
31 December 2022
31 December 2021
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. Specac International Limited 2015 Industrials & Manufacturing Discounted earnings multiple 1. 2,054,761 10,788,670
1
2,554,761 11,339,823 — (500,000) (51,153)
2. Datapath Group Limited 2007
Technology, Media and
Telecommunications
Discounted offer received 2. 11,081,243 10,491,390
1
11,081,243 14,163,526 — — (3,672,136)
3. Hospital Services Group Limited 2015 Healthcare Discounted earnings multiple 3. 1,200,000 6,850,996
1
1,200,000 5,676,313 — — 1,174,683
4. Roxy Leisure Holdings Limited 2019 Consumer & Leisure Discounted earnings multiple 4. 2,500,000 5,937, 355
1
2,500,000 4,972,145 — — 965,210
5. Innovation Consulting Group Limited 2015 Business Services Discounted offer received 5. 1,938,046 5,426,677
1
1,938,046 7,129,563 — — (1,702,886)
6. Callen-Lenz Associates Limited 2021 Industrials & Manufacturing Discounted revenue multiple 6. 2,375,000 5,403,103
1
2,375,000 2, 537,284 — — 2,865,819
7. TLS Holdco Limited 2015 Other Discounted earnings multiple 7. 100 4,677,028
1
100 3,880,846 — — 796,182
8.
Aerospace Tooling Corporation
Limited
2013 Industrials & Manufacturing Discounted earnings multiple 8. 415,255 4,302,320
1
415,255 4, 297,4 89 — — 4,831
9. Spektrix Limited 2018
Technology, Media and
Telecommunications
Price of last funding round 9. 2,380,350 4,295,837
1
2,118,000 2,986,004 880,350 (618,000) 1 ,047,483
10. Biofortuna Ltd 2012 Healthcare Discounted revenue multiple 10. 3,517,537 3,746,570
1
3,517,537 5,591,851 — — (1,845,281)
11. Fourth Wall Creative Limited 2019 Consumer & Leisure Discounted revenue multiple 11. 2,900,000 3,607,752 2,900,000 2,760,611 — — 847,141
12. Clubspark Group Ltd 2019
Technology, Media and
Telecommunications
Discounted revenue multiple 12. 1,860,000 3, 257, 564 1,860,000 3,269,395 — — (11,831)
13. PH Realisations 2020 Limited 2013
Technology, Media and
Telecommunications
Discounted earnings multiple 13. 2,162,929 2,633,592 2,162,929 2,633,592 — — —
14. Protean Software Limited 2015
Technology, Media and
Telecommunications
Discounted offer received 14. 1,795,229 2,629,229 1,795,229 3,047,422 — — (418 ,193)
15. IMMJ Systems Limited 2020 Healthcare Discounted revenue multiple 15. 1,750,000 2,575,331 1,750,000 1,817,836 — — 757,495
16. Copptech UK Limited 2022 Industrials & Manufacturing Price of last funding round 16. 2,455,000 2,455,000 — — 2,455,000 — —
17. Newsflare Limited 2021
Technology, Media and
Telecommunications
Discounted revenue multiple 17. 2,000,000 2,406,491 2,000,000 2,000,000 — — 406,491
18. Hexarad Group Limited 2021 Healthcare Price of last funding round 18. 1,549,999 2,378,829 850,000 850,000 699,999 — 828,830
19. NorthWest EHealth Limited 2021 Healthcare Discounted revenue multiple 19. 1,500,000 2,334,513 1,500,000 2,677,901 — — (343,388)
20. Ten Health & Fitness Limited 2019 Healthcare Discounted revenue multiple 20. 2,000,000 2,228,835 2,000,000 1,856,781 — — 372,054
21. Titania Group Limited 2020 Business Services Discounted revenue multiple 21. 1,250,000 1,922,333 1,250,000 1,753,007 — — 169,326
22. Itad (2015) Limited 2015 Business Services Discounted earnings multiple 22. 1,371,726 1,911,496 1,371,726 2,355,950 — — (444,454)
23. Steamforged Holdings Limited 2018 Consumer & Leisure Discounted revenue multiple 23. 1,600,000 1,889,053 1,600,000 1,751,287 — — 137,766
FORESIGHT ENTERPRISE VCT PLC Annual Report and Accounts 31 December 2022 33
GOVERNANCESTRATEGIC REPORT FINANCIAL STATEMENTS