SEGRO European Logistics Partnership S.à r.l./media/Files/S/SELP/documents/2018/... ·...
Transcript of SEGRO European Logistics Partnership S.à r.l./media/Files/S/SELP/documents/2018/... ·...
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 1
SEGRO European Logistics Partnership
Société à responsabilité limitée
Registered in Luxembourg No: B177300 Subscribed Share Capital: EUR 17,400
CONSOLIDATED FINANCIAL STATEMENTS AND REPORT OF THE
RÉVISEUR D´ENTREPRISES AGRÉÉ
AS AT AND FOR THE YEAR ENDED
31 DECEMBER 2018
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 2
CONTENTS
Shareholders, advisers and other information
3
Managers’ report
4
Managers’ responsibilities statement
12
Report of the reviseur d’entreprises agrée
13
Consolidated income statement
Consolidated statement of comprehensive income
16
17
Consolidated statement of financial position
18
Consolidated statement of changes in equity
19
Consolidated statement of cash flows
20
Notes to the consolidated financial statements
21
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 3
SHAREHOLDERS, ADVISORS AND
OTHER INFORMATION
Shareholders
• SEGRO Luxembourg S.à r.l.
35-37 avenue de la Liberté
L-1931 Luxembourg
LUXEMBOURG
• PSP Britannia Limited
10 Bressenden Place
8th Floor
London
SW1E 5DH
United Kingdom
Venture Adviser
• SELP Management Limited
Cunard House
15 Regent Street
London SW1Y 4LR
United Kingdom
Registered place of business
35-37 avenue de la Liberté
L-1931 Luxembourg
LUXEMBOURG
Registered under number B177300
Managers
• Mr. Desmond Mitchell
• Mr. Neil Ross
• Mr. Philip Anthony Redding
• Mr. Stéphane Jalbert (resigned 23 July 2018)
• Mr Oliver Vines (appointed 23 July 2018)
Auditor
PwC Société coopérative
2, rue Gerhard Mercator
B.P. 1443
L-1014 Luxembourg
LUXEMBOURG
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 4
MANAGERS’
REPORT
The Managers have pleasure in presenting their report on the operations of the Group for the year ended 31 December 2018
(“the period”) together with the consolidated financial statements.
CONSTITUTION
SEGRO European Logistics Partnership S.à r.l. (“the Company”) was incorporated on 8 May 2013.
It owns directly or indirectly the companies shown within Note 22, the whole being the “The Group”.
The Group is ultimately owned by SEGRO plc (“the SEGRO Group”) through its subsidiary SEGRO Luxemburg and
PSP Investment Group through their subsidiary PSP Britannia Limited.
PRINCIPAL ACTIVITIES
The principal activity of the Group is to invest in prime logistics investment properties and development sites located
in Continental Europe. The investment portfolio comprises logistics properties together with undeveloped sites held
for development.
RESEARCH AND DEVELOPMENT
The Group has not undertaken any research and development activities and has no intention to do so in the future.
MARKET OUTLOOK
European big box warehouses continue to be in demand by both occupiers and investors. The macroeconomic
backdrop remains benign across our markets, even if recent data suggest a slowing rate of GDP growth. However, the
e-commerce revolution continues to have a significant impact on supply chains, particularly for retailers, and this is
driving demand for modern, big box warehouse space along major transport corridors and in key logistics hubs across
Europe.
As a result, vacancy rates remain low across SELP’s markets (reflected in SELP’s own portfolio) and supply remains
disciplined, with most space being built on a pre-let or turnkey basis, with only modest speculative development. As a
result, occupier demand and supply is largely in balance which means that we see no signs of oversupply in any of our
markets, but we continue to expect rental value growth to be relatively muted.
Investors continue to be attracted by the yields offered by big box warehousing, particularly compared to the low level
of government bond (risk-free) yields in Europe. Investment volumes remain comfortably above the ten year average,
even if they were lower than in 2017 which saw the completion of a number of very substantial portfolio transactions.
Yields continued to compress during the year as a result.
Given this context, the outlook for European big box warehouse assets remains positive.
EXISTENCE OF BRANCHES
The Group has no branches as of 31 December 2018.
ACQUISITION OF OWN SHARES
The Group did not acquire any of its own shares during the year ended 31 December 2018.
SIGNIFICANT EVENTS OCCURING AFTER THE BALANCE SHEET DATE
The Group entered into contractual arrangements to purchase a 28,400 sq m building located in Barcelona, Spain.
On 1 January 2019 the Group restructured the Czech property owning entities via a merger.
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 5
KEY PERFORMANCE INDICATORS
CAPITAL ALLOCATION
At 31 December 2018, the Group held investment properties valued at €3,479 million (2017: €2,889 million).
The Group continued to grow assets under management via acquisitions of development land, standing stock and
through the construction of prime logistics buildings on the Group’s land bank.
The portfolio remains anchored by the core markets of France, Germany and Poland. The Group continued to grow in
Italy, adding to its prime portfolio with the acquisition of four newly built assets in Turin, Bologna and Milan. The
Group exited Belgium with the sale of its portfolio in the year.
The Group’s portfolio generated a capital value increase of 7.7 per cent in 2018 (2017: 6.6 per cent). This is reflected
by a 6.0 per cent capital value increase in completed assets held throughout the period (2017: 5.0 per cent) due to
generally stable rental values and a moderate reduction in yields, and enhanced by a 19.0 per cent uplift (2017: 14.4
per cent) in the value of buildings under construction.
The development and acquisition of new buildings mean that the average building age of the portfolio has decreased
to 8.3 years (2017: 8.9 years) with 66 per cent of the Group’s portfolio being under ten years old (2017: 69 per cent),
and 43 per cent being under five years old (2017: 36 per cent). The Group actively manages the portfolio to maintain a
modern portfolio.
PORTFOLIO BY
VALUE
Germany €1,037m
Poland €786m
France €776m
Italy €392m
Netherlands €194m
Czech Republic €160m
Spain €134m
Total €3,479m
PORTFOLIO
VALUATION GROUP HEADLINE
RENT
€3,479m €191m 2017: €2,889m
2017: €173m
PORTFOLIO
VALUATION
CHANGE
IFRS PROFIT
BEFORE TAX
+7.7% €305.1m 2017: +6.6% 2017: €262.1m
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 6
ACTIVE ASSET MANAGEMENT
At 31 December 2018, the portfolio generated €191 million of headline rent. This increase from 31 December
2017 (€173 million) was due in part to acquisitions during the period and additional income being generated from the
development of the Group’s land bank where several properties have been completed, mainly on a pre-let basis.
The customer base continues to be well diversified with the Group’s top 20 customers accounting for 41 per cent of
total headline rent. The largest customer, Richemont Group, accounts for 3.3 per cent.
€8.3 million additional headline rent was contracted through completed developments. In addition to the
increased rents from the Group’s existing assets, the Group contracted €8.3 million of headline rent from pre-let
agreements and lettings of speculative developments prior to completion (2017: €10.4 million).
IFRS profit before tax in 2018 was €305.1 million (2017: €262.1 million) principally reflecting higher realised and
unrealised gains in the portfolio. Realised and unrealised gains on investment properties of €227.3 million (2017:
€175.9 million) have been recognised in the consolidated income statement as the value of our portfolio has increased
during the year.
Vacancy remains low at 3.0 per cent as at 31 December 2018 (31 December 2017: 2.5 per cent). The Group
continues to pursue active asset management strategies that have kept the vacancy rate of the portfolio at a low level.
Approximately 0.4 percentage points relates to recently completed speculative developments. The average vacancy
rate during the period was 3.0 per cent (2017: 2.5 per cent).
If short-term lettings were to be treated as vacant space, the vacancy rate would increase to 3.6 per cent (31 December
2017: 3.3 per cent).
High retention rate of 81 per cent and re-letting rate of 93 per cent (2017: 76 per cent and 97 per cent
respectively). Approximately €20.9 million of rent was at risk from break or lease expiries during the period with 81
per cent being retained in existing space.
The weighted average lease length of the portfolio at 31 December 2018 was 5.6 years to break (31 December
2017: 5.3 years) and 6.7 years to expiry (31 December 2017: 6.5 years). This was supported by the active management
of the portfolio and acquisitions of modern, long leased properties as well as re-gearing existing leases and attracting
new occupiers to fill existing vacant properties.
RETENTION
RATE
VACANCY
81% 3.0% 2017: 76%
2017: 2.5%
RE-LETTING
RATE
LOAN TO
VALUE
93% 34% 2017: 97% 2017: 35%
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 7
FUNDING THE PORTFOLIO
The loan to value ratio at 31 December 2018 was 34 per cent (31 December 2017: 35 per cent). As at 31 December
2018 the Group’s loan to value ratio was at a level that is comfortably within the financial covenants contained within
the Group’s financing facilities (see Note 12).
The Managers believe the key risks of the Group’s activity include exposure to interest rate risk, credit risk and cash
flow risk. See accounting policies Note 1 and Note 12 for detail of the Group’s financial risk management objectives
and policies.
ACQUISITIONS
The Group acquired €359 million of land and assets during 2018, continuing the momentum of 2017 (€183
million).
Germany: The Group acquired a 2.3 hectare site in close proximity to the Group’s existing park and developments in
Krefeld. The site will support 10,400 sq m of logistics developments.
France: The Group acquired a single 46,500 sq m logistics asset occupied by Lidl in close proximity to Lyon St.
Exupery airport and a nearby 19.4 hectare site which will be developed over phases to provide 91,000 sq m of modern
logistics space.
Poland: The Group acquired two land plots at sites adjacent to the Group’s existing estates. The additional land will
enhance the Group’s logistics parks at Nadarzyn and Łódź and will support 43,500 sq m of logistics assets when fully
developed.
Netherlands: A 7.1 hectare land plot was acquired near Venlo which will add 44,000 sq m of newly built stock when
fully developed. The Group also acquired a 31,000 sq m warehouse in Tilburg in close proximity to the Group’s
existing assets in the area.
Spain: The Venture acquired a leasehold interest, with the option to purchase the freehold after five years, on a site
close to the Group’s existing interests in Madrid. The 6 hectare site will support 38,000 sq m of logistics space
configured over two buildings with phase one construction expected in early 2019.
A 6.8 hectare site in the Mollet district of Barcelona was also acquired in the year. The site will be developed
speculatively and will support 40,000 sq m of logistics developments.
ACQUISITIONS OF
LAND & ASSETS
DISPOSALS OF
LAND & ASSETS
DEVELOPMENT
COMPLETIONS CURRENT PIPELINE
POTENTIAL RENT
€359m €165m 168,000 sq m €13.5m 2017: €183m
2017: €57m
2017: 209,000 sq m
2017: €13.9m
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 8
ACQUISITIONS (CONTINUED)
Italy: The Group acquired a total of seven buildings in the key logistics sub-markets of Bologna, Castel San Giovanni
(Milan) and Turin. The buildings are newly completed logistics warehouses let on long leases and provide a total of
300,000 sq m of logistics space.
DISPOSALS
The Group completed €165 million of investment disposals in the year (2017: €57 million).
The Group sold a portfolio of two assets and three land plots in Belgium in the year, as well as a portfolio of four
assets in Germany and a standalone asset in Poland. The proceeds were used to support the Group’s investment
activities.
DEVELOPMENT ACTIVITY: COMPLETED, CURRENT & FUTURE
The Group completed 168,000 sq m of new space during 2018, continuing the momentum in 2017 (209,000 sq m).
These projects were 58 per cent pre-let prior to the start of construction and 89 per cent let as at the end of December
2018, generating €8.3 million of headline rent, with a potential further €1.0 million once the remaining space is let.
As at 31 December 2018, the Group had a current development pipeline of 248,000 sq m that will generate €13.5
million of headline rent once complete and fully let. These projects were 45 per cent pre-let as at 31 December 2018.
The portfolio holds a land bank of 215 hectares identified for future development as at 31 December 2018,
equating to €136 million, or approximately 4 per cent of the Group’s portfolio. The Group invested €48 million in
acquiring new land during the year associated with developments expected to start in the near term.
The Group plans to grow the portfolio size in the next years, both through acquisition of standing assets and through
development of existing and newly acquired development land.
60,100 sq m asset acquired in Bologna let to Richemont Group 18,600 sq m developed in Bischofsheim, Germany
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 9
CORPORATE GOVERNANCE
STATEMENT
Governance is an important element of the Group’s culture and affects its decisions and actions, being central to all
areas of the business and designed to create an environment where matters can be considered and decisions made at the
appropriate level in the organisation.
The Luxembourg Corporate Governance Code 2009 (the ‘Code’) is the framework against which the Company
measures its compliance with governance and a link to it can be found at:
https://www.luxembourgforfinance.com/sites/luxembourgforfinance/files/code-bourse-eng.pdf
The Company is governed by its articles of association and the private Shareholders’ Agreement made between (1) PSP
Britannia Limited, (2) SEGRO Luxembourg S.à r.l., (3) the Company, (4) SELP Investments S.à r.l., and (5) SELP
Finance S.à r.l., (“the Shareholders’ Agreement”).
THE BOARD
The Board is responsible for creating and delivering sustainable shareholder value. Each Manager acts in a way he
believes, best promotes the long-term success of the Group for the benefit of Shareholders and stakeholders.
Composition
The Company has four Managers who have the power to represent the Company, details of which are set out on page 3.
Each Shareholder is responsible for the appointment of two Managers in accordance with the Shareholders’ Agreement,
and each Manager has agreed contractual terms with the appropriate Shareholder appointing him. The Managers were
appointed at a general meeting of the Shareholders for an unlimited period of time, although the Shareholder appointing
them can remove the relevant manager at any time in accordance with the provisions of the Shareholders’ Agreement.
The Managers are remunerated by the appointing Shareholder.
On 23 July 2018, Stephane Jalbert was replaced as a Manager of the Company by Oliver Vines.
Each Board member has experience in the real estate industry as well as experience as Managers within similar
enterprises.
Although the Company does not have a Diversity Policy, the Shareholders did not discriminate on the grounds of
gender or age (or any other factor) when selecting the Managers. Each Manager was appointed because of his
qualification, experience and suitability as a Manager and because he was the best person for the role.
Board Committees
The Managers meet regularly at the Group’s registered address in order to consider matters that are of significance to
the Company, to allow it to achieve the objectives of the Company and the Group. The objectives of the Company and
Group are detailed on page 21.
The Board of Managers has decided not to delegate any of its responsibilities to Board committees and therefore does
not have an audit, investment or risk management committee. Instead, the Board meets most months, to attend to all
relevant affairs of the Company, including those related to investment (acting on the advice of the Group’s appointed
investment adviser), risk management and ensuring the robustness of internal controls and the soundness for the
process for preparing the Group’s audited consolidated financial statements. The Board is satisfied that it has the
relevant knowledge, experience and time to retain control over all of these matters and makes use of the available
resource and experience of SELP Management Limited to allow it to effectively discharge its duties. With regards to
the preparation of the audited consolidated financial statements, the auditor attends the relevant Board meeting when
the consolidated financial statements are being considered and is also available outside of the meeting to discuss any
matter with the Managers should they so wish.
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 10
PROVISION OF SERVICES AND EMPLOYEES
The Group employs a number of external service providers in relation to the management of the Group’s assets.
Principally, the Group contracts, SELP Management Limited, a related party, to provide services in relation to
investment decisions, development project management, property and asset management as well as administrative
services.
The Group has also contracted three members of staff within its head office in Luxembourg. The recruitment of the
Group’s employees was carried out by SELP Management Limited as part of its role of providing administration
services to the Group. As part of its remit, SELP Management Limited also provides Human Resources services to the
employees applying its policies on equal opportunities and human rights to ensure that the best people are attracted and
retained.
INVESTMENT ADVISER TO THE GROUP
As set out on page 3, SELP Management Limited, is appointed to act as investment adviser to the Group.
AUDITOR OF THE GROUP
PricewaterhouseCoopers Société cooperative was the auditor of the Group for the year ended 31 December 2018.
POLICIES AND CODES
The purpose of the Group’s key policies and procedures is to protect the integrity of the Company and the Group and
its decision making process. The Group operates policies that are ethical and the key policies are listed below:
Health and Safety
High standards of health and safety are important to the Group. As a result of SEGRO’s role as development project
manager, property manager and asset manager, the Board decided to adopt SEGRO’s health and safety policy in 2013.
This can be found at www.SEGRO.com. The policy is designed to ensure that health and safety is embedded into the
Group’s culture with risks being managed through controls, training and raising awareness.
Sustainability
The Company is committed to owning a high quality portfolio of modern warehouses which deliver sustainable
performance for its customers. To assist it in doing so, and on the recommendation of SELP Management Limited, the
Group adopted SEGRO’s sustainability strategy in 2015, which focuses on ensuring that building design, new buildings
and refurbishments use resources efficiently, particularly with regards to the use of energy, materials and waste
management.
Related Parties
The Group enacts contracts and arrangements with related parties in line with best market practice on an arms-length
basis and discloses such arrangements in the notes to the Consolidated Financial Statements.
Conflicts of Interest
Managers and officers strive to avoid any conflict of interest between the interests of the Company and the Group on
the one hand, and personal, professional, and business interests on the other. This includes avoiding actual conflicts of
interest as well as the perception of conflicts of interest.
Conflicts of interest are monitored and recorded. Managers, employees, officers of the Group and the adviser to the
Group are required to declare Conflicts of Interest.
Code of Ethics including the Policy on Anti Bribery and Corruption
The Company seeks to maintain high ethical standards in its business activities. The Group is committed to conducting
business in accordance with applicable laws and regulations that are designed to maintain and enhance the Group’s
reputation. The Group strives to behave in a professional, honest and responsible manner and avoids any conduct which
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 11
may be considered to be corrupt or contrary to good corporate ethics. Any activity that seeks to bribe, corrupt or
otherwise improperly influence a public official or third party in any country, is strictly prohibited by the Group.
CAPITAL MANAGEMENT
The Group’s capital management policies are included within the notes to the Consolidated Financial Statements.
Set out below is a table showing the Shareholders of the Company, and the amount of the share capital that they each
hold:
Name Amount of Share Capital
SEGRO Luxembourg S.à r.l. 50%
PSP Britannia Limited 50%
As at 31 December 2018 the Company’s issued share capital was 17,400 shares of €1 each. There are no special rights
which attach to the shares and they all rank pari passu.
The Managers do not hold any shares in the Company and there is no intention that they will do so in the future. Set out
below is a table which shows the number of shares held by each Shareholder as at 31 December 2018:
Name Amount of Share Capital
SEGRO Luxembourg S.à r.l. 8,700
PSP Britannia Limited 8,700
TOTAL 17,400
RESULTS AND DISTRIBUTIONS
The profit for the period amounted to €263,865k (€225,590k in 2017) which include realised and unrealised profits of
€227,335k (€175,904k in 2017) from investment properties. After deduction of the profit attributable to non-
controlling interests, the profit attributable to the Group is €147,358k (€126,127k in 2017).
EMPLOYEES
The Group had an average of three employees in 2018, based in the Group’s Luxembourg head office.
DISCLOSURE OF INFORMATION TO THE AUDITORS
Each of the Managers of the Company at the date of approval of this annual report confirms that:
• So far as the Manager is aware, there is no relevant audit information of which the Company’s auditor is unaware; and
• The Manager has taken all the steps he/she ought to have taken as a Manager in order to make himself/herself aware
of any relevant audit information and to establish that the Company’s auditor is aware of that information.
On behalf of the Board of Managers,
Neil Ross
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 12
MANAGERS’ RESPONSIBILITIES
STATEMENT
The Managers are responsible for preparing the Consolidated Financial Statements in accordance with applicable law
and regulations.
Company law requires the Managers to prepare Consolidated Financial Statements for each financial year. Under that
law the Managers have elected to prepare the consolidated financial statements in accordance with International
Financial Reporting Standards (IFRS) as adopted by the European Union. Under company law the Managers must not
approve the accounts unless they are satisfied that they give a true and fair view of the state of affairs of the company
and of the profit or loss of the company for that period. In preparing these Consolidated Financial Statements, the
Managers are required to :
• properly select and apply accounting policies ;
• present information, including accounting policies, in the manner that provides relevant, reliable, comparable
and understandable information ;
• provide additional disclosures when compliance with the specific requirements in IFRS are insufficient to
enable users to understand the impact of particular transactions, other events and conditions on the entity’s
financial position and financial performance ; and
• make an assessment of the company’s ability to continue as a going concern.
The Managers are responsible for keeping adequate accounting records that are sufficient to show and explain the
company’s transactions and disclose with reasonable accuracy at any time the financial position of the company. They
are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention
and detection of fraud and other irregularities.
PricewaterhouseCoopers, Société coopérative, 2 rue Gerhard Mercator, B.P. 1443, L-1014 Luxembourg T : +352 494848 1, F : +352 494848 2900, www.pwc.lu Cabinet de révision agréé. Expert-comptable (autorisation gouvernementale n°10028256) R.C.S. Luxembourg B 65 477 - TVA LU25482518
Audit report
To the Partners of SEGRO European Logistics Partnership S.à r.l.
Report on the audit of the consolidated financial statements
Our opinion
In our opinion, the accompanying consolidated financial statements give a true and fair view of the consolidated financial position of SEGRO European Logistics Partnership S.à r.l. (the “Company”) and its subsidiaries (the “Group”) as at 31 December 2018, and of its consolidated financial performance and its consolidated cash flows for the year then ended in accordance with International Financial Reporting Standards (IFRSs) as adopted by the European Union.
What we have audited
The Group’s consolidated financial statements comprise:
the consolidated statement of financial position as at 31 December 2018;
the consolidated income statement and the consolidated statement of comprehensive income for the year then ended;
the consolidated statement of changes in equity for the year then ended;
the consolidated statement of cash flows for the year then ended; and
the notes to the consolidated financial statements, which include a summary of significant accounting policies.
Basis for opinion
We conducted our audit in accordance with the Law of 23 July 2016 on the audit profession (Law of 23 July 2016) and with International Standards on Auditing (ISAs) as adopted for Luxembourg by the “Commission de Surveillance du Secteur Financier” (CSSF). Our responsibilities under the Law of 23 July 2016 and ISAs as adopted for Luxembourg by the CSSF are further described in the “Responsibilities of the “Réviseur d’entreprises agréé” for the audit of the consolidated financial statements” section of our report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
We are independent of the Group in accordance with the International Ethics Standards Board for Accountants’ Code of Ethics for Professional Accountants (IESBA Code) as adopted for Luxembourg by the CSSF together with the ethical requirements that are relevant to our audit of the consolidated financial statements. We have fulfilled our other ethical responsibilities under those ethical requirements.
14
Other information
The Board of Managers is responsible for the other information. The other information comprises the information stated in the Managers’ report but does not include the consolidated financial statements and our audit report thereon.
Our opinion on the consolidated financial statements does not cover the other information and we do not express any form of assurance conclusion thereon.
In connection with our audit of the consolidated financial statements, our responsibility is to read the other information identified above and, in doing so, consider whether the other information is materially inconsistent with the consolidated financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Responsibilities of the Board of Managers and those charged with governance for the consolidated financial statements
The Board of Managers is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with IFRSs as adopted by the European Union, and for such internal control as the Board of Managers determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the consolidated financial statements, the Board of Managers is responsible for assessing the Group’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Board of Managers either intends to liquidate the Group or to cease operations, or has no realistic alternative but to do so.
Those charged with governance are responsible for overssing the Group’s financial reporting process.
Responsibilities of the “Réviseur d’entreprises agréé” for the audit of the consolidated financial statements
The objectives of our audit are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an audit report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the Law of 23 July 2016 and with ISAs as adopted for Luxembourg by the CSSF will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated financial statements.
.Ir-pwc
As part ofan audit in accordance with the Lawof 23 July 2016 andwith ISAs as adopted for Luxembourgby the CSSF, we exercise professional judgment and maintain professional scepticism throughout theaudit. We also:
0 identify and assess the risks of material misstatement of the consolidated financial statements,whether due to fraud or error, design and perform audit procedures responsive to those risks, andobtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk ofnot detecting a material misstatement resulting from fraud is higher than for one resulting fromerror, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or theoverride of internal control;
0 obtain an understanding of internal control relevant to the audit in order to design audit proceduresthat are appropriate in the circumstances, but not for the purpose of expressing an opinion on theeffectiveness of the Group’s internal control;
a evaluate the appropriateness of accounting policies used and the reasonableness of accountingestimates and related disclosures made by the Board of Managers;
0 conclude on the appropriateness of the Board of Managers’ use of the going concern basis ofaccounting and, based on the audit evidence obtained, whether a material uncertainty exists relatedto events or conditions that may cast significant doubt on the Group’s ability to continue as a goingconcern. If we conclude that a material uncertainty exists, we are required to draw attention in ouraudit report to the related disclosures in the consolidated financial statements or, if such disclosuresare inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained upto the date of our audit report. However, future events or conditions may cause the Group to cease tocontinue as a going concern;
0 evaluate the overall presentation, structure and content of the consolidated financial statements,including the disclosures, and whether the consolidated financial statements represent theunderlying transactions and events in a manner that achieves fair presentation;
0 obtain sufficient appropriate audit evidence regarding the financial information of the entities andbusiness activities within the Group to express an opinion on the consolidated financial statements.We are responsible for the direction, supervision and performance of the Group audit. We remainsolely responsible for our audit opinion.
We communicate with those charged with governance regarding, among other matters, the plannedscope and timing of the audit and significant audit findings, including any significant deficiencies ininternal control that we identify during our audit.
Report on other legal and regulatory requirements
The Managers’ report is consistent with the consolidated financial statements and has been prepared inaccordance with applicable legal requirements.
PricewaterhouseCoopers, Société coopérativeRepresented by
Luxembourg, 14 February 2019
W}John Ravoisin
15
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 16
CONSOLIDATED INCOME STATEMENT
for the year ended 31 December 2018
Notes 2018 €’000s
2017 €’000s
Income
Total revenue 3 220,062 203,765
Property operating expenses 4 (105,872) (68,385)
Net income 114,190 135,380
Administrative expenses 5 (2,988) (2,014)
Realised and unrealised gains from investment properties 6 227,335 175,904
Operating Profit 338,537 309,270
Finance costs 7 (33,423) (47,210)
Net Profit before Tax 305,114 262,060
Corporate current tax 8(a) (8,353) (7,804)
Deferred tax 8(b) (32,896) (28,666)
Net Profit after Tax 263,865 225,590
Attributable to:
Equity Shareholders 147,358 126,127
Non-Controlling Interests 116,507 99,463
263,865 225,590
All income and expenses in the above statement derive from continuing activities.
The accompanying notes form an integral part of these consolidated financial statements.
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 17
CONSOLIDATED STATEMENT OF
COMPREHENSIVE INCOME
for the year ended 31 December 2018
The accompanying notes form an integral part of these consolidated financial statements.
2018 €’000s
2017 €’000s
Profit for the year
263,865
225,590
Items that will not be reclassified subsequently to profit or loss – –
Items that may be reclassified subsequently to profit or loss – –
Total comprehensive profit for the year 263,865
225,590
Attributable to Equity Shareholders 147,358 126,127
Attributable to Non-Controlling Interests 116,507 99,463
Total comprehensive profit for the year 263,865 225,590
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 18
CONSOLIDATED STATEMENT OF
FINANCIAL POSITION
As at 31 December 2018
Approved by the Managers on 14 February 2019
The accompanying notes form an integral part of these consolidated financial statements.
Notes 2018 €’000s
2017 €’000s
Assets
Non-current Assets
Investment properties 9 3,478,735 2,834,445
Plant and equipment 36 42
3,478,771 2,834,487
Current assets
Trade and other receivables 10 170,652 87,355
Non-current assets classified as held for sale 9 - 54,757
Cash and cash equivalents 11 50,189 45,004
220,841 187,116
Total assets 3,699,612 3,021,603
Liabilities
Non-current liabilities
External borrowings 12(a) (1,243,615) (1,047,368)
Related party borrowings 12(b) (385,627) (385,728)
Deferred tax liabilities 8(b) (137,037) (117,735)
(1,766,279) (1,550,831)
Current liabilities
Trade and other payables 12(c) (110,006) (92,766)
(110,006) (92,766)
Total liabilities (1,876,285) (1,643,597)
Net assets 1,823,327 1,378,006
Equity
Share capital 13(a) (17) (17)
Share premium 13(b) (573,460) (448,230)
Retained earnings (442,973) (318,745)
Total equity attributable to owners of the parent (1,016,450) (766,992)
Non-Controlling Interests (806,877) (611,014)
Total equity (1,823,327) (1,378,006)
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 19
CONSOLIDATED STATEMENT
OF CHANGES IN EQUITY for the year ended 31 December 2018
Share
Capital
Share Premium
Retained Earnings
Total Equity Attributable To Owners Of The
Parent
Non-
Controlling Interest
Total Equity
€'000s €'000s €'000s €'000s €'000s €'000s
Balance as at 1 January 2018 17 448,230 318,745 766,992 611,014 1,378,006
Profit for the Period - - 147,358 147,358 116,507 263,865
Capital Injected - 125,230 - 125,230 97,401 222,631
Dividends paid to ordinary shareholders - - (23,130) (23,130) (18,045) (41,175)
Balance as at 31 December 2018 17 573,460 442,973 1,016,450 806,877 1,823,327
for the year ended 31 December 2017
Share
Capital
Share Premium
Retained Earnings
Total Equity Attributable To Owners Of The
Parent
Non-
Controlling Interest
Total Equity
€'000s €'000s €'000s €'000s €'000s €'000s
Balance as at 1 January 2017 17 381,938 196,663 578,618 463,169 1,041,787
Profit for the Period – – 126,127 126,127 99,463 225,590
Capital Injected – 66,292 – 66,292 51,524 117,816
Dividends paid to ordinary shareholders- – (4,045) (4,045) (3,142) (7,187)
Balance as at 31 December 2017 17 448,230 318,745 766,992 611,014 1,378,006
The accompanying notes form an integral part of these consolidated financial statements.
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 20
CONSOLIDATED STATEMENT
OF CASH FLOWS For the year ended 31 December 2018
Investing and financing transactions that did not require the use of cash and cash equivalents are excluded from the
cash flow statement. The Group did not enter into such transactions during 2018.
The accompanying notes form an integral part of these consolidated financial statements.
Notes 2018 €’000s
2017 €’000s
Cash flows from operating activities
17 33,328 114,053
Interest paid (36,057) (45,458)
Tax paid (3,877) (5,235)
Net cash (used)/received from operating activities (6,606) 63,360
Cash flows from investing activities
Purchase and development of investment properties (366,108) (183,255)
Sale of investment properties 160,860 57,820
Capital expenditure on investment properties (156,743) (110,392)
Net cash used in investing activities (361,991) (235,827)
Cash flows from financing activities
Net drawdown/ (repayment) of shareholder loans 597 (170,493)
Net repayment of related party loans (697) (981)
Net drawdown/(repayment) of bank borrowings - (201,205)
Net drawdown on Bonds - 493,909
Net drawdown/ (repayment) of Revolving Credit Facilities 194,230 (120,000)
Exceptional costs of refinancing - (4,199)
Financing costs (1,804) (1,655)
Proceeds from issue of share capital 222,631 117,816
Dividends paid to ordinary shareholders (41,175) (7,187)
Net cash from financing activities 373,782 106,005
Net increase/(decrease) in cash and cash equivalents 5,185 (66,462)
Cash at beginning of the year 45,004 111,466
Cash at end of the year 50,189 45,004
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 21
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended 31 December 2018
1. General information
SEGRO European Logistics Partnership S.à r.l (“the Company”) was incorporated on 8 May 2013 under the
law of 10 August 1915 (as amended) as a “société à responsabilité limitée” for an unlimited duration. The
registered office of the Company is established in Luxembourg City at 35-37 av. de la Liberté, L-1931,
Luxembourg and is registered at the Trade and Companies register in Luxembourg under the number B 177
300.
The Company’s financial year begins on 1 January and ends on the 31 December of each year. The
Company and its subsidiaries (“the Group”), had an average of three employees based in the registered
office of the Company. The Group lodges its accounts with the Registre de Commerce et des Sociétés
(www.rcsl.lu).
These Consolidated Financial Statements have been approved for issue by the Board of Managers on 14
February 2019. The shareholders have the power to amend the Consolidated Financial Statements after
issue.
The purpose of the Group is:
To act as an investment holding company and to co-ordinate the business of any corporate bodies in which
the Group is for the time being directly or indirectly interested, and to acquire (whether by original
subscription, tender, purchase, exchange or otherwise) the whole of or any part of the stock, shares,
debentures, debenture stocks, bonds and other securities issued or guaranteed by any person and any other
asset of any kind and to hold the same as investments, and to sell, exchange and dispose of the same ;
To carry on any trade or business whatsoever and to acquire, undertake and carry on the whole or any part
of the business, property and/or liabilities of any person carrying on any business;
To invest and deal with the Group's money and funds in any way the Board of Managers thinks fit and to
lend money and give credit in each case to any person with or without security;
To borrow, raise and secure the payment of money in any way the Board of Managers thinks fit, including
by the issue (to the extent permitted by Luxembourg Law) of debentures and other securities or
instruments, perpetual or otherwise, convertible or not, whether or not charged on all or any of the Group's
property (present and future) or its uncalled capital, and to purchase, redeem, convert and pay off those
securities;
To acquire an interest in, amalgamate, merge, consolidate with and enter into partnership or any
arrangement for the sharing of profits, union of interests, co-operation, joint venture, reciprocal concession
or otherwise with any person, including any employees of the Group;
To enter into any guarantee or contract of indemnity or suretyship, and to provide security for the
performance of the obligations of and/or the payment of any money by any person (including any corporate
body in which the Group has a direct or indirect interest or any person (a "Holding Entity") which is for the
time being a member of or otherwise has a direct or indirect interest in the Group or anybody corporate in
which a Holding Entity has a direct or indirect interest and any person who is associated with the Group in
any business or venture, with or without the Group receiving any consideration or advantage (whether
direct or indirect), and whether by personal covenant or mortgage, charge or lien over all or part of the
Group's undertaking, property or assets (present and future) or by other means; for the purposes of this
Article 3.6 "guarantee" includes any obligation, however described, to pay, satisfy, provide funds for the
payment or satisfaction of, indemnify and keep indemnified against the consequences of default in the
payment of, or otherwise be responsible for, any indebtedness or financial obligations of any other person;
To purchase, take on lease, exchange, hire and otherwise acquire any real or personal property and any
right or privilege over or in respect of it;
To sell, lease, exchange, let on hire and dispose of any real or personal property and/or the whole or any
part of the undertaking of the Group, for such consideration as the Board of Managers thinks fit, including
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 22
for shares, debentures or other securities, whether fully or partly paid up, of any person, whether or not
having objects (altogether or in part) similar to those of the Group ; to hold any shares, debentures and
other securities so acquired; to improve, manage, develop, sell, exchange, lease, mortgage, dispose of, grant
options over, turn to account and otherwise deal with all or any part of the property and rights of the
Company;
To do all or any of the activities provided above (a) in any part of the world; (b) as principal, agent,
contractor, trustee or otherwise; (c) by or through trustees, agents, sub-contractors or otherwise; and (d)
alone or with another person or persons; and
to do all activities (including entering into, performing and delivering contracts, deeds, agreements and
arrangements with or in favour of any person) that are in the opinion of the Board of Managers incidental
or conducive to the attainment of all or any of the Group's objects, or the exercise of all or any of its
powers.
These Consolidated Financial Statements are presented in Euros because that is the currency of the primary
economic environment in which the Group operates.
2. Significant accounting policies
Basis of preparation
The Consolidated Financial Statements have been prepared in accordance with IFRS adopted by the
European Union. The Group’s Consolidated Financial Statements also comply with Article 4 of the EU IAS
Regulations.
The Consolidated Financial Statements have been prepared on a going concern basis, applying a historical
cost convention, except for the measurement of investment property, financial assets classified as available-
for-sale and derivative financial instruments that have been measured at fair value.
In the current year, the Group has applied a number of amendments to IFRSs and a new Interpretation
issued by the International Accounting Standards Board (IASB) that are mandatorily effective for an
accounting period that begins on or after 1 January 2018.
• IFRS 9 ‘Financial instruments’
• IFRS 15 ‘Revenue from contracts with customers’
• Amendments to IAS 40, ‘Investment property’ relating to transfers of investment property
• Annual improvements to IFRSs 2014-2016 Cycle
• IFRIC 22 ‘Foreign currency transactions and advance consideration’
The Group had to change its accounting policies following the adoption of IFRS 9 and 15 but there were no
retrospective adjustments following the adoption. This is disclosed further below. The other amendments
did not have any impact on the amounts recognised in prior period and are not expected to significantly
affect the current or future periods.
IFRS 9 Financial Instruments
IFRS 9 replaces the provisions of IAS 39 that relate to the recognition, classification and measurement of
financial assets and financial liabilities, derecognition of financial instruments, impairment of financial
assets and hedge accounting. The adoption of IFRS 9 from 1 January 2018 resulted in no adjustments to
the amounts recognised in the financial statements. In accordance with the transitional provisions,
comparative figures have not been restated.
a) Classification and measurement
On 1 January 2018 (the date of initial application of IFRS 9), the Group’s management has assessed which
business models apply to the financial assets held by the Group and has classified its financial instruments
into the appropriate IFRS 9 categories. The Group did not hold assets classified as ‘held to maturity’ or
‘available for sale’ under IAS 39 at 1 January 2018 and as a result there was no reclassification of these
financial assets on adoption of IFRS 9. The other financial assets held in the current or previous reporting
period have not been reclassified.
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 23
b) Impairment of financial assets
The Group’s significant financial assets that are subject to IFRS 9’s new expected credit loss model are
trade receivables from the leasing of investment properties. Based on the reasons set out in the Credit risk
management section in Note 17 the credit risk associated with unpaid rent is deemed to be low. The Group
was required to revise its impairment methodology under IFRS 9. This did not result in a material change in
in the loss allowance recognised under IFRS 9 compared to that held under IAS 39. Note 10 provides
further details on the measurement of the loss allowance and amount recognised at 31 December 2018.
While cash and cash equivalents are also subject to the impairment requirements of IFRS 9, the identified
impairment loss was immaterial.
IFRS 15 Revenue from Contracts with Customers
The Group has adopted IFRS 15 Revenue from Contracts with Customers from 1 January 2018.
IFRS 15 does not apply to rental income which makes up over 76 per cent of total revenue of the Group,
but does apply to other non-core revenue streams; service charge income, management and performance
fees and trading property disposals. IFRS 15 did not have a material impact on the timing of revenue
recognition for the non-core income streams.
There were no adjustments to the amounts recognised in the financial statements and no restatement of the
comparative for the 2017 financial year. The accounting policies for ‘Service charges and other recoveries
from tenants’ and ‘Sale of trading properties’ have been changed in line with the new IFRS 15
requirements.
A number of new standards and amendments to standards and interpretations are effective for annual
periods beginning after 1 January 2018, and have not been applied in preparing these consolidated financial
statements:
• IFRS 16 ‘Leases’
• Amendments to IFRS 3 Business Combinations
None of these standards not yet effective are expected to have a significant effect on the Consolidated
Financial Statements of the Group.
Amendments to IFRS 3 Business Combinations (subject to EU endorsement) are effective for financial
years commencing on or after 1 January 2020 provide a revised framework for evaluating a business and
introduces and optional ‘concentration test’. The amendment will impact the assessment and judgements
used in determining whether future property transactions represent an asset acquisition or business
combination.
There are no other IFRSs or IFRS IC interpretations that are not yet effective that would be expected to have
a material impact on the Group.
Basis of consolidation
The Consolidated Financial Statements comprise the financial statements of the Company and its
subsidiaries, “the Group”.
The controlling share in the Group is held by SEGRO European Logistics Partnership S.à r.l. via its holding
in SELP Investments S.à r.l which, in turn holds a majority of shares in SELP Finance S.à r.l. The Group’s
subsidiaries are held by SELP Finance S.à r.l.
The share of shareholder interests and profit or loss attributable to non-Group shareholders is attributed to
Non-Controlling Interests. Non-Controlling Interests are held directly or indirectly by SEGRO Luxembourg
S.à r.l. and PSP Britannia Ltd; each own 50 per cent shareholding in SEGRO European Logistics
Partnership. Inter-company transactions, balances and unrealised gains or losses on transactions between
Group companies are eliminated, except where there are indications for impairment.
Subsidiaries are all entities (including structured entities) over which the Group has control. The Group
controls an entity when the Group is exposed to, or has rights to, variable returns from its involvement with
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 24
the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are fully
consolidated from the date on which control is transferred to the Group. They are deconsolidated from the
date that control ceases.
Business combinations
The acquisition of subsidiaries is accounted for using the acquisition method. The cost of the acquisition is
measured at the aggregate of the fair values of assets given, liabilities incurred or assumed, and equity
instruments issued by the Group in exchange for control of the acquiree. Acquisition related costs are
recognised in the Consolidated Income Statement as incurred. The acquiree’s identifiable assets, liabilities
and contingent liabilities that meet the conditions for recognition under IFRS 3 are recognised at their fair
value at the acquisition date, except for non-current assets (or disposal groups) that are classified as held for
sale in accordance with IFRS 5 Non-Current Assets Held for Sale and Discontinued Operations, which are
recognised and measured at fair value less costs to sell.
Goodwill arising on acquisition is recognised as an asset measured at cost, being the excess of the cost of
the business combination over the Group’s interest in the net fair value of the identifiable assets, liabilities
and contingent liabilities recognised. If, after reassessment, the Group’s interest in the net fair value of the
acquiree’s identifiable assets, liabilities and contingent liabilities exceeds the cost of the business
combination, the excess is recognised immediately in the Consolidated Income Statement.
The interest of non-controlling interest shareholders in the acquiree is initially measured at their proportion
of the net fair value of the assets, liabilities and contingent liabilities recognised.
When the consideration transferred by the Group in a business combination includes a contingent
consideration arrangement, the contingent consideration is measured as its acquisition-date fair value.
Changes in fair value of the contingent consideration that qualify as measurement period adjustments are
adjusted retrospectively, with corresponding adjustments against goodwill. Measurement period adjustments
are adjustments that arise from additional information obtained during the ‘measurement period’ (which
cannot exceed one year from the acquisition date) about facts and circumstances that existed at the
acquisition date.
Contingent consideration that is classified as an asset or a liability is re-measured at subsequent reporting
dates in accordance with IFRS 9, as appropriate, with the corresponding gain or loss being recognised in the
Group Consolidated Income Statement.
Accounting for asset acquisitions
For acquisitions of a subsidiary not meeting the definition of a business, the Group allocates the cost
between the individual identifiable assets and liabilities in the Group based on their relative fair values at
the date of acquisition. Such transactions or events do not give rise to goodwill.
Going concern
Note 2 to the Consolidated Financial Statements includes the Group’s risk factors, along with its policies
and processes for managing such risks.
The Group considers that positive net operating cash flows at €33,328k (2017: €114,053k) together with its
short term net assets will allow the Group to meet its short-term commitments. As a consequence,
Management believes that the Group has adequate resources to continue in operation for the foreseeable
future and, accordingly, continues to adopt the going concern basis of accounting in preparing the annual
Consolidated Financial Statements.
Cash Flow Statement
The Group reports cash flows from operating activities using the indirect method. Interest received is
presented within investing cash flows; interest paid is presented within operating cash flows. The
acquisitions of investment properties are disclosed as cash flows from investing activities because this most
appropriately reflects the Group's business activities.
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 25
Foreign currency transactions
Foreign currency transactions are translated into the functional currency at the exchange rates ruling on the
transaction date. Foreign exchange gains and losses resulting from settling these, or from retranslating
monetary assets and liabilities held in foreign currencies, are booked in the Consolidated Income Statement.
Consolidation of foreign entities
The Consolidated Financial Statements are presented in Euro which is the Company’s functional currency
and the Group’s presentational currency. The Group is domiciled within the Euro-zone and its operations
are predominately located within the Euro-zone, hence, the Group’s functional currency is the Euro.
Entities located outside the Euro-zone are mainly using Euro as the main operating currency, as a majority
of transactions and balances held in Euro and therefore the Group considers that the functional currency of
these entities is the Euro. Thus no currency translation adjustment (CTA) is recognised in the consolidated
statement of other comprehensive income.
The main exchange rates used to translate foreign currency denominated amounts in 2018 are:
Consolidated Statement of Financial Position: €1 = PLN4.29 (2017: 4.159) and €1 = CZK25.71 (2017:
25.58)
Consolidated Statement of Comprehensive Income: €1 = PLN4.32 (2017: 4.31) and €1 = CZK26.02 (2017:
26.59)
Investment properties are valued by the Group’s independent valuers in Euro.
Investment properties
These properties include completed properties that are generating rent or are available for rent, and
development properties that are under development or land this is available for development. Investment
properties comprise freehold and leasehold properties and are first measured at cost (including transaction
costs), then revalued to market value at each reporting date by independent professional valuers. Leasehold
properties are shown gross of the leasehold payables (which are accounted for as finance lease obligations).
Valuation gains and losses in a period are recognised in the Consolidated Income Statement. As the Group
uses the fair value model, as per IAS 40 Investment Properties, no depreciation is provided. An asset will
be classified as held for sale in line with IFRS 5 Non-Current Assets Held for Sale and Discontinued
Operations, where there is Board approval at the year-end date and the asset is expected to be disposed of
within 12 months after the date of the Consolidated Statement of Financial Position.
Property acquisitions and disposals
Properties are treated as acquired at the point when the Group assumes the significant risks and rewards of
ownership and as disposed of when these risks or rewards are transferred to the buyer. Generally, this
would occur on completion of contract. Any gains or losses arising on de-recognition of the property
(calculated as the difference between the net disposal proceeds and the carrying amount of the asset) is
included in profit or loss in the period in which the property is de-recognised.
Leases
Leases where substantially all of the risks and rewards of ownership are transferred to the lessee are
classified as finance leases. All others are deemed operating leases. Under operating leases, properties
leased to tenants are accounted for as investment properties. In cases where only the built part of a property
lease qualifies as a finance lease, the land is shown as an investment property.
Revenue
Revenue includes gross rental income, management fee income, income from service charges and proceeds
from the sale of trading properties.
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 26
Rental income
Rental income from properties let as operating leases is recognised on a straight-line basis over the lease
term. Lease incentives and initial costs to arrange leases are capitalised, then amortised on a straight-line
basis over the lease term (‘rent averaging’). For properties let as finance leases, ‘minimum lease receipts’
are apportioned between finance income and principal repayment, but receipts that were not fixed at lease
inception (e.g. rent review rises) are recognised as income when earned. Surrender premiums received in
the period are included in rental income.
Service charges and other recoveries from tenants
These include income in relation to service charges, directly recoverable expenditure and management fees.
Revenue from providing services is recognised in the accounting period in which the services are rendered.
Revenue from services is recognised based on the actual service provided to the end of the reporting period
as a proportion of the total services to be provided and recognised over time
Sale of trading properties
Proceeds from the sale of trading properties are recognised at the point in time at which control of the
property has been transferred to the purchaser. Therefore, revenue is recognised at a point in time and
generally occurs on completion of the contract and legal title has passed to the customer.
Operating Segments
The Group considers its operating segments to be based on the geographical location of the Group’s assets
and this is reported in a manner consistent with the internal reporting provided to the board of Managers.
The chief operating decision maker is the board of Managers. The board of managers considers the
operating segments to be Northern Europe (principally Germany and Benelux), Central Europe (principally
Poland and Czech Republic), and Southern Europe (principally France, Italy and Spain).
Financial instruments
Borrowings
Borrowings are recognised initially at fair value less attributable transaction costs. Subsequent to initial
recognition, borrowings are stated at amortised cost with any difference between the amount initially
recognised and the redemption value being recognised in the Consolidated Income Statement over the
period of the borrowings, using the effective interest rate method.
Gross borrowing costs relating to direct expenditure on properties under development or undergoing major
refurbishment are capitalised. The interest capitalised is calculated using the Group’s weighted average cost
of borrowing for the relevant currency. Interest is capitalised as from the commencement of the
development work until the date of practical completion. The capitalisation of finance costs is suspended if
there are prolonged periods when development activity is interrupted.
Borrowings are classified as current liabilities unless the Group has an unconditional right to defer
settlement of the liability for at least 12 months after the date of the Consolidated Statement of Financial
Position.
Interest payable and finance costs
Interest payable is charged to the Consolidated Income Statement as accrued. Costs incurred directly in
connection with the issue of debt are deducted from the proceeds and the net amount included in liabilities.
Such costs, together with any premium or discount on issue, are credited or charged, as appropriate, to the
Consolidated Income Statement over the term of the debt at a constant rate on the carrying amount of the
liability.
Trade and other receivables and payables
Trade and other receivables are initially booked at fair value net of transaction costs and subsequently
measured at amortised cost less provisions for impairment.
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 27
The Group applies the IFRS 9 simplified approach to measuring expected credit losses (‘ECLs’) which uses
a lifetime expected loss allowance for all trade receivables. Note 10 details the Group’s calculation for
measuring ECL’s. The Group requires that tenants provide deposits or guarantees. Where a guarantee is in
place the Group does not provide for impairment of monies receivable.
Trade and other payables are recognised initially at fair value and subsequently measured at amortised cost
using the effective interest method.
Receivables and payables are classified as current unless the Group has an unconditional right to defer
settlement of the receivables or payables for at least 12 months after the date of the Consolidated Statement
of Financial Position.
Cash and cash equivalents
Cash and cash equivalents includes cash in hand, deposits held at call with banks, other short-term highly
liquid investments with original maturities of three months or less, and bank overdrafts.
Share Capital & Legal Reserves
Share capital is recognised when issued. Reserves are recognised in line with the local legal requirements
and to the extent that legal reserves are required, not distributed. Share capital and reserves are recognised
at original cost and are held at the cost of issue.
Current and deferred income tax
The tax expense for the period comprises current and deferred tax. Tax is recognised in the Consolidated
Income Statement, except to the extent that it relates to items recognised directly in other comprehensive
income or equity - in which case, the tax is also recognised in other comprehensive income or equity.
The current income tax charge is calculated on the basis of the tax laws enacted or substantively enacted at
the date of the Consolidated Statement of Financial Position in the countries where the Group operates.
Management periodically evaluates positions taken in tax returns with respect to situations in which
applicable tax regulation is subject to interpretation, and establishes provisions where appropriate on the
basis of amounts expected to be paid to the tax authorities.
Deferred income tax is provided in full, using the liability method, on temporary differences arising
between the tax bases of assets and liabilities and their carrying amounts in the Consolidated Financial
Statements. However, deferred income tax is not accounted for if it arises from initial recognition of an
asset or liability in a transaction other than a business combination that at the time of the transaction affects
neither accounting nor taxable profit or loss. Deferred income tax is determined using tax rates (and laws)
that have been enacted or substantially enacted by the date of the Consolidated Statement of Financial
Position and are expected to apply when the related deferred income tax asset is realised or the deferred
income tax liability is settled.
Deferred income tax assets are recognised to the extent that it is probable that future taxable profit will be
available against which the temporary differences can be utilised.
The carrying value of the Group’s investment property is assumed to be realised by sale at the end of use.
The capital gains tax rate applied is that which would apply on a direct sale of the property recorded in the
Consolidated Statement of Financial Position regardless of whether the Group would structure the sale via
the disposal of the subsidiary holding the asset, to which a different tax rate may apply. The deferred tax is
then calculated based on the respective temporary differences and tax consequences arising from recovery
through sale.
Deferred income tax is provided on temporary differences arising on investments in subsidiaries, except
where the timing of the reversal of the temporary difference is controlled by the Group and it is probable
that the temporary difference will not reverse in the foreseeable future.
Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset
current tax assets against current tax liabilities and when the deferred income tax assets and liabilities relate
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 28
to income taxes levied by the same taxation authority on either the same taxable entity or different taxable
entities where there is an intention to settle the balances on a net basis.
Critical accounting judgements and key sources of estimation uncertainty
In the application of the Group’s accounting policies and IFRS, the Managers are required to make
judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not
readily apparent from other sources. The estimates and associated assumptions are based on historical
experience and other factors that are considered to be relevant. Actual results may differ from these
estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to
accounting estimates are recognised in the period in which the estimate is revised if the revision affects
only that period, or in the period of the revisions and future periods if the revision affects both current and
future periods.
Significant areas of estimation uncertainty:
Property valuations
Valuation of property is a central component of the business. In estimating the fair value, the Group
engages third party qualified valuers to perform the valuation. Information about the valuation techniques
and inputs used in determining the fair value of the property portfolio is disclosed in Note 9 property
valuation techniques and related quantitative information.
Financial instruments and fair value measurements
In estimating the fair value of an asset or a liability, the Group uses market-observable data to the extent it
is available. Information about the valuation techniques and inputs used in determining the fair value of
various assets and liabilities is disclosed in Note 12.
Significant areas of judgements in applying the group’s accounting policies:
Accounting for significant acquisitions, disposals and investments
Property transactions are complex in nature. Management considers each material transaction separately
with an assessment carried out to determine the most appropriate accounting treatment and judgements
applied, including whether the transaction represents an asset acquisition or business combination. Where
the Group has acquired property assets by way of acquiring the share capital of the entity that owns the
physical property assets, where this acquisition was not accounted for as a Business Combination and as
neither accounting profit nor taxable profit were affected at the time of the transaction, the initial
recognition exemption in IAS 12, ‘Income Taxes’ has been applied and the Group does not recognise
deferred tax that would otherwise have arisen on temporary differences associated with the acquired assets
and liabilities at initial recognition.
Revenue recognition
In making its judgement over revenue recognition for cut-off for property transactions, management
considered the detailed criteria for the recognition of revenue set out in IAS 18 Revenue and, in particular,
whether the Group had transferred to the buyer the significant risks and rewards of ownership of the assets
disposed. Management also considers the appropriate accounting treatment of tenant lease incentives.
Financial and operational risk management
Financial risks factors
The risk management function within the Group is carried out in respect of financial risks. Financial risks
are risks arising from financial instruments to which the Group is exposed during or at the end of the
reporting period. Financial risk comprises market risk (including currency risk, interest rate risk and other
price risk), credit risk and liquidity risk. The primary objectives of the financial risk management function
is to establish risk limits, and then ensure that exposure to risks remains within these limits.
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 29
Risk management is overseen by the Managers with advice from the Venture Advisor. The Venture
Advisor cooperates closely with all of the Group’s operating units and third party advisors.
a. Market risk
Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate
because of changes in market prices. The Group’s market risks may arise from open positions in foreign
currencies and interest-bearing assets and liabilities, to the extent that these are exposed to general and
specific market movements.
The Group seeks to manage Market risk, principally, by seeking to fix future interest payments in advance.
During the period ending 31 December 2018, the Group has minimal exposure to interest rate risks.
The Group’s main currency exposures are Polish Zlotys and Czech Crowns. The Group’s balance sheet
translation exposure is as follows:
Gross currency assets: €9,776k
Gross currency liabilities: €11,554k
Net exposure: €1,778k
The blended sensitivity of the net assets of the Group to a 5% change in the value of the Euro against the
relevant currencies is €94k.
b. Credit risk
Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in
financial loss to the Group. Potential customers are evaluated for creditworthiness and where necessary
collateral is secured. There is no concentration of credit risk within the lease portfolio to either business
sector or individual company as the Group has a diverse customer base with no one customer accounting
for more than 5% of rental income. Trade receivables (which include unpaid rent and amounts receivable in
respect of property disposals) were approximately 1% of total assets at 31 December 2018. The Managers
are of the opinion that the credit risk associated with unpaid rent is low. In excess of 80% of rent due is
generally collected within 21 days of the due date. Trade receivables are actively monitored and collection
pursued to ensure that the Group has minimal exposure to credit risk.
An analysis of the Group’s trade receivables can be found in Note 10.
Investment in financial instruments is restricted to banks and short-term liquidity funds with a good credit
rating.
The Group’s exposure and the credit ratings of its counterparties are continuously monitored and the
aggregate value of transactions concluded is spread among approved counterparties.
c. Liquidity risk
Ultimate responsibility for liquidity risk management rests with the Managers, who have built an
appropriate liquidity risk management framework for the management of the Group’s short, medium and
long-term funding and liquidity management requirements. The Group manages liquidity risk by having a
policy that requires that adequate cash and committed bank facilities remain available to cover and match
all debt maturities, development spend, trade related and corporate cash flows forward over a rolling 18-
month period. This is achieved by continuously monitoring forecast and actual cash flows and matching the
maturity profiles of financial assets and liabilities. Details on current financing facilities are provided in
Note 12.
Current assets and liabilities are deemed receivable / payable within one year and are, therefore, carried at a
value equal to their nominal value including accrued interest.
Bank covenants are monitored on a regular basis and reviewed by the Managers. Long-term liquidity risks
are monitored and reviewed annually by the Managers whilst financing and the Group’s financial strategy
is reviewed and updated annually in conjunction with the Group’s long-term business model.
Details of the maturity of long-term payables is shown within Note 12.
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 30
Cash flows and fair value interest rate risk
Interest from bank loans and bonds within the Group are fixed and known in advance with the exception of
the Revolving Credit Facility which carries a variable coupon rate as of 31 December 2018, if interest rates
had been 200 basis points higher, with all other variables held constant, post-tax profit for the year would
have been €1,143k lower. If interest rates had been 200 basis points lower, with all other variables held
constant, post-tax profit for the year would have increased by €615k.
Operational risks
The Group is mainly exposed to Operational risk through the fair value movements in property values
which are classified in the Consolidated Statement of Financial Position at fair value through consolidated
income statement. To manage this risk, arising from investments in property, the Group diversifies its
portfolio, seeks to maintain financially sound tenants on long leases and maintains a prime portfolio in
areas and functions of high demand. Diversification of the portfolio is maintained in accordance with the
limits set out in the Shareholders Agreement. The Group targets a geographically diverse portfolio with a
20-40% allocation to Germany, France and Poland, a 5-15% allocation to Benelux, a 0-10% allocation to
Czech Republic, Spain and Italy.
3. Total Revenue
Total revenue is comprised of:
4. Property operating expenses
Property operating expenses are comprised of:
1 Venture Performance fees are payable to SELP Management Limited based on the IRR, of the Group,
subject to certain hurdle rates (see Note 20). The first calculation and payment date was due on the fifth
anniversary of the Venture in October 2018 being €59.3 million (including the amount subject to clawback)
of which €29.6 million has been expensed during the period.
2018 €’000s
2017 €’000s
Rental income from investment properties
167,674 155,222
Surrender premiums 97 580
Gross rental income 167,771 155,802
Property management fees 2,743 2,670
Service charge income 49,548 45,293
Total revenue 220,062 203,765
2018 €’000s
2017 €’000s
Vacant property costs
(2,018) (1,490)
Service charge (47,440) (42,781)
Venture and asset management fees
(15,647) (14,255)
Venture performance fee1 (29,629) -
Letting, marketing, legal and professional fees (2,896) (2,455)
Bad debt expense (886) (488)
Other expenses (7,588) (6,833)
Property administration expenses 232 (83)
Total property operating expenses (105,872) (68,385)
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 31
5. Administration expenses
Administration expenses are comprised of:
Auditor’s remuneration includes remuneration in relation to non-audit related services: Total non-audit fees
were €170k in 2018 (2017: €75k). During the period the Group employed an average of three employees
(2017: two).
6. Realised and unrealised property gains from investment properties
1Properties sales can take the form of a direct asset disposal or an indirect disposal through a corporate sale.
The Group sold property owning subsidiaries in Poland and Belgium during the period (see Note 22).
7. Finance costs
Finance costs are comprised of :
2018 €’000s
2017 €’000s
Administration expenses
(2,988)
(2,014)
Administration expenses include:
Auditor’s remuneration (699) (455)
Staff costs (177) (110)
Investment Properties 2018 €’000s
2017 €’000s
Profit on sale of investment properties1
16,075 847
Unrealised gain/(losses) on investment properties
211,260 175,057
Total realised and unrealised property gains 227,335 175,904
2018 €’000s
2017 €’000s
Finance costs
Interest on loans
(18,105) (14,186)
Interest on shareholder and related party loans (16,557) (30,897)
Exchange (loss)/gain (565) 417
Refinancing costs - (4,199)
Total borrowing costs (35,227) (48,865)
Less amounts capitalised on the development of properties 1,804 1,655
Net finance costs (33,423) (47,210)
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 32
8. Corporate current and deferred taxes
8(a) Tax on profit:
Factors affecting tax charge for the year:
The standard rate of taxation applied is 26.01% (2017: 27.08%) which is the applicable rate of corporation
tax in Luxembourg.
8(b) Deferred Taxes:
Balance 1
January
Exchange Movement
Acquisition/ disposal
Recognised in income
Balance 31 December
2018 €'000s €'000s €'000s €'000s €'000s
Valuation surpluses and deficits on properties
78,599 1,350 (10,962) 28,218 97,205
Accelerated tax allowances 39,290 (540) (3,789) 4,299 39,260
Deferred tax asset on revenue losses (2,674) - 700 (600) (2,574)
Other 2,520 (500) 147 979 3,146
117,735 310 (13,904) 32,896 137,037
Balance 1
January
Exchange Movement
Acquisition/ disposal
Recognised in income
Balance 31 December
2017 €'000s €'000s €'000s €'000s €'000s
Valuation surpluses and deficits on properties
56,299 100 – 22,200 78,599
Accelerated tax allowances 33,741 49 (300) 5,800 39,290
Deferred tax asset on revenue losses (2,672) (2) – – (2,674)
Other 1,552 2 – 966 2,520
88,920 149 (300) 28,966 117,735
2018 €’000s
2017 €’000s
Current tax
Current tax charge (8,353) (7,804)
Total current tax (charge)/credit (8,353) (7,804)
Deferred tax
Origination and reversal of temporary differences (4,299) (5,800)
Released in respect of property disposals in the year - 300
On valuation movements (28,218) (22,200)
Total deferred tax in respect of investment properties
(32,517) (27,700)
Other deferred tax (379) (966)
Total deferred tax charge (32,896) (28,666)
Total tax charge on profit on ordinary activities (41,249)
(36,470)
2018 €’000s
2017 €’000s
Profit on ordinary activities before tax 305,114 262,060
Multiplied by standard rate of corporation tax (79,360) (70,966)
Exempt OPCI and REIF on income and gains 30,932 27,592
Non-deductible items 2,499 (3,266)
Different tax rates on international earnings 6,271 9,188
Permanent differences - 199
Adjustments in respect of earlier years and assets not recognised (1,591) 783
Total tax charge on profit on ordinary activities (41,249) (36,470)
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 33
9. Investment properties
Movements in the period were as follows:
Investment properties are stated at fair value as at 31 December 2018 based on external valuations
performed by professionally qualified valuers. The Group’s property portfolio was valued at 31 December
2018 by CBRE Ltd. The valuations conform to the RICS International Valuation Standards and were
arrived at by reference to market evidence of the transaction prices paid for similar properties. In
estimating the fair value of the properties, the highest and best use of the properties is their current use.
There has been no change to the valuation technique during the year.
CBRE Ltd also undertake other professional and agency work on behalf of the Group, although this is
limited in relation to the activities of the Group as a whole. CBRE Ltd advise that the total fees paid by the
Group represent less than 5% of their total revenue in any year.
Completed properties include buildings that are occupied or are available for occupation. Development
properties include land available for development and land under development where construction in
progress. Included in investment properties is land held for development or under construction of
€297,585k (€200,138k in 2017). During the period €1,804k (€1,655k in 2017) of interest has been
capitalised, within additions to existing investment properties.
All amounts included within Total Revenue in the Consolidated Income Statement are derived from all
properties, excluding land, which are income generating investments. Bank borrowings, with the exception
of the Group’s Revolving Credit Facility and issued bonds are secured on investment property.
Property valuation techniques and related quantitative information
All of the Group’s properties are level 3, as defined by IFRS 13, in the fair value hierarchy as at 31
December 2018 and there were no transfers between levels during the year. Level 3 inputs used in valuing
the properties are those which are unobservable, as opposed to level 1 (inputs from quoted prices) and level
2 (observable inputs either directly, i.e. as prices, or indirectly derived from prices).
Based on a multi-criteria approach, the following valuation techniques can be used for the same class of
assets:
The yield methodology valuation technique is used when valuing the Group’s assets which uses market
rental values capitalised with a market capitalisation rate. The resulting valuations are cross-checked
against the initial yields and the fair market values per square metre derived from actual market
transactions.
For properties under construction and land held for development, properties are valued using an investment
method and deducting the estimated cost to complete the property, which can be considered as similar to
the residual valuation method. Under this methodology, the valuer assesses the investment value (using the
2018 €’000s
2017 €’000s
At 1 January 2,834,445 2,472,499
Investment property acquisitions 366,108 183,255
Investment property disposals (100,572) (56,969)
Additions to existing investments properties 162,986 113,400
Revaluation surplus during the year 211,260 175,057
Investment properties held for sale - (54,757)
At 31 December 3,474,227 2,832,485
Straight-lining of lease incentives and letting fees 4,508 1,960
Total investment properties 3,478,735 2,834,445
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 34
above mentioned methodology for completed buildings). Deductions are then made for the total estimated
costs to complete, including notional finance costs and developer’s profit, to take into account the
hypothetical purchaser’s management of the remaining development process and their perception of risk
with regard to construction and the property market (e.g. as regards potential cost overruns and letting risk).
Land values are cross-checked against the rate per hectare derived from actual market transactions.
An increase/decrease to Expected Rental Value (ERV) will increase/decrease valuations, while an
increase/decrease to yield decreases/increases valuations. Similarly an increase in investment yield would
decrease property values whilst a decrease in yields would increase the value of the property portfolio : A
5% increase in investments yields would result in a €159 million decrease in property values whilst a 5%
decrease in investment yields would result in a €159 million increase in property values.
There are interrelationships between all these inputs as they are determined by market conditions. The
effect of an increase in more than one input would be to magnify the input on the valuation. The impact on
the valuation will be mitigated by the inter-related movement of two inputs in opposite directions, e.g. an
increase in rent may be offset by an increase in yield.
The Group’s property assets are insured by AON. In case of damage or destruction of the Group’s assets,
each property is fully insured to the replacement and rebuild value of each asset. In addition, the Group is
insured for loss of rent and income for a maximum period of four years following a catastrophe.
VALUATION
INPUTS
Completed
Land and Developments
Total
ERV
ERV Range
Net True Equivalent
Yield
Net True Equivalent
Yield Range
€000s €000s €000s € per sq m € per sq m % %
By building type
Logistics Warehouse 3,181,150 297,585 3,478,735 50.5 36-108 5.60% 4.5-7.0
Group total 3,181,150 297,585 3,478,735 50.5 36-108 5.60% 4.5-7.0
VALUATION
INPUTS
Completed
Land and Developments
Total
ERV
ERV Range
Net True Equivalent
Yield
Net True Equivalent
Yield Range
€000s €000s €000s € per sq m € per sq m % %
By Geography
Germany 923,005 114,255 1,037,260 55.0 36-81 5.04% 4.5-7.0
France 754,060 22,125 776,185 52.1 41-93 5.29% 5.5-7.3
Poland 741,945 44,365 786,310 44.0 36-108 6.63% 6.2-7.0
Czech Republic 149,885 9,850 159,735 56.1 36-102 6.04% 5.6-6.2
Netherlands 178,750 14,565 193,315 63.3 76-101 5.44% 4.9-5.7
Spain 41,625 92,425 134,050 62.0 54-67 5.00% 5.00
Italy 391,880 - 391,880 47.3 38-78 5.47% 4.8-6.4
Group Total 3,181,150 297,585 3,478,735 50.5 36-108 5.60% 4.5-7.0
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 35
10. Trade and other receivables
Trade and other receivables are comprised of :
Other receivables include €82.8 million of VAT paid in respect of property acquisitions (2017: €25.9
million) in Italy, France and Spain.
The Group applies the IFRS 9 simplified approach to measuring expected credit losses (‘ECLs’) which uses
a lifetime expected loss allowance for all trade receivables. The adoption of IFRS 9 did not result in a
material change in the loss allowance and impairments recognised under IFRS 9 compared to that held
under IAS 39.
The €26,401k trade receivables relate to a number of independent customers for whom there is no recent
history of default or whose balance as at 31 December 2018 are fully covered by bank guarantee or deposit.
A total of €1,696k of outstanding debts has been provisioned where these sums relate to tenants with
amounts outstanding on leases where the Group believes that recovery of these amounts is unlikely.
As at 31 December 2018, the Group’s trade receivables denominated over time were:
Total Current < 1 Month < 2 Month <3 Month >3 Months
26,401 18,671 4,823 627 450 1,830
Trade receivables as at 31 December 2017 were:
Total Current < 1 Month < 2 Month <3 Month >3 Months
29,139 22,110 1,941 991 1,713 2,384
11. Cash and cash equivalents
2018 €’000s
2017 €’000s
Trade receivables 26,401 29,139
Loss allowance (1,696) (1,990)
Net trade receivables 24,705 27,149
Service charge receivables 6,428 4,959
Other receivables 98,371 40,798
Tenant deposits 9,210 8,616
Prepayments 31,938 5,833
Total current trade and other receivables 170,652 87,355
2018 €’000s
2017 €’000s
Unrestricted bank balances 50,189 45,004
Total cash and cash equivalents 50,189 45,004
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 36
12. External borrowings
(a) The Group’s borrowings as at 31 December 2018 are summarised as follows:
The main features of the Group’s outstanding facility are detailed below :
Facility Facility Amount Interest Rate Maturity
Listed Guaranteed Bond €500,000,000 fixed term Fixed 1.25% 22 October 2023 (7 year bond)
Listed Guaranteed Bond €500,000,000 fixed term Fixed 1.50% 20 November 2025 (8 year bond)
Revolving Credit Facility €300,000,000 revolving facility Variable 22 October 2022 (4 year facility)
Deka – Germany €59,100,000 term loan Fixed 1.28% 23 September 2020 (5 year facility)
During 2018, there were no breaches of the financial covenants which could invoke foreclosure on any of the
facilities.
The Revolving Credit Facility was increased from €200m to €300m in December 2018 whilst the option to
extend the maturity of the facility from October 2021 to October 2022 was taken in November 2018.
Financial instruments and fair values
Categories of financial instruments
For financial reporting purposes, fair value measurements are categorised into level 1, 2 or 3 based on the
degree to which the inputs to the fair value measurements are observable and the significance of the inputs to
the fair value measurement in its entirety, which are described as follows:
• Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the
entity can access at the measurement date;
• Level 2 inputs are inputs, other than quoted prices included within Level 1, that are observable for the
asset or liability, either directly or indirectly ; and
• Level 3 inputs are unobservable inputs for the asset or liability.
The fair value of financial asset held by the Group is the current bid price. The carrying value less loss
allowance of trade receivables and payables are assumed to approximate to their fair values. The level 2 fair
value of financial assets and liabilities for disclosure purposes is estimated by discounting the future
contractual cash flows at the current market interest rate that is available to the Group for similar financial
instruments.
2018 €’000s
2017 €’000s
Unsecured borrowings:
2023 Maturity Bond 500,000 500,000
2025 Maturity Bond 500,000 500,000
Revolving Credit Facility 195,000 –
Secured borrowings:
Bank loans 59,100 59,100
Total 1,254,100 1,059,100
Loan Arrangement Fee:
Balance at 1 January (11,732) (7,596)
Capitalised in the Year (770) (6,091)
Written off in the Year - 269
Straight lining effect of amortised costs 2,017 1,686
(10,485) (11,732)
Balance at 31 December 1,243,615 1,047,368
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 37
All financial assets and liabilities (except cash and cash equivalents, which are classified as level 1) are
classified as level 2. Fair Value
2018 Book Value
2018 Fair Value
2017 Book Value
2017 Financial assets €'000s €'000s €'000s €'000s
Trade and other receivables 55,877 55,877 55,600 55,600
Financial liabilities
External borrowings (1,225,784) (1,243,615) (1,060,606) (1,047,368)
Related party borrowings (605,712) (385,628) (529,019) (385,728)
Trade and other payables (94,191) (94,191) (76,577) (76,577)
Other Long-Term Creditors represent Shareholder Loans held between the Group and the Group’s
shareholders and loans between the Group and Alpha Holdings S.à r.l., a related party.
Capital management
The Group manages its capital requirements to ensure that entities in the Group will be able to continue as a
going concern and as such the Group aims to maintain a prudent mix between debt and equity financing. The
current capital structure of the Group consists of a mix of equity and debt. Equity comprises issued capital,
reserves and retained earnings as disclosed in the Consolidated Statement of Changes in Equity and Notes 13.
Debt primarily comprises long-term debt issues and drawings against medium-term committed revolving
credit facilities from banks as disclosed in Note 12.
The Group has one secured bank facility in place. The German Bravo facility is repayable on 23 September
2020. These bank borrowings are secured against a discrete portfolio of properties. The Group is not
applying hedge accounting and does not use derivative financial instruments.
The debt facilities contain covenants. Compliance with these covenants is monitored on a quarterly basis. All
covenants were fully complied with throughout the period to 31 December 2018.
The loan to value ratio for the Group’s secured bank facility at 31 December 2018 was as follows:
The Group’s assets are revalued by CBRE Ltd bi-annually to ensure the asset’s values are accurately
reflected whilst bank valuations are undertaken at the discretion of the lending institution(s). The banks’
valuers apply criteria and assumptions that may not reflect the prevailing market conditions: As a result the
bank valuations may differ from those made by CBRE Ltd on behalf of the Group.
The 2023 and 2025 guaranteed bonds have two key covenants: Loan to Value should not exceed 60% and
Interest Cover Ratio that shall not fall below 1.5:1. Currently the Group’s LTV as per the bonds’ covenant
calculation stands at 34% whilst ICR is 8.4:1.
(b) Related party borrowings are comprised of :
Shareholder Loans have been accounted for at amortised cost, their fair value was disclosed within Note
12(a).
Germany €’000s
Total Secured €’000s
Investment Property Market Value 162,381 162,381
Gross Borrowings 59,100 59,100
Loan to Value 36% 36%
2018 €’000s
2017 €’000s
Shareholder loans 377,961 377,364
Amounts due to related parties 7,666 8,364
Total related party borrowings 385,627
385,728
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 38
(c) Trade and other payables
13. Share capital and share premium
(a) Share capital
As at 31 December 2018, the share capital is comprised as follows :
The share capital consists of 17,400 shares (authorised and issued) of €1 nominal value. All issued shares are
fully paid. During the year the Group issued 100 shares.
(b) Share premium
As at 31 December 2018, the share premium is comprised as follows :
During the year the Group issued 100 shares with a nominal value of €1 each; the shares were issued at a
premium of €125,230k.
2018 €’000s
2017 €’000s
Due after one year
Trade payables 5,502 4,023
VAT payable 5,172 864
Rent in advance 15,864 16,189
Accruals 17,428 15,963
Capital accruals 24,395 18,152
Accrued interest payable on bank loans 2,367 2,115
Other liabilities 26,644 21,629
Accrued interest on shareholder and related party loans 3,626 7,345
Shareholders Payables 9,008 6,486
Total trade and other payables 110,006 92,766
Issue and fully paid PSP Britannia Limited
SEGRO Luxembourg S.à r.l.
Total
Totals
€’000s €’000s €’000s €’000s
Ordinary shares of €1 at 1 January 8.65 8.65 17.30
Issued of shares 0.05 0.05 0.10
Ordinary shares of €1 at 31 December 8.70 8.70 17.40
PSP Britannia Limited
SEGRO Luxembourg S.à r.l.
Total
Totals
€’000s €’000s €’000s €’000s
Balance at 1 January 224,115 224,115 448,230
Premium arising on the issue of shares 62,615 62,615 125,230
Balance at 31 December 286,730 286,730 573,460
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 39
14. Capital commitments
Contractual obligations to purchase, construct, develop, repair, maintain or enhance assets as at 31 December
2018 were €62.2 million (2017: €46.6 million) and mainly relates to the Group’s development projects in
Germany, Spain and Poland.
15. Operating leases
The Group as lessor
The future aggregate minimum rental amounts receivable under non-cancellable operating leases are as
follows:
The Group as lessee
The Group has entered into lease arrangement for which the future aggregate amounts payable are as
follows:
16. Related party transactions
Transactions between the Group and its related parties were comprised of:
Interest is paid to both shareholders whilst Venture, Administration, Property Management Fees, Performance
Fee and Development Management Fees were paid to SELP Management Limited, a SEGRO plc group
company, acting as Venture Advisor to the Group.
2018 €’000s
2017 €’000s
Not later than one year 172,215 144,809
Later than one year, not later than five years 516,300 446,786
Later than five years 311,399 269,128
999,914 860,723
2018 €’000s
2017 €’000s
Not later than one year 1,636 382
Later than one year, not later than five years 5,290 1,912
Later than five years 2,294 2,294
9,220 4,588
2018 €’000s
2017 €’000s
Dividends paid 41,175 7,187
Interest expense 16,557 30,897
Venture, administration and property management fees 15,647 14,255
Venture performance fee 59,258 -
Development management fees 4,955 3,677
137,592 56,016
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 40
Significant balances outstanding between the Company and related parties are shown below:
None of the above balances are secured. All of the above transactions are made on terms equivalent to those
that prevail in arm’s length transactions.
Trade and other payables relate to management fees due to SELP Management Limited, a SEGRO Group
company in relation to Venture Advisor and related management fees.
The beneficial owners of Alpha Holdings S.à r.l. are PSP Britannia Limited and SEGRO Luxembourg S.à r.l.
SEGRO Luxembourg S.à r.l. is a wholly owned subsidiary of SEGRO plc whilst PSP Britannia Limited is a
wholly owned subsidiary of the PSP Investment Group.
17. Cash flow statement
Analysis of financial liabilities and assets arising from financing activities :
2018 €’000s
2017 €’000s
Shareholder Loans SEGRO Luxembourg S.à r.l. 188,981 172,278
Shareholder Loans PSP Britannia Ltd 188,981 172,278
Loan Notes SEGRO plc
- 16,404
Loan Notes PSP Britannia Ltd
- 16,404
Accrued Interest Payable to SEGRO Luxembourg S.à r.l.
1,804 3,672
Accrued Interest Payable to PSP Britannia Ltd
1,804 3,672
Trade and Other Payables to Related Payables
9,008 6,486
Related Party Loans Alpha Holdings S.à r.l.
7,666 8,364
398,244 399,558
2018 €’000s
2017 €’000s
Reconciliation of cash generated from operations
Operating Profit 338,537
309,270
Adjustments for:
Rent straight-lining and letting fees (4,508) (1,960)
Profit on sale of investment properties (16,075) (847)
Revaluation surplus on investment and owner occupied properties (211,260) (175,057)
Changes in working capital:
Increase in debtors (83,298) (20,390)
Increase in creditors 9,932 3,037
Net cash flow from operations 33,328 114,053
Cash Flow Non-Cash Adjustments
As at 1 January Additional
Redeemed/Repaid Total Written off Amortisation As of 31 December
€'000s €'000s €'000s €'000s €'000s €'000s €'000s
Bank loans and loan capital
1,059,100 195,000 - 1,254,100 - - 1,254,100
Capitalised finance costs (11,732) (770) - (12,502) - 2,017 (10,485)
Total borrowings 1,047,368 194,230 - 1,241,598 - 2,017 1,243,615
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 41
18. Managers remuneration
Managers’ remuneration is not borne by the Group and is borne by the Group’s shareholders.
19. Subsequent events
The Group entered into contractual arrangements to purchase a 28,400 sq m building located in Barcelona,
Spain for a total consideration of €26.8m.
On 1 January 2019 the Group restructured the Czech property owning entities via merger. The entities listed
below were merged:
Previous Entity Name Merged Entity Name
Secor Estates, sro Delta Tulipan Park, sro
Alpha Tulipan Park, sro Delta Tulipan Park, sro
Beta Tulipan Park, sro Delta Tulipan Park, sro
Gamma Tulipan Park, sro Delta Tulipan Park, sro
Pambrook International, sro Dani Estates, sro
Gront Three, sro GRONT Five, sro
20. Contingent Liabilities
Under the terms of the Venture Advisor Agreement a Performance Fee will be payable to SELP Management
Ltd should the IRR of the Group exceed 9% after five years. Should the IRR exceed this target a total
equivalent to 10% of the outperformance will be payable in Performance Fees. Should the IRR exceed 10%,
at this date, a total of 20% of the outperformance of the return in excess of 10% IRR will be payable to SELP
Management Ltd.
After ten years a Performance Fee will be calculated based on the ten year IRR of the venture. Should the
IRR exceed 9%, a total equivalent to 10% of the outperformance will be payable in Performance Fees.
Should the IRR exceed 10%, at this date, a total of 20% of the outperformance of the return in excess of 10%
IRR will be payable to SELP Management Limited. If the IRR of the venture after ten years exceeds the
target of 9% or 10% but is inferior to the IRR after five years, up to 50% of any Performance Fee paid at the
five years anniversary, in excess of the total due after ten years, will be repaid to the Group by SELP
Management Limited.
The first fee paid by SELP on the fifth anniversary falling in October 2018 was €59.3 million (including the
amount subject to clawback). A Performance Fee expense of €29.6 million has been recognised as a property
management expense in the 2018 Consolidated Income Statement and represents the estimated IRR and final
settlement of the Performance Fee due at the 10 year anniversary. The remaining €29.6 million of the total fee
paid and not recognised as an expense has been recognised as a prepayment (see Note 10) on the
Consolidated Statement of Financial Position as at 31 December 2018.
Management estimates that, based on the position as at 31 December 2018 and estimated IRR, no further
payment is expected to be required upon final settlement of the Performance Fee liability at the 10 years
anniversary in October 2023. The €29.6 million held as a prepayment at 31 December 2018 is expected to be
clawed back and repaid by SELP Management Limited after ten years.
It should be noted that it is difficult to estimate the total Performance Fee that may be payable after 10 years
due to the geared nature of the calculation which is based on absolute performance above a fixed hurdle, and
hence is very sensitive to changes in the assumptions applied to the calculation. It remains possible that some
or all of the €29.6 million, currently held as a prepayment, may be clawed back and also that additional
performance fee, above €59.3 million already paid, may fall due.
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 42
21. Segmental Analysis
The Group considers that the geographic location of the Group’s assets is an appropriate measure of the
Group’s business activities.
2018 2017
Northern Europe
Southern Europe
Central Europe Total
Northern Europe
Southern Europe
Central Europe Total
€'000s €'000s €'000s €'000s €'000s €'000s €'000s €'000s
Total Revenue 73,883 67,407 78,772 220,062 70,885 61,088 71,792 203,765
Net Income 37,581 47,131 29,478 114,190 52,220 41,641 41,519 135,380
Operating Profit 128,826 135,124 74,587 338,537 132,013 116,905 60,352 309,270
22. Scope of consolidation
The Company fully consolidates all subsidiaries in accordance with the accounting policies detailed above.
During the year the Company held the following subsidiaries:
Country Company Address 2018 2017
Luxembourg SELP Finance S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP Investments S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (France) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Germany and Benelux) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Belgium) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Bravo Germany) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Charlie Germany) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Alpha Germany) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg Link S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 50.63% 50.63%
Luxembourg SELP (Spain) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Italy) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Poland and Czech Republic)
S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (CR) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg
SELP (Alpha Czechia) S.à r.l.
(formerly SELP (Alpha Poland) S.à r.l.)
35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Delta Spare 1) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Delta Spare 2) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Delta Spare 4) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Delta Spare 5) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Krefeld 3) S.à r.l. (formerly
Delta Spare 6 S.à r.l.) 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP Leipzig GP S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 50.63% 50.63%
Luxembourg SELP Berlin GP S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 50.63% 50.63%
Luxembourg SELP Ingolstadt GP S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 50.63% 50.63%
Luxembourg SELP (Alzenau) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Hamburg Pinkertweg) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Hamburg Winsen) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Kapellen) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Krefeld) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (MG Logistik) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 43
Luxembourg SELP (Neuss) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Oberhausen) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Krefeld II) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Bischofsheim I) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Bischofsheim II) S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Berlin 2) S.à r.l. (formerly
SELP (Bravo Spare 2) S.à r.l.) 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Alzenau 2) S.à r.l. (formerly
SELP (Charlie Spare 2) S.à r.l.) 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP Leipzig S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP Hamburg S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 53.13% 53.13%
Luxembourg SELP Überherrn S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 53.13% 53.13%
Luxembourg SELP Berlin S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 50.63% 50.63%
Luxembourg SELP Ingolstadt S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 50.63% 50.63%
Luxembourg SELP (Munich) S.à r.l. (formerly
SELP Echo 1 S.à r.l.) 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP Oberhausen 2 S.à r.l. (formerly
Echo 2 S.à r.l.) 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP (Krefeld 4) S.à r.l. (formerly
SELP Echo 3 S.à r.l.) 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP Spare 1 S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP Spare 2 S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP Spare 3 S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP Spare 4 S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
Luxembourg SELP Spare 5 S.à r.l. 35-37 av. de la Liberté, 1931 Luxembourg 56.25% 56.25%
France LPV France SPPICAV 173 Boulevard Haussman, 75008 Paris 56.25% 56.25%
France Comete Developpement S.à r.l. 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SEGRO Logistics SAS 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SELP Marinière SAS 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SELP Marly SAS 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SELP Saint-Ouen SAS 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SEGRO (Aulnay) SCI 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SCI Boussard A 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SCI Boussard C 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SCI SELP Mitry 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SCI SELP Clesud 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SELP Fallavier (SCI) 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SELP Nimes (SCI) 20 rue Brunel, 75017 Paris 56.25% 56.25%
France SELP Pusignan Auriol SCI 20 rue Brunel, 75017 Paris 56.25% 56.25%
Germany SELP Leipzig Logistik I GmbH Fichtenstrasse 33, 40233 Düsseldorf 56.25% 56.25%
The Netherlands SEGRO (Hoofddorp) BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam 56.25% 56.25%
The Netherlands SELP Herford 1 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Herford 2 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Herford 3 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Herford 4 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA Amsterdam
53.12% 53.12%
The Netherlands SELP Herford 5 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Herford 6 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA Amsterdam
53.12% 53.12%
The Netherlands SELP Neuenstadt 1 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Neuenstadt 2 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA Amsterdam
53.12% 53.12%
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 44
The Netherlands SELP Neuenstadt 3 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Malsfeld 1 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Malsfeld 2 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Herbrechtingen BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Saarwellingen 1 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Saarwellingen 2 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Saarwellingen 3 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Leipzig 1 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SELP Leipzig 2 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam
53.12% 53.12%
The Netherlands SEGRO (Tilburg I) BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam 56.25% 56.25%
The Netherlands SEGRO (Tilburg II) BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam 56.25% 56.25%
The Netherlands SELP Hoofddorp 2 BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA Amsterdam
56.25% 56.25%
The Netherlands SELP Netherlands (Holdings) BV Gustav Mahlerplein 62 , Ito-toren, 8th Floor, 1082 MA
Amsterdam 56.25% 56.25%
Poland Aspen Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Branford Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Cambrilis Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Florette Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Galtic Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Karafiat House Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Keila Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Losette Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Lumina Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Nadarzyn Industrial Park Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Oriolus Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Quendis Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Eduardo Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Jolie Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Pruszkow Industrial Park Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Ottoline Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Tala Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Collbert Investments Sp Zoo. Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Dearing Investments sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Goluski Sp Zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland Corin Investments Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Poland SELP Delta Sp zoo Pl. Andersa 3, 61-894 Poznań 56.25% 56.25%
Czech Republic Secor Estates, sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic Delta Tulipan Park, sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic Alpha Tulipan Park, sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic Beta Tulipan Park, sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic Gamma Tulipan Park, sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic GrontFive, sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic GRONT CR, sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic Dani Estates, sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic Pambrook International, sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
SEGRO European Logistics Partnership S.à r.l.
Registered in Luxembourg N°: B177300 Page 45
Czech Republic Gront Three, sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic Air 6 Park a.s. Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic GrontOne sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic GrontTwo sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Czech Republic Grontinfra sro Praha 1, Na Prikope 91392 a 111393, PSC110 00 56.25% 56.25%
Italy Logita REAIF via Valtellina 15/17, 20159 Milan 56.25% 56.25%
Spain SELP Martorelles 1 (formerly known
as Coslada 1) S.L. Avenida Diagonal, 467, 6020, 08036 Barcelona 56.25% 56.25%
Spain SELP Spain Getafe 1 (formerly known
as Spare 1 S.L.)
Avenida Diagonal, 467, 6020, 08036 Barcelona 56.25% 56.25%
Spain SELP Spain Mollet 1 (formerly known
as Spare 2 S.L).
Avenida Diagonal, 467, 6020, 08036 Barcelona 56.25% 56.25%
Spain SELP Spain Martorelles 2 (formerly
known as Spare 3 S.L.)
Avenida Diagonal, 467, 6020, 08036 Barcelona 56.25% 56.25%
Spain SELP Spain San Fernando 1 (formerly
known as Spare 4 S.L.)
Avenida Diagonal, 467, 6020, 08036 Barcelona 56.25% 56.25%
Spain SELP Spain Sant Esteve1 (formerly
known as Spare 5 S.L.)
Avenida Diagonal, 467, 6020, 08036 Barcelona 56.25% 56.25%
During the year the Company incorporated the following entities:
Country Company Address 2018 2017
Spain SELP Spain Spare 6, S.L Avenida Diagonal, 467, 6020, 08036 Barcelona 56.25% N/A
Spain SELP Spain Spare 7, S.L Avenida Diagonal, 467, 6020, 08036 Barcelona 56.25% N/A
Spain SELP Spain Spare 8, S.L Avenida Diagonal, 467, 6020, 08036 Barcelona 56.25% N/A
The Netherlands SELP Venray BV Gustav Mahlerplein 62 B, Ito Toren, 1082 MA Amsterdam 56.25% N/A
During the year the Company disposed of the following entities:
Country Company Address Date of Sale
Poland Junius Sp Zoo Pl. Andersa 3, 61-894 Poznan 30/05/18
Belgium Panton Kortenberg Vastgoed NV Louizalaan 331-333, 1050 Brussels 26/10/18
Belgium Pakobo NV Louizalaan 331-333, 1050 Brussels 26/10/18
Belgium Rumst Logistics I NV Louizalaan 331-333, 1050 Brussels 26/10/18
Belgium Rumst Logistics II NV Louizalaan 331-333, 1050 Brussels 26/10/18
Belgium Rumst Logistics III NV Louizalaan 331-333, 1050 Brussels 26/10/18