RNS Number:6694T
Grosvenor Land Holdings PLC
24 December 2003


                          GROSVENOR LAND HOLDINGS PLC
          INTERIM RESULTS FOR THE SIX MONTHS ENDING 25 SEPTEMBER 2003

Grosvenor Land Holdings Plc ("Grosvenor Land" or "the Company"), the AIM listed
property investment company, announces its interim results for the six months
ending 25th September 2003.

Overview:

   * Pre-tax profits up to #249,797 (2002: #221,910)
   * Turnover up 42% to #787,091 (2002: #553,646)
   * Three Powerhubs throughout the UK
   * Yields increased at centres in Maidstone, Crawley and Manchester
   * Continued disposals of non-core properties to fund expansion
   * Full year figures will reflect investment in properties

Douglas Blausten CEO of Grosvenor Land said: "This has been a very successful 
period for the Company as we are beginning to fulfil our stated ambition of 
creating a national network of business centres under the Powerhub brand. 
We now have three centres, which are all contributing to revenues and are 
looking at further sites to continue expansion plans. We continue to dispose 
of our non-core property portfolio to provide additional finance to realise 
our ambitions of making the Powerhub concept a huge success."

                CHAIRMAN'S STATEMENT

I am pleased to present the results for the six months ending 25th
September 2003. Our on-going strategy that is based around the
Powerhub business centre concept, is now delivering real returns, a
point highlighted in these results, which show pre-tax profits up to
#249,797 (2002: #221,910) on a turnover of #787,091 (2002:
#553,646). I am also pleased to report that the Board is proposing
an interim dividend of 0.1p per share (2002: 0.1p)

Our aim has been to build a national network of business centres under
our Powerhub banner, which provide flexible distribution/industrial
premises to the business community. Our flagship in Maidstone has proved
extremely successful with high occupancy rates and a steady increase in
returns being achieved. At the beginning of the period we acquired our
second site - a 143,000 sq ft distribution warehouse estate near
Crawley, West Sussex for #3.7 million. Since acquisition we have
substantially increased rents from approximately #280,000 per annum to
over #540,000 per annum.

In August we purchased the At Work Business Centres Limited ("@ Work") in
Manchester for #3,190,000 in a cash and shares deal. This will again be re
branded and will again contribute substantially to our future business
revenues. As part of the deal, Mr Robert Dyson, a Chartered Surveyor, and
founder of @ Work, has joined the Board of Grosvenor as a non-executive
director. He has considerable experience and expertise within the property
sector and will assist the Company in expanding the 'Powerhub' business
centre concept by sourcing further purchase opportunities.



We continue to sell our non-core properties at a profit to provide increased
funding which is then utilised to expand the Powerhub network. To this end, we
sold a town centre retail investment in Cheadle for #1.26 million and a property
in Whitstable, Kent for #1 million. Furthermore, in April we raised an
additional #280,000 through a private placing. This leaves us with a strong cash
position that enables us to act quickly as and when the right acquisition
opportunities arise.

In October, we received a requisition notice from Mr A S Perloff and his
personal pension fund, asking shareholders to dismiss the current Directors of
your company and replace them with Mr A S Perloff and Mr H M Perloff. I would
like to take this opportunity in thanking our shareholders for the support they
gave to the Board. The resolutions were heavily defeated and I hope that we can
now once again devote all our energies to the task of running your company for
the benefit of all its shareholders.

In order to maintain and improve our portfolio we have, this year, been involved
in some significant expenditure on our existing properties and on our new
acquisitions. In addition to this, your company is the subject of a potential
takeover and is currently in an Offer Period (as defined in The City Code on
Takeovers and Mergers) and, as a result, we are incurring additional costs in
this regard.

We remain committed to our shareholders and once again I would like to announce
an interim dividend of 0.1p.

The future looks very good for Grosvenor Land and we are optimistic about your
company's prospects.

Phil Edmonds
Chairman
24 December 2003

Unaudited Profit and Loss Account for the six months ended 25th September 2003


                                        6 months ended 6 months ended Year ended
                                        25th September 25th September 25th March
                                        2003           2002           2003
                                        #              #              #

Turnover - Rents receivable                787,091    553,646        1,173,631

Property Expenses                         (584,437)  (251,310)        (473,310)
                                           202,654    302,336          700,321

Profit on Sale of Trading Stock            406,452    366,324          366,324
                                      ---        ---        ---              ---
Administrative Expenses                   (172,501)  (268,454)        (440,394)

Group Operating Profit                     436,605    400,206          626,251

Associated Undertaking                     (13,617)         -          (44,963)
                                                            ---
Share of Loss                               (5,612)  ______-           (11,225)
                                                     ---------
Amortisation of Goodwill                                                ---
                                           417,376    400,206          570,063
Profit on Sale of Investment Property     ______-    ______ -          221,451
                                                     ----------        ---------
Profit on Ordinary Activities before
Interest                                   417,376    400,206          791,514

Interest Receivable                          7,678     30,865           27,202
Group                                        7,317          -            9,339
Associated Undertaking

Interest Payable                          (182,574)  (209,161)        (388,490)

Profit on Ordinary Activities before
Taxation                                   249,797    221,910          439,565

Taxation on Profit on Ordinary Activities   84,000     96,615           94,606
                                            --------                   ---------

Profit on Ordinary Activities after
Taxation                                   165,797    125,295          344,959

Minority Interests                        ______-      60,345                -
                                                                ----------------

Profit for the financial period            165,797    185,640          344,959

Dividends                                   34,560     30,893          100,013
                                            --------                  ----------

Retained Profit for the financial period   131,237    154,747          244,946
                                           ---------                  ----------
                                      ---        ---        ---              ---
Basic Earnings per Share                      0.50p      0.60p            1.12p

Diluted Earnings per Share                    0.50p      0.60p            1.11p

Unaudited Consolidated Balance Sheet at 25th September 2003


                                        25th September 25th September 25th March
                                        2003           2002           2003
                                        #              #              #

Fixed Assets                          20,306
                                      -------- ---           ---
Intangible Assets - Goodwill      13,309,637        62,888                   -
                                  ------------     ---------                ----
Tangible Assets                      478,914     7,650,156           6,150,122
                                     ---------  ------------        ------------
Investment in Associate               60,000             -             490,826
                                      --------          ----          ----------
Other Investments                 13,868,857       100,000              60,000
                                  ------------ -------------       -------------
                                                 7,813,044           6,700,948
                                           ---  ------------        ------------
Current Assets                       735,000     2,546,770           2,546,770
Stocks                               790,667       160,638           2,076,287
Debtors                              809,128     2,803,423             990,586
Cash at Bank and in Hand           2,334,795     5,510,831           5,613,643
Creditors: Amounts falling due
within                             1,895,898     4,321,226           3,690,166
                                   -----------  ------------        ------------
one year
                                           ---           ---                 ---
Net Current Assets                   438,897     1,189,605           1,923,477
                                     ---------  ------------        ------------
Total Assets less Current
Liabilities                       14,307,754     9,002,649           8,624,425
Creditors: Amounts falling due    (7,375,547)   (1,872,500)         (2,448,000)
after
more than one year
Provision for Liabilities &           (6,543)     ( 12,000)           ( 12,000)
Charges
                                   6,925,664     7,118,149           6,164,425
Minority Interests                         -     1,070,623                   -
                                           ---  ------------ -------------------
                                   6,925,664     6,047,526           6,164,425
                                   -----------  ------------        ------------
Capital and Reserves                 345,600       308,933             308,933
                                     ---------    ----------          ----------
Called up Share Capital            4,211,678     3,618,344           3,618,344
                                   -----------  ------------        ------------
Share Premium Account              1,712,637     1,630,146           1,712,637
                                   -----------  ------------        ------------
Revaluation Reserve                  655,749       490,103             524,511
                                     --------- -------------       -------------
Profit & Loss Account
                                           ---           ---                 ---
Shareholders' Funds                6,925,664     6,047,526           6,164,425
                                   -----------  ------------        ------------
Net Assets per Share              20.0p.              19.6p               20.0p
                                                     -------             -------


Unaudited Consolidated Cash Flow Statement for the Six Months Ended 25th
September 2003

                    Six months ended      Six months ended       Year ended
                   25th September 2003   25th September 2002   25th March 2003
                                     #                     #                 #

Net cash inflow
/ (outflow) from
operating
activities                   2,926,556             1,554,213          (131,175)
Returns on
investment and
servicing of
finance                       (174,896)             (178,296)         (361,288)
Taxation                             -                     -           (41,721)
Capital
expenditure and
financial
investment                  (4,643,491)             (577,927)        1,134,095
Equity dividends
paid                                 -                     -           (92,680)
Cash (outflow) /             _________               _______           _______
inflow before
financing
                            (1,891,831)              797,990           507,231
Financing                    1,638,500              (801,465)         (845,296)
                              ________               _______          ________
Decrease in cash
in the period                 (253,331)               (3,475)         (338,065)
                             ===========             =========       ===========

NOTES

1.       The financial information contained in this unaudited interim report
does not constitute statutory accounts as defined in section 240 of the
Companies Act 1985.

2.       Basic earnings per share is calculated by reference to profit for the
financial period attributable to ordinary shareholders of #165,797 (6 months to
25th September 2002 - #185,640, year to 25th March 2003 - #344,959) and the
weighted average number of shares in issue during the period of 33,074,470 (6
months to 25th September 2002 and year to 25th March 2003 - 30,893,310). Diluted
earnings per share is calculated by reference to profit for the financial period
attributable to ordinary shareholders of #165,797 (6 months to 25th September
2002 - #185,640, year to 25th March 2003 - #344,959) and on a weighted average
number of shares of 33,351,841 (6 months to 25th September 2002 - 30,922,578,
year to 25th March 2003 - 31,133,310).

3.       The interim dividend of 0.1p per ordinary share will be paid on 6
February 2004 to members on the register of the Company on 9 January 2004.

4.       Copies of this interim report are being sent to all shareholders and
are available for collection from the Company's head office at 22 Gilbert
Street, Grosvenor Square, London W1K 5EJ.

Issued on behalf of Grosvenor Land Holdings Plc, 25 Gilbert Street, Grosvenor
Square, London W1Y 2EJ, by St Brides Media & Finance Ltd, 46 Bedford Row, London
WC1R 4LR.

Contacts:

Douglas Blausten Grosvenor Land Holdings Plc Tel: 020 7408 2222
Hugo de Salis St Brides Media & Finance Ltd Tel: 020 7242 4477



                      This information is provided by RNS
            The company news service from the London Stock Exchange

END
IR FZLFLXLBEFBZ