Year ended 31 December | 2023 | 2022 | |||||
£ million | Notes | Revenue | Capital | Total | Revenue | Capital | Total |
Investment income | 2 | ||||||
| Other income | |||||||
| Gains/(losses) on fair value investments | 3, 5 | ( | ( | ||||
Gains/(losses) on monetary items and borrowings | |||||||
( | ( | ||||||
| Expenses | |||||||
| Operating expenses | 4, 5 | ( | ( | ( | ( | ( | ( |
Profit/(loss) before finance costs and taxation | 6 | ( | ( | ( | |||
Finance costs | 7 | ( | ( | ( | ( | ( | ( |
Profit/(loss) before taxation | ( | ( | ( | ( | |||
Taxation | 8 | ||||||
Profit/(loss) for the year | ( | ( | ( | ( | |||
Earnings/(loss) per ordinary share – basic | 9 | ( | ( | ( | ( | ||
| Earnings/(loss) per ordinary share – diluted | 9 | ( | ( | ( | ( |
Year ended 31 December | 2023 | 2022 | |||||
£ million | Notes | Revenue | Capital | Total | Revenue | Capital | Total |
Profit/(loss) for the year | ( | ( | ( | ( | |||
Revaluation gain/(loss) on property, plant and equipment | 10 | ( | ( | ||||
Actuarial gain/(loss) in defined benefit pension plan | 11 | ( | ( | ( | ( | ||
| Deferred tax (charge)/credit allocated | |||||||
to actuarial gain/(loss) | 12 | ||||||
Total comprehensive income/(expense) for the year | ( | ( | ( | ( |
| At 31 December | |||
£ million | Notes | 2023 | 2022 |
| Non-current assets | |||
Investments held at fair value | 13 | ||
Investment property | 13, 15 | ||
Property, plant and equipment | 10 | ||
Retirement benefit asset | 11 | ||
Derivative financial instruments | 13 | ||
| Current assets | |||
Derivative financial instruments | 13 | ||
Other receivables | 16 | ||
Amounts owed by group undertakings | 17 | ||
Cash at bank | |||
Total assets | |||
| Current liabilities | |||
Borrowings | 18 | ( | ( |
Derivative financial instruments | 13 | ( | ( |
Other payables | 19 | ( | ( |
Amounts owed to group undertakings | 17 | ( | ( |
( | ( | ||
Net current assets/(liabilities) | |||
Total assets less current liabilities | |||
| Non-current liabilities | |||
Borrowings | 18 | ( | ( |
Derivative financial instruments | 13 | ( | |
Deferred tax liability | 12 | ( | ( |
| Provisions | 20 | ( | ( |
Lease liability | ( | ( | |
( | ( | ||
Net assets | |||
| Equity attributable to owners of the Company | |||
| Share capital | 21 | ||
| Share premium | 22 | ||
| Capital redemption reserve | 23 | ||
| Own shares reserve | 24 | ( | ( |
| Capital reserve | 26 | ||
| Revenue reserve | 27 | ( | ( |
| Revaluation reserve | 28 | ||
Total equity | |||
Net asset value per ordinary share – basic | 29 | ||
Net asset value per ordinary share – diluted | 29 |
| Capital | Own | |||||||
| Share | Share | redemption | shares | Capital | Revenue | Revaluation | Total | |
| £ million | capital | premium | reserve | reserve | reserve | reserve | reserve | equity |
Balance at 1 January 2022 | ( | ( | ||||||
Profit/(loss) for the year | ( | ( | ( | |||||
Revaluation gain/(loss) on property, plant and equipment | ( | ( | ||||||
Actuarial gain/(loss) in defined benefit plan | ( | ( | ||||||
Deferred tax (charge)/credit allocated to actuarial gain/(loss) | ||||||||
Total comprehensive income/(expense) for the year | ( | ( | ( | ( | ||||
Dividends paid | ( | ( | ||||||
Purchase of treasury shares | ( | ( | ||||||
Movement in own shares reserve | ( | ( | ||||||
Movement in share-based payments | ||||||||
Balance at 31 December 2022 | ( | ( | ||||||
Balance at 1 January 2023 | ( | ( | ||||||
Profit/(loss) for the year | ( | |||||||
Revaluation gain/(loss) on property, plant and equipment | ||||||||
Actuarial gain/(loss) in defined benefit plan | ( | ( | ||||||
Deferred tax (charge)/credit allocated to actuarial gain/(loss) | ||||||||
Total comprehensive income/(expense) for the year | ( | |||||||
Dividends paid | ( | ( | ||||||
Purchase of treasury shares | ( | ( | ||||||
Movement in own shares reserve | ||||||||
| Movement in share-based payments | ( | ( | ||||||
Balance at 31 December 2023 | ( | ( |
Year ended 31 December | Consolidated cash flow | Parent Company cash flow | |||
| £ million | Notes | 2023 | 2022 | 2023 | 2022 |
| Cash flows from operating activities: | |||||
Cash inflow/(outflow) before taxation and interest | 32 | 331. 1 | 7. 7 | ||
Interest paid | ( | ( | (34.4) | (25.0) | |
Net cash inflow/(outflow) from operating activities | 296.7 | (17.3) | |||
| Cash flows from investing activities: | |||||
Sale/(purchase) of property, plant and equipment | ( | ( | (0.3) | (0.1) | |
Investments in subsidiary undertakings | (21.0) | (2.5) | |||
| Divestments of subsidiary undertakings | 25.2 | – | |||
Net cash inflow/(outflow) from investing activities | ( | ( | 3.9 | (2.6) | |
| Cash flows from financing activities: | |||||
Repayment of borrowings | ( | ( | (699.9) | (591.6) | |
Drawing of borrowings | 618.6 | 555.4 | |||
| Purchase of ordinary shares by EBT | 24 | ( | ( | – | – |
Purchase of ordinary shares into treasury | 21 | ( | ( | (163.1) | (11.0) |
| Dividends paid | 31 | ( | ( | (56.7) | (57.6) |
Net cash inflow/(outflow) from financing activities | ( | ( | (301. 1 ) | (104.8) | |
Increase/(decrease) in cash in the year | ( | ( | (0.5) | (124.7) | |
Cash at the start of the year | 193.9 | 313.9 | |||
| Effect of foreign exchange rate changes on cash | 3.3 | 4.7 | |||
| Cash at the year end | 196.7 | 193.9 |
£ million | 2023 | 2022 |
| Income from listed investments: | ||
Dividends | 10.1 | 7. 2 |
| Income from unlisted investments: | ||
Interest | 3.9 | 4.3 |
Interest income on cash balances | 13.5 | 5.5 |
Income from investment properties | 1. 8 | 2.1 |
Total investment income | 29.3 | 19.1 |
£ million | 2023 | 2022 |
| Gains/(losses) on fair value investments | ||
excluding segregated accounts | 70.8 | (579.2) |
Gains/(losses) on segregated accounts | 47.1 | 28.0 |
Segregated account fees - annual | (1. 9 ) | (1.7) |
Segregated account fees - performance | (6.1) | (2.6) |
| Net gains/(losses) on fair value investments | ||
held in segregated accounts | 39.1 | 23.7 |
| Gains/(losses) on fair value investments | 109.9 | (555.5) |
£ million | 2023 | 2022 |
| Staff costs: | ||
Wages and salaries | 14.3 | 13.3 |
Share-based payment costs (Note 25) | 14.7 | 1 7. 6 |
Social security costs | 3.9 | 4.4 |
Pension costs (Note 11) | 0.5 | 0.3 |
Total staff costs | 33.4 | 35.6 |
Auditor’s remuneration (Note 5) | 0.4 | 0.3 |
Depreciation | 0.3 | 0.4 |
Lease payments | 0.5 | 0.4 |
Other operating expenses | 8.1 | 6.9 |
Total operating expenses | 42.7 | 43.6 |
£ thousand | 2023 | 2022 |
| Fees payable to the Company’s auditor and | ||
| its associates for the audit of the Parent | ||
| Company and consolidated financial | ||
statements | 278 | 228 |
Fees payable to the Company’s auditor and its associates for other services: | ||
Audit of the Company’s subsidiaries | 95 | 94 |
Audit-related assurance services | 9 | 12 |
Total | 382 | 334 |
£ million | 2023 | 2022 |
Purchases | 0.7 | 1. 5 |
Sales | 0.6 | 1. 2 |
Transaction costs | 1.3 | 2.7 |
| 2023 | 2022 | ||||
| AUM | 2023 | AUM | 2022 | ||
Segment | Business | £ million | Employees | £ million | Employees |
RIT | Investment trust | – | – | – | – |
JRCM | Investment | ||||
| management/ | |||||
administration | 3,573 | 50 | 3,722 | 49 | |
SHL | Events/premises | ||||
management | – | 12 | – | 13 |
| Net | Income/ | Operating | ||
| £ million | assets | gains | expenses | Profit |
| RIT | 3,458.7 | 143.0 | (45.3) | 97. 7 |
JRCM | 120.6 | 39.0 | (36.5) | 2.5 |
SHL | 1. 3 | 4.1 | (3.8) | 0.3 |
| Adjustments | ( 7. 3) | (42.9) | 42.9 | – |
| Total | 3,573.3 | 143.2 | (42.7) | 100.5 |
| Net | Income/ | Operating | ||
| £ million | assets | gains | expenses | Profit |
RIT | 3,617.3 | (511.6) | (52.7) | (564.3) |
JRCM | 110.3 | 50.3 | (38.4) | 11. 9 |
SHL | 0.9 | 3.7 | (3.5) | 0.2 |
| Adjustments | (6.8) | (51.0) | 51.0 | – |
Total | 3,721.7 | (508.6) | (43.6) | (552.2) |
£ million | 2023 | 2022 |
Interest on borrowings | 23.1 | 14.3 |
Interest on swaps | 11. 3 | 10.4 |
Other finance costs | 0.0 | 0.3 |
Finance costs | 34.4 | 25.0 |
| Year ended 31 December 2023 | |||
| £ million | Revenue | Capital | Total |
UK corporation tax charge/(credit) | – | – | – |
Current tax charge/(credit) | – | – | – |
Deferred tax charge/(credit) | – | – | – |
Taxation charge/(credit) | – | – | – |
| Year ended 31 December 2022 | |||
| £ million | Revenue | Capital | Total |
UK corporation tax charge/(credit) | – | – | – |
Current tax charge/(credit) | – | – | – |
Deferred tax charge/(credit) | – | – | – |
Taxation charge/(credit) | – | – | – |
| Year ended 31 December 2023 | |||
| £ million | Revenue | Capital | Total |
Profit/(loss) before taxation | (2.9) | 69.0 | 66.1 |
| Tax at the standard | |||
UK corporation tax rate of 23.5% | (0.7) | 16.2 | 15.5 |
| Effect of: | |||
Capital items exempt from corporation tax | – | (25.9) | (25.9) |
Dividend income not taxable | (1.7) | – | (1.7) |
| Expenses not deductible | |||
for tax purposes | 0.1 | – | 0.1 |
Tax losses not recognised | 2.3 | 10.0 | 12.3 |
Other items | – | (0.3) | (0.3) |
Total taxation charge/(credit) | – | – | – |
| Year ended 31 December 2022 | |||
| £ million | Revenue | Capital | Total |
Profit/(loss) before taxation | (14.3) | (562.9) | (577.2) |
| Tax at the standard | |||
UK corporation tax rate of 19% | (2.7) | (107.0) | (109.7) |
| Effect of: | |||
Capital items exempt from corporation tax | – | 102.9 | 102.9 |
Dividend income not taxable | (1.2) | – | (1.2) |
| Expenses not deductible | |||
for tax purposes | 0.1 | – | 0.1 |
Tax losses not recognised | 3.8 | 4.8 | 8.6 |
Other items | – | (0.7) | (0.7) |
Total taxation charge/(credit) | – | – | – |
£ million | 2023 | 2022 |
Net revenue profit/(loss) | (2.9) | (14.3) |
Net capital profit/(loss) | 69.0 | (562.9) |
Total profit/(loss) for the year | 66.1 | (577.2) |
Weighted average (million) | 2023 | 2022 |
Number of shares in issue | 156.8 | 156.8 |
Shares held in EBT | (1.8) | (1.0) |
Shares held in treasury | (5.5) | (0.3) |
Basic shares | 149.5 | 155.5 |
pence | 2023 | 2022 |
| Revenue earnings/(loss) | ||
per ordinary share – basic | (1. 9 ) | (9.2) |
| Capital earnings/(loss) | ||
per ordinary share – basic | 46.1 | (362.1) |
Total earnings per share – basic | 44.2 | (371.3) |
Weighted average (million) | 2023 | 2022 |
Basic shares | 149.5 | 155.5 |
Effect of share-based payment awards | 1. 4 | – |
Diluted shares | 150.9 | 155.5 |
pence | 2023 | 2022 |
| Revenue earnings/(loss) | ||
per ordinary share – diluted | (1. 9 ) | (9.2) |
| Capital earnings/(loss) | ||
per ordinary share – diluted | 45.7 | (362.1) |
Total earnings per ordinary share – diluted | 43.8 | (371.3) |
| Group | Accumulated | Net book/fair | ||
£ million | Cost | depreciation | Revaluation | value |
| At 1 January 2023 | 1 7. 5 | (6.2) | 9.4 | 20.7 |
Additions | 0.3 | – | – | 0.3 |
Charge for depreciation | – | (0.3) | – | (0.3) |
Revaluation gain/(loss) | – | – | 0.9 | 0.9 |
Fair value at 31 December 2023 | 1 7. 8 | (6.5) | 10.3 | 21.6 |
| Of which: | ||||
Property – leasehold | 14.1 | (4.9) | 10.3 | 19.5 |
| Group | Accumulated | Net book/fair | ||
£ million | Cost | depreciation | Revaluation | value |
| At 1 January 2022 | 1 7. 4 | (5.8) | 11. 5 | 23.1 |
| Additions | 0.1 | – | – | 0.1 |
| Charge for depreciation | – | (0.4) | – | (0.4) |
| Revaluation gain/(loss) | – | – | (2.1) | (2.1) |
Fair value at 31 December 2022 | 1 7. 5 | (6.2) | 9.4 | 20.7 |
| Of which: | ||||
| Property – leasehold | 14.2 | (4.6) | 9.4 | 19.0 |
| Company | Accumulated | Net book/fair | ||
£ million | Cost | depreciation | Revaluation | value |
| At 1 January 2023 | 15.8 | (4.6) | 9.4 | 20.6 |
Additions | 0.3 | – | – | 0.3 |
Charge for depreciation | – | (0.3) | – | (0.3) |
Revaluation gain/(loss) | – | – | 0.9 | 0.9 |
Fair value at 31 December 2023 | 16.1 | (4.9) | 10.3 | 21.5 |
| Of which: | ||||
Property – leasehold | 14.1 | (4.9) | 10.3 | 19.5 |
| Company | Accumulated | Net book/fair | ||
£ million | Cost | depreciation | Revaluation | value |
| At 1 January 2022 | 15.7 | (4.2) | 11. 5 | 23.0 |
| Additions | 0.1 | – | – | 0.1 |
| Charge for depreciation | – | (0.4) | – | (0.4) |
| Revaluation gain/(loss) | – | – | (2.1) | (2.1) |
Fair value at 31 December 2022 | 15.8 | (4.6) | 9.4 | 20.6 |
| Of which: | ||||
| Property – leasehold | 14.2 | (4.6) | 9.4 | 18.9 |
| Defined benefit cost | ||
£ millions | 2023 | 2022 |
Net interest on defined benefit asset | (0.0) | (0.1) |
Remeasurement effects recognised in the SOCI | 0.4 | 4.5 |
Total cost/(credit) | 0.4 | 4.4 |
| Recognised in the consolidated income statement | ||
£ millions | 2023 | 2022 |
Defined contribution schemes | 0.5 | 0.4 |
| Defined benefit scheme: | ||
Net interest on defined benefit liability | 0.0 | (0.1) |
Total pension cost recognised in the consolidated income statement | 0.5 | 0.3 |
| Recognised in the SOCI | ||
£ millions | 2023 | 2022 |
| Defined benefit scheme: | ||
Actuarial loss due to liability experience | 0.0 | 0.4 |
| Actuarial (gain)/loss due to liability | ||
assumption changes | 0.5 | (9.6) |
| Actuarial gain due to demographic | ||
| assumption changes in defined benefit | ||
obligation (DBO) | (0.3) | (0.1) |
Return on Scheme assets greater than discount rate | 0.2 | 13.8 |
Remeasurement effects recognised in the SOCI | 0.4 | 4.5 |
Total (credit)/expense | 0.9 | 4.8 |
| Changes in the DBO | ||
£ millions | 2023 | 2022 |
DBO at end of prior year | 1 7. 1 | 26.7 |
Interest cost on the DBO | 0.9 | 0.5 |
Actuarial loss - demographic experience | 0.0 | 0.3 |
Actuarial gain - demographic assumptions | (0.3) | – |
Actuarial gain - financial assumptions | 0.5 | (9.6) |
Benefits paid from scheme assets | (0.9) | (0.8) |
Total DBO | 1 7. 3 | 1 7. 1 |
| Changes in Scheme assets | ||
£ millions | 2023 | 2022 |
Opening fair value of the Scheme assets | 1 7. 6 | 30.5 |
Interest income on Scheme assets | 0.9 | 0.6 |
Return on Scheme assets greater than discount rate | (0.2) | (13.8) |
Employer contributions | – | 1. 1 |
Benefits paid | (0.9) | (0.8) |
Total Scheme assets | 1 7. 4 | 1 7. 6 |
| Development of the net balance sheet position | ||
£ millions | 2023 | 2022 |
| Net defined benefit asset at end of prior | ||
year | 0.5 | 3.8 |
| Net interest on defined benefit asset at end | ||
of prior year | 0.0 | 0.1 |
Remeasurement effects recognised in the SOCI | (0.4) | (4.5) |
Employer contributions | 0.0 | 1. 1 |
Net defined benefit asset | 0.1 | 0.5 |
2023 | 2022 | |
Discount rate | 4.65% | 4.95% |
Price inflation (RPI) | 3.30% | 3.35% |
Rate of salary increase | n/a | n/a |
| Pension increases for pre 6 April 1997 | ||
pension | 4.00% | 4.00% |
| Pension increases for post 6 April 1997 | ||
pension | 4.20% | 4.25% |
| Pension increases for deferred benefits | ||
(non Guaranteed Minimum Pension) | 3.30% | 3.35% |
| Scheme participant census date | 31 December | 31 December |
| 2023 | 2022 | |
Post retirement mortality assumption- source | SAPS | SAPS |
£ millions | 2023 | 2022 |
DBO | 1 7. 3 | 1 7. 1 |
| Assumptions | |||
| used for | Revised DBO | ||
| sensitivity | Sensitivity | for each | |
| £ millions | analysis | analysis | sensitivity |
Discount rate | 4.15% | 0.5% point decrease | 18.5 |
Price inflation (RPI) | 3.80% | 0.5% point increase | 1 7. 6 |
Life expectancy | – | Increase of 1 year | 18.0 |
| Assumptions | |||
| used for | Revised DBO | ||
| sensitivity | Sensitivity | for each | |
| £ millions | analysis | analysis | sensitivity |
Discount rate | 4.45% | 0.5% point decrease | 18.3 |
Price inflation (RPI) | 3.85% | 0.5% point increase | 1 7. 2 |
Life expectancy | – | Increase of 1 year | 1 7. 7 |
| Analysis of DBO by participant category | ||
£ millions | 2023 | 2022 |
Deferred participants | 1. 8 | 2.2 |
Pensioners | 15.5 | 14.9 |
DBO | 1 7. 3 | 1 7. 1 |
| 31 December | 31 December | |
| Scheme asset breakdown | 2023 | 2022 |
Bulk insurance policy | 98% | 96% |
Cash and liquidity/other | 2% | 4% |
Total | 100% | 100% |
£ million | 2023 | 2022 |
Balance at start of year | (0.2) | (1.3) |
| (Debit)/credit to consolidated income | ||
statement | – | – |
(Debit)/credit to SOCI | 0.2 | 1. 1 |
Balance at end of year | (0.0) | (0.2) |
£ million | 2023 | 2022 |
Retirement benefit asset | (0.0) | (0.2) |
| Balance at end of year | (0.0) | (0.2) |
| 31 December | 31 December | |
| £ million | 2023 | 2022 |
| Exposure to quoted equity price risk | 1,594.5 | 1,361.1 |
| Exposure to other price risk | 2,332.2 | 2,394.5 |
Total exposure to price risk | 3,926.7 | 3,755.6 |
| 2023 | 2022 | |
| Impact on profit | Impact on profit | |
| £ million | and net assets | and net assets |
Quoted equity | 230.2 | 137.4 |
Other | 260.4 | 239.4 |
Total | 490.6 | 376.8 |
| 31 December 2023 | |||
| Floating | Fixed | ||
| £ million | rate | rate | Total |
| Portfolio investments – | |||
| debt securities | – | 154.0 | 154.0 |
Cash | 204.3 | – | 204.3 |
Borrowings | (142.9) | (137.9) | (280.8) |
Total | 61.4 | 16.1 | 77.5 |
| 31 December 2022 | |||
| Floating | Fixed | ||
| £ million | rate | rate | Total |
| Portfolio investments – | |||
| debt securities | – | 40.7 | 40.7 |
Cash | 218.0 | – | 218.0 |
Borrowings | (236.2) | (134.4) | (370.6) |
Total | (18.2) | (93.7) | (111.9) |
| 2023 | 2022 | |
| Impact on profit | Impact on profit | |
| £ million | and net assets | and net assets |
Total | 2.7 | 6.1 |
| 2023 | 2022 | |
| Net exposure | Net exposure | |
| Currency | % of NAV | % of NAV |
US dollar | 39.6 | 32.5 |
Euro | 6.0 | 7. 5 |
Japanese yen | 4.4 | 4.2 |
Other non-sterling | 2.6 | 2.9 |
| Total | 52.6 | 47.1 |
| 2023 | 2022 | |
| Impact on profit | Impact on profit | |
| £ million | and net assets | and net assets |
US dollar | (104.8) | (120.8) |
Japanese yen | (15.9) | (15.6) |
Euro | (21.5) | (27.8) |
Other non-sterling | (8.9) | (11.2) |
Total | (151.1) | (175.4) |
£ million | 2023 | 2022 |
| Portfolio investments – debt securities | 154.0 | 40.7 |
| Derivative financial instruments | 71.3 | 58.3 |
Cash margin | 37.8 | 85.4 |
Other receivables | 33.4 | 159.9 |
Cash at bank | 204.3 | 218.0 |
Total | 500.8 | 562.3 |
| 31 December 2023 | ||||
| 3 months | 3-12 | |||
| £ million | or less | months | >1 year | Total |
| Current liabilities: | ||||
Bank loan/overdraft | 142.9 | – | – | 142.9 |
| Derivative financial | ||||
instruments | 2.5 | 0.3 | – | 2.8 |
| Amounts owed to group | ||||
undertakings | 0.1 | – | – | 0.1 |
| Non-current liabilities: | ||||
| Derivative financial | ||||
instruments | 0.0 | – | – | 0.0 |
Borrowings | – | 5.6 | 189.3 | 194.9 |
Lease liability | 0.1 | 0.3 | 8.0 | 8.4 |
Financial liabilities | 145.6 | 6.2 | 197. 3 | 349.1 |
Other non-financial liabilities | 39.2 | – | 3.0 | 42.2 |
Total | 184.8 | 6.2 | 200.3 | 391.3 |
| 31 December 2022 | ||||
| 3 months | 3-12 | |||
| £ million | or less | months | >1 year | Total |
| Current liabilities: | ||||
Bank loan/overdraft | 236.2 | – | – | 236.2 |
| Derivative financial | ||||
instruments | 7. 0 | 3.4 | – | 10.4 |
| Non-current liabilities: | ||||
| Derivative financial | ||||
instruments | – | – | – | – |
Borrowings | – | 5.6 | 189.3 | 194.9 |
Lease liability | – | 0.4 | 5.9 | 6.3 |
Financial liabilities | 243.2 | 9.4 | 195.2 | 447.8 |
Other non-financial liabilities | 63.5 | – | 1. 8 | 65.3 |
Total | 306.7 | 9.4 | 197.0 | 513.1 |
£ million | 2023 | 2022 |
Cash margin | 37.8 | 85.4 |
| Group and Company | ||||
| Assets | Liabilities | |||
| As at 31 December 2023 | Notional 1 | (positive | (negative | Total |
| £ million | amount | fair value) | fair value) | fair value |
Commodity derivatives | 233.5 | 6.0 | (1.8) | 4.2 |
Currency derivatives | 1,406.8 | 32.6 | (0.7) | 31.9 |
Equity derivatives | 415.9 | 32.7 | (0.3) | 32.4 |
Total | 71.3 | (2.8) | 68.5 |
| Group and Company | ||||
| Assets | Liabilities | |||
| As at 31 December 2022 | Notional 1 | (positive | (negative | Total |
| £ million | amount | fair value) | fair value) | fair value |
Commodity derivatives | 169.1 | 6.4 | – | 6.4 |
Currency derivatives | 1,815.1 | 49.6 | (7.0) | 42.6 |
Equity derivatives | 253.2 | 2.3 | (3.4) | (1.1) |
Total | 58.3 | (10.4) | 47.9 |
£ million | Level 1 | Level 2 | Level 3 | Total |
| Financial assets at fair value | ||||
| through profit or loss (FVPL): | ||||
Portfolio investments | 668.4 | 1,065.8 | 1,628.1 | 3,362.3 |
Non-consolidated subsidiaries | – | – | 137.1 | 137.1 |
Investments held at fair value | 668.4 | 1,065.8 | 1,765.2 | 3,499.4 |
Derivative financial instruments | 8.7 | 62.6 | – | 71.3 |
Total financial assets at FVPL | 677.1 | 1,128.4 | 1,765.2 | 3,570.7 |
| Non-financial assets measured | ||||
| at fair value: | ||||
Investment property | – | – | 34.1 | 34.1 |
Property, plant and equipment | – | – | 21.6 | 21.6 |
| Total non-financial assets | ||||
measured at fair value | – | – | 55.7 | 55.7 |
| Financial liabilities at FVPL: | ||||
Borrowings | – | – | (280.8) | (280.8) |
| Derivative financial | ||||
instruments | (1.8) | (1.0) | – | (2.8) |
Total financial liabilities at FVPL | (1.8) | (1.0) | (280.8) | (283.6) |
Total net assets measured at fair value | 675.3 | 1,127.4 | 1,540.1 | 3,342.8 |
Other non-current assets | 0.1 | |||
Cash at bank | 204.3 | |||
Other current assets | 7 1. 3 | |||
Other current liabilities | (39.3) | |||
Other non-current liabilities | (5.9) | |||
Net assets | 3,573.3 |
| Investments | |||
| Year ended 31 December 2023 | held at fair | ||
| £ million | value | Properties | Total |
Opening balance | 1,875.3 | 58.6 | 1,933.9 |
Purchases | 187.2 | – | 187.2 |
Sales | (159.0) | – | (159.0) |
| Gains/(losses) through profit or loss | (143.2) | (2.9) | (146.1) |
Unrealised gains/(losses) through other comprehensive income | – | 0.3 | 0.3 |
Other | 4.9 | (0.3) | 4.6 |
Closing balance | 1,765.2 | 55.7 | 1,820.9 |
| Primary valuation method/approach | ||
£ million | 2023 | 2022 |
| Third-party valuations | 259.7 | 246.3 |
Recent transaction | 60.0 | 23.6 |
Other industry metrics | 28.9 | 21.7 |
| Discount to recent transaction | 22.3 | 90.5 |
Discount to sale proceeds | 13.3 | 10.8 |
Earnings multiple | 7. 5 | 49.8 |
Total | 391.7 | 442.7 |
Valuation method/approach | Sensitivity analysis |
Third-party valuations | A 5% change in the value of these |
| assets would result in a £13.0 million or | |
| 0.4% (2022: £12.3 million, 0.3%) change | |
| in net assets. | |
Recent transaction | A 5% change in the value of these |
| assets would result in a £3.0 million | |
| or 0.08% (2022: £1. 2 million, 0.03%) | |
| change in net assets. | |
Other industry metrics | A 5% change in the value of these |
| assets would result in a £1. 4 million | |
| or 0.04% (2022: £1. 1 million, 0.03%) | |
| change in net assets. | |
Discount to recent transaction | Assets in this category are valued |
| using a discount applied to a recent | |
| financing round or secondary transaction. | |
| Discounts range between 9% and 67%, | |
| reflecting factors such as the elapsed | |
| time since the transaction and the | |
| movement in prices of broadly similar | |
| listed companies. A 5% change to the | |
| discount would result in a £1. 1 million | |
| or 0.03% (2022: £4.5 million, 0.12%) | |
| change in net assets. | |
Discount to sale proceeds | The asset in this category is valued using |
| a 15% discount to an agreed offer. A 5% | |
| change in the discount would result in | |
| a £0.03 million or <0.001% (2022: £0.1 | |
| million, <0.01%) change in net assets. | |
Earnings multiple | Assets in this category are valued |
| using EV/sales multiples in the range | |
| of 2.0x to 5.2x.If the multiple used | |
| for valuation purposes is increased or | |
| decreased by 5% then the net assets | |
| would increase/decrease by £0.5 million or | |
| 0.02% (2022: £2.5 million, 0.07%). |
£ million | Level 1 | Level 2 | Level 3 | Total |
| Financial assets at fair value | ||||
| through profit or loss (FVPL): | ||||
Portfolio investments | 506.8 | 1,204.2 | 1,774.2 | 3,485.2 |
Non-consolidated subsidiaries | – | – | 101.1 | 101.1 |
Investments held at fair value | 506.8 | 1,204.2 | 1,875.3 | 3,586.3 |
Derivative financial instruments | 6.4 | 51.9 | – | 58.3 |
Total financial assets at FVPL | 513.2 | 1,256.1 | 1,875.3 | 3,644.6 |
| Non-financial assets measured | ||||
| at fair value: | ||||
Investment property | – | – | 37.9 | 37.9 |
Property, plant and equipment | – | – | 20.7 | 20.7 |
| Total non-financial assets | ||||
measured at fair value | – | – | 58.6 | 58.6 |
| Financial liabilities at FVPL: | ||||
Borrowings | – | – | (370.6) | (370.6) |
| Derivative financial | ||||
instruments | – | (10.4) | – | (10.4) |
Total financial liabilities at FVPL | – | (10.4) | (370.6) | (381.0) |
Total net assets measured at fair value | 513.2 | 1,245.7 | 1,563.3 | 3,322.2 |
Other non-current assets | 0.5 | |||
Cash at bank | 218.0 | |||
Other current assets | 249.8 | |||
Other current liabilities | (63.6) | |||
Other non-current liabilities | (5.2) | |||
Net assets | 3,721.7 |
| Investments | |||
| Year ended 31 December 2022 | held at fair | ||
| £ million | value | Properties | Total |
Opening balance | 1,914.3 | 61.4 | 1,975.7 |
Purchases | 222.2 | 0.1 | 222.3 |
Sales | (210.3) | – | (210.3) |
Gains/(losses) through profit or loss | (51.0) | (0.4) | (51.4) |
Unrealised gains/(losses) through other comprehensive income | – | (2.1) | (2.1) |
Transfer in to level 3 | – | – | – |
Transfer out of level 3 | – | – | – |
Other | 0.1 | (0.4) | (0.3) |
Closing balance | 1,875.3 | 58.6 | 1,933.9 |
£ million | 2023 | 2022 |
Equity share capital | 156.8 | 156.8 |
Retained earnings and other reserves | 3,416.5 | 3,564.9 |
Net asset value | 3,573.3 | 3,721.7 |
Borrowings | 280.8 | 370.6 |
Total capital | 3,854.1 | 4,092.3 |
31 December 2023 | 31 December 2022 | |||
| £ million | Group | Company | Group | Company |
| Commitments | 307.1 | 307.1 | 385.0 | 385.0 |
£ million | 2023 | 2022 |
| Rental income from investment | ||
properties | 1. 8 | 2.1 |
Direct operating expenses arising from investment properties that generated | ||
rental income during the year | (1.5) | (1.4) |
| Cash outflow from leases | (0.5) | (0.4) |
£ million | 2023 | 2022 |
Within one year | 0.4 | 0.4 |
£ million | 2023 | 2022 |
| Within one year | 0.6 | 1. 1 |
| Between one and two years | 0.3 | 0.6 |
| Between two and three years | 0.1 | 0.1 |
| Between three and four years | 0.0 | 0.1 |
| Between four and five years | – | – |
| Over five years | – | – |
31 December 2023 | 31 December 2022 | |||
| £ million | Group | Company | Group | Company |
Cash margin | 37.8 | 37.8 | 85.4 | 85.4 |
Amounts receivable | 1.2 | 1. 2 | 0.6 | 0.6 |
| Prepayments and accrued | ||||
income | 4.2 | 3.6 | 7. 0 | 6.6 |
Sales for future settlement | 28.0 | 28.0 | 152.3 | 152.3 |
Total | 71.2 | 70.6 | 245.3 | 244.9 |
| Amounts owed by/(to) | ||
| Group undertakings | ||
| £ million | 2023 | 2022 |
RIT Investments US, Inc | 0.0 | 4.5 |
RIT Investments GP Limited | (0.1) | (0.1) |
J. Rothschild Capital Management US, Inc | 0.1 | 0.0 |
Total | 0.0 | 4.4 |
| Amounts owed by/(to) | ||
| Company undertakings | ||
| £ million | 2023 | 2022 |
RIT Investments US, Inc | 0.0 | 4.5 |
JRCM | (119.7) | (94.7) |
J. Rothschild Capital Management US, Inc | 0.1 | 0.0 |
Total | (119.6) | (90.2) |
£ million | 2023 | 2022 |
Short-term employee benefits | 4.2 | 3.6 |
Share-based payment | 11. 5 | 14.0 |
Social security costs | 2.3 | 2.5 |
Total | 18.0 | 20.1 |
| Group and Company | ||
| £ million | 2023 | 2022 |
| Unsecured loans payable within one year: | ||
Revolving credit facilities | 142.9 | 236.2 |
| Unsecured loans payable in more than one year: | ||
Fixed rate loan notes | 137.9 | 134.4 |
Total borrowings | 280.8 | 370.6 |
31 December 2023 | 31 December 2022 | |||
| £ million | Group | Company | Group | Company |
Accruals | 15.2 | 8.3 | 14.5 | 5.3 |
| Other creditors | 21.3 | 20.9 | 24.9 | 24.7 |
| Purchases for future | ||||
settlement | 2.7 | 2.7 | 24.1 | 24.1 |
Total | 39.2 | 31.9 | 63.5 | 54.1 |
31 December 2023 | 31 December 2022 | |||
| £ million | Group | Company | Group | Company |
Opening balance | 1. 8 | 2.2 | 1. 1 | 1. 1 |
| Additional provision | 1. 7 | 1. 3 | 1. 0 | 1. 4 |
| Amounts utilised | (0.4) | (0.4) | (0.4) | (0.4) |
| Foreign exchange | ||||
movements | (0.1) | (0.1) | 0.1 | 0.1 |
Total | 3.0 | 3.0 | 1.8 | 2.2 |
| 2023 | 2022 | ||
| Nominal | Nominal | ||
| value of | value of | ||
| Shares in | total shares | total shares | |
| £ million | issue | in issue | in issue |
| Allotted, issued and fully paid: | |||
| At 1 January | 156,848,065 | 156.8 | 156.8 |
| At 31 December | 156,848,065 | 156.8 | 156.8 |
£ million | 2023 | 2022 |
| At 1 January | 45.7 | 45.7 |
| At 31 December | 45.7 | 45.7 |
£ million | 2023 | 2022 |
| Balance at start of year | 36.3 | 36.3 |
| At 31 December | 36.3 | 36.3 |
£ million | 2023 | 2022 |
Opening cost | (46.3) | (23.0) |
| Own shares acquired | (9.8) | (40.4) |
Own shares transferred | 19.4 | 1 7. 1 |
Closing cost | (36.7) | (46.3) |
Number (thousand) | 2023 | 2022 |
| Outstanding at the start of the year: | ||
| SARs | 315 | 342 |
| RSUs | 1,483 | 1,397 |
| Deferred shares | 988 | 841 |
| Total | 2,786 | 2,580 |
| Granted during the year: | ||
RSUs | 424 | 352 |
Deferred shares | 91 | 553 |
Total | 515 | 905 |
| Exercised/vested during the year: | ||
SARs | – | (3) |
RSUs | (377) | (256) |
Deferred shares | (452) | (406) |
Total | (829) | (665) |
| Lapsed/forfeited during the year: | ||
SARs | (206) | (24) |
RSUs | (330) | (10) |
Deferred shares | – | – |
Total | (536) | (34) |
| Outstanding at the end of the year: | ||
SARs | 109 | 315 |
RSUs | 1,200 | 1,483 |
Deferred shares | 627 | 988 |
Total | 1,936 | 2,786 |
SARs exercisable at year end | 109 | 122 |
| Intrinsic value of SARs exercisable at year end | ||
(£million) | 0.0 | 0.1 |
31 December 2023 | 31 December 2022 | |||
| £ million | Group | Company | Group | Company |
| Balance at start of year | 3,548.9 | 3,578.6 | 4,174.4 | 4,203.4 |
Gains/(loss) for the year | 110.7 | 110.7 | (535.3) | (535.3) |
Dividend paid | (56.7) | (56.7) | (57.6) | (57.6) |
Other capital items | (209.8) | (196.8) | (32.6) | (31.9) |
Taxation | – | – | – | – |
Total capital return | (155.8) | (142.8) | (625.5) | (624.8) |
Balance at end of year | 3,393.1 | 3,435.8 | 3,548.9 | 3,578.6 |
£ million | 2023 | 2022 |
| Capital reserve: | ||
in respect of investments realised | 2,557.3 | 2,542.3 |
in respect of investments held | 878.5 | 1,036.3 |
Balance at end of year | 3,435.8 | 3,578.6 |
31 December 2023 | 31 December 2022 | |||
| £ million | Group | Company | Group | Company |
| Balance at start of year | (29.1) | (209.5) | (11.4) | (176.1) |
Loss for the year | (2.9) | (16.7) | (14.3) | (33.4) |
Actuarial gain/(loss) | (0.4) | – | (4.5) | – |
Deferred tax (charge)/credit | 0.2 | – | 1. 1 | – |
Balance at end of year | (32.2) | (226.2) | (29.1) | (209.5) |
31 December 2023 | 31 December 2022 | |||
| £ million | Group | Company | Group | Company |
| Balance at start of year | 9.4 | 9.4 | 11. 5 | 11. 5 |
| Revaluation gain/(loss) | ||||
on property, plant and equipment | 0.9 | 0.9 | (2.1) | (2.1) |
Balance at end of year | 10.3 | 10.3 | 9.4 | 9.4 |
31 December | 2023 | 2022 |
Net assets (£ million) | 3,573.3 | 3,721.7 |
Number of shares in issue (million) | 156.8 | 156.8 |
| Shares held in EBT (million) | (1.6) | (2.0) |
Shares held in treasury (million) | (9.3) | (0.7) |
Basic shares (million) | 145.9 | 154.1 |
Effect of share-based payment awards (million) | 1. 4 | 1. 7 |
Diluted shares (million) | 147.3 | 155.8 |
| 2023 | 2022 | ||
| 31 December | pence | pence | |
Net asset value per ordinary share – | basic | 2,449 | 2,414 |
Net asset value per ordinary share – diluted | 2,426 | 2,388 |
| £ million | |
| Carrying value at 1 January 2023 | 107.2 |
Additions | 2 1. 0 |
Disposals | (25.2) |
Fair value movements in year | 40.2 |
Carrying value at 31 December 2023 | 143.2 |
| £ million | |
Carrying value at 1 January 2022 | 107.5 |
Additions | 2.5 |
Disposals | – |
Fair value movements in year | (2.8) |
Carrying value at 31 December 2022 | 107.2 |
Name | Issued share capital |
| JRCM | £6,250,001 divided into 6,250,000 ordinary shares of |
| £1 each and one special share of £1 which provides | |
| rights over the use of the “J. Rothschild” name. |
| Principal place of | Ownership | |
| Name | business | interest |
| Spencer House Limited | England | 100% |
| RIT US Value Partnership LP | England | 100% |
| RIT Investments GP Limited | Scotland | 100% |
| J. Rothschild Capital Management US Inc | United States | 100% |
| RIT Investments US Inc | United States | 100% |
| RIT US Holdings LLP | United States | 100% |
| 2023 | 2022 | |||
| Pence | Pence | 2023 | 2022 | |
| per share | per share | £ million | £ million | |
| Dividends paid in year | 56.7 | 57.6 |
| Group | ||
| £ million | 2023 | 2022 |
Profit/(loss) before dividend and interest income, finance costs and taxation | 73.0 | (569.2) |
Dividend income | 10.1 | 7. 2 |
Interest income | 1 7. 4 | 9.8 |
Profit/(loss) before finance costs and taxation | 100.5 | (552.2) |
(Increase)/decrease in other receivables | 174.1 | 1 7. 5 |
Increase/(decrease) in other payables | (24.3) | (105.3) |
Other movements | 20.0 | 30.1 |
(Gains)/losses on borrowings | 3.6 | (34.5) |
Realised foreign exchange (gains)/losses on repayments and drawings of borrowings 1 | (15.3) | 29.1 |
Unrealised foreign exchange (gains)/losses on repayments and drawings of borrowings | 3.3 | (5.2) |
Purchase of investments held at fair value | (853.4) | (886.3) |
Sale of investments held at fair value | 951.9 | 1,395.6 |
(Gains)/losses on fair value investments | (11.2) | 192.4 |
| (Increase)/decrease in derivatives | (20.6) | (23.5) |
| Net cash inflow/(outflow) from operating | ||
activities before taxation and interest | 328.6 | 57.7 |
| Company | ||
| £ million | 2023 | 2022 |
Profit/(loss) before dividend and interest income, finance costs and taxation | 67.2 | (581.6) |
Dividend income | 10.1 | 7. 2 |
Interest income | 1 7. 4 | 9.8 |
Profit/(loss) before finance costs and taxation | 94.7 | (564.6) |
(Increase)/decrease in other receivables | 174.3 | 1 7. 5 |
Increase/(decrease) in other payables | (22.2) | (89.7) |
Other movements | 1. 2 | 9.0 |
(Gains)/losses on borrowings | 3.6 | (34.5) |
Realised foreign exchange (gains)/losses on repayments and drawings of borrowings 1 | (15.3) | 29.1 |
Unrealised foreign exchange (gains)/losses on repayments and drawings of borrowings | 3.3 | (5.2) |
(Increase)/decrease in investments in subsidiary undertakings | (40.2) | 0.3 |
Increase/(decrease) in amounts owed to group undertakings | 29.5 | (34.9) |
Purchase of investments held at fair value | (832.5) | (883.8) |
Sale of investments held at fair value | 926.7 | 1,395.6 |
(Gains)/losses on fair value investments | 28.6 | 192.4 |
| (Increase)/decrease in derivatives | (20.6) | (23.5) |
| Net cash inflow/(outflow) from operating | ||
activities before taxation and interest | 331.1 | 7. 7 |
| Non-cash | Net | |||
| changes in | (drawdowns)/ | |||
£ million | 2022 | fair value | repayments | 2023 |
Borrowings – current | (236.2) | 12.0 | 8 1. 3 | (142.9) |
Borrowings – non-current | (134.4) | (3.5) | – | (137.9) |
| Total | (370.6) | 8.5 | 81.3 | (280.8) |
As at 31 December 2023 | £ million |
3D Opportunities | 182.2 |
HCIF Offshore | 156.8 |
BlackRock Strategic Equity | 112.3 |
Attestor Value | 97.5 |
ARCM IV | 96.9 |
Tresidor Credit Opportunities | 89.9 |
Motive | 78.0 |
RIT US Value Partnership | 77.8 |
Springs Opportunities | 70.7 |
Caxton Dynamis | 68.5 |
| Total | 1,030.6 |
As at 31 December 2022 | £ million |
Attestor Value | 148.6 |
HCIF Offshore | 131.0 |
3D Opportunities | 130.1 |
Tresidor Credit Opportunities | 108.0 |
BlackRock Strategic Equity | 97.1 |
ARCM IV | 95.6 |
Springs Opportunities | 92.7 |
Motive | 76.2 |
RIT US Value Partnership | 72.4 |
Caxton Dynamis | 71.8 |
Total | 1,023.5 |
£ million | 2023 | 2022 |
| Total | 1,729 | 2,034 |
| Fair value | % | |||||
Investment name | Place of registration | Registered address | £ million | interest | ||
1992 | Co-Invest (Offshore) LP | Cayman Islands | PO Box 309, Ugland House, Grand Cayman, KY1-1104 | 30.1 | 55.4% | |
3D Opportunities | Cayman Islands | Maples Corporate Services Limited, PO Box 309, Ugland House, | 182.2 | 18.2% | ||
| Grand Cayman, KY1-1104, Cayman Islands | ||||||
Browning West Cayman SPV 2 LP | Cayman Islands | Walkers Corporate Limited, Cayman Corporate Centre, 27 Hospital | 22.5 | 20.7% | ||
| Road, George Town, Grand Cayman KY1-9008, Cayman Islands | ||||||
Darwin Private Equity I LP | Scotland | 50 Lothian Road, Festival Square, Edinburgh EH3 9WJ | 0.6 | 23.9% | ||
Firebird New Russia Fund Ltd, Class A1 | Cayman Islands | PO Box 897, Windward 1, Grand Cayman KY1-1103 | 1. 3 | 25.0% | ||
Fortress Credit Opportunities Fund (C) LP | Cayman Islands | Maples Corporate Services Limited, P.O. Box 309, Ugland House, | 0.7 | 33.3% | ||
| Grand Cayman, KY1-1104, Cayman Islands | ||||||
ICQ Holdings 6 LLC | Delaware, USA | 2711 | Centerville Road, Suite 400, Wilmington, Delaware 19808 | 25.6 | 100.0% | |
| Infinity SDC Ltd | England & Wales | 500-600 Witan Gate West, Milton Keynes MK9 1SH | 13.3 | 23.9% | ||
| JRCM (London) LLP | England & Wales | 27 St James’s Place, London SW1A 1NR | 0.0 | 50.0% | ||
LCV Fund III LP | Delaware, USA | 3500 | South Dupont Highway, Dover, Kent, Delaware, 19901 | 1 7. 2 | 31.3% | |
Media Technology Ventures IV LP | California, USA | 185 | Berry Street, Suite 3600, San Francisco, California 94107 | 1. 6 | 38.5% | |
RR Capital Partners LP | Delaware, USA | One Maritime Plaza, Suite 2100, San Francisco, California 94111 | 0.3 | 20.5% | ||
Sand Grove Tactical Fund LP | Cayman Islands | PO Box 309, Ugland House, Grand Cayman, KY1-1104 | 20.6 | 100.0% | ||
| Springs Global Strategic Partners Fund – Anchor | Ireland | 2nd Floor, 2 Custom House Plaza, Harbourmaster Place, Dublin 1 | 0.4 | 30.2% | ||
| Class | ||||||
Springs Opportunities Fund LP, Series A | Cayman Islands | 4th Floor, Willow House, Cricket Square, Grand Cayman KY1-9010 | 70.7 | 58.2% | ||
Tresidor Credit Opportunities Fund | Ireland | 2nd Floor, 2 Custom House Plaza, Harbourmaster Place, Dublin 1 | 89.9 | 100.0% | ||
Xander Seleucus II LP | Cayman Islands | PO Box 309, Ugland House, Grand Cayman KY1-1104 | 0.2 | 41.9% | ||
Xander Seleucus LP | Cayman Islands | PO Box 309, Ugland House, Grand Cayman KY1-1104 | 0.0 | 43.3% | ||
Xander Seleucus Retail LP | Cayman Islands | PO Box 309, Ugland House, Grand Cayman KY1-1104 | 1. 3 | 48.8% |