Escolar Documentos
Profissional Documentos
Cultura Documentos
Half-Yearly
Financial Report
From 1 December 2014 to 31 May 2015
(Unaudited)
Summary Information
Chairmans Statement
Investment Report
1-3
5-8
Directors
10 - 11
12 - 15
16 - 31
32
Richard Prosser
Chairman
We have maintained some exposure to the Listed Private Equity and Venture
sectors. In so far as these are listed holdings, the discounts are greater than in other
closed-end funds. The capital management at these funds has improved markedly,
we are attracted to those funds that are in run-off or returning excess capital and/or
actively managing discounts. The recent past has also provided an attractive
environment for private equity realisations. Whilst discounts have narrowed across
the sectors we believe certain names still merit further re-rating.
Private Equity Investor PLC (PEQ) (notifiable under the DTR)
PEQ is a UK investment trust which invests through venture funds in early
stage technology companies. At the Period end the Company held a 21.8%
shareholding in PEQs issued share capital.
Here we again look for the combination of attractive discounts to realisable net asset
value and rational capital management policies. We are attracted to funds that are in
run-off and/or returning excess capital and/or actively managing discounts. The
underlying exposures of these funds are extremely diverse.
Blackstar Group SE (BLCK) (previously notifiable under the DTR)
BLCK is a Malta registered, closed-ended investment company established to
invest in African opportunities.
The Ukraine Opportunity Trust plc (UKRO) (notifiable under the DTR)
UKRO is a LSE listed investment trust.
Treveria PLC (TRV) (notifiable under the DTR)
TRV is an Isle of Man registered, closed-ended investment company
established to invest in German real estate.
St Peter Port Capital Limited (SPPC) (notifiable under the DTR)
SPPC is a Guernsey registered, closed-ended investment company
established with the aim of generating value for shareholders by investing in
growth companies.
3.
The Company holds five investments in companies with rational capital management
policies such that their excess cash generation is, and can be, returned to
shareholders in a variety of ways.
The commentary above (which covers over 75% of the Company's positions by
number and 95% by value) aims to provide clarity on the rationale for each
investment.
Investment Allocation
At 31 May 2015, the Company's net assets were allocated in the following
proportions (% net assets):
Notifiable shareholdings: 12.89%
2,562,263 shares in Private Equity Investor PLC: 7.64%
4,315,000 shares in St Peter Port Capital Limited: 1.67%
22,366,991 shares in Kolar Gold Limited: 0.63%
4,807,100 shares in Ovoca Gold plc: 0.47%
56,500,000 shares in Sunrise Resources plc: 0.16%
120,000 shares in Ukraine Opportunity Trust plc: 0.25%
71,497,718 shares in Treveria plc: 2.07%
Brett Miller
Executive Director
Rhys Davies
Executive Director
The Directors jointly and severally confirm that, to the best of their knowledge:
(a)
(b)
an indication of important events that have occurred during the first six
months of the financial year and their impact on the financial
statements;
(ii)
(iii)
(iv)
Richard Prosser
Chairman
David Copperwaite
Director
10
11
Notes
Period ended
31 May 2015
GBP
Period ended
31 May 2014
GBP
6,653,395
(1,176,967)
(2,716,050)
1,678,689
3,937,345
501,722
Operating income
779,833
274,406
Operating expenses
(741,376)
(851,819)
3,975,802
3,975,802
(75,691)
(75,691)
Pence
Pence
6.60
(0.11)
In arriving at the results for the period, all amounts above relate to continuing operations.
12
Notes
31 May 2015
GBP
30 Nov 2014
GBP
49,332,354
33,345,272
102,853
12,687,463
12,790,316
2,496,653
32,970,936
35,467,589
62,122,670
68,812,861
984,539
1,101,157
61,138,131
67,711,704
51,859,085
9,279,046
62,408,460
5,303,244
61,138,131
67,711,704
Non-current assets
Financial assets designated as at fair
value through profit or loss
Current assets
Trade and other receivables
Cash and cash equivalents
Total assets
Current liabilities
Trade and other payables
Net assets
Equity
Share capital
Accumulated reserves
10,11
Total equity
Pence
Pence
111.15
103.35
The financial statements were approved by the Board of Directors and authorised for issue on
23 July 2015 and are signed on its behalf by:
Chairman
Director
13
Notes
Operating activities
Net gain / (loss) for the period
attributable to shareholders
Unrealised (appreciation) / depreciation
on investments
Interest income
Bond income
Dividend income
Decrease in payables
Decrease / (increase) in receivables
Realised (loss) / gain on investments
7
3
3
3
9
8
7
Period ended
31 May 2015
GBP
3,975,802
(75,691)
(6,653,395)
(49,307)
(8,242)
(722,284)
(16,345)
2,382,780
2,716,050
1,176,967
(80,933)
(6,707)
(186,766)
(29,406)
(29,402)
(1,678,689)
1,625,059
Investing activities
Interest received
Bond interest received
Dividend received from investments
Purchase of investments
Sale of investments
3
3
3
7
7
Period ended
31 May 2014
GBP
49,307
8,242
722,284
(17,944,487)
5,805,497
(11,359,157)
(910,627)
80,933
6,707
186,766
(14,092,974)
14,633,417
814,850
Financing activities
Costs from redemption of Ordinary
shares
Purchase of own shares
10
11
(9,710,999)
(838,376)
(5,650,201)
(1,501,847)
(10,549,375)
(7,152,048)
32,970,936
41,688,041
(20,283,473)
(7,247,826)
12,687,463
34,440,215
14
Share
Capital
GBP
Balance as at 1 December 2014
Accumulated
Reserves
GBP
Total
GBP
62,408,460
5,303,244
67,711,704
3,975,802
3,975,802
(9,710,999)
(9,710,999)
(838,376)
(838,376)
51,859,085
Share
Capital
GBP
70,638,696
9,279,046
Accumulated
Reserves
GBP
61,138,131
Total
GBP
8,180,881
78,819,577
(2,877,636)
(2,877,636)
(5,650,201)
(5,650,201)
(2,580,035)
(2,580,035)
62,408,460
(1,654,431)
5,303,244
-
67,711,704
(1,654,431)
52,523,793
2,425,608
54,949,401
15
16
17
18
19
20
Period ended
31 May 2014
GBP
49,307
8,242
722,284
80,933
6,707
186,766
779,833
274,406
Period ended
31 May 2014
GBP
454,295
84,250
59,864
43,231
22,636
7,538
533,513
84,258
71,515
94,772
24,280
10,809
6,973
3,989
1,121
8,873
3,991
2,992
3,003
1,352
29,092
8,176
8,732
4,139
1,121
4,696
4,378
2,992
2,950
668
2,798
198
741,376
851,819
5 DIRECTORS' REMUNERATION
The Non-Executive Directors are paid 20,000 per annum. David Copperwaite receives an
additional fee of 3,500 as Chairman of the audit committee and Richard Prosser receives an
additional fee of 5,000 as Chairman of the Company. The Executive Directors are each paid
50,000 per annum.
6 EARNINGS / (LOSS) PER SHARE
Earnings / (loss) per share is calculated by dividing the net gain / (loss) for the period
attributable to Shareholders of 3,975,802 (May 2014: loss 75,691) by the weighted average
number of Shares in issue during the period 60,239,661 (May 2014: 70,232,646). There are no
dilutive instruments and therefore basic and diluted earnings per Share are identical.
21
TOTAL
30 Nov 2014
GBP
Opening valuation
Additions - cost
Proceeds from sales
Realised (loss) / gain on investments
Movement in unrealised appreciation / (depreciation) on
investments
33,345,272
17,944,487
(5,894,750)
(2,716,050)
37,262,132
23,408,944
(22,874,058)
1,156,034
6,653,395
(5,607,780)
Closing valuation
49,332,354
33,345,272
45,385,537
36,051,850
3,946,817
(2,706,578)
IFRS 13 requires the fair value of investments to be disclosed by the source of inputs, using a
three-level hierarchy as detailed below:
Quoted prices (unadjusted) in active markets for identical assets or liabilities (Level 1);
Inputs other than quoted prices included in Level 1 that are observable for the asset or liability,
either directly (as prices) or indirectly (derived from prices) (Level 2);
Inputs for the asset or liability that are not based on observable market data (unobservable
inputs) (Level 3).
Investments held by the Company have been classified as Level 1, for those investments that
are quoted and are valued using quoted market bid prices. The Company invests in warrants
which are valued using a warrant calculator using observable market inputs and are therefore
classified as Level 2. Praetorian warrants have been recapitalised and the Net Asset Value
(NAV) per share is below the warrants excercise price, therefore the warrants are being valued
at nil.
The Company also invests in managed funds which are not quoted in an active market and
which may be subject to restrictions on redemptions. Investments in those funds are valued
based on the Net Asset Value (NAV) per share published by the administrator of those funds
adjusted for any distributions. The Company classifies the fair value of these investments as
Level 3. The value of these investments as at 31 May 2015 was 5,614,507 (Nov 2014:
5,380,602). If the NAV of these investments were to increase/ decrease by 10%, this would
result in in and increase/ decrease in the fair value as at 31 May 2015 of 561,451 (Nov 2014:
538,060).
22
Level 1
Level 2
Level 3
Total
Market Value
31 May 2015
GBP
43,714,847
3,000
5,614,507
Market Value
30 Nov 2014
GBP
26,215,108
70,395
7,059,771
49,332,354
33,345,272
The following table shows a reconciliation of all movements in the fair value of financial
instruments categorised within Level 3 between the beginning and the end of the reporting
period:
31 May 2015
GBP
7,059,771
(1,841,199)
162,030
Opening valuation
Sales proceeds
Net realised gain on valuation for the period
Movement in unrealised (depreciation) / appreciation on
valuation of the period
Closing valuation
233,905
5,614,507
30 Nov 2014
GBP
7,275,928
-
(216,157)
7,059,771
102,853
-
2,485,633
11,020
102,853
2,496,653
23
30 Nov 2014
GBP
30 Nov 2014
GBP
111,494
873,045
127,839
973,318
984,539
1,101,157
GBP
30 Nov 2014
SHARES
GBP
65,516,734
(9,554,308)
62,408,460
(9,710,999)
73,830,043
(5,451,757)
70,638,696
(5,650,201)
(960,476)
(838,376)
(2,861,552)
(2,580,035)
65,516,734
62,408,460
55,001,950
51,859,085
Shareholders are entitled to receive, and participate in: any dividends out of income; other
distributions of the Company available for such purposes and resolved to be distributed in
respect of any accounting period; or other income or right to participate therein.
On a winding up, Shareholders are entitled to the surplus assets remaining after payment of all
the creditors of the Company.
Shareholders also have the right to receive notice of and to attend, speak and vote at general
meetings of the Company and each Member being present in person or by proxy or by a duly
authorised representative at a meeting shall upon a show of hands have one vote and upon a
poll each such holder present in person or by proxy or by a duly authorised representative shall
have one vote in respect of every ordinary share held by him.
24
GBP
30 Nov 2014
SHARES
GBP
3,333,052
3,051,535
471,500
471,500
960,476
838,376
2,861,552
2,580,035
4,293,528
3,889,911
3,333,052
3,051,535
The treasury shares represent 4,293,528 (2014: 3,333,052) Shares purchased in the market at
various prices per Share ranging from 0.83 to 0.94 and held by the Company in treasury. No
cancellations of Shares took place during the period.
12 FINANCIAL INSTRUMENTS
The Companys main financial instruments comprise:
(a) Cash and cash equivalents that arise directly from the Company's operations; and
(b) Quoted investment securities; and
(c) Unquoted investment securities.
13 FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES
The main risks arising from the Companys financial instruments are market price risk, credit
risk, liquidity risk, interest rate risk, and capital management risk. The Board regularly review
and agrees policies for managing each of these risks and these are summarised below:
(a) Market price risk
Market price risk arises mainly from uncertainty about future prices of financial instruments held.
It represents the potential loss the Company might suffer through holding market positions in the
face of price movements. The Executive Directors actively monitor market prices and reports to
the Board as to the appropriateness of the prices used for valuation purposes.
If the value of the Company's investment portfolio were to increase by 30%, it would represent a
gain of 14,799,706 (Nov 2014: 10,003,582) and this would cause the net asset value of the
Company to rise by 24.20% (Nov 2014: 14.77%).
25
30 Nov 2014
GBP
32,970,936
2,480,399
35,451,335
The Company is exposed to credit risk in respect of its cash and cash equivalents, arising from
possible default of the relevant counterparty, with a maximum exposure equal to the carrying
value of those assets. The credit risk on liquid funds is limited because the counterparties are
banks with high credit-ratings assigned by international credit-rating agencies. The Company
monitors the placement of cash balances on an on-going basis.
26
As at 31 May 2015
1-3 months
GBP
Accrued expenses
Broker creditors
As at 30 November 2014
111,494
873,045
984,539
1-3 months
GBP
Accrued expenses
Broker creditors
3 months to 1
year
GBP
3 months to 1
year
GBP
127,839
973,318
1,101,157
27
Floating
Less than 1
month 1-3 months
GBP
GBP
Fixed
Greater
than 3
months
GBP
Noninterest
bearing
GBP
Total
GBP
Assets
Designated as at fair value
through profit or loss on
initial recognition:
Investments
Loans and receivables:
Trade and other receivables
Cash and cash equivalents
49,332,354
49,332,354
4,185,122
8,502,341
102,853
-
102,853
12,687,463
Total assets
4,185,122
8,502,341
49,435,207
62,122,670
Accrued expenses
Broker creditors
111,494
873,045
111,494
873,045
Total liabilities
984,539
984,539
Liabilities
Financial liabilities measured
at amortised cost:
4,185,122
28
Fixed
Less than 1
month 1-3 months
GBP
GBP
Greater
than 3
months
GBP
Floating
Noninterest
bearing
GBP
Total
GBP
1,883,169
31,462,103
33,345,272
25,611,367
2,496,653
-
32,970,936
7,359,569
25,611,367
1,883,169
33,958,756
66,316,208
Accrued expenses
Broker creditors
127,839
973,318
127,839
973,318
Total liabilities
1,101,157
1,101,157
Assets
Designated as at fair value
through profit or loss on
initial recognition:
Investments
Loans and receivables:
Trade and other receivables
Cash and cash equivalents
7,359,569
Total assets
Liabilities
Financial liabilities measured
at amortised cost:
7,359,569
29
As the Companys Shares are traded on the SFM, the Shares may trade at a discount to their
NAV per Share on occasion. However, in structuring the Company, the Directors have given
detailed consideration to the discount risk and how this may be managed.
The Company monitors capital on the basis of the carrying amount of equity as presented on
the face of the Statement of Financial Position.
There are no external requirements for the Company to maintain a minimum level of capital.
14 RELATED PARTY TRANSACTIONS
The Company is provided with investment advice by Damille Partners Limited (the "Service
Provider"), which owns 756,312 shares (1.10%) in Damille Investments II Limited. Brett Miller
and Rhys Davies are directors of both the Service Provider and the Company.
Under the Services Agreement, Damille Partners Limited is entitled to receive fees of 1.45%
per annum of the Company's NAV per annum on a monthly basis. During the period the
Company incurred 454,295 (May 2014: 533,513) of fees, of which 70,051 (Nov 2014:
75,708) was outstanding at the period end as shown in accrued expenses.
The Service Provider is also entitled to receive a performance fee (the 'Performance Fee'). The
Performance Fee will only be payable for each financial year where the Net Asset Value ('NAV')
of the Company is in excess of the Hurdle Rate and if applicable the High Watermark. The
Performace Fee payable will be an amount per Share equal to 20% of the amount by which the
NAV per Share exceeds the Hurdle Rate. For the purposes of this calculation, the NAV at the
end of the Performance Period will be adjusted by (a) adding back the amount of dividend or
other capital distribution paid during the relevant Performance Period; and (b) to remove any
increase or decrease in the NAV per Share resulting from the redemption of Shares at a
premium or discount to NAV per Share, pursuant to a Redemption Offer. At 31 May 2015, no
Performance Fee was payable by the Company (2014: nil).
30
31
Key Information
Exchange
Ticker
Listing Date
Fiscal Year End
Base Currency
ISIN
SEDOL
Country of Incorporation
Website
Registrar
32