
GOVERNANCE FINANCIAL STATEMENTSSTRATEGIC REPORT
FORESIGHT VCT PLC Annual Report and Accounts 31 December 2021 31
31 December 2021 31 December 2020
Investment
(by value)
Date of
thefirst
investment Sector Valuation methodology
Investment
(byvalue)
Accounting cost
£
Valuation
£
Accounting cost
£
Valuation
£
Addition
£
Disposal
proceeds
£
Net valuation
movement
£
1. Hospital Services Group Limited 2015 Healthcare Discounted earnings multiple 1. 3,320,000 15,830,735
1
3,320,000 8,962,738 — — 6,867,997
2. Specac International Limited 2015 Industrials & Manufacturing Discounted earnings multiple 2. 1,300,000 11,339,823
1
1,300,000 7,598,956 — — 3,740, 867
3. Nano Interactive Group Limited 2017 Technology, Media & Telecommunications Discounted revenue multiple 3. 4,434,191 9,454,442
1
4,434,191 5,058,139 — — 4,396,303
4. Innovation Consulting Group Limited 2015 Business Services Discounted earnings multiple 4. 1,605,000 7,126,689
1
1,605,000 5,842,787 — — 1,283,902
5. Datapath Group Limited 2007 Technology, Media & Telecommunications Discounted earnings multiple 5. 7,563, 365 7,081,763
1
7,563, 365 7,835,163 — — (753,400)
6. TFC Europe Limited 2007 Industrials & Manufacturing Discounted earnings multiple 6. 3,614,612 6, 887,033
1
3,614,612 4,203,179 — — 2,683,854
7. Spektrix Limited 2018 Technology, Media & Telecommunications Discounted revenue multiple 7. 4,875,999 6,868,894
1
4,875,999 5,697,043 — — 1,171,851
8. Fresh Relevance Ltd 2017 Technology, Media & Telecommunications Discounted revenue multiple 8. 2,860,324 6,855,799
1
2,117,750 5,080,653 742,574 — 1,032,572
9. Ollie Quinn Limited 2017 Consumer & Leisure Discounted revenue multiple 9. 5,693,917 6,740,762
1
5,693,917 5,410,853 — — 1,329,909
10. Itad (2015) Limited 2015 Business Services Discounted earnings multiple 10. 2,750,000 5,178,462
1
2,750,000 4,288,221 — — 890,241
11. Protean Software Limited 2015 Technology, Media & Telecommunications Discounted revenue multiple 11. 2,500,000 5,079,037 2,500,000 4,940,565 — — 138,472
12. Roxy Leisure Ltd 2019 Consumer & Leisure Discounted earnings multiple 12. 2,467,933 4,834,846 2,4 67,933 2,493,536 — — 2,341,310
13. Clubspark Group Ltd 2019 Technology, Media & Telecommunications Discounted revenue multiple 13. 2,756,085 4,788,619 1,270,936 2,384,197 1,485,149 — 919,273
14. Mowgli Street Food Group Limited 2017 Consumer & Leisure Discounted earnings multiple 14. 1,526,750 4,752,839 1,526,750 2,431,197 — — 2,321,642
15. Industrial Efficiency II Limited 2014 Business Services Discounted cash flow 15. 2,603,260 4 ,357,299 2,603,260 4,628,001 — — (270,702)
16. Fourth Wall Creative Limited 2019 Consumer & Leisure Discounted earnings multiple 16. 4,292,299 4,130,915 2,955,665 1,975,916 1,336,634 — 818,365
17. Codeplay Software Limited 2018 Technology, Media & Telecommunications Discounted revenue multiple 17. 689,656 4,099,278 689,656 2,295,035 — — 1,804,243
18. TLS Management Limited
2
2015 Other Net assets 18. 100 4,034,572 100 1,414,167 — — 2,620,405
19. Cinelabs International Ltd 2017 Technology, Media & Telecommunications Discounted earnings multiple 19. 2,216,250 3,733,587 2,216,250 1,155,932 — — 2,577,655
20. Aerospace Tooling Corporation
Limited
2013 Industrials & Manufacturing Discounted earnings multiple 20. 150,000 3,223,117 150,000 2, 247,374 — — 975,743
21. Ten Health & Fitness Limited 2019 Healthcare Discounted revenue multiple 21. 2,958,591 2,770,940 2,364,532 1,429,032 594,059 — 747, 849
22. Aquasium Technology Limited 2001 Industrials & Manufacturing Discounted earnings multiple 22. 333,333 2,743,986 333,333 1,923,664 — — 820,322
23. NorthWest EHealth Limited 2021 Healthcare Discounted revenue multiple 23. 1,485,149 2,644,191 — — 1,485,149 — 1,159,042
24. PH Realisations 2020 Limited
3
2013 Technology, Media & Telecommunications Discounted earnings multiple 24. 1,664,893 2,633,592 1,664,893 2,314,634 — — 318,958
25. Steamforged Holdings Limited 2019 Consumer & Leisure Discounted revenue multiple 25. 2,364,532 2,595,607 2,364,532 1,970,222 — — 625,385
26. Callen-Lenz Associates Limited 2021 Industrials & Manufacturing Discounted revenue multiple 26. 2,351,485 2,511,927 — — 2,351,485 — 160,442
27. Biotherapy Services Limited 2019 Healthcare Price of last funding round 27. 2,220,408 2,346,371 1,477,833 1,676,831 742, 575 — (73,035)
28. 200 Degrees Holdings Limited 2017 Consumer & Leisure Discounted earnings multiple 28. 1, 477,832 2,141,061 1,477,832 2,132,061 — — 9,000
29. Newsflare Limited 2021 Technology, Media & Telecommunications Price of last funding round 29. 1,980,198 1,980,198 — — 1,980,198 — —