Year ended 31 March 2025 £000 | Year ended 31 March 2024 £000 | |
Dividends from unquoted companies | 21 | 377 |
Dividends from quoted companies and investment funds | – | 39 |
Money market funds* | 1,110 | 965 |
Bank deposits* | 347 | 423 |
Loans to unquoted companies | 1,116 | 416 |
2,594 | 2,220 |
Year ended 31 March 2025 | Year ended 31 March 2024 | |||||
Revenue £000 | Capital £000 | Total £000 | Revenue £000 | Capital £000 | Total £000 | |
Investment management fee | ||||||
Basic | 568 | 1,704 | 2,272 | 516 | 1,549 | 2,065 |
Performance-related fee | – | 399 | 399 | – | – | – |
568 | 2,103 | 2,671 | 516 | 1,549 | 2,065 |
Year ended 31 March 2025 £000 | Year ended 31 March 2024 £000 | |
Administrative and secretarial services | 96 | 93 |
Directors’ remuneration | 144 | 144 |
National Insurance contributions | 15 | 20 |
Auditor’s remuneration – audit services | 76 | 63 |
Auditor’s remuneration – non-audit services | – | – |
Legal and professional expenses | 37 | 60 |
Share issue promoter’s commission | 33 | 36 |
Other expenses | 199 | 225 |
600 | 641 |
Year ended 31 March 2025 | Year ended 31 March 2024 | |||||
Revenue £000 | Capital £000 | Total £000 | Revenue £000 | Capital £000 | Total £000 | |
(a) Analysis of charge / (credit) for the year | ||||||
UK corporation tax payable / (recoverable) on the return for the year | 592 | (592) | – | (79) | 79 | – |
(b) Tax reconciliation | ||||||
Return before tax | 1,426 | 7,055 | 8,481 | 1,063 | 2,153 | 3,216 |
Return multiplied by the standard rate of UK corporation tax of 25.0% (2024: 25.0%) | 357 | 1,764 | 2,121 | 266 | 538 | 804 |
Effect of: | ||||||
Dividends not subject to tax | (5) | – | (5) | (345) | – | (345) |
Capital returns not subject to tax | – | (889) | (889) | – | (301) | (301) |
Movements in fair value of investments not subject to tax | – | (1,401) | (1,401) | – | (625) | (625) |
Increase in surplus management expenses | – | 174 | 174 | – | 467 | 467 |
Adjustment in respect of previous year | 240 | (240) | – | – | – | – |
Tax charge / (credit) for the year | 592 | (592) | – | (79) | 79 | – |
Year ended 31 March 2025 | Year ended 31 March 2024 | |||||
Revenue £000 | Capital £000 | Total £000 | Revenue £000 | Capital £000 | Total £000 | |
(a) Recognised as distributions in the financial statements | ||||||
Previous year’s final dividend | 702 | 2,508 | 3,210 | – | 3,475 | 3,475 |
Current year’s interim dividend | 396 | 2,774 | 3,170 | 383 | 2,681 | 3,064 |
1,098 | 5,282 | 6,380 | 383 | 6,156 | 6,539 | |
(b) Paid and proposed | ||||||
Interim – 1.6p (2024: 1.6p) per share | 396 | 2,774 | 3,170 | 383 | 2,681 | 3,064 |
Final proposed – 1.5p (2024: 1.6p) per share | 394 | 2,564 | 2,958 | 667 | 2,381 | 3,048 |
790 | 5,338 | 6,128 | 1,050 | 5,062 | 6,112 |
31 March 2025 £000 | 31 March 2024 £000 | |
Level 1 | ||
Quoted venture capital investments | 2,205 | 2,662 |
Level 3 | ||
Unquoted venture capital investments | 91,332 | 79,912 |
93,537 | 82,574 |
Venture capital – unquoted Level 3 £000 | Venture capital – quoted Level 1 £000 | Total £000 | |
Book cost at 31 March 2024 | 80,559 | 1,133 | 81,692 |
Fair value adjustment at 31 March 2024 | (647) | 1,529 | 882 |
Fair value at 31 March 2024 | 79,912 | 2,662 | 82,574 |
Movements in the year: | |||
Purchases at cost | 14,258 | – | 14,258 |
Disposals – proceeds | (12,050) | (403) | (12,453) |
– net realised gains on disposal | 3,472 | 83 | 3,555 |
Movements in fair value | 5,740 | (137) | 5,603 |
Fair value at 31 March 2025 | 91,332 | 2,205 | 93,537 |
Comprising: | |||
Book cost at 31 March 2025 | 85,863 | 895 | 86,758 |
Fair value adjustment at 31 March 2025 | 5,469 | 1,310 | 6,779 |
91,332 | 2,205 | 93,537 | |
Equity shares | 71,723 | 2,205 | 73,928 |
Preference shares | 8,701 | – | 8,701 |
Interest-bearing securities | 10,908 | – | 10,908 |
91,332 | 2,205 | 93,537 |
Original cost £000 | Carrying valuation at 31 March 2024 £000 | Disposal proceeds £000 | Realised gain / (loss) against carrying value £000 | |
Gentronix – disposal of entire holding | 1,362 | 4,323 | 6,068 | 1,745 |
Grip-UK (t/a The Climbing Hangar) – disposal of entire holding | 3,885 | 2,607 | 2,775 | 168 |
Intuitive Holding – disposal of entire holding | 1,674 | 742 | 2,023 | 1,281 |
Pure Pet Food – partial disposal | 147 | 366 | 576 | 210 |
Buoyant Upholstery – partial disposal | 501 | 501 | 501 | – |
musicMagpie – disposal of entire holding | 238 | 320 | 403 | 83 |
Mojo Mortgages – deferred proceeds | – | – | 58 | 58 |
Fresh Approach (UK) Holdings – partial disposal | 39 | 39 | 39 | – |
Evotix – deferred proceeds | – | – | 8 | 8 |
Axial Systems Holdings – deferred proceeds | – | – | 2 | 2 |
Nutshell – in liquidation | 734 | – | – | – |
Ablatus Therapeutics – in liquidation | 612 | – | – | – |
9,192 | 8,898 | 12,453 | 3,555 |
Company | Registered office address | Investment type | Equity £000 | Debt £000 | Total investment cost £000 |
Biological Preparations Group | Unit 12 A-C Pantglas Industrial Estate, Bedwas, Caerphilly CF83 8DR | Unquoted | 607 | 1,759 | 2,366 |
Volumatic Holdings | Taurus House, Endemere Road, Coventry CV6 5PY | Unquoted | 216 | – | 216 |
31 March 2025 £000 | 31 March 2024 £000 | |
Accrued income | 81 | 140 |
Due from investment sales | 2,780 | 778 |
Prepayments | 34 | 33 |
2,895 | 951 |
31 March 2025 £000 | 31 March 2024 £000 | |
Cash at bank | 7,439 | 8,497 |
Money market funds | 18,000 | 23,000 |
25,439 | 31,497 |
31 March 2025 £000 | 31 March 2024 £000 | |
Accruals and deferred income | 620 | 191 |
620 | 191 |
31 March 2025 £000 | 31 March 2024 £000 | |
Allotted and fully paid: | ||
197,207,946 (2024:190,460,878) ordinary shares of 25p | 49,302 | 47,615 |
Share premium £000 | Capital redemption reserve £000 | Capital reserve £000 | Revaluation reserve £000 | Revenue reserve £000 | |
At 31 March 2024 | 30,418 | 6,658 | 28,099 | 882 | 1,159 |
Premium on issue of ordinary shares | 5,296 | – | – | – | – |
Share issue expenses | (366) | – | – | – | – |
Shares purchased for cancellation | – | 1,818 | (4,116) | – | – |
Realised on disposal of investments | – | – | 3,555 | – | – |
Transfer on disposal of investments | – | – | (294) | 294 | – |
Movements in fair value of investments | – | – | – | 5,603 | – |
Management fee charged to capital net of associated tax | – | – | (1,511) | – | – |
Revenue return aſter tax | – | – | – | – | 834 |
Dividends recognised in the year | – | – | (5,282) | – | (1,098) |
At 31 March 2025 | 35,348 | 8,476 | 20,451 | 6,779 | 895 |
Fair value of unquoted investments £000 | Variable input sensitivity | Impact: increase* | Impact: decrease* | |||
As at 31 March 2025 Valuation basis | £000* | % of net assets | £000* | % of net assets | ||
Earnings / revenue multiple | ||||||
Higher sensitivity | 31,649 | + / – 20% | 4,856 | 4.0% | 4,877 | 4.0% |
Lower sensitivity | 35,131 | + / – 10% | 2,301 | 1.9% | 1,912 | 1.6% |
Price of a recent investment subsequently calibrated as appropriate | ||||||
Higher sensitivity | 8,382 | + / – 20% | 694 | 0.6% | 221 | 0.2% |
Lower sensitivity | 16,170 | + / – 10% | 1,309 | 1.1% | 554 | 0.5% |
Total unquoted investments | 91,332 | 9,160 | 7.6% | 7,564 | 6.3% | |
As at 31 March 2024 Valuation basis | ||||||
Earnings / revenue multiple | ||||||
Higher sensitivity | 23,163 | + / – 20% | 4,150 | 3.6% | 3,793 | 3.3% |
Lower sensitivity | 26,381 | + / – 10% | 1,958 | 1.7% | 2,065 | 1.8% |
Price of a recent investment subsequently calibrated as appropriate | ||||||
Higher sensitivity | 14,077 | + / – 20% | 1,569 | 1.4% | 666 | 0.6% |
Lower sensitivity | 16,291 | + / – 10% | 689 | 0.6% | 662 | 0.6% |
Total unquoted investments | 79,912 | 8,366 | 7.3% | 7,186 | 6.3% |
31 March 2025 | 31 March 2024 | |||||
Total fixed rate portfolio £000 | Weighted average interest rate % | Weighted average period for which rate is fixed Years | Total fixed rate portfolio £000 | Weighted average interest rate % | Weighted average period for which rate is fixed Years | |
Fixed rate investments in unquoted companies | 10,908 | 10.5% | 1.8 | 9,673 | 10.4% | 1.4 |
31 March 2025 £000 | 31 March 2024 £000 | |
Floating rate loans to unquoted companies | – | 980 |
Cash and cash equivalents | 25,439 | 31,497 |
25,439 | 32,477 |
31 March 2025 £000 | 31 March 2024 £000 | |
Fixed rate investments in unquoted companies (above) | 10,908 | 9,673 |
Floating rate loans to unquoted companies (above) | – | 980 |
Cash and cash equivalents | 25,439 | 31,497 |
Accrued dividends and interest receivable | 81 | 140 |
36,428 | 42,290 |