Investor Update September 2024
GREENSLEEVES HOMES TRUST (Operating as Greensleeves Care)
Disclaimer
The information contained in this investor presentation including the presentation slides and any related speeches made or to be made by the management of Greensleeves Homes Trust (“Greensleeves”), any questions and any answers thereto or any related verbal or written communications in respect thereof (the “ Presentation”) has been prepared to assist interested parties in making their own evaluation of Greensleeves. This Presentation is believed to be in all material respects accurate and does not purport to be all inclusive. This Presentation and its contents are strictly confidential and subject to change without notice, its accuracy is not guaranteed, and it may be incomplete and is condensed. The Presentation are intended for use by the recipient for information purposes only and may not be reproduced in any form or further distributed to any other person or published, in whole or in part, for any purpose. Failure to comply with this restriction may constitute a violation of applicable securities laws. This Presentation is made to and is directed only at persons who are (a) “investment professionals” as defined under Article 19 of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 as amended (the “Order”) or (b) high net worth entities falling within article 49 2 (a) to (d) of the Order (all such persons together being referred to as “relevant persons”) . Any person who is not a relevant person should not act or rely on this Presentation or any of its contents. Any investment or investment activity to which this Presentation relates is available only to and will only be engaged in with such relevant persons. By reading this Presentation, you agree to be bound by the following limitations. The information contained in this presentation is subject to updating, completion, revision or change, verification and amendment without notice. No representation or warranty, express or implied, is made by or on behalf of Greensleeves or any of its Trustees , officers or employees or any other person as to the accuracy, completeness or fairness of the information or opinions contained in this presentation and no responsibility or liability is accepted for any such information or opinions save that nothing in this paragraph shall exclude liability for any representation or warranty made fraudulently. No representation or warranty is given as to the achievement or reasonableness of any projections, estimates, prospects or returns contained in this Presentation or any other information. The accuracy and completeness of all such statements, is not warranted or guaranteed. By their nature, forward looking statements involved risk and uncertainty because they relate to events and depend on circumstances that may occur in the future. Although Greensleeves believes that the expectations reflected in such statements are reasonable, no assurance representation or warranty can be given that such expectations will provide to be correct. These are a number of factors which could cause actual results and developments to differ materially from those expressed or implied by such forward-looking statements. The information presented herein does not comprise a prospectus. This Presentation does not constitute or form part of, and should not be construed as, an offer to sell, or the solicitation or invitation of any offer to buy or subscribe for, bonds in any jurisdiction or an inducement to enter into investment activity. No part of this Presentation, nor the fact of its distribution, should form the basis of, or be relied on in connection with, any contract or commitment or investment decision whatsoever. The distribution of this Presentation and other information in certain jurisdictions may be restricted by law and persons into whose possession this Presentation or any document or other information referred to herein comes should inform themselves about and observe any such restrictions. Any failure to comply with these restrictions may constitute a violation of the securities laws of any such jurisdiction. This Presentation and any materials distributed in connection with this Presentation are not directed to, or intended for distribution to or use by, any person or entity that is a citizen or resident or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would require any registration or licensing within such jurisdiction Greensleeves does not accept any liability to any person in relation to the distribution or possession of this presentation in or from any jurisdiction
Presenting Team
Chris Doherty (Chief Finance Officer)
Chris joined GHT as Chief Financial Officer in September 2014. Previously Chris has operated at a senior level in a number of blue chip multinational and financial services organisations, including Rolls-Royce Power Ventures, Bank of America, Midland Bank and Kleinwort Benson. Chris has responsibility for the Finance, Digital Transformation and IT, Property and Programme Management functions and leads on all acquisition and new care home development activity.
Jennifer Ansell (Head of Finance)
Jenny joined GHT in March 2022 as Head of Finance. Previously Jenny worked in senior financial management roles within the education sector. Jenny qualified as an ACA in 2015 after graduating from Jesus College, Cambridge in 2012. Jenny oversees the Trust’s day -to-day Finance function taking responsibility for management reporting, budgeting and forecasting and cash management. Toma Omoma (Director of HR & Company Secretariat) Toma joined GHT in April 2012 initially as HR Manager. She was promoted to the role of Director of HR & Company Secretariat in July 2021. Previously Toma worked in a variety of organisations to include HCA International and The Medical Research Council, where she managed the HR function. Toma has responsibility for the provision of a comprehensive and professional HR service to Trustees, Senior Executive Team, and all employees throughout the organisation to include Payroll and Recruitment. Toma also acts as the Company Secretary for the Trust.
3
Performance in 2023/2024
Return to profitability
▪ 2024 saw Greensleeves move back on track as it started to recover from the impact of Covid and the sharp increases in costs that followed it. ▪ These coincided with a period of heavy investment with the number of homes growing over 5 years from 24 to 28 and places rising from 971 to 1,275 ▪ This had a particularly strong impact on performance during the two years to 31 st March 2023 undermining levels of occupancy and affecting staffing ▪ Greensleeves is recovering with record turnover and underlying EBITDAyear to 31st March 2024 showing the benefits of its investment programme ▪ These benefits will continue to be felt as Greensleeves moves forward with a further improvement anticipated during 2024/25. ▪ In the process Greensleeves has been careful to maintain its focus on delivering positive social impact with
Total Homes 28
Places 1,275
▪ Substantial investment in staff training
▪
Strong CQC scores, and
Revenue £79.9M
▪
High levels of client satisfaction
5
Delivering exceptional Social Impact
As a charity, Greensleeves has a clear mission and focus, unaffected by the pressures of the last three years.
▪ To provide high quality care and support for older people, promoting their health, wellbeing and happiness while combating social isolation
▪ Our aim is to positively impact our residents, their families, our colleagues and the environment
Home for Life
High CQC scores
Strong Client Satisfaction
Increasing Provision
Available to all residents
8% of homes ‘outstanding’
23 extra places in 23/24
96%of residents happy with care
Top 20 group in England
Significant subsidy from operations
85% ‘good’ or ’outstanding’
304 extra places in the last 5 years
3 awards for excellence
Community involvement
Journey to Net Zero 100% LED lighting installed 100% renewable energy supply 74% recycling rate
Sustainability
Staff Investment/EDI Apprentices, Graduates Sponsored Students Nearly 1 in 4 staff aged 50-59 159 long service awards
Campaigns to demystify care and support families making care decisions Outreach to lonely elderly in wider community in winter
Recycling increased from 49% to 73%
2 EV charge points at all new builds
Greensleeves-Care-Social-Impact-Report-2024.pdf (rcb-bonds.com) For our 2023/24 Social Impact Report, click here
Summary 3-year performance
▪ Set out below are the summary figures for Greensleeves over the last 3 years
▪ They show a steady rise in turnover despite the impact of Covid on occupancy
▪ With operating earnings adversely impacted by the sharp rise in costs
2022
2023
2024
2024 Incr. on 2022
2024 Incr. on 2023
No. of beds
1,188
1,252
1,275
87
23
Occupancy
87.7%
86.9%
88.9%
1.2%
2.0%
Turnover
£53.6m
£65.1m
£79.9m
49.1%
22.7%
Underlying EBITDA Exceptional items Development impact
£1.1m
£7.3m
£8.4m
663.6%
15.1%
n.a.
(£4.8)m
(£2.0)m
-
-58.3%
(£2.8)m (£4.8)m
(£4.9)
75.0%
2.1%
EBITDA*
£1.1m
(£2.3)m
£1.5m
36.4%
165.2%
Surplus/(loss) on asset sales
(£0.04)mm
-
£0.8m
Loan interest
(£3.1)
(£3.3)m
(£3.3)m
£0.2m
-
*(excl. asset sales and revaluation impact)
Growth of Greensleeves over the last 10 years
Investment in the Portfolio
Expanding and upgrading the estate
Number of Homes
▪ In 2013 the Board of Greensleeves embarked on a strategy designed to maximise social impact by investing in its estate. ▪ This involved an investment over the last 5 years of £41.3m in acquiring and upgrading homes ▪ In the process Greensleeves has disposed of 3 homes, acquired 14 and completed a significant redevelopment of 1 home. ▪ During FY24 £3.6m was invested in the estate through general upkeep and major upgrades continuing the trend of previous years
28
28
30
27
25
25
24
25
22
20
20
20
17
17
15
10
5
0
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
Investment in the Estate (CAPEX) since 2020 (£000’s)
Number of Places (beds)
1,275
60,000
1,252
53,288
1,188
1,081
50,000
1,037
41,688
971
36,568
872
40,000
790
790
29,072
30,000
638
638
16,229
20,000
12,843
11,600
7,496
10,000
5,119
0
2020
2021
2022
2023
2024
9
Capex
Cumulative Capex
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
Occupancy
Occupancy
Moving back to pre-Covid occupancy levels
Target
▪ Between 2019 and 2023 Greensleeves expanded places by 281 raising capacity by 29%. ▪ This reflected opening or re-opening 5 homes after development or major refurbishment. ▪ As a result, resident numbers actually rose steadily except at the height of Covid in 2020/21. ▪ At the same time, temporary Covid induced home closures meant occupancy fell from 93%+ to a low of 76.5% in 2021. ▪ Staff shortages further impacted occupancy in the period during and immediately after Covid in 2021/22 and 2022/23. ▪ One consequence of this was to increase the time it took for new homes to reach capacity by up to a further 12 months. ▪ Occupancy has started to recover in 2023/24 with the objective of returning to 92% (its previous level) by March 2025.
94.8%
100.0%
92.3% 93.4% 93.2% 93.5% 91.9% 92.6%
92.0%
87.7% 86.9% 88.9%
90.0%
76.5%
80.0%
70.0%
60.0%
50.0%
40.0%
30.0%
20.0%
10.0%
0.0%
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24 2024/25
Number of Residents
1,133
1,200
1,088
1,042
960
909
1,000
892
815
738
736
800
589
600
400
200
0
2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
10
Individual home performance
Occupancy levels and number of homes
Better but impacted by shorter stays
9
8
8
▪ At the same time, performance was affected by two other issues.
7
▪ While resident numbers have risen steadily, the length of stay has shortened as residents enter later in life. ▪ It means Greensleeves is admitting increasing numbers of residents each month as occupancy numbers rise. ▪ In addition, respite care has increased though premium fees are not charged for this as part of Greensleeves charitable mission. ▪ Greensleeves now admits 63 new residents per month with 57% of homes now over 90% occupied and 29% over 95%. ▪ Fees for private payers have increased in line or ahead of costs and average £1,461 pw. ▪ Meanwhile the gap between private and public payers is widening because of LA funding pressures (see p15). ▪ This impacts Greensleeves through LA contracts and Home for Life commitments though the mix of public/private payers is stable.
6
5
5
5
4
4
3
3
3
2
1
0
under 80
80 to 85
85 to 90
90 to 92
92 to 95
over 95
Mix of Public and Private residents
75.1% 75.8% 76.7% 74.1% 74.0% 74.4% 73.5% 75.9% 77.2% 75.7%
24.9% 24.2% 23.3% 25.9% 26.0% 25.6% 26.5% 24.1% 22.8% 24.3%
2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
Publicly funded residents
Private or other Funding
Resultant Growth in Revenue
Turnover & CAGR since 2013
Strong top line growth – only slowly benefiting the bottom line
Covid Recovery
▪ The Investment in upgrading and investing in new homes has led to a steady rise in gross assets at Greensleeves. ▪ At the same time, turnover has risen from £20.1m to £79.9m in 10 years (4x), supported by rising resident numbers and fees.
18.9%
90,000
20.0%
79,970
18.0%
80,000
15.6%
16.0%
15.4%
14.0%
16.0%
14.6%
65,155
70,000
13.7%
14.0%
60,000
54,168
53,662
11.9%
14.6%
12.0%
47,865
50,000
10.0%
39,604
▪ It has been accompanied by a rise in underlying EBITDA from £2.4m to £8.5m (3.5x) over the same period.
40,000
34,646
8.0%
20,137
28,806
30,000
23,986
6.0%
20,000
4.0%
▪ Extraordinaries and home openings have impacted the reported bottom line though they are now expected to decline significantly in 2024/25.
5.1%
10,000
2.0%
0
0.0%
2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
Underlying EBITDA* (£000’s)
Gross Assets (Balance Sheet) Since 2014 (£000’s)
9,000
8,498
140,000
8,000
119,761 117,013
111,692
7,347
120,000
7,000
106,013
96,031
6,000
100,000
5,000
73,894
69,572
80,000
68,492
4,180
4,000
3,996
4,913
60,000
46,001
43,065
3,000
2,826
36,722
3,415
40,000
2,000
1,000
20,000
0
-
2017/18
2018/19
2019/20
2020/21
2021/22
2022/23
2023/24
12
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
*Adjusted for development drag and exceptional items
The Pricing Model
Pricing Model
Dynamic model reflecting local market
Weekly Fees* (£) & Benchmarking
1,000 1,200 1,400 1,600
10.0% 12.0% 14.0% 16.0% 18.0%
1,323 1,461
▪ Greensleeves sets fees for each home after a detailed budgeting exercise and by reference to the local market ▪ This generally results in a common percentage increase across most homes which takes place in April each year. ▪ Its objective is to set fees that reflect the quality of its provision and sit within the top quartile of the local care home market. ▪ However, policy allows for flexibility on individual fee rises in response to the local market and home upgrades ▪ Pricing is based on industry data such as Carterwood, demographic data and local knowledge of charges at other homes ▪ New homes may offer some incentives to encourage applications during the build up of occupancy.
1,142
1,077
1,019
15.8%
942
871
805
735
684
10.4%
0 200 400 600 800
0.0% 2.0% 4.0% 6.0% 8.0%
9.5%
8.2%
8.2%
7.5%
8.2%
5.7% 6.0%
2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
Average weekly fee (£)
Growth YoY
*Average weekly fee across all homes and type of care
1,600
1,400
1,200
1,000
800
600
400
200
0
East of England
London
Sout East
South West
West Midlands
Greensleeves
Index
Index (all UK)
Greensleeves (All Homes0
Data Source: Knight Frank Research 2023
Home for Life Commitment
Public & Private Fees
The gap between Private and Public fees
▪ Part of our charitable mission is to provide a “Home for Life” commitment to our residents ▪ Private fee payers undergo a financial assessment prior to admission to verify they have sufficient funds to meet fees for (generally) two years ▪ When a resident’s wealth declines so they can no longer afford the private fee rate, they will move across on to a publicly funded rate ▪ We never ask a resident to leave on financial grounds – only if we can no longer safely meet their care needs.
1695
1000 1200 1400 1600 1800
1563
1397
1240
1190
1,183
1142
1016
0 200 400 600 800
958
842
Private
Publically funded
% differential between Public & Private Fees
▪ Each home has a resident mix KPI that they work to.
10% 15% 20% 25% 30% 35% 40% 45% 50%
43.3%
41.3%
37.5%
36.9%
▪ The consolidated KPI equates to publicly funded residents making up approximately 25% of the total.
29.4%
▪ This 25% includes Home for Life residents.
▪ Each home manages this by changing the mix of publicly and privately funded residents admitted to the home.
0% 5%
% Differential between public and private fees
Our team and operating model
Head Office and Regional Structure
Head Office Costs as % of total staff costs
▪ The Trust operates a devolved structure in which each care home operates as an independent business within a divisional structure. ▪ Two Divisional Directors oversee the operations of care homes within each of four geographic areas. ▪ They have two areas each and are supported by Divisional Support Teams including Property, HR and training resource. ▪ Strategic direction is provided from the senior management team supported by central Quality & Compliance, Property, HR, H&S, Finance, Marketing, Digital Transformation/IT, Programme Management and Business Development teams.
2.9%
2.8%
2.7%
2.6%
2.5% 2.5%
2.5%
2.3% 2.3% 2.3%
2.0%
▪ This holds head office costs at a low level.
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
Head Office Costs per Bed (£ per annum)
1,200
10.0 15.0 20.0 25.0 30.0 35.0 40.0 45.0 50.0
1,107
897
954
1,000
45.1
851
828
41.6
729
800
36.4
643
556
600
472
463
23.0
362
400
15.5
14.3
12.1
200
9.4
0.0 5.0
5.3
0
2.8
1.6
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
Head office cost per bed
Cumulative RPI (%)
Head Office
Paul Newman
Chief Executive Officer
Shona King
Julie Clarges
Toma Omoma
Chris Doherty
Director of Quality & Compliance
Director of Business Development
Chief Financial Officer
Director of HR & Company Secretariat
Tracy Nelson
Sue Walker
Mandy Whittingham
Divisional Director (North Region)
Divisional Director Digital Transformation
Divisional Director (South Region)
Divisional Support Manager 1
Divisional Support Manager 1
Divisional Support Manager 2
Divisional Support Manager 2
Investing in our staff
Retention
Looking after our team
▪ High quality care is labour intensive so as we grow, we need highly trained staff to service our clients. ▪ As part of its impact mission Greensleeves has approximately 2 staff members per resident, well above the industry average. ▪ Investment in staff has increased substantially following the challenging economic environment in 2021-2023. ▪ We are an accredited Real Living Wage employer with a range of benefits including subsidies for mental health support and biking to work. ▪ The increase in staff costs has averaged 18.5% over the last 3-year period with turnover well below industry averages.
76.1% 78.4%
81.3% 83.0% 79.1%
81.5%
82.0%
83.5%
85.2%
85.5%
23.9% 21.6%
18.5% 14.5% 18.7% 17.0% 20.9%
18.0%
16.5%
14.8%
2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
Staff Turnover
Staff Retention
Total Staff Spend & YoY Growth
Total Staff
60,000
30.0%
26.4%
1,699
1,800
50,000
25.0%
1,542
1,600
22.8%
1,422
1,419 1,407
21.2%
18.9%
1,304
1,400
18.2% 18.3%
40,000
20.0%
1,128
1,200
1,009
926
16.1%
1,000
11.8%
30,000
15.0%
798
780
11.3%
800
600
20,000
10.0%
6.2%
400
55,913
200
10,000
5.0%
33,284 37,202 47,008
22,816 27,002 31,349
11,656 12,971 15,927 19,301
0
0
0.0%
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
The Cost of Agency Staff
Total Staff Cost as % of Turnover
▪ To ensure good staff retention and high-quality staff Greensleeves pays at the upper end of the local market:
74%
72%
▪ However, expansion leads to higher employee numbers in recent years
72%
71%
70%
70%
69%
70%
▪ Depressing levels of staff retention in the short term.
68%
67%
68%
66%
▪ In addition, staff shortages meant use of agency staff rose sharply in 2022 – 24 in line with the rest of the sector ▪ Greensleeves is committed to reducing this in absolute numbers and as a percentage of total staff costs
66%
66%
64%
64%
62%
61%
60%
▪ Agency costs amounted to £9.25m in 2024
58%
▪ Representing approximately £3.8m in extra cost
56%
54%
▪ This includes some exceptional costs arising from a home closure, as well as backfilling new openings. ▪ Greensleeves has invested in its human resources to address this during 2023 and 2024 both in terms of training and staff support.
2013/14
2014/15
2015/16
2016/17
2017/18
2018/19
2019/20
2020/21
2021/22
2022/23
2023/24
Agency Costs
582 0 1,000 2,000 3,000 4,000 5,000 6,000 7,000 8,000 9,000 10,000 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24 1,112 1,637 1,991 2,019 2,252 2,187 2,409 4,160 9,226 9,247 5% 9% 10% 10% 9% 8% 7% 7% 11% 20%
25%
▪ Engagement and Mental Health support
20%
▪
Apprenticeships
17%
▪
Training
15%
▪ Investment in IT (see next page) will also improve Staff efficiency and welfare introducing
10%
▪ SONA, to make rostering more agile and responsive, and
5%
▪ Neuven, an agency management system platform, to control cost.
0%
▪ It is anticipated agency use will decline as a result
Cost as % turnover
Agency cost % Total cost
Investing in our Digital Transformation Strategy
▪ To ensure we deliver the best possible care and improve efficiency and usefulness of management information, £0.7m has also been invested in our digital transformation project to date
▪ The new systems will greatly enhance the quality of care that we provide to our residents through:
▪ improved efficiency in care planning processes thereby freeing frontline carers up to provide more 121 interactions
▪ enhanced and more efficient recruitment and utilisation of care colleagues
▪ better management information to better inform care providers
▪ improved journey for potential residents and relatives during the care home selection process.
▪ A number of individual projects are underway that will link to form an integrated system:
▪ Nourish – electronic care planning
▪ Sona – time and attendance and rostering
▪
ADP – payroll
▪
Found – CRM and billing
▪ Xledger – finance and management information
The Property Portfolio
Property Strategy
▪ Our property strategy is driven by our strategic Values
▪ Putting quality first, Inspiring our people and Growing sustainably
▪ This means there are three strands to the strategy
▪ Investment in existing homes to ensure we deliver high quality care and a good working environment ▪ Redevelopment of existing homes that are past their best and extending smaller homes; and ▪ Acquiring new build assets ▪ Over the last 5 years our Business Strategy has involved investing in 3 new homes every two years. ▪ This has been paused in 2024/25 as we address performance and financial strength ▪ After this period of consolidation, we would expect to return to the same growth profile ▪ while the impact of new openings on group performance should decline as the number of existing homes grows
▪ Meanwhile we remain committed to a tight geographic spread so we can respond to the needs of our network of homes efficiently
Capital Expenditure in New Builds and Existing Homes (£m)
10.0 12.0 14.0
11.7
8.3
8
7.6
0.0 2.0 4.0 6.0 8.0
3.8
4.1
7.9
7
4.1
5.2
1
3.6
0.5
0.3
2018
2019
2020
2021
2022
2023
2024
23
New builds & acquisitions
Existing homes general upkeep and major upgrades
Locations
Regional focus driving economies of scale
▪
Four regional divisions:
▪
East of England & Midlands
▪
London & Central
▪
Nursing & Kent
▪
South & West
▪
East of England & Midlands
▪
7 homes, 349 places
▪
London and Central
▪
7 homes, 248 places
▪
Nursing & Kent
▪
7 homes 395 places
▪
South & West
▪
8 homes, 283 places
▪
20 freehold properties, and
▪
8 leasehold properties
▪ Freehold properties valued by Knight Frank in 2022 at £100.4m
24
Acquisitions & Disposals
Change in Total Beds
Adapting our portfolio over time
▪ The charts show the net changes to our portfolio as we have grown and modernised the estate ▪ Expanding our reach in supporting those in need, while maintaining high quality service, and ▪ Taking hard decisions if a home is not working for us ▪ This has added 637 beds across the group since 2014 ▪ Growth in beds also represents the increasing size of each home ▪ Since 2014, average beds per home has increased 21% from 38 to 46
Changes in Total Beds (YOY) FY13/14 shows total beds
▪ With new homes generally having 60 - 80 beds
Change in Total Homes
▪ While we have been active in home expansion and disposal.
Changes in Home Numbers (YOY) FY13/14 shows total homes
▪ In the year to 31 March 2024, we: ▪
Reopened renovated Mt. Ephraim House in Tunbridge Wells ▪ Opened Broadacres, a residential care home in Norfolk ▪ Closed one home – St Cross in Winchester ▪ Sold and leased back one home with an institutional investor ▪ Investing the proceeds in a new freehold home ▪ With the balance earmarked for our site at Newport Pagnell
25
New Home Model – impact of development on earnings
Annual Development Impact by Home
▪ Opening a new home creates a “development drag” on earnings a s homes build up to capacity ▪ To ensure high quality care Greensleeves allows 18-24 months to reach full capacity ▪ This has risen to 36 months over covid ▪ Following greater competition for staff due to the national workforce shortages ▪ This allows management to phase room opening as staff are recruited and trained
The chart to the right demonstrates the annual change in development impact
▪
to provide appropriate resident care
Years impacted
▪ Development drag increased in 2022/23 and 2023/24, reflecting Covid and the aftermath ▪ New homes tend to lose money during the first year of operation, moving up to full earnings 2.5 – 3 years later. ▪ We set out the homes involved in Development Drag and their removal form this category
Home
2018
2019
2020
2021
2022
2023
2024
De Lucy House Lavender Fields
240,093
1
1,586,264
345,216
2
1,289,056
315,086
The Orchards
2
Henley House
336,678
393,103
2
Clarendon Lodge Buckler's Lodge
544,633
571,522
668,780
3
1,913,786
2,232,322
2,404,286
3
906,281
1,383,740
Meadowcroft
2
Mount Ephraim
1,055,786
1,130,193
2
Impact
17
240,093
1,586,264
1,634,272
1,196,397 2,878,411
4,863,169
4,918,219
Tenure of Property Portfolio
Lease Payments
Making use of leases
▪ Greensleeves makes use of a mixed ownership model with 20 of its homes owned leasehold, and 8 on leases.
6,000
8
7
7
6
5,000
6
5
▪ The decision to lease or buy is driven by a range of factors ▪ Availability of the asset, often only available with a lease ▪ Cost of lease v. debt ▪ Impact on cashflow
4,000
5
3,000
4
3
3
3
2,000
2
3,640
2
2,823
5,086
1
1
2,165
1
1,623
1,000
1
▪
Leases can ▪
693
273
448
459
0
0
incorporate attractive features feature like initial rent-free period as the home is filling up ▪ Selling an existing asset can provide the opportunity to acquire a new freehold home and/or invest in existing assets ▪ Over the last few years leases have risen as a % of turnover in common with the rest of the sector ▪ We have a policy of 2 new freehold homes for 1 leased ▪ All Greensleeves leases have a number of common characteristics ▪ The RPI inflation element will be collared ▪ Covenants will be minimized ▪ Preferably with trusted developer
2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
Leasehold rents
Number of homes - leasehold
Lease Payments as a % of Turnover
7.0%
6.4%
5.6%
6.0%
5.3%
4.5%
5.0%
4.0%
3.0%
3.0%
1.7%
1.6%
2.0%
1.3%
1.1%
1.0%
0.0%
2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24
27
Sustainability strategy and spending
Given the importance of physical assets in our activity, we have had a Net Zero Carbon Strategy overseen by the Property Committee of the Board for some years. A Sustainability Working Group has been established to regularly review the policies and procedures to ensure energy efficiency and sustainability goals are achieved and prioritsed.
2024 Sustainability Measures
The ongoing sustainability measures implemented in 2024 are: ▪ Lighting upgrades and replacement done using LED. ▪ Installed smart meters and water meters across the Trust.. ▪ Electricity contracts renewed with REGO-backed contracts, resulting in 100% renewable energy supply. ▪ Gas dryers replaced with electric dryers as units fail. ▪ Operating a cycle to work scheme to reduce staff reliance on cars. ▪ Moved to a centralized waste management contract to increase recycling percentages.
The above measures have resulted in consumption of gas and electricity, and the electricity emissions (tCO2e) reduced from 925.74 to 716.61.
Future Net Zero Carbon Targets
The future measures to achieve our Net Zero Carbon targets include:
• Installation of minimum of 2 EV charge points at all new build homes. • Replacement of single use products with reusable alternatives. • Food waste action plans to reduce food waste in homes. • Solar (PV) units to be installed wherever possible in homes. • Homes surveys to assess energy assessment and produce a strategy for improvement. • Electric systems for heating and hot water.
Environmental ambitions and progress
Target
Date Set Achieved so far
Building Standards
100% of new build capital projects achieving BREEAM Excellent from January 2024
2022
Completed
100% of refurbishment capital projects achieving BREEAM Very Good or mitigation actions implemented where BREEAM not applicable
2022
Completed
Energy Efficiency
Install energy and meters in homes linked to BMS system by end 2026
2022
Ongoing
Install 100% LED lighting in homes by end 2026
2022
Ongoing
Install timeclock/sensors technology for external lighting in homes by end 2026
2022
Ongoing
All new build and refurbishment projects designed to accommodate low carbon heating systems wherever technically feasible by end 2022 2022
Completed
Care homes to be fossil fuel free by 2030 • Renewable power • Solar (PV) units to be installed wherever possible in homes. • Homes surveys to assess energy assessment and produce a strategy for improvement. • Electric systems for heating and hot water.
2022
All power contracts 100% renewable. No new gas boilers or gas dryers
Waste
Moved to a centralized waste management contract to increase recycling percentages. Food waste action plans to reduce food waste in homes. Replacement of single use products with reusable alternatives Zero waste to landfill for all capital projects by 2030
2022
Complete
Ongoing
Transportation
100% of all new build projects to install min. 2 EV charge points
Complying
Operating a cycle to work scheme to reduce staff reliance on cars.
Completed
CQC and industry awards
Maintaining a high standard of care
CQC Scores
Industry Awards & Customer Satisfaction
▪ Prioritising a high standard of care for our people
▪ Greensleeves have won a number of industry awards and customer satisfaction, which is testimonial to Greensleeves’ high standard of care for people and high customer satisfaction.
▪ Through ensuring high CQC standards are met
▪ Currently 86% of inspected homes are rated ‘good’ or ‘outstanding’ ▪ As we increase the size, it is important to have sufficient resource to service the needs of our clients ▪ This is reflected in the growth of investment in our skilled workforce
▪ Top 20 Care Home award for 7 th year running
▪
National Care Awards 2024
▪
Care Home of the Year
▪
Dignity & Respect
▪
Home of the Year
▪ Furthermore, Greensleeves is also a member of 5% Club to boost recruitment of apprentices, graduates and sponsored students. ▪ Implemented the Gold Standards Framework for exemplary palliative care across all homes. 8 homes have been awarded this standard, while the rest going through accreditation. ▪ Greensleeves has also taken a role as advocate, campaigning to develop BSI and ISO care standards.
CQC Scores (Inspected Homes) over time
5% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2023/24 11% 14% 8% 9% 8% 8% 8% 100% 84% 79% 73% 75% 86% 84% 77% 77% 11% 11% 14% 17% 5% 8% 15% 15%
▪ Investors In People Gold Accreditation achieved.
Outstanding Good Requires Improvement
31
Financial performance
Summary Income & Expenditure
£m
2019
2020
2021
2022
2023
2024
No. of beds
971
1,037
1,081
1,188
1,252
1,275
Occupancy
91.9%
92.6%
84.1%
87.7%
86.9%
88.9%
Turnover
£53.6
£65.1
£79.9
£39.6
£44.5
£47.7
Underlying EBITDA
£4.9
£3.4
£2.8
£4.0
£7.3
£8.4
Exceptional items
n.a.
n.a.
n.a.
n.a.
(£4.8)
(£2.0)
Development impact
(£1.6)
(£1.6)
(£1.2)
(£2.8)
(£4.8)
(£4.9)
EBITDA*
£3.3
£1.7
£1.6
£1.1
(£2.3)
£1.5
Surplus/(loss) on asset sales Loan interest & Charges
(£0.04)
-
£0.8
£0.2
£9.7
£0.15
(£1.4)
(£2.0)
(£2.3)
(£3.1)
(£3.3)
(£3.3)
*(excl. asset sales and revaluation impact)
33
Balance Sheet
£m
2019
2020
2021
2022
2023
2024
Fixed Assets
64.78
79.55
88.69
93.92
113.77
104.17
Current Assets
9.12
16.48
17.33
17.77
6.0
12.84
Current Liabilities
(4.91)
(6.10)
(4.64)
(5.03)
(5.15)
(6.85)
Net Current Assets
4.2
10.37
12.68
12.74
0.84
6.0
Total Assets Less Current Liabilities
68.98
89.93
101.37
106.67
114.61
110.17
Non-Current Liabilities
(35.56)
(49.58)
(64.33)
(74.72)
(74.79)
(74.86)
Net Assets
33.42
40.35
37.04
31.95
39.82
35.31
Unrestricted General Funds
23.03
29.62
26.31
22.13
6.52
7.43
Revaluation Reserve
10.25
10.15
10.04
9.19
32.19
26.85
Restricted Funds
0.14
0.58
0.69
0.63
0.62
1.02
Total Funds
33.42
40.35
37.04
31.95
39.82
35.31
34
Cash Flow
£m
2019
2020
2021
2022
2023
2024
Cash flows from operating activities
3.26
0.21
(2.42)
(1.16)
(6.03)
(1.75)
Net cash used in investing activities
(10.27)
(7.46)
(11.69)
(8.38)
(6.86)
7.62
Net cash provided by financing activities
3.0
14.02
14.76
10.39
0.07
0.07
Change in cash and cash equivalents
(4.02)
6.78
0.65
0.84
(12.82)
5.94
Cash and cash equivalents at beginning of period
10.85
6.83
13.61
14.26
15.10
2.28
Cash and cash equivalents at end of period
6.83
13.61
14.26
15.10
2.28
8.22
35
Strategic Objectives 2023-2026 Values: Respect, Openness and Responsibility
Strategic Objective 1: Quality First
Strategic Objective 2: Inspiring People
▪ Recruiting and retaining high-performing colleagues
▪ Ensuring CQC ratings Good or above across all our homes
▪ Fostering a diverse workforce and an inclusive workplace
▪ Embedding a culture of continuous improvement
▪ Keeping turnover below sector average and agency use low
▪ Maintaining high satisfaction levels among residents and relatives
▪ Helping to develop and grow our skills, maintaining high compliance with training ▪ Supporting the wellbeing of colleagues through dedicated strategies and tools
▪ Investing more in quality assurance, auditing and risk management
▪ Transforming how we harness digital technologies to deliver great care
Strategic Objective 3: Sustainable Investment
▪ Increasing the number of homes under our management, and their quality
▪ Extending our charitable impact to over 1,300 residents across 28 homes
▪ Reducing our environmental footprint including through lower carbon emissions
▪ Expanding our programme of home refurbishments
▪ Moving to new facilities at our Westfield and Newport Pagnell locations
Appendices
Board of Trustees and Committees
▪ Greensleeves Care has a very simple corporate structure with a single dormant subsidiary.
▪ It is governed by a Board of Trustees with five committees overseeing principal areas of activity
▪ Currently there are nine Trustees
Dallas Pounds
Board of Trustees
Des Kelly
Kim Davis
Remuneration Committee Dallas Pounds
Finance & Audit Committee Charles Spence
Nominations Committee
Care & Quality Improvement Committee
Property Committee
The Property Portfolio
Leasehold (8)
Freehold (20)
Opening/Acquisition Date
Opening/Acquisition Date
Home
Location
Last Major updade
Home
Location
Last Major updade
Meadowcroft
Tooting, South London
Feb-23
-
Clarendon Lodge Croxley Green, Herts
Feb-21
-
Bucklers Lodge
Crowthorne, Berks
Feb-22
-
Gloucester House
Sevenoaks, Kent
Jun-15
2023
The Orchards
Ely, Cambs
Jul-19
-
Queen Elizabeth House Bromley, Kent
Pre 2014
2022
Henley House**
Ipswich, Suffolk
Dec-20
-
Kingston House
Calne, Wilts
Pre 2014
-
Lavender Fields
Sevenoaks, Kent
Jul-18
2022
Rose Cottage
Broughton, Cambs
Feb-18
2024
De Lucy House
Diss, Norfolk
Aug-15
2020
Broadacres
Barton Turf, Norwich
Feb-24
2024
The Manor Care Home
Windsor, Berks
Nov-21
2023
Broadlands
Oulton Broad, Lowestoft
Pre 2014
2005
Viera Gray House***
Barnes, SW London
Nov-15
2023
Borovere
Alton, Hants
Pre 2014
2020
The Briars
Sandown, IoW
Pre 2014
2021
Leasehold/Freehold Split
Whitegates
Westfield, Sussex
Jul-18
-]
Speirs House
New Malden, Surrey
Pre 2014
2018
Harleston House
Lowestoft
Pre 2014
-
Torkington House
Acton, London
Pre 2014
2020
Glebelands
Wokingham, Berks
Jun-17
2021
28.6%
Grosvenor House St Leonards, Sussex
Pre 2014
2020
Pelsall Hall
Pelsall, West Mids
Pre 2014
-
71.4%
Arden House Leamington Spa, Warcs
Pre 2014
2018
Sharnbrook House
Sharnbrook, Beds
Pre 2014
2022
Tickford Abbey Newport Pagnell, Bucks
Pre 2014
2017
Leasehold Freehold
Mount Ephraim House Tunbridge Wells, Kent
Jun-23
2023
** Henley House sale and leaseback completed Jan-24 *** Viera Gray House held on peppercorn lease
39
END
Page 1 Page 2 Page 3 Page 4 Page 5 Page 6 Page 7 Page 8 Page 9 Page 10 Page 11 Page 12 Page 13 Page 14 Page 15 Page 16 Page 17 Page 18 Page 19 Page 20 Page 21 Page 22 Page 23 Page 24 Page 25 Page 26 Page 27 Page 28 Page 29 Page 30 Page 31 Page 32 Page 33 Page 34 Page 35 Page 36 Page 37 Page 38 Page 39 Page 40Made with FlippingBook flipbook maker