManaging Director
There are no covenants in relation to ongoing compliance with,
and monitoring of, loan to value percentages, except in relation to
drawdowns under the capital expenditure loan facility.
All loans are therefore performing within covenant.
As stated above, Excalibur took over the commitment to provide a capital
expenditureloanfacilityofsome£9.3million(2008:£9.3million).Wehad
intended to use this facility to fund part of the costs for the development
project at Borlänge and have submitted a drawdown notice to Excalibur
to receive the funds. To date we have not received either the funds or
confirmationthatthefacilityexists.Thereforethereissomedoubtasto
whether we will receive the funds. Until such time that either the funds
arereceivedorwereceiveconfirmationthatthefacilityexists,wewill
continue to use our existing cash resources. We will also seek to either
refinancetheexistingloansorraiseadditionalbankfundingasrequired.
The Manager routinely prepares working capital forecasts as part of
its operational activities and its regular reporting to the Board, and
monitors the effect of changing assumptions on the forecasts and loan
covenant compliance.
Property
Helsingborg
Lackeraren
Sicklaön
Combined – actual
Loan covenant
Interest cover
128%
150%
127%
132%
115%
Nordic Land1 2
terminalen 1, helsingborg
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 1 3
1 4 d i r e c t o r s Nordic Land
terminalen 1, helsingborg
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 1 5
directors
All of the above Directors except for Ian Knight and Olle Arnoldsson
are non-executive.
* Member of the Audit Committee
chairman*Ray Horney (age 73) Ray has been the Chairman
of the Company since launch.
He founded Rayford Supreme
Holdings plc, a UK retail group
listed on the London Stock
Exchange,in1983,whichwas
acquired by Harris Queensway
plcinanagreedtakeoverin1985.
He became chairman of St. James Beach Hotels, a group of three hotels
inBarbados,in1989,whichwaslistedontheLondonandBarbados
Stock Exchanges in 1994.
He took on the added responsibility of managing director in 1995 and
the group was then purchased by Elegant Hotels in an agreed takeover
in 1997. Ray is also chairman of Real Estate Opportunities plc, REO
Securities Limited and China Real Estate Opportunities plc (CREO).
All except for CREO are listed on the main market of the London Stock
Exchange. CREO is listed on the London Alternative Investment Market
(AIM). He is vice chairman of Sandyport Development Co. Limited,
a private property company in Nassau, Bahamas and chairman of Redleaf
(Iberia) Limited. He is also Chairman of Havenview Investments Limited
and Castle Market Holdings Limited.
Ian Knight (age 55)Ian is the founder and managing
director of Lathe Investments
Limited which was established in
1996. He is managing partner of
Lathe Investments (UK) LLP, the
manager of the Redleaf Shopping
Centre funds, and managing partner
of Lathe Investments (Nordic) LLP,
the Manager of Nordic Land plc.
Between 1991 and 1996 he was a partner of Knight Frank LLP, a director
of Knight Frank Corporate Finance Limited, which was responsible for
FSAregulatedinvestmentbusiness,andthefirm’spropertyreceiver
on behalf of many major bank and institutional clients, operating in
theUKandcontinentalEurope.Ianpreviouslyspentfiveyearswiththe
Scandinavian bank, Nordea, based in London.
Ian is a Fellow of The Securities Institute and an Associate of the
Chartered Institute of Bankers.
Richard Thomas (age 59)Richard is a partner at Ogier and
a Jersey Advocate. He is Chairman
of the Jersey Funds Association
and a director of a number of
investment fund companies.
Olle Arnoldsson (age 65)OlleheadsuptheSwedishoffice
of the Company. He has over 35
years of property development
experience within the Swedish real
estate market, the rest of Europe
and the Middle East. He also
works in direct partnership with
a number of local-government
bodies in Sweden.
*Philip Jenkinson (age 58)Philip was called to the French
Barin1985andiscurrently
managing partner of Triplet &
Associés, a French Law practice
specialising not only in French
Corporate and M & A matters but
also in Real Property in France.
Prior to being called to the French
Bar, he spent six years as Vice
Consul (Commercial) as a British
Consulate General overseas and before that worked in industry for seven
years with Italian, Dutch and UK corporations. He is also a director of Real
Estate Opportunities plc and REO Securities Limited.
* Keith Jenkins (age 66)Keith was managing partner of
KPMG Jersey from 1975 to 1997,
specialising in audit and advisory
servicestothefinancialservices
sector. He was a council member
and treasurer of the Jersey
Chamber of Commerce and was
a former appointee of the States
of Jersey Finance and Economics
Committee to the Jersey Child
Care Trust. He is also a director of Real Estate Opportunities plc and REO
Securities Limited. He is Chairman of the Audit Committee.
1 6 d i r e c t o r s ’ r e p o r t Nordic Land
directors ... continued
lathe management team
Richard Tanner (age 43)
Richard is primarily responsible
forallfinancialmattersrelating
to the management, structuring
and development of the Redleaf
Shopping Centre funds and
Nordic Land. He assists Ian with
the management of investor
and bank relations, and the
management of Lathe. Richard
joined Lathe in April 2004. Prior to joining, Richard was Finance Director
of The Milton Group, a private property company and, before that,
Group Accountant at Brixton plc, a FTSE250 property company. Prior to
this,RichardqualifiedatKPMG.Hehasextensiveexperienceinfunding,
financialreporting,taxationandtreasurymatters.RichardisaFellow
of the Securities Institute and a Fellow of the Institute of Chartered
Accountants in England and Wales.
Ian Knight (age 55)Ian is the founder and managing
director of Lathe Investments
Limited which was established in
1996. He is managing partner of
Lathe Investments (UK) LLP, the
manager of the Redleaf Shopping
Centre funds, and managing partner
of Lathe Investments (Nordic) LLP,
the Manager of Nordic Land plc.
Between 1991 and 1996 he was a partner of Knight Frank LLP, a director
of Knight Frank Corporate Finance Limited, which was responsible for
FSAregulatedinvestmentbusiness,andthefirm’spropertyreceiver
on behalf of many major bank and institutional clients, operating in
theUKandcontinentalEurope.Ianpreviouslyspentfiveyearswiththe
Scandinavian bank, Nordea, based in London.
Ian is a Fellow of The Securities Institute and an Associate of the
Chartered Institute of Bankers.
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 1 7
directors’ report
The Directors present their report on the affairs of the
Company, together with the audited financial statements
for the year ended 31 March 2009.
principal activities and business review The principal business of the Group, being the Company and
its subsidiary undertakings, is to invest in retail property in
the Nordic Region.
A review of the Company’s activities is given in the Chairman’s
Statement and Managing Director’s Review.
status The Company was incorporated in Jersey on 3 April 2007.
Following a change in the Companies (Jersey) Law 1991 (as amended)
during2008,shareholderconsentwasobtainedinSeptember2008to
change the name to Nordic Land plc.
The Company was approved as a listed fund under the Jersey Listed
Fund Guide in July 2007. It is a closed ended collective investment
fund,asdefinedintheCollectiveInvestmentFunds(Jersey)Law1988,
as amended, and the subordinate legislation made thereunder. The
Company and its Jersey subsidiary have applied for international service
entity status under the Goods and Services Tax (International Service
Entities)(Jersey)Regulations2008inrespectoftheyears2008and
2009. Goods and Services Tax was introduced with effect from 6 May
2008.IthasbeengrantedexemptstatusunderArticle123Aofthe
IncomeTax(Jersey)Law1961inrespectof2008.Witheffectfrom
1 January 2009 the Company and its Jersey subsidiary moved to a
0%rateofincometax,followingtheabolitionofexemptcompany
status. The Company is registered in Jersey under number 97055.
Ordinary shares are not eligible for inclusion in a general PEP if
acquired in the market using funds contained within the PEP.
The Ordinary shares are not qualifying investments for the stocks
and shares component of an ISA.
results and dividends The financial results for the year ended 31 March 2009 are shown
in the Consolidated Income Statement on page 30.
As set out in the Admission Document, it is the Company’s objective to
generate returns to shareholders through dividends and increases in its
net asset value. When and if the Company reaches a gross asset value of
£200million,theDirectorsaretargetingadividendyieldof5percent.
calculated by reference to the Placing Price.
It is intended that, at some stage, an application will be made to the Jersey
Courts to cancel all or substantially all of the share premium account
arising from the current issued share capital, subject to the passing of
a special resolution by the shareholders. The reserve created by the
cancellation will, if approved by the court, be available for distribution to
shareholders, should the Directors consider it appropriate.
directorsThe Directors of the Company are shown with brief biographical
details on page 15.
In accordance with the Articles of Association, Keith Jenkins and Richard
Thomas will offer themselves for re-election at the Annual General Meeting.
No Director, other than Olle Arnoldsson, has a service contract with
the Company.
IanKnightisaDirectorandhasa50%interestinLatheInvestments
(Nordic) LLP (‘Lathe’). Lathe has an agreement to provide investment
management services in respect of the Property Portfolio. The terms
ofthisagreementaredisclosedinnote21tothefinancialstatements.
1 8 d i r e c t o r s ’ r e p o r t Nordic Land
directors’ report... continued
The Directors who held office at the year end and their
beneficial interests in the Ordinary shares at 31 March 2009
are shown below:
substantial interests The Board has been advised that the following shareholders
owned 3% or more of the issued Ordinary share capital of the
Company as at 7 July 2009:
The options have an exercise price of 106 p.
* Exercisable from 6 September 2009 and the last day on which the
options may be exercised is 5 September 2017.
** Exercisable from 27 March 2010 and the last day on which the options
maybeexercisedis26March2018.
1 The Ordinary shares in which Ray Horney is interested are held by
Barclays Wealth Trustees (Guernsey) Limited. Barclays Wealth Trustees
Limited acts as Trustee of certain trusts under which Ray Horney and/
ormembersofhisfamilyarebeneficiaries.
Name
Moore Macro Fund LP
R Y F Horney 1987Settlement
Guernroy Limited
Cazenove Capital Management Limited
Lynchwood Nominees Limited
VP Bank
Mr Rashed Abdulaziz Al-Rashed
Number of
Ordinary
shares held
5,250,000
2,100,000
2,100,000
1,210,000
1,050,000
775,000
735,000
% held
26.4
10.6
10.6
6.1
5.3
3.9
3.7
R Y F Horney1
I R Knight
K A Jenkins
J P Jenkinson
R W Thomas
O H Arnoldsson
Ordinary shares
2,100,000
563,162
34,000
-
-
-
Number of
share options
*124,714
*124,714
*14,930
-
-
**23,984
As at 31 March 2009
share buy-backs The Company will be seeking authority to make market purchases of
upto14.99%ofitsissuedOrdinarysharesatthisyear’sAGM,notice
of which is set out on pages 51 and 52. This authority will only be
exercised on terms that are in the interests of shareholders.
financial statementsTheDirectors’responsibilitiesregardingthefinancialstatementsand
safeguarding of assets are set out on page 27.
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 1 9
report of the audit committeeThe Audit Committee is responsible to the Board for reviewing each
aspectofthefinancialreportingprocess;thesystemsofinternalcontrol
andmanagementoffinancialrisks,theauditprocess,relationshipswith
external auditors, the Company’s processes for monitoring compliance
with laws and regulations, its code of business conduct and for making
recommendations to the Board.
TheGroup’sinternalfinancialcontrolsandriskmanagementsystems
have been reviewed with the Manager against risk parameters
approved by the Board.
The audit plan and timetable is drawn up and agreed with the Company’s
Auditorsinadvanceofthefinancialyear-end.Atthisstage,mattersfor
audit focus are discussed and agreed. These matters are given particular
attention during the audit process and, among other matters, are
reported on by the Auditors in their report to the Committee. This report
is considered by the Committee and discussed with the Auditors and the
Managerpriortoapprovingandsigningthefinancialstatements.
The Committee has reviewed the financial statements for the
year ended 31 March 2009 with the Manager and Auditors at the
conclusion of the audit process.
The Committee recommended approval by the Board of a group audit fee
of£33,000(2008:£30,000).Non-auditworkundertakenonbehalfofthe
Company by the Auditors mainly comprised of work in connection with
tax advice. Details of these fees are shown in note 5 on page 37.
The Committee has considered the independence of the Auditors and
issatisfiedwiththeconfirmationprovidedbytheAuditorsastothe
adequacy of safeguards in place to maintain their independence.
terms of appointmentThe Company’s management agreement will be considered annually
bytheBoard.TheBoardispleasedtoconfirmthatitissatisfiedwith
the current performance and current terms of appointment of Lathe
Investments (Nordic) LLP.
going concernTheDirectorshavereviewedthecashflowforecasts,theeffectof
changing assumptions, and loan covenant compliance, of the Group
forthenexttwelvemonthsandaresatisfiedthattheunderlying
assumptions of the forecasts are appropriate.
Theconsolidatedfinancialstatementshavebeenpreparedonagoing
concern basis which assumes the Group will be able to meet its liabilities
as they fall due. The Group’s working capital forecasts show that the
Grouphassufficientcashresourcestomeetitsfundingrequirements
over the next 12 months.
After making enquiries, the Directors have a reasonable expectation that
the Group has adequate resources to continue in operational existence
for the foreseeable future. For this reason, they continue to adopt the
goingconcernbasisinpreparingtheconsolidatedfinancialstatements.
creditor payment policyThe Company’s policy is to pay trade creditors on dates of settlement
and all other creditors are normally paid within 30 days or in accordance
with contracted terms.
Whiteley Chambers
Don Street
St Helier
Jersey
JE4 9WG
7 July 2009
By order of the Board
Ogier Fund Administration (Jersey) Limited
Administrator and Company Secretary
terminalen 1, helsingborg
2 0 c o r p o r a t e g o v e r n a n c e Nordic Land
terminalen 1, helsingborg
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 2 1
corporate governance
introduction It is the policy of the Company to comply with current best practice
in UK corporate governance to the extent appropriate for a
company of its size and the policy of the Jersey Financial Services
Commission in relation to listed funds. The Directors are committed
to maintaining the highest standards of corporate governance.
The Directors believe that, during the period under review, they have
complied with the provisions of the 2006 FRC Combined Code (‘the
Code’), insofar as they are relevant to the Company’s business, save in
respect of those matters explained in the following sections.
directors and the board the board
The Board comprises six Directors, all of whom are non-executive
except for Ian Knight and Olle Arnoldsson.
Ray Horney is the Chairman of the Company and Ian Knight is the
Managing Director. Five of the Directors (and therefore a majority
of the Board) are independent of the Manager.
From their biographies on page 15 it will be seen that the Board has
a breadth of experience relevant to the Company’s business.
The Manager and the Administrator ensure that the Directors have
timelyaccesstoallrelevantmanagement,financialandregulatory
information to enable informed decisions to be made. The Board meets
at least four times a year and additional meetings are arranged as
and when necessary. Between these formal meetings there is regular
contact with the Manager and the Administrator. The Directors also have
access to the advice and service of, in the furtherance of their duties,
independent professional advice at the expense of the Group.
Board meetings follow a formal agenda, which includes a review
of the investment portfolio with reports from the Manager and the
Administrator on the current investment position and outlook; strategic
direction; cash management; revenue forecasts; corporate governance;
marketing and shareholder relations.
It is the responsibility of the Board to carry out a review of the
Company’s corporate governance procedures. During the period the
Board has adopted documentation as detailed below as part of its
review of corporate governance procedures:
• mattersreservedfortheBoard
• termsofreferencefortheAuditCommittee
• sharedealingpolicyforpersonsdischargingmanagerialresponsibility
meetings and committee membership
During the year the Board met five times.
Details of Board meeting attendance, committee membership and
committee meeting attendance are provided in the table below.
It should be noted that apart from four main Board meetings which are
held in Jersey each year, a number of smaller meetings are held to deal
with individual transactions and these generally are attended by the
Jersey resident directors only.
director independence
The Chairman of the Company is Ray Horney, a non-executive,
who is independent of the Manager.
Ian Knight is connected with the Manager and as such may not
be considered as being an independent Director of the Company.
Accordingly, he will not vote on any transactions proposed by the
Manager to the Company or on any matters relating to the Manager
itself. The other Directors are independent of the Manager. For the
purpose of the Combined Code, Olle Arnoldsson is not considered
to be independent due to his service contract with the Company.
The Directors are of the opinion that the Company has been in
compliance with the Code provisions set out in Section 1 of the Combined
Code including provisions set out in Section 1 of the Code that at least half
of the Board should comprise independent non-executive Directors.
The Directors are also of the opinion that the Company has been in
compliance with clause 1.5 of the Jersey Listed Fund Guide in that the majority
of the Board, including the Chairman, must be independent of the Manager.
Number of meetings held in period
Ray HorneyIan KnightKeith JenkinsRichard ThomasPhilip JenkinsonOlle Arnoldsson
Board
5
445544
Audit
Committee
2
2n/a
2n/a
2n/a
2 2 c o r p o r a t e g o v e r n a n c e Nordic Land
corporate governance... continued
directors’ remuneration
The Board does not consider it appropriate to appoint a
Remuneration Committee.
The fees of the Directors of the Company for the year ended
31 March 2009 were as follows:
The fees for R W Thomas are paid to the administrator, Ogier Fund
Administration (Jersey) Limited.
The fees for M C Gurney, S Burgess and R L Inglis, as employees of the
previous administrator, were paid to Mourant & Co Secretaries Limited.
All Directors participate in meetings at which remuneration is
considered and the Articles of Association provide for a maximum
amountof£200,000payableperyear.
performance evaluation
The Directors recognise the importance of the Code particularly
in terms of evaluating the performance of the Board as a whole,
the respective Committees of the Board and individual Directors.
A performance evaluation was carried out during the year.
Performance of the Board, Committees of the Board and individual
DirectorsareassessedagainstpredefinedtargetsandofindividualDirectors
by way of self and peer appraisal using a comprehensive questionnaire,
thefindingsandfeedbackfromwhichwillfacilitatefurtherdiscussion.The
Managing Director will be responsible for the performance evaluation of the
Chairman, taking into account the views of the other Directors.
appointment, re-election and tenure of directors
The Directors do not consider it necessary to appoint a
Nominations Committee and Directors are selected and
appointed by the Board as a whole.
The Board is responsible for reviewing the size and structure of
the Board and the skills of Directors and for the consideration and
approval of any changes.
The Articles of Association provide that one third of the Directors must submit
themselves for re-election on an annual basis and retire by rotation every three
years. In accordance with Article 26 of the Company’s Articles of Association,
Keith Jenkins and Richard Thomas will submit themselves for re-election at
theAnnualGeneralMeeting.TheBoardconfirmsthattheperformanceofall
of the Directors is effective and demonstrates commitment to the role of a
non-executive / executive Director. The Board recommends to shareholders
the approval of resolutions 2 and 3 relating to the Directors seeking re-
election. On being appointed to the Board, Directors are fully briefed as to their
responsibilitiesandarecontinuallyupdatedthroughouttheirtermofoffice
onindustryandregulatorydevelopments.ADirector’snormaltenureofoffice
will be for three terms of three years, except that the Board may determine
otherwise if it is considered that the continued service on the Board of an
individual Director is in the best interests of the Company and its shareholders.
relations with shareholders
Shareholder relations are given high priority by the Board.
The prime medium by which the Company communicates with shareholders
is through the interim and annual reports, which aim to provide shareholders
with a full understanding of the Group’s activities and results. All shareholders
are encouraged to attend the AGM, at which they will have the opportunity to
address questions to the Chairman of the Board and the Chairman of the Audit
Committee. Shareholders wishing to lodge questions in advance of the AGM
are invited to do so, either on the reverse of the proxy card or in writing to the
CompanySecretaryattheRegisteredOfficegivenonpage57.Atothertimes
the Company responds to letters from shareholders on a range of issues.
In accordance with the AIM listing rules, the Company maintains a
website which is updated with information on the Company on a regular
basis. The address of the website can be found on page 49.
R Y F Horney I R KnightK A JenkinsJ P JenkinsonR W ThomasO H Arnoldsson M C GurneyS BurgessR L Inglis
Year ended
31 March 2009
£
20,00015,00015,00015,00010,00015,000
---
90,000
Period ended
31 March 2008
£
20,00015,00012,000
7,7005,200
-4,167 4,1674,167
72,401
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 2 3
audit committeeThe Audit Committee is made up of Keith Jenkins (Chairman),
Ray Horney and Philip Jenkinson.
The terms of reference of the Audit Committee allow it to meet as and
when necessary, but not less than twice a year to:
• reviewtheinternalcontrolsandriskmanagementsystems
• reviewtherequirementforaninternalauditfunction
• reviewtheeffectivenessoftheauditofthefinancialstatementsand
the performance of the auditor
• considerandmakerecommendationstotheBoardinrelationtothe
appointment of the external auditor, the auditors’ independence and
oversee the relationship with the auditor and provision of non-audit services
• reviewthefinancialstatements
• monitortheintegrityofthefinancialstatements
• monitorandobtainassurancesinrelationtothelegallyrequiredstandards
of disclosure, the compliance with accounting standards and the full and
fair observance of the rules of any relevant regulatory authority
The Chairman of the Audit Committee will be present at the AGM to deal
with questions relating to the Annual Report and Accounts.
The Audit Committee has recommended the reappointment of the
current auditors, KPMG Channel Islands Limited, to the Company.
Theyareconsideredtobeanappropriatefirmtoundertakethe
engagement. There are no contractual obligations restricting the
Audit Committee’s choice of auditor. The Audit Committee continues
to monitor the performance of the auditors on an ongoing basis.
Details of the non-audit services provided by the Company’s auditors
aregiveninNote5tothefinancialstatementsonpage37.TheBoard
considers that the provision of these services does not impair the
independence of the auditors.
The Audit Committee considers whether the skills and expertise of the
auditors make them a suitable supplier of any non-audit service and
whether there are safeguards in place to ensure that there is no threat to
objectivity and independence in the conduct of the audit resulting from
the provision of such services.
Fees for the Directors are determined within the limits of the Company’s
Articles of Association. The maximum amount provided for non-executive
Directors’remunerationbytheArticlesofAssociationis£200,000perannum.
Other than the share options referred to in the Directors’ Report, the Directors
arenoteligibleforbonuses,pensionbenefits,orotherincentivesorbenefits.
internal audit function The Directors have reviewed the need for the Company to
establish an internal audit function but consider that such a
function is not necessary given the nature of the Company.
The appointment of an internal audit function is something
that will be considered annually by the Directors.
internal financial and non-financial controlsThe Directors acknowledge that they are responsible for the
Group’s system of internal financial and non-financial controls
(‘internal controls’).
The effectiveness of the Group’s operations has been reviewed, and the
controlsystemscodifiedtoenabletheongoingmonitoringandmanagement
of risks and to facilitate a regular review. The Directors consider that these
procedures enable the Company to comply with the Turnbull Guidance.
Writtenagreementsareinplacewhichspecificallydefinetherolesand
responsibilities of the Manager and other third party service providers.
TheBoardmeetsregularlyandreviewsfinancialreportsandperformance
against approved forecasts and relevant stock market criteria. Reports are
also produced annually on the internal controls and procedures in place
for the operation of investment management and accounting activities.
The Group’s control systems are designed to provide reasonable, but not
absolute, assurance against material misstatement or loss and to manage
rather than eliminate the risk of failure to achieve business objectives.
Nordic Land2 4
lackeraren 3, borlänge
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 2 5
2 6 s t a t e m e n t o f d i r e c t o r s ’ r e s p o n s i b i l i t i e s Nordic Land
lackeraren 3, borlänge
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 2 7
statement of directors’ responsibilities
The Directors are responsible for preparing the Directors’
Report and the financial statements in accordance with
applicable law and regulations.
JerseyCompanyLawrequirestheDirectorstopreparefinancial
statementsforeachfinancialperiodinaccordancewithgenerally
accepted accounting principles and which give a true and fair view of,
or present fairly in all material respects, the state of the Group’s affairs
atthefinancialyearendandofthetotalreturnfortheyear.Underthat
lawtheDirectorshaveelectedtopreparethesefinancialstatementsin
accordance with International Financial Reporting Standards as adopted
bytheEuropeanUnion.Thefinancialstatementshavebeenpreparedto
showatrueandfairviewoftheGroup’sfinancialposition.Inpreparing
thesefinancialstatements,theDirectorshaveselectedwhatthey
consider to be suitable accounting policies and have applied them
consistently. They have made judgements and estimates which they
believe are reasonable and prudent and have followed all applicable
accounting standards, subject to any material departures disclosed
andexplainedinthefinancialstatements.Theyarealsorequiredto
preparethefinancialstatementsonthegoingconcernbasisunlessitis
inappropriate to presume that the Group and Company will continue in
business for the foreseeable future.
The Directors are responsible for ensuring that proper accounting records
arekeptwhichdisclosewithreasonableaccuracyatanytimethefinancial
position of the Group and the Company and to enable them to ensure
thatthefinancialstatementscomplywiththeCompanies(Jersey)Law
1991 (as amended). They are also responsible for safeguarding the assets
of the Group and the Company and hence for taking reasonable steps for
the prevention and detection of fraud and other irregularities.
The Directors acknowledge that their responsibility to present
a balanced and understandable assessment extends to interim
and other price sensitive public reports to regulators as well as to
information required to be presented by statutory requirements.
Thefinancialstatementsarepublishedonwww.nordicland.com,
which is a website maintained by the Company. The work carried out
by the auditors does not involve consideration of the maintenance
and integrity of this website and, accordingly, the auditors accept
noresponsibilityforanychangesthathaveoccurredtothefinancial
statements since they were initially presented on the website.
Visitors to the website need to be aware that the legislation in
Jerseygoverningthepreparationanddisseminationofthefinancial
statements may differ from legislation in their jurisdictions.
lackeraren 3, borlänge
2 8 i n d e p e n d e n t a u d i t o r s ’ r e p o r t Nordic Land
lackeraren 3, borlänge
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 2 9
independent auditors’ report
independent auditors’ report to the members of Nordic Land plcWehaveauditedtheGroupandCompanyfinancialstatements(the
‘financialstatements’)ofNordicLandplcfortheyearended31March2009
which comprise the Consolidated Income Statement, the Consolidated
and Company Balance Sheets, the Consolidated and Company Cash Flow
Statements, the Consolidated and Company Statements of Changes
inEquityandtherelatednotes.Thesefinancialstatementshavebeen
prepared under the accounting policies set out therein.
This report is made solely to the Company’s members, as a body,
in accordance with Article 110 of the Companies (Jersey) Law 1991.
Our audit work has been undertaken so that we might state to the
Company’s members those matters we are required to state to them
in an auditors’ report and for no other purpose. To the fullest extent
permitted by law, we do not accept or assume responsibility to anyone
other than the Company and the Company’s members as a body, for our
audit work, for this report, or for the opinions we have formed.
respective responsibilities of directors & auditors
As described in the Statement of Directors’ Responsibilities on page 27,
theCompany’sDirectorsareresponsibleforpreparationofthefinancial
statements in accordance with applicable law and International Financial
Reporting Standards as adopted by the European Union.
Ourresponsibilityistoauditthefinancialstatementsinaccordance
with the relevant legal and regulatory requirements and International
Standards on Auditing (UK and Ireland).
Wereporttoyououropinionastowhetherthefinancialstatementsgive
a true and fair view and are properly prepared in accordance with the
Companies (Jersey) Law 1991. We also report to you if, in our opinion,
the Company has not kept proper accounting records or if we have not
received all the information and explanations we require for our audit.
We read the Directors’ Report and other information accompanying the
financialstatementsandconsidertheimplicationsforourreportifwe
become aware of any apparent misstatements within it.
basis of audit opinion
We conducted our audit in accordance with International Standards on
Auditing (UK and Ireland) issued by the Auditing Practices Board. An
audit includes examination, on a test basis, of evidence relevant to the
amountsanddisclosuresinthefinancialstatements.Italsoincludesan
assessmentofthesignificantestimatesandjudgementsmadebythe
Directorsinthepreparationofthefinancialstatements,andofwhether
the accounting policies are appropriate to the Group’s and Company’s
circumstances, consistently applied and adequately disclosed.
We planned and performed our audit so as to obtain all the information and
explanations which we considered necessary in order to provide us with
sufficientevidencetogivereasonableassurancethatthefinancialstatements
are free from material misstatement, whether caused by fraud or other
irregularity or error. In forming our opinion we also evaluated the overall
adequacyofthepresentationofinformationinthefinancialstatements.
opinion
Inouropinionthefinancialstatements:
• giveatrueandfairview,inaccordancewithInternationalFinancial
Reporting Standards as adopted by the European Union, of the state
of the Group’s and Company’s affairs as at 31 March 2009 and of the
Group’s loss for the year then ended; and
• havebeenproperlypreparedinaccordancewiththeCompanies
(Jersey) Law 1991
KPMG Channel Islands Limited
5StAndrew’sPlace,CharingCross,StHelier,JerseyJE48WQ
Chartered Accountants, 7 July 2009
lackeraren 3, borlänge
Yearended 3April2007to 31March2009 31March2008 Note £000 £000
Grossrentalincome 5,122 3,883Propertyoperatingexpenses (1,723) (1,279)
Netrentalincome 4 3,399 2,604
Administrativeexpenses (1,238) (1,941)Lossonabortivetransaction - (104)(Loss)/gainonrevaluationofinvestmentproperties 10 (3,721) 2,947
Operating(loss)/profit 5 (1,560) 3,506
Financialincome 6 191 291Financialexpenses 7 (2,862) (2,183)Changeinfairvalueofderivativefinancialinstruments 11 (272) 272
(Loss)/profitbeforetax (4,503) 1,886Incometax 8 700 (1,154) (Loss)/profitfortheyear/periodattributabletoequityshareholders (3,803) 732
Earningspershare-basicanddiluted 9 (19.4)p 4.2p
EPRAearningspershare-basicanddiluted 9 (2.6)p (6.8)p
Consolidated Financial StatementsConsolidated Income Statement for the year ended 31 March 2009
3 0 C o n s o l i d a t e d F i n a n c i a l S t a t e m e n t s
The notes form part of these consolidated financial statements.
Nordic Land
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 3 1
Group Company Group Company 31 March 2009 31 March 2009 31 March 2008 31 March 2008 £000 £000 £000 £000 Note (restated)
AssetsNon-current assets Investment properties 10 64,203 - 67,878 -Derivative financial instruments 11 - - 272 -Investment in subsidiary undertakings 12 - 13,982 - 13,977
64,203 13,982 68,150 13,977
Current assetsTrade and other receivables 13 378 827 363 220Cash and cash equivalents 14 5,336 2,811 6,838 4,120 5,714 3,638 7,201 4,340 Total assets 69,917 17,620 75,351 18,317 LiabilitiesCurrent liabilitiesTrade and other payables 15 2,154 322 2,798 795Income tax provision 19 - 9 -
2,173 322 2,807 795
Non-current liabilitiesBorrowings 16 49,696 - 49,860 -Deferred tax liability 18 1,403 - 2,138 -
51,099 - 51,998 -
Total liabilities 53,272 322 54,805 795 Net assets 16,645 17,298 20,546 17,522 EquityOrdinary share capital 19 199 199 192 192Share premium 17,523 17,523 17,059 17,059Foreign currency translation reserve 1,859 - 2,037 -Retained earnings (2,936 ) (424 ) 1,258 271 Total shareholders’ equity 16,645 17,298 20,546 17,522 Net asset value per share 20 £0.84 £1.07
EPRA net asset value per share 20 £0.91 £1.17
Consolidated Financial StatementsConsolidated and Company Balance Sheets as at 31 March 2009
ThesefinancialstatementswereapprovedbytheBoardofDirectorson7July2009andweresignedonitsbehalfby:
Richard Thomas Keith Jenkins
Director Director
The notes form part of these consolidated financial statements.
Group Company Group Company Year ended Year ended 3 April 2007 to 3 April 2007 to 31 March 2009 31 March 2009 31 March 2008 31 March 2008 £000 £000 £000 £000
Cash flows from operating activities(Loss)/profit for the period (3,803 ) (304 ) 732 (1,191 )Interest receivable (191 ) (130 ) (291 ) (277 )Interest payable and other finance costs 2,862 - 2,183 -Income tax (700 ) - 1,154 -Adjustments for non-cash items:
Loss/(gain) on revaluation of investment properties 3,721 - (2,947 ) -Change in fair value of derivative financial instruments 272 - (272 ) -Share-based payments 77 77 526 526
Operating profit before changes in working capital 2,238 (357 ) 1,085 (942 )Other movements arising from operations:
Increase in trade and other receivables (15 ) (619 ) (248 ) (170 )(Decrease)/increase in trade and other payables (634 ) (5 ) 1,393 795Tax paid - - (9 ) -
Net cash generated from operations 1,589 (981 ) 2,221 (317 )Interest received 203 142 264 227Interest paid (2,760 ) - (922 ) - Net cash flows (used in)/from operating activities (968 ) (839 ) 1,563 (90 ) Cash flows used in investing activities Acquisition and development of investment properties (486 ) - (57,352 ) -Investment in subsidiary undertakings - (470 ) - (13,041 )
Cash flows used in investing activities (486 ) (470 ) (57,352 ) (13,041 ) Cash flows from financing activitiesProceeds from the issue of share capital at a premium - - 19,173 19,173Cost of issue of shares at a premium - - (1,922 ) (1,922 )Net drawdown of borrowings - - 44,829 -
Cash flows from financing activities - - 62,080 17,251
Net (decrease)/increase in cash and cash equivalents (1,454 ) (1,309 ) 6,291 4,120
Opening cash and cash equivalents 6,838 4,120 - -Exchange (losses)/gains on cash balances (48 ) - 547 -
Closing cash and cash equivalents 5,336 2,811 6,838 4,120
Consolidated Financial StatementsConsolidated and Company Cash Flow Statements for the year ended 31 March 2009
3 2 C o n s o l i d a t e d F i n a n c i a l S t a t e m e n t s
The notes form part of these consolidated financial statements.
Nordic Land
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 3 3
Consolidated Financial StatementsConsolidated and Company Statements of Changes in Equity for the year ended 31 March 2009
Ordinary Share Share Translation Retained Total Capital Premium Reserve Earnings Equity £000 £000 £000 £000 £000
2009 GroupLoss for the year - - - (3,803 ) (3,803 )Foreign exchange differences recognised directly in equity - - (178 ) - (178 )
Total recognised income and expense - - (178 ) (3,803 ) (3,981 )
Share-based payments - - - (391 ) (391 )Ordinary shares issued at a premium 7 464 - - 471Balance at 1 April 2008 192 17,059 2,037 1,258 20,546
Balance at 31 March 2009 199 17,523 1,859 (2,936 ) 16,645
2009 CompanyLoss for the year - - - (304 ) (304 )
Total recognised income and expense - - - (304 ) (304 )
Share-based payments - - - (391 ) (391 )Ordinary shares issued at a premium 7 464 - - 471Balance at 1 April 2008 restated 192 17,059 - 271 17,522
Balance at 31 March 2009 199 17,523 - (424 ) 17,298
2008 GroupProfit for the period - - - 732 732Foreign exchange differences recognised directly in equity - - 2,037 - 2,037
Total recognised income and expense - - 2,037 732 2,769
Share-based payments - - - 526 526 Ordinary shares issued at a premium 192 18,981 - - 19,173 Cost of issue of shares at a premium - (1,922 ) - - (1,922 ) Balance at 3 April 2007 - - - - -
Balance at 31 March 2008 192 17,059 2,037 1,258 20,546
2008 Company (restated)Loss for the period as previously reported - - - (1,191 ) (1,191 )Prior period adjustment (note 24) - - - 936 936
Loss for the period restated - - - (255 ) (255 )
Total recognised income and expense restated - - - (255 ) (255 )
Share-based payments - - - 526 526Ordinary shares issued at a premium 192 18,981 - - 19,173Cost of issue of shares at a premium - (1,922 ) - - (1,922 )Balance at 3 April 2007 - - - - -
Balance at 31 March 2008 restated 192 17,059 - 271 17,522
The notes form part of these consolidated financial statements.
3 4 n o t e s t o t h e f i n a n c i a l s t a t e m e n t s Nordic Land
notes to the financial statements
Note 1 General information
Nordic Land plc (‘Nordic Land’ or the ‘Company’, or together with
its subsidiaries, the ‘Group’) is a Jersey incorporated company
which invests principally in retail property in the Nordic region.
The Company was incorporated on 3 April 2007. The Company and
consolidated financial statements have been prepared for the year
ended 31 March 2009.
TheauditedCompanyandconsolidatedfinancialstatementswere
authorised for issuance on 7 July 2009.
Note 2 Basis of preparation
Thefinancialinformationhasbeenpreparedinaccordancewith
International Financial Reporting Standards (‘IFRS’) as adopted by the
European Union and is presented in Sterling.
ThepreparationoffinancialstatementsinconformitywithIFRSrequires
management to make judgements, estimates and assumptions that
affect the application of policies and the reported amounts of assets
and liabilities, income and expense. The estimates and associated
assumptions are based on historical experience and various other
factors that are believed to be reasonable under the circumstances,
the results of which form the basis of making the judgements about
carrying values of assets and liabilities that are not readily apparent
from other sources. Actual results may differ from these estimates.
Informationaboutsignificantareasofestimation,uncertaintyand
critical judgements in applying accounting policies that have the most
significanteffectontheamountsrecognisedinthefinancialstatements
is included in the following notes:
Note 10 - Investment properties
Note 16 - Borrowings
Note 22 - Share-based payments
Theconsolidatedfinancialstatementshavebeenpreparedonthe
historical cost basis except for investment properties and derivative
financialinstrumentswhicharebothmeasuredatfairvalue.
New standards and interpretations not yet adopted
A number of new standards, amendments to standards and interpretations
are not yet effective for the year ended 31 March 2009, and have not been
appliedinpreparingtheseconsolidatedfinancialstatements.
• IFRIC13,Customerloyaltyprogrammes
(effectivedate:financialyearbeginning1July2008)
• IFRIC16,Hedgesofanetinvestmentinaforeignoperation
(effectivedate:financialyearbeginning1October2008)
• IFRS8,Operatingsegments
(effectivedate:financialyearbeginning1January2009)
• RevisedIAS1,Presentationoffinancialstatements
(effectivedate:financialyearbeginning1January2009)
• RevisedIAS23,Borrowingcosts
(effectivedate:financialyearbeginning1January2009)
• AmendmenttoIFRS2,Share-basedpayment–Vestingconditionsand
cancellations(effectivedate:financialyearbeginning1January2009)
• AmendmenttoIAS32,Financialinstruments:PresentationandIAS1,
Presentationoffinancialstatements–Puttablefinancialinstruments
and obligations arising on liquidation
(effectivedate:financialyearbeginning1January2009)
• AmendmenttoIFRS1,First-timeadoptionofIFRS,andIAS27,
Consolidationandseparatefinancialstatements–Costofan
investment in a subsidiary, jointly-controlled entity or associate
(effectivedate:financialyearbeginning1January2009)
• ImprovementstoIFRSs
(effectivedate:financialyearbeginning1January2009or1July2009)
• IFRIC15,Agreementsfortheconstructionofrealestate
(effectivedate:financialyearbeginning1January2009)
• RevisedIFRS1,First-timeadoptionofIFRS
(effectivedate:financialyearbeginning1July2009)
• BasisforconclusiononrevisedIFRS1,First-timeadoptionofIFRS
• ImplementationguidanceonrevisedIFRS1,First-timeadoptionofIFRS
• RevisedIFRS3,Businesscombinations(appliestobusinesscombinations
forwhichtheacquisitiondateisonorafterthebeginningofthefirst
annual reporting period beginning on or after 1 July 2009)
• AmendmenttoIAS27,Consolidatedandseparatefinancialstatements
(effectivedate:financialyearbeginning1July2009)
• AmendmenttoIAS39,Financialinstruments;Recognitionand
measurement – Eligible hedged items
(effectivedate:financialyearbeginning1July2009)
• IFRS17,Distributionofnon-cashassetstoowners
(effectivedate:financialyearbeginning1July2009)
• IFRIC18,Transferofassetsfromcustomers(effectivedate:appliesto
transfers of assets from customers received on or after 1 July 2009)
The standards and interpretations addressed above will be applied for
thepurposesoftheGroupconsolidatedfinancialstatementswitheffect
from the dates listed.
RevisedIAS1,whichbecomesmandatoryforthe2010financial
statements,isexpectedtohavesignificantimpactonthepresentation
ofthefinancialstatements.
UponadoptionofIFRS8“OperatingSegments”,theGroupwilldisclose
additional segmental reporting information. The adoption of the
revised IAS 23 is not expected to have any impact as the Group currently
capitalises the interest on all qualifying assets.
Upon the adoption of the above new standards it is not expected that
there will be an effect on reported income or net assets.
Theconsolidatedfinancialstatementshavebeenpreparedona
going concern basis which assumes the Group will be able to meet
its liabilities as they fall due. The Group’s working capital forecasts
showthattheGrouphassufficientcashresourcestomeetitsfunding
requirements over the next 12 months and to continue its operational
existence for the foreseeable future.
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 3 5
Note 3 Significant accounting policies
The principal accounting policies adopted in the preparation of the
financialstatementsaresetoutbelow.Theaccountingpolicieshave
been consistently applied by the Company and its subsidiaries.
Basis of consolidation
Thefinancialstatementsincorporatethenetassetsandliabilitiesofthe
Group at the balance sheet date and its results for the year then ended.
Results of subsidiaries acquired or disposed during a year are included
from the effective date of acquisition or up to the effective date of
disposal as appropriate. The results of subsidiaries are included in the
consolidatedfinancialstatementsfromthedatethatcontrolcommences
up to the date that control ceases. Control exists when the Company has
thepower,directlyorindirectly,togovernthefinancialandoperating
policiesofanentitysoastoobtainbenefitsfromitsactivities.
All intra-group transactions, balances, income and expenses are
eliminated on consolidation.
Functional and presentational currency
ItemsincludedinthefinancialstatementsofeachoftheGroup’s
entities are measured using the currency of the primary economic
environment in which the entity operates (the ‘functional currency’).
TheconsolidatedfinancialstatementsarepresentedinSterling,
which is the Company’s functional and presentational currency.
Share capital
Sharesareclassifiedasequitytotheextentthattheymeetthefollowing
two conditions:
(a) they include no contractual obligations upon the Company to
delivercashorotherfinancialassetsortoexchangefinancialassets
orfinancialliabilitieswithanotherpartyunderconditionsthatare
potentially unfavourable to the Company; and
(b) where the instrument will or may be settled in the Company’s
own equity instruments, it is either a non-derivative that includes
no obligation to deliver a variable number of the Company’s own
equity instruments or is a derivative that will be settled by the
Companyexchangingafixedamountofcashorotherfinancial
assetsforafixednumberofitsownequityinstruments.
Share issue expenses
The costs incurred by the Company in connection with the issue
of shares are written off against the share premium account.
Share-based payments
Options
The grant-date fair value of options granted to employees of the
Manager and Directors of the Company are recognised as an expense,
with a corresponding increase in equity, over the period that the
employees and Directors become unconditionally entitled to the
options.Theamountrecognisedasanexpenseisadjustedtoreflectthe
actual number of share options that vest.
Performance carry
The Manager is entitled to receive a performance carry equal to 20
percent.oftheTotalShareholderReturn(definedasthesumofthe
increase in adjusted net asset value per share and dividends per share,
divided by the adjusted net asset value per share at the beginning of
therelevantfinancialperiod)inexcessof8percent.perannumforthe
relevant period, subject to a high watermark, to which a performance
carry relates. This cost will be recorded on an accruals basis. To the
extent it is payable by the issue of shares in the Company, the cost
of such share-based payments is recognised in the Consolidated
Income Statement by reference to the fair value at the date of
payment, together with a corresponding increase in equity.
Revenue
Revenue represents amounts receivable calculated on an accruals basis
in respect of property rental income earned in the normal course of
business, net of sales-related taxes.
Investment property
Investment properties are properties owned or leased by the Group
which are held for long-term rental income and for capital appreciation.
Investment property is initially recognised at cost and re-valued at
the balance sheet date to fair value, as determined by professionally
qualifiedexternalvaluers.
Any gain or loss arising from the change in fair value is reported in
the Income Statement. No depreciation is provided in respect of
investment property.
Borrowing costs associated with direct expenditure on investment
properties under development or undergoing refurbishment are
capitalised using the average rate of interest paid on the relevant debt
outstanding until the date of practical completion.
Sales of investment property are recognised when contracts have been
unconditionallyexchangedduringtheperiodandthesignificantrisks
and rewards of ownership have been transferred.
Acquisitions of corporate interests in investment property are
accounted for on consolidation as if the Group had acquired the
underlying property asset directly. Accordingly, no goodwill arises
on such acquisitions as any difference between the fair values of
the assets acquired and the acquisition consideration is allocated
to the investment property asset, which is subject to subsequent
revaluation under IAS 40.
Investment in subsidiary undertakings
Investment in subsidiary undertakings is stated at cost less provisions
for impairment in the Company Balance Sheet.
Impairment of assets
The Group assesses at each reporting date whether there is objective
evidence that an asset may be impaired. If any such indication exists the
Group makes an estimate of the asset’s recoverable amount. An asset’s
recoverable amount is the higher of the asset’s fair value less costs to sell
and its value in use and is determined on an asset by asset basis. When the
carrying amount of an asset exceeds its recoverable amount, the asset is
considered impaired and is written down to its recoverable amount.
An assessment is made at each reporting date as to whether there is any
indication that previously recognised impairment losses may no longer
exist or may have decreased. If such an indication exists, the recoverable
amount is estimated and the corresponding impairment loss that was
previously booked is reversed.
Financial instruments
Classification
Managementdeterminestheclassificationoffinancialinstruments
atinitialrecognition.TheGroupclassifiesitsfinancialassetsintothe
following categories:
• financialassetsatfairvaluethroughprofitandloss
• loansandreceivables
TheGroupclassifiesitsfinancialliabilitiesintothefollowingcategories:
• financialliabilitiesatfairvaluethroughprofitandloss
• financialliabilitiesmeasuredatamortisedcost
Derecognition
TheGroupderecognisesafinancialassetwhenthecontractualrightstothe
cashflowsfromthefinancialassetexpireorittransfersthefinancialasset
andthetransferqualifiesforderecognitioninaccordancewithIAS39.
Afinancialliabilityisderecognisedwhentheobligationspecifiedinthe
contract is discharged, cancelled or expired.
Trade and other receivables
Trade and other receivables are reported at their fair value. As trade and
other receivables have a short expected term, they are carried at face
value without discounting. Trade and other receivables are reported at
the amount they are expected to realise after a deduction for doubtful
debts, which is made on a case by case basis.
A provision for impairment is made when there is objective evidence
(suchastheprobabilityofinsolvencyorsignificantfinancialdifficulties
of the debtor) that the Group will not be able to collect all the amounts
due under the original terms of the invoice. Impaired debts are
derecognised when they are assessed as uncollectable.
Cash and cash equivalents
Cash and cash equivalents comprise cash in hand and on demand
deposits that are readily convertible to a known amount of cash and
aresubjecttoaninsignificantriskofchangesinvalue.Inordertobe
classifiedascashandcashequivalents,thematurityofthecashandcash
equivalents instruments is three months or less at the time of acquisition.
Interest-bearing loans and borrowings
All loans and borrowings are initially recognised at their issue proceeds,
net of issue costs associated with the borrowing.
After initial recognition, interest-bearing loans and borrowings are
subsequently measured at amortised cost using the effective interest
method. Amortised cost is calculated by taking into account any issue
costs, and any discount or premium on settlement. Borrowing costs
are recognised on an accruals basis in the Income Statement using the
effective interest rate method.
Gains and losses are recognised in the Income Statement when the
liabilities are derecognised, as well as through the amortisation process.
Derivative financial instruments
TheGroupmayusederivativefinancialinstrumentssuchasinterestrate
swapstohedgeitsrisksassociatedwithinterestratefluctuations.Such
derivativefinancialinstrumentsarestatedatfairvalue,basedonmarket
prices,estimatedfuturecashflowsandforwardratesasappropriate.
Any gains or losses arising from changes in fair value are taken directly
to the Income Statement.
In accordance with its treasury policy, the Group does not hold or issue
derivativefinancialinstrumentsfortradingpurposes.
Trade and other payables
Trade and other payables are non-interest bearing and are reported at
their amortised cost. As trade payables have a short expected term, they
are carried at their face value without discounting.
Taxation
With effect from the 2009 year of assessment, Jersey abolished the
exemptcompanyregimeforexistingcompanies.Profitarisingin
the Company for the 2009 year of assessment and future periods
willbesubjecttotaxattherateof0%.IntheprioryeartheCompany
was exempt from taxation under the provisions of Article 123A of
the Income Tax (Jersey) Law 1961 as amended. Certain subsidiary
undertakings are subject to foreign taxes in respect of foreign source
income;provisionforsuchtaxesismadeonthebasisoftaxableprofits.
Deferred taxation
Deferred income tax is recognised on all temporary differences arising
between the tax bases of assets and liabilities and their carrying
amountsinthefinancialstatements,withthefollowingexceptions:
(a) where the temporary difference arises from the initial recognition
of goodwill or of an asset or liability in a transaction that is not a
business combination that at the time of the transaction affects
neitheraccountingnortaxableprofitorloss;
(b) in respect of temporary differences associated with investments
in subsidiaries, where the timing of the reversal of the temporary
difference can be controlled by the Group and it is probable that the
temporary difference will not reverse in the foreseeable future; and
(c) deferred income tax assets are recognised only to the extent that
itisprobablethattaxableprofitwillbeavailableagainstwhichthe
deductible temporary differences, carry-forward of unused tax
assets and unused tax losses can be utilised.
Deferred income tax assets and liabilities are measured on an undiscounted
basis at the tax rates that are expected to apply when the related asset
is realised or liability is settled, based on tax rates and laws enacted or
substantially enacted at the balance sheet date and are expected to apply
when the related deferred tax asset is realised or the deferred tax liability is
settled. Deferred income tax is recognised in the Income Statement except
when it relates to items that are credited or charged directly to equity, in
which case the deferred tax is also dealt with in equity.
Nordic Land3 6 n o t e s t o t h e f i n a n c i a l s t a t e m e n t s
notes to the financial statements... continued
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 3 7
Segmental analysis
The Group has a single geographical and business segment, being
investment in property in the Nordic region.
Management fees
Under the terms of the Management Agreement, the Manager, Lathe
Investments (Nordic) LLP, is entitled to receive an annual management
fee dependent on the consolidated gross assets of the Group. Fees are
recorded on an accruals basis.
Foreign currencies
The assets and liabilities of foreign entities are translated into sterling at
the rate of exchange ruling at the balance sheet date and their income
statementsandcashflowsaretranslatedattheaveragerateforthe
year. Exchange differences arising from the retranslation of the net
investment in foreign entities are dealt with in reserves. Transactions in
currencies other than the Group’s functional currency are recorded at
the exchange rate prevailing at the transaction dates. Foreign exchange
gains and losses resulting from settlement of these transactions and
from retranslation of monetary assets and liabilities denominated in
foreign currencies are recognised in the Income Statement except when
qualifying as hedges, in which case they are dealt with in reserves.
Note 5 Operating (loss)/profit
For the period Year ended from 3 April 2007 to 31 March 2009 31 March 2008 £000 £000
Operating (loss)/profit is stated after charging: Auditors’ remuneration for audit and non-audit services 54 67Asset management fees payable to the Manager (note 21) 458 382Performance fee payable to the Manager (note 21) - 468Share-based payments (note 22) 77 526
The analysis of auditors’ remuneration is as follows:
For the period Year ended from 3 April 2007 to 31 March 2009 31 March 2008 £000 £000
Audit fees payable to the Company’s auditors and their associates for the audit of the Company’s and Group financial statements 33 30Non-audit fees payable to the Company’s auditors and their associates for: - Tax services 17 14- Other services 4 23 Total auditors’ remuneration 54 67
Inadditiontothefeesdisclosedabove,feesamountingto£nil(2008:£104,000)werepaidtoassociatesofKPMGChannelIslandsLimitedfordue
diligenceservicesrelatingtopropertyacquisitions,and£nil(2008:£312,000)forfinancialreportingandtaxationadvicerelatingtotheadmissiontoAIM.
Note 4 Net rental income
The Group engages in only one class of business activity, being investment in retail property. All operations are continuing and are based in the Nordic region.
Note 6 Financial income
For the period Year ended from 3 April 2007 to 31 March 2009 31 March 2008 £000 £000
Interest receivable 191 291
Nordic Land3 8 n o t e s t o t h e f i n a n c i a l s t a t e m e n t s
Note 8 Income tax
For the period Year ended from 3 April 2007 to 31 March 2009 31 March 2008 £000 £000
Current income tax charge/(credit) 10 (38 )Deferred taxation (note 18) (710 ) 1,192
Tax (credit)/charge (700 ) 1,154
Witheffectfrom1January2009,theincometaxrateforcompaniesinJerseywasreducedfrom20%to0%andexemptcompanystatusforallnew
companieswasabolished.TheexistingexemptcompanystatusoftheCompanyanditsJerseysubsidiaryremainedinplaceuntil31December2008
atwhichtimetheymovedtoa0%rateofincometax.Thecurrenttax(credit)/chargeanddeferredtaxcalculationsrepresentcorporateincometaxon
incomearisinginSweden,thatissubjecttoincometaxat26.3%,andLuxembourg,at29.63%.
Witheffectfrom6May2008,a3%GoodsandServicesTax(‘GST’)wasintroducedundertheGoodsandServicesTax(Jersey)Law2007.TheCompany
and its Jersey subsidiary may apply for international service entity status under the Goods and Services Tax (International Services Entities) (Jersey)
Regulations2008onpaymentofanannualfeeof£100percompanyandbetreatedasbeingoutsidethescopeofGST.TheCompanyanditsJersey
subsidiaryhavebeengrantedinternationalserviceentitystatusfortheyears2008and2009.
Note 7 Financial expenses
For the period Year ended from 3 April 2007 to 31 March 2009 31 March 2008 £000 £000
Interest on bank loans 2,749 2,102Other finance costs 113 81 Interest payable and other finance costs 2,862 2,183
notes to the financial statements... continued
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 3 9
For the period Year ended from 3 April 2007 to 31 March 2009 31 March 2008 £000 £000
(Loss)/profit before tax (4,503 ) 1,886
Income tax calculated at the Jersey income tax rate of 0% - -Taxation of income in other countries 10 (38 )Deferred taxation arising from temporary differences in the period (710 ) 1,192
Tax (credit)/charge (700 ) 1,154
Note 8 Income tax ... continued
ThetaxontheGroup’s(loss)/profitbeforetaxdiffersfromthetheoreticalamountthatwouldariseusingthetaxratesapplicabletothe
consolidated entities as follows:
Note 9 Earnings per share
Earnings per share and EPRA earnings per share have been calculated, using the weighted average number of shares in issue during the year of
19,645,000(2008:17,433,213),asfollows:
For the period For the period Year ended Year ended from 3 April 2007 to from 3 April 2007 to 31 March 2009 31 March 2009 31 March 2008 31 March 2008 Loss after tax Earnings per share Profit after tax Earnings per share £000 pence £000 pence
(Loss)/profit for the year/period (3,803 ) (19.4 )p 732 4.2 p
Loss/(gain) on revaluation of investment properties 3,721 18.9 p (2,947 ) (16.9 )pChange in fair value of derivative financial instruments 272 1.5 p (272 ) (1.5 )pDeferred tax on revaluation of investment properties (710 ) (3.6 )p 1,192 6.8 pLoss on abortive transaction - - 104 0.6 p
EPRA loss (520 ) (2.6 )p (1,191 ) (6.8 )p
Basic and diluted earnings per share are the same, as the issued share options are currently anti-dilutive.
EPRAearningspershare,excludingthe(loss)/gainonrevaluationofinvestmentproperties,thechangeinfairvalueofderivativefinancialinstruments
andexceptionalitems,allnetofattributabletaxation,isanacceptedpropertyindustrymeasureforreportingrecurringprofits.
Nordic Land
Note 10 Investment properties
Group Group As at As at 31 March 2009 31 March 2008 £000 £000
Opening balance 67,878 -Investment properties acquired - 64,511Capital expenditure on properties 486 89Foreign exchange (losses)/gains (440 ) 331(Loss)/gain on revaluation (3,721 ) 2,947
64,203 67,878
The fair value of investment properties is based on a valuation at 31 March 2009 by DTZ Sweden AB performed in accordance with the Appraisal and
Valuation Standards of RICS, on the basis of market value.
4 0 n o t e s t o t h e f i n a n c i a l s t a t e m e n t s
Note 11 Derivative financial instruments
At31March2008,thefairvalueofderivativefinancialinstrumentshadbeencalculatedbydiscountingtheexpectedfuturecashflowsatprevailing
interestrates.Asexplainedinnote16,allloansareonafixedinterestratebasisandtheGroupdoesnotcurrentlyhaveanydirectderivativefinancial
instrumentswiththelenderoranyotherthirdparties.Therefore,thevaluepreviouslyattributabletoderivativefinancialinstrumentshasbeen
derecognised.
As at As at 31 March 2009 31 March 2008 £000 £000
Derivative financial instruments - 272
Note 12 Investment in subsidiary undertakings
Company Company As at As at 31 March 2009 31 March 2008 £000 £000
Opening balance 13,977 -Additions 5 13,041Prior period adjustment (note 24) - 936 13,982 13,977
notes to the financial statements... continued
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 4 1
Details of all of the Company’s subsidiaries at 31 March 2009 are as follows:-
Place of Proportion of Proportion of incorporation ownership interest voting power held % %
Nordic Land Holdings Limited Jersey 100 100Nordic Land Holding (Luxembourg) Sàrl Luxembourg 100 100Nordic Land (Luxembourg) Sàrl Luxembourg 100 100Nordic Land Finance (Luxembourg) Sàrl Luxembourg 100 100Nordic Land AB Sweden 100 100Nordic Land Terminalen AB Sweden 100 100Nordic Land Borlänge AB Sweden 100 100Nordic Land Sicklaön Holding AB Sweden 100 100
Each of the undertakings listed above is engaged in investment in retail property.
Note 12 Investment in subsidiary undertakings ... continued
The carrying amount of trade and other receivables approximate their fair value.
The Group’s credit risk is primarily the risk that a rental debtor will be unable to pay amounts in full when due, with a maximum exposure equal to the
carryingamountofthedebtor.Asat31March2009(2008:£nil)noprovisionhadbeenmadeforanydoubtfuldebts.
Note 13 Trade and other receivables
Group Company Group Company As at As at As at As at 31 March 2009 31 March 2009 31 March 2008 31 March 2008 £000 £000 £000 £000
Rental debtors 281 - 189 -Prepayments and accrued income 97 9 130 21Other debtors - - 44 -Amounts due from subsidiary undertakings - 818 - 199
378 827 363 220
Nordic Land4 2 n o t e s t o t h e f i n a n c i a l s t a t e m e n t s
Group Company Group Company As at As at As at As at 31 March 2009 31 March 2009 31 March 2008 31 March 2008 £000 £000 £000 £000
Accounts payable – trade 329 - 244 -Deferred income 879 - 987 -Accruals 926 133 931 138Other creditors 20 189 168 189Performance fee payable to the Manager - - 468 468
2,154 322 2,798 795
Note 15 Trade and other payables
The Directors consider that the carrying amount of trade and other payables approximate to their fair value.
Note 14 Cash and cash equivalents
Group Company Group Company As at As at As at As at 31 March 2009 31 March 2009 31 March 2008 31 March 2008 £000 £000 £000 £000
Cash and cash equivalents 5,336 2,811 6,838 4,120
Cash and cash equivalents comprise cash held by the Group and short-term deposits with an original maturity of three months or less. The carrying
value of these assets equals their fair value. The credit risk on liquid funds is limited because the counterparties are banks with high credit ratings.
Note 16 Borrowings
Group Company Group Company As at As at As at As at 31 March 2009 31 March 2009 31 March 2008 31 March 2008 £000 £000 £000 £000
Amounts falling due after more than one year:Bank loans 50,013 - 50,285 -Unamortised borrowing costs (317 ) - (425 ) -
49,696 - 49,860 -
notes to the financial statements... continued
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 4 3
ThebankloansrepresentborrowingsofSEK592.7million.Theweighted-averageinterestrateis5.45%perannum.Theinterestratesonallloansare
fixeduntilmaturityoftheborrowingsinApril2012,withanoptiontoextendforafurtheryear.
The bank loans are secured on the shares of the borrowing subsidiaries and their investment properties.
TheloanstoacquirethepropertieswereoriginallyprovidedbyLehmanBrothersBankhausAG(‘Lehman’).On23May2008theloanswere
transferred to a commercial-mortgage-backed-securities (‘CMBS’) vehicle, Excalibur Funding No 1 PLC (‘Excalibur’), set up by Lehman to be the
lender of a portfolio of loans. Excalibur took over all the rights and obligations under the Lehman loan agreement, including the capital expenditure
commitmentfacilityofSEK110million(£9.3million).
TheloanagreementstatesthatNordicLandpaysinteresttoExcaliburonafixed-interestbasis.TheGroupdoesnothaveanyfloating-rateobligations
underthetermsoftheloan.LehmanpreviouslyadvisedthatNordicLandbenefittedfrommovementsininterestratesinrelationtotheunderlying
derivativefinancialinstrumentsputinplacewithintheLehmangroupofcompanies(andthussubsequentlyExcalibur)toachievethefixedinterest
ratesonourloans.ThevalueofthesederivativefinancialinstrumentswasaccountedforintheBalanceSheetontheadviceofLehman.
However,sincetheloansweretransferredtoExcalibur,theserviceagenthasadvisedthattherearenounderlyingderivativefinancialinstruments
withinExcaliburtowhichNordicLandisapartytothederivativecontract.Hencethevalueofthederivativefinancialinstrumentshasbeen
derecognised.
The loans have been accounted for at amortised cost at the Balance Sheet date, in accordance with IFRS, and the fair value is disclosed below.
NordicLand’sonlyobligationistopayinterestatfixedratesandrepayloansatparvalueatmaturity.
Asstatedabove,Excaliburtookoverthecommitmenttoprovideacapitalexpenditureloanfacilityofsome£9.3million(2008:£9.3million).
This facility had been intended to be used to fund part of the costs for the development project at Borlänge and a drawdown notice has been
submittedtoExcaliburtoreceivethefunds.Neitherthefundsnorconfirmationthatthefacilityexistshaveyetbeenreceived.
The Directors estimate that the book value and fair value of the Group’s bank loans are:
Book value Fair value Book value Fair value 31 March 2009 31 March 2009 31 March 2008 31 March 2008 £000 £000 £000 £000
Bank loans 50,013 54,013 50,285 50,013
Note 16 Borrowings ... continued
Note 17 Financial instruments
Financial risk management objectives and policies
TheGroup’sactivitiesexposeittoavarietyofmarket,capitalandfinancialrisks,including:
• marketrisk(includingcurrencyrisk,priceriskandinterestraterisk)
• creditrisk
• liquidityrisk
ThemainrisksarisingfromtheGroup’sfinancialinstrumentsaredetailedbelowtogetherwiththepoliciesadoptedbytheBoardtomanagetheserisks.
These risks are managed by the Group under policies approved by the Board of Directors. The Group’s risk management policies are established
to identify and analyse the risks faced by the Group, to set appropriate risk limits and controls, and to monitor risks and adherence to limits. Risk
managementpoliciesarereviewedregularlytoreflectchangesinmarketconditionsandtheGroup’soperationalactivities.
Financial risks relate to trade and other receivables, trade and other payables, cash and cash equivalents and borrowings. The Group may also enter
intoderivativetransactions,primarilyfixedinterestrateswaps,forthepurposeofmanagingtheinterestrateriskarisingfromfundingtheacquisition
of the Group’s properties.
Inaccordancewithitstreasurypolicy,theGroupdoesnotholdorissuederivativefinancialinstrumentsfortradingpurposes.
Nordic Land4 4 n o t e s t o t h e f i n a n c i a l s t a t e m e n t s
Categories of financial instruments
TheGroup’sfinancialinstrumentsrelatetotradeandotherreceivables,derivativefinancialinstruments,cashandcashequivalents,tradeandother
payablesandborrowings.Inallcases,theDirectorsconsiderthatthecarryingamountoftheGroup’sfinancialinstrumentsapproximatetotheirfairvalue,
except for borrowings (see note16).
As at As at 31 March 2009 31 March 2008 £000 £000
Bank loans 49,696 49,860Cash and cash equivalents (5,336 ) (6,838 )
Net debt 44,360 43,022 Value of investment properties 64,203 67,878
Net gearing ratio 69.1 % 63.4 %
Gross gearing ratio 77.4 % 73.5 %
Currency risk
The Group operates in the Nordic region and is exposed to foreign exchange risk arising primarily with respect to the Swedish krona and Euros. Foreign
exchange risk arises from future commercial transactions, recognised monetary assets and liabilities and net investment in foreign operations.
The Group’s approach to managing its foreign currency exposure is to match, as far as possible, local currency assets with local currency liabilities.
The Group’s policy is not to undertake any speculative currency hedging arrangements.
At the reporting date the Group had the following exposure, measured as a proportion of net non-monetary and monetary assets:
Currency As at 31 March 2009 As at 31 March 2008
Swedish krona 81.9 % 82.9 %Euro (0.1 %) 0.1 %
Note 17 Financial instruments ... continued
Capital risk management
The Group’s objectives when managing capital are to safeguard the Group’s ability to continue as a going concern in order to provide returns for
shareholdersandbenefitsforotherstakeholdersandtomaintainsatisfactorylevelsoffinancialresourcestomitigateagainstfinancialrisk.
The capital structure of the Group consists of a mixture of bank loans, cash and cash equivalents and retained earnings, all as disclosed in the Balance
Sheet. In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, return capital to
shareholders, issue new shares or sell assets to reduce debt.
Consistent with others in the industry, the Group monitors capital on the basis of the gearing ratio. This ratio is calculated as net debt divided by the
value of the Group’s properties. Net debt is calculated as bank loans less cash and cash equivalents. The gearing ratio at the year end is as follows:
notes to the financial statements... continued
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 4 5
The following table sets out the Group’s total exposure to foreign currency risk and the net exposure to foreign currencies of monetary assets and liabilities:
Monetary Monetary Net Monetary Monetary Net Assets Liabilities Exposure Assets Liabilities Exposure 2009 2009 2009 2008 2008 2008 £000 £000 £000 £000 £000 £000
Swedish krona 2,550 53,119 (50,569 ) 3,275 54,114 (50,839 )Euro 7 19 (12 ) 60 85 (25 )
Amounts in the above table are based on the carrying value of the monetary assets and liabilities.
Foreign exchange sensitivity analysis
At31March2009,hadsterlingstrengthenedby5%inrelationtoallcurrencies,withallothervariablesheldconstant,netassetsattributableto
shareholders,withacorrespondingeffectonprofitandloss,wouldhavedecreasedbytheamountsshownbelow.
As at 31 March 2009 As at 31 March 2008 £000 £000
Swedish krona 649 811Euro (1 ) (1 )
Total 648 810
A5%weakeningofsterlingagainsttheabovecurrencieswouldhaveresultedinanequalbutoppositeeffectonthenetassetsattributabletoshareholders
and the net loss for the year, on the basis that all other variables remain constant.
Interest rate risk management
The Group’s interest rate risk arises from long-term borrowings used when acquiring property. The Group limits its exposure to interest rate risk when
acquiringpropertybyraisingfinanceatfixedratesofinterest.Amovementinmarketinterestrateswillresultinadecrease/increaseinthefairvalue
of the bank loan drawn to fund the acquisition of the property.
AstheGroupdoesnothaveanyderivativefinancialinstrumentsthereisnosensitivityonprofitornetassetsinrelationtointerestraterisk
management. The only sensitivity is in relation to the fair value of the bank loans.
Fair value interest rate risk sensitivity analysis on bank loans
At31March2009,hadthemarketinterestrateincreasedby0.5%,withallothervariablesheldconstant,thefairvalueofthebankloanswouldhave
decreasedby£749,000(2008:£753,000).
A0.5%decreaseinthemarketinterestrate,withallothervariablesheldconstant,wouldresultinanequalbutoppositeeffectonthefairvalueofthe
bank loans by the same amount.
However,NordicLand’sonlyobligationistopayinterestatfixedratesandrepayloansatparvalueatmaturity.
Price risk
TheGroupisexposedtopropertypriceandpropertyrentalrisks.TheGroupisnotexposedtothepriceriskwithrespecttofinancialinstrumentsasit
does not hold any equity securities.
Note 17 Financial instruments ... continued
Nordic Land4 6 n o t e s t o t h e f i n a n c i a l s t a t e m e n t s
Note 18 Deferred tax liability
The following are the major deferred tax liabilities recognised during the period:
Revaluation of Accelerated tax Revaluation of Accelerated tax investment properties depreciation Total investment properties depreciation Total 2009 2009 2009 2008 2008 2008 £000 £000 £000 £000 £000 £000
At start of period 1,305 833 2,138 - - -Acquired - - - 255 558 813Charge to income (999 ) 289 (710 ) 944 248 1,192Foreign exchange differences (27 ) 2 (25 ) 106 27 133
At 31 March 279 1,124 1,403 1,305 833 2,138
Note 19 Ordinary share capital
As at As at 31 March 2009 31 March 2008 £000 £000
Authorised250,000,000 Ordinary shares of £0.01 each 2,500 2,500 Issued and fully paid19,859,561 (2008: 19,172,588) Ordinary shares of £0.01 each 199 192
On24July2008,686,973OrdinaryshareswereissuedandcreditedasfullypaidinpartsettlementoftheperformancefeepayabletotheManagerfor
theperiodended31March2008.
Credit risk
Credit risk is the risk that a counterparty will be unable to pay amounts in full when due and relates principally to trade and other receivables and
cashandcashequivalents.TheDirectorsbelievethereisnosignificantcreditrisktotheGroupastherentaldebtorsarenotreliantonasinglerental
contract or customer. The Group also ensures that rental contracts are made with customers with an appropriate credit history. The Directors also
believethereisnosignificantriskassociatedwiththecashandcashequivalentsbalanceasthebanksarereputablemultinationalcorporatebanks
whichareregulatedinvariousjurisdictions.Cashdepositsareheldwithapprovedfinancialinstitutionswithhighcreditratings.
WithrespecttocreditriskarisingfromtheotherfinancialassetsoftheGroup,theGroup’sexposuretocreditriskarisesfromdefaultofthe
counterparty, with a maximum exposure equal to the carrying amount of these instruments.
Liquidity risk
TheDirectorslimittheGroup’sliquidityriskbyensuringthatsufficientcashresourcesareavailabletofunditsworkingcapitalrequirementsandthat
committed bank facilities are available to fund its development project capital expenditure programme.
Thecontractualmaturitiesoffinancialliabilitiesaredisclosedinnote15regardingTradeandotherpayables,andnote16regardingBorrowings.
Note 17 Financial instruments ... continued
notes to the financial statements... continued
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 4 7
Note 20 Net asset value per share
Net asset value per share has been calculated by dividing the net assets attributable to the equity shareholders of the Company by the number of
Ordinarysharesinissueattheyearendof19,859,561(2008:19,172,588).
As at As at 31 March 2009 31 March 2008 £000 £000
Net assets 16,645 20,546Adjust for:
Fair value of derivative financial instruments - (272 )Deferred tax on investment properties 1,403 2,138
EPRA net assets 18,048 22,412
Net asset value per share £0.84 £1.07
EPRA net asset value per share £0.91 £1.17
Note 21 Related party transactions
The following related party transactions were conducted during the period:
a) assetmanagementfeesof£458,000(2008:£382,000)havebeenchargedinaccordancewiththemanagementagreement.TheManagerreceivesafee
of0.65%basedontheconsolidatedgrossassetsoftheGroup;and
b) aperformancefeeispayabletotheManagerequalto20%oftheTotalShareholderReturninexcessof8%inanyrelevantperiod,subjecttoahigh
watermark.At31March2009,thisamountedto£nil(2008:£936,000).Paymentoftheperformancefeeconsistsofnotmorethan50%incashandnot
lessthan50%innewsharesintheCompany.
Note 22 Share-based payments
On 25 July 2007, the Company established a share option programme (the ‘Nordic Land Share Option Plan’) that entitles Directors and representatives of
the Manager to purchase shares in the Company. The share-based payment scheme is equity settled by the award of options to acquire Ordinary shares.
The number and weighted-average exercise prices of share options are as follows:
Weighted average Number Weighted average Number exercise price of options exercise price of options 2009 2009 2008 2008
Outstanding at 1 April 455,686 -Granted during the period 106 p 23,984 106 p 479,670Lapsed during the period 106 p (95,934 ) 106 p (23,984 ) Outstanding at 31 March 383,736 455,686
EPRA net asset value per share is the net asset value per share of the Company adjusted to exclude the effect of deferred tax relating to the
revaluationofinvestmentpropertiesandthefairvalueofderivativefinancialinstrumentsnetofattributabletaxation.
Basic and diluted net asset value per share are the same, as the issued share options are currently anti-dilutive.
The Nordic Land Share Option Plan is open to certain Directors of the Company, employees and partners of the Manager and any local property
adviser as engaged by a member of the Group, at the discretion of the Directors.
Optionsover23,984sharesweregranted,asareallocationofpreviouslyissuedshareoptions,on27March2008atanexercisepriceof106p.The
firstdayonwhichtheseoptionsmaybeexercisedis27March2010;thelastdayonwhichtheoptionsmaybeexercisedis26March2018.Optionsfor
95,934 shares, which had been issued to a former partner of the Manager, have since lapsed.
Optionsover455,686weregrantedintheperiodended31March2008.Thefirstdayonwhichthoseoptionsmaybeexercisedis6September2009;
the last day on which the options may be exercised is 5 September 2017.
The options are not subject to performance conditions. If the options remain unexercised after a period of 10 years from the date of grant, the
options expire. Options are normally forfeited if the optionholder leaves the Group or the Manager before the options vest.
In accordance with IFRS 2 ‘Share-based Payment’, the fair value of equity-settled share-based payments is determined at the date of grant and is
expensed on a straight-line basis over the vesting period, based on the Group’s estimate of options that will eventually vest. Fair value is calculated
using the standard Black-Scholes pricing model, with the following inputs:
• shareprice 106p
• exerciseprice 106p
• expectedvolatility 33%
Expected volatility is estimated by considering historic average share price volatility for a group of comparable companies within the same sector and
with a similar market capitalisation as the Company.
Theaggregateofthefairvaluesoftheoutstandingoptionsis£135,000(2008:£205,000).
The total share-based payment charge relating to shares of the Company is:
For the period Year ended from 3 April 2007 to 31 March 2009 31 March 2008 £000 £000
Share options 77 58Performance fee payable to the Manager (note 21) - 468
Total 77 526
Nordic Land4 8 n o t e s t o t h e f i n a n c i a l s t a t e m e n t s
notes to the financial statements... continued
Note 22 Share-based payments... continued
• expectedoptionlife 6years
• expecteddividendyield 0%
• risk-freeinterestrate 5.1%
As at As at 31 March 2009 31 March 2008 £000 £000
Contracted for 1,357 -Authorised but not contracted for 1,032 -
Total 2,389 -
Ofthe£1,357,000(2008:£nil)contractedcapitalexpenditure,£987,000(2008:£nil)relatestoobligationstodevelopinvestmentpropertyand
£370,000(2008:£nil)relatestoenhancements.
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 4 9
Note 24 Prior period adjustment
Duringtheperiodended31March2008theDirectorsofNordicLandplcawardedtheManageraperformancefeeof£936,000whichwasaccrued
forintheGroup’sconsolidatedfinancialstatements.Thepaymentwassettledbythepaymentofcashof£468,000andtheissueofnewsharesin
theCompanywithavalueof£468,000.TheperformancefeewascorrectlyexpensedintheGroupfinancialstatementsinaccordancewithIFRS2for
theperiodended31March2008.TheperformancefeewasalsoexpensedintheCompany’sownfinancialstatementsbutthistreatmentdoesnot
accuratelyreflecttheunderlyingsubstanceoftheperformancefeepaymentmechanismwhichisdetailedintheCompany’sAdmissionDocument.
The substance of the performance fee is that the Company acquired shares in a subsidiary, Nordic Land Holdings Limited, from Lathe Investments
(NordicLandCarry)LLP,anassociatedentityoftheManager.ThecorrecttreatmentintheCompany’sownfinancialstatementsshouldhavebeento
capitalisethecostoftheperformancefeepayment,byincreasingtheCompany’sInvestmentinsubsidiaryundertakings,toaccuratelyreflectthetrue
substanceofthetransaction.TheCompany’sownfinancialstatementsforthepriorperiodhavethereforebeenrestatedinaccordancewithIAS8.
ThisadjustmenthasnoimpactontheGroup’sconsolidatedresultsfortheperiodended31March2008.
TheeffectoftherestatementonthefinancialstatementsoftheCompanyissummarisedbelow:
Note 25 Annual Report
This Annual Report is available on the Company’s website: www.nordicland.com
Note 23 Capital commitments
Futurecapitalexpenditure,contractedforandapprovedbytheDirectors,butnotprovidedforintheseconsolidatedfinancialstatements,isasfollows:
31 March 2008 £000
Decrease in expenses 936Increase in profit for the period 936There is no effect on taxation -Increase in investment in subsidiary undertaking 936Increase in equity 936
5 0 n o t i c e o f a n n u a l g e n e r a l m e e t i n g Nordic Land
lackeraren 3, borlänge
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 5 1
notice of annual general meeting
Notice is hereby given that the Annual General Meeting of Nordic Land plc will be held at Whiteley Chambers, Don Street, St Helier, Jersey on 15th December 2009 at 11.00am for the following purposes:
ordinary businessToconsiderand,ifthoughtfit,passthefollowingordinaryresolutions:
THAT:
1. The Directors’ Report and Audited Financial Statements for the year ended 31 March 2009 be received and adopted.
2. Mr Jenkins, a Director retiring by rotation, be re-elected as a Director.
3. Mr Thomas, a Director retiring by rotation, be re-elected as a Director.
4. The Auditors, KPMG Channel Islands Limited, be reappointed and the Directors be authorised to determine their remuneration.
special businessToconsiderand,ifthoughtfit,passthefollowingspecialresolutions:
THAT:
5. The Company be generally and unconditionally authorised to purchase (in accordance with Article 57 of the Companies (Jersey) Law 1991
(as amended)) Ordinary shares of 1p each (‘Ordinary shares’) of the Company provided that:
(i) themaximumnumberofOrdinarysharesherebyauthorisedtobeacquiredis2,976,948being14.99%ofthetotalnumberofOrdinarysharesin
issue as at 24 September 2009;
(ii) the minimum price which may be paid for any such share is its nominal value of 1p;
(iii) themaximumpricewhichmaybepaidforanysuchshareisanamountequalto105%oftheaverageofthemiddlemarketquotationsforan
OrdinaryshareintheCompanyasderivedfromtheLondonStockExchangeDailyOfficialListforthefivebusinessdaysimmediatelypreceding
the day on which such share is contracted to be purchased;
(iv) theauthorityherebyconferredshallexpireon15June2011beingadatenotlaterthan18monthsafterthepassingofthisresolution;
(v) the Company may make a contract to purchase its Ordinary shares under the authority hereby conferred prior to the expiry of such authority, which contract
will or may be executed wholly or partly after the expiry of such authority, and may purchase its Ordinary shares in pursuance of any such contract;
(vi) any purchase of Ordinary shares will be made in the market for cash at prices below the prevailing net asset value per Ordinary share
(as determined by the Directors); and
(vii) the Directors provide a statement of solvency in accordance with Articles 55 and 57 of the Companies (Jersey) Law 1991 (as amended).
SuchsharestobeacquiredeitherforcancellationortobeheldasTreasurysharesinaccordancewithArticle58AoftheCompanies(Jersey)Law1991
(asamended),asinsertedbytheCompanies(AmendmentNo.2)(Jersey)Regulations2008.
6. Article 16.1 of the Company’s existing Articles of Association be deleted and replaced with the following:
“Anannualgeneralmeetingandanyextraordinarygeneralmeetingshall(subjecttoLaw)becalledbynotlessthan14cleardays’notice”
Whiteley Chambers, Don Street,
St Helier, Jersey JE4 9WG
Dated this 24 September 2009
By order of the Board
Ogier Fund Administration (Jersey) Limited
Secretary
5 2 n o t i c e o f a n n u a l g e n e r a l m e e t i n g Nordic Land
notice of annual general meeting... continued
Notes:
1. A member entitled to attend and vote is entitled to appoint one or more proxies to attend and, on a poll, vote instead of him or her. A proxy need
not be a member of the Company. A form of proxy is enclosed.
2. Tobevalid,theinstrumentappointingaproxy,togetherwithanypowerorauthorityunderwhichitisexecuted(oranotarialycertifiedcopyof
such power or authority) must be deposited with the Company’s registrars, Capita Registrars, Proxies, The Registry, 34 Beckenham Road,
Beckenham,KentBR34TUnotlessthan48hoursbeforethetimespecifiedinthisnoticeforholdingtheMeeting.Changestoentriesinthe
register after that time shall be disregarded in determining the rights of any member to attend and vote at such Meeting.
3. TheCompany,pursuanttoArticle40oftheCompanies(UncertifiedSecurities)(Jersey)Order1999,specifiesthatonlythosemembersregistered
intheregisterofmembersasat6pmon13December2009(orintheeventthattheMeetingisadjourned,ontheregisterofmembers48hours
before the time of any adjourned Meeting) shall be entitled to attend or vote at the Meeting in respect of the Ordinary shares registered in their
name at that time. Changes to entries on the register of members after 6pm on 13 December 2009 (or in the event that the Meeting is adjourned,
ontheregisterofmemberslessthan48hoursbeforethetimeofanyadjournedMeeting)shallbedisregardedindeterminingtherightsofany
person to attend or vote at the Meeting.
4. The lodging of a completed form of proxy does not preclude a member from attending the Meeting and voting in person.
5. Other than Mr Arnoldsson, no Director has a service contract with the Company.
lackeraren 3, borlänge
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 5 3
lackeraren 3, borlänge
5 4 s h a r e h o l d e r i n f o r m a t i o n Nordic Land
lackeraren 3, borlänge
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 5 5
shareholder information
The shares of Nordic Land plc are traded on the AIM market of the London Stock Exchange.
taxation of dividendsThere is a statutory requirement for the Company to deduct income tax from dividends paid to Jersey residents and to account for such income
tax deducted to the Comptroller of Income Tax and on request, to make a return of the names, addresses and shareholdings of Jersey resident
shareholders. Non-Jersey resident investors will be paid without deduction of Jersey income tax. UK resident individual shareholders will be liable to
UK income tax on the amount of the dividends received.
share price listingsThe price of your shares can be found in the following places:
Financial Times (daily) AIM Real Estate
Bloomberg
Ordinary shares NLD.LN
Internet addresses
Company site www.nordicland.com
Stock Exchange Codes
Sedol: Ordinary shares B1Z91C7
ISIN: Ordinary shares JE00B1Z91C77
lackeraren 3, borlänge
5 6 a d v i s e r s ’ d e t a i l s Nordic Land
sicklaön 117, stockholm
registered office
Whiteley Chambers
Don Street
St Helier
Jersey JE4 9WG
registered number
97055 Ogier Fund Administration
(Jersey) Limited
Whiteley Chambers
Don Street
St Helier
Jersey JE4 9WG
registrar
Capita Registrars (Jersey) Limited
12 Castle Street
St Helier
Jersey JE2 3RT
w w w . n o r d i c l a n d . c o m a n n u a l r e p o r t & a c c o u n t s 2 0 0 9 5 7
advisers’ details
nominated adviser & joint broker
Matrix Corporate Capital LLP
One Vine Street
London W1J 0AH
financial adviser & joint broker
S P Angel Corporate Finance LLP
35 Berkeley Square
London W1J 5BF
auditors
KPMG Channel Islands Limited
5 St Andrews Place
St Helier
JerseyJE48WQ
valuers
DTZ Sweden
Kungsbron 2
SE-111 22
Stockholm
Sweden
financial public relations
Bankside Consultants Limited
1 Frederick’s Place
LondonEC2R8AE
manager
Lathe Investments (Nordic) LLP
The Brewery
Bells Yew Green
Tunbridge Wells
Kent TN3 9BD
administrator and company secretary
sicklaön 117, stockholm
Nordic Land plcFor further information please contact:The ManagerLathe Investments (Nordic) LLPThe BreweryBells Yew GreenTunbridge WellsKent TN3 9BDT: +44 (0) 1892 752 005F: +44 (0) 1892 752 180
www.nordicland.com