Triple Point Income VCT plc
Interim Results
The Directors of Triple Point Income VCT plc are pleased to announce its Interim results for the six months to 30 September 2015.
For further information please contact Claire Ainsworth at Triple Point Investment Management LLP on 020 7201 8989. The Interim report will be available in full at www.triplepoint.co.uk
Unaudited Interim Financial Report - Financial Summary
| Unaudited | Audited | Unaudited |
| 6 months ended 30 September 2015 | Year ended 31 March 2015 | 6 months ended 30 September 2014 |
| Ord. Shares | A Shares | C Shares | D Shares | Total | Ord. Shares | A Shares | C Shares | D Shares | Total | Ord. Shares | A Shares | C Shares | Total |
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
Net assets | 16,242 | 2,115 | 13,597 | 13,681 | 45,635 | 16,649 | 4,465 | 13,409 | 5,198 | 39,721 | 15,574 | 3,910 | 13,232 | 32,716 |
Net asset value per share | 83.40p | 41.22p | 101.16p | 99.85p | n/a | 85.49p | 87.01p | 99.76p | 98.15p | n/a | 79.97p | 76.19p | 98.45p | n/a |
Net profit/(loss) before tax | 568 | (43) | 235 | 135 | 895 | 1,327 | 576 | 127 | (9) | 2,021 | 215 | 17 | (95) | 137 |
Dividend paid | (5.00p) | (45.00p) | - | - | n/a | - | (6.20p) | - | - | n/a | - | (6.20p) | - | n/a |
Earnings/(loss) per share | 2.91p | (0.79p) | 1.40p | 0.75p | n/a | 6.34p | 11.06p | 0.78p | (0.72p) | n/a | 0.84p | 0.24p | (0.60p) | n/a |
Triple Point Income VCT plc ("the Company") is a Venture Capital Trust ("VCT"). The Investment Manager is Triple Point Investment Management LLP ("TPIM").
· Ordinary Shares: these are held by the shareholders that were in the Company prior to the merger on 21 November 2012; and by former TP70 2008(II) VCT plc shareholders; and shares that were held by the B Ordinary Shareholders which were converted to Ordinary Shares on 31 October 2013.
· A Ordinary Shares: these are held by the former TP12(I) VCT plc shareholders prior to the merger on 21 November 2012.
· C Ordinary Shares: these are the shares issued in the Offer that closed on 27 May 2014. A total of £14.0 million was raised and 13,441,438 C Shares were issued.
· D Ordinary Shares: these are the shares issued in the Offer that closed on 30 April 2015. A total of £14.3 million was raised and 13,701,636 D Shares were issued.
Unaudited Interim Financial Report - Chairman's Statement
I am writing to present the Unaudited Interim Financial Report for the Company for the period ended 30 September 2015.
Qualifying investments account for 79% of the Company's overall portfolio. The VCT maintains its VCT qualifying status through satisfying the test of being at least 70% invested in VCT qualifying investments.
Ordinary Share Class and A Share Class
The solar PV companies in which the Ordinary Share Class and A Share Class invested disposed of a significant proportion of their portfolios of roof-mounted solar systems during the year ended 31 March 2015 which resulted in an uplift to the valuation of the Company's investments of an aggregate £1.4 million, equivalent to 10.15p per A Share and 4.36p per Ordinary Share. Subsequently all but one of these investments has been sold. More information is given in the Investment Manager's Report.
In June the Company completed the sale of its investments in three Anaerobic Digestion companies for £4.8 million resulting in an uplift in the valuation of £0.6 million equivalent to 2.75p per Ordinary Share and 1.76p per A Share.
Ordinary Share Class
During the period the Ordinary Share Class invested £1.6 million into companies in the hydro electric power sector and £3.8 million into companies in energy generation and infrastructure from the proceeds of the disposals of solar PV companies.
During the period a dividend of 5p per share, equivalent to £973,744, was paid to the Ordinary Class Shareholders.
As at 30 September 2015 the net asset value stood at 83.40p per share. Adding back the total dividends of 9.11p paid to Ordinary Class Shareholders takes the total return including net asset value to 92.51p per share, which compares to a weighted average share price at acquisition or conversion of 83.6p. This compares favourably with the total targeted return to investors in 2018 of 90.4p per share.
A Share Class
Two dividends were paid to the A Class Shareholders during the period. On 24 July 2015 £256,568 was paid, equivalent to 5p per share and on 21 August 2015 £2,052,541 was paid, equivalent to 40p per share. The second dividend was as a result of the disposals detailed above.
As at 30 September 2015 the net asset value stood at 41.22p per share. Adding back the dividends paid to A Class Shareholders of 56.2p per share takes the total return including net asset value to 97.42p per share, which compares to a weighted average share price at conversion of 86.4p. This compares favourably with the total targeted return to investors in 2017 of 97.6p per share.
C Share Class
The C Share Class has invested £13.5 million into companies investing in small scale hydro electric power projects in Scotland. The investment programme for the C Share Fund portfolio is complete.
At 30 September 2015 the net asset value stood at 101.16p per share.
D Share Class
Last year shareholders approved the proposal for a new share class. The Offer closed on 30 April 2015 with a total of 13,701,636 D Shares being issued and £14.3 million of funds raised.
The D Share Class has invested £13.7 million into companies in the hydro electric power sector of which £7.5 million is invested in companies that have commenced construction.
At 30 September 2015 the net asset value stood at 99.85p per share.
Risks
The Board believes that the principal risks facing the Company are:
· risk of failure to maintain approval as a VCT
· investment risk associated with making and holding VCT qualifying investments
The Board and the Investment Manager continue to work to minimise the likelihood and potential impact of these risks.
Outlook
Following the successful disposal of the solar PV and anaerobic digestion companies we will be focused on managing our seasoned investment portfolio as well as on the development of our new investments in the hydro and wider generation sectors.
If you have any questions or comments, please do not hesitate to telephone Triple Point on 020 7201 8989.
David Frank
Chairman
12 November 2015
Unaudited Interim Financial Report - Investment Manager's Review
During the period 7 investee companies which generated renewable electricity from residential solar PV panels were sold and as a result of this sale, a total of £7.7m was realised from this portfolio. This was the first large scale sale of its kind in the UK VCT sector. We are pleased to report that the disposal contributed significantly to an uplift of 4.36p per Ordinary Share, equivalent to £850,000 on the net asset value of the Ordinary Share Class investments and 10.15p per A Share, equivalent to £520,000 on the net asset value of the A Share Class investments. Three companies generating electricity through anaerobic digestion were also sold in June realising £4.8m which contributed to an uplift of 2.75p per Ordinary Share equivalent to £535,000 on the net asset value and 1.76p per A Share equivalent to £90,000 on the net asset value.
The Company has maintained a portfolio of qualifying investments of net assets, ensuring that the Company continues to satisfy the regulatory requirement to be 70% invested in qualifying investments.
The VCT was established to fund small and medium sized enterprises and at the period end the overall portfolio comprised investments in 21 small, unquoted companies in four sectors: cinema digitisation; crematorium management; renewable electricity generation from hydro electric power and landfill gas; SME lending.
VCT Sector Portfolio
Cinema Digitisation
Over the six month period, TP Income's portfolio of cinema digitisation businesses continued to perform as intended, with the companies benefitting from regular and reliable revenues from their operations in the UK, Germany, Italy and Ireland.
Crematorium Management
Through the Ordinary Share Class portfolio, the Company has one investment in a business that provides crematory and mercury abatement services for the crematoria of a London Borough.
Landfill Gas
Craigahulliar Energy Ltd (CEL) and Aeris Power Ltd (APL) each generates renewable electricity from landfill gas at sites operated respectively by local councils and a large waste management company in Northern Ireland. Both businesses continue to generate electricity for export to the Grid, earning long term cash flows through the sale of electricity to a utility company and potentially to the site owners, and through the sale of the Renewables Obligation Certificates. CEL is generating in line with expectations while APL's generation is running slightly lower than expected due to lower than expected gas extraction. Management have taken actions to address this and while the company continues to be comfortably able to meet the VCT's interest payments, we have deemed it prudent to reflect slightly lower cash flow projections in the recent valuation.
Hydro Electric Power
£27.6 million has been invested into companies in the hydro electric power sector of which £19.8 million is invested in companies that have commenced construction. Since the period end a further £0.8 million has been advanced to a company that has a hydro electric scheme in construction.
SME Lending
The C Share Fund has invested in Broadpoint 2 Ltd, a Company that is engaged in lending to small businesses in the Hydro Sector.
Energy Generation and Infrastructure
The Ordinary Share Class has invested £3.8 million into two companies pursuing opportunities in energy generation and infrastructure.
Sector Analysis
The unquoted investment portfolio can be analysed as follows:
|
|
| Electricity Generation |
|
|
Industry Sector | Cinema Digitisation | Crematorium Management | Solar | Anaerobic Digestion | Energy Generation and Infrastructure | Landfill Gas | Hydro Electric Power | SME Lending | Total Unquoted Investments |
| £'000 | £'000 | £'000 | £'000 |
| £'000 | £'000 | £'000 | £'000 |
Investments at 31 March 2015 |
|
|
|
|
|
|
|
|
|
Ordinary Shares | 3,319 | 988 | 6,135 | 3,550 | - | - | 2,452 | - | 16,444 |
A Ordinary Shares | - | - | 2,698 | 600 | - | 890 | - | - | 4,188 |
C Ordinary Shares | - | - | - | - | - | - | 9,706 | 3,420 | 13,126 |
D Ordinary Shares | - | - | - | - | - | - | 7,432 | - | 7,432 |
Total | 3,319 | 988 | 8,833 | 4,150 | - | 890 | 19,590 | 3,420 | 41,190 |
Investments made during the period |
|
|
|
|
|
|
|
|
|
Ordinary Shares | - | - | - | - | 3,803 | - | 1,625 | - | 5,428 |
A Ordinary Shares | - | - | - | - | - | - | - | - | - |
C Ordinary Shares | - | - | - | - | - | - | 210 | 149 | 359 |
D Ordinary Shares | - | - | - | - | - | - | 6,283 | - | 6,283 |
| - | - | - | - | 3,803 | - | 8,118 | 149 | 12,070 |
Investments realised during the period |
|
|
|
|
|
|
|
|
|
Ordinary Shares | - | (100) | (4,429) | (4,102) | - | - | (48) | - | (8,679) |
A Ordinary Shares | - | - | (2,677) | (693) | - | - | - | - | (3,370) |
C Ordinary Shares | - | - | - | - | - | - | - | - | - |
D Ordinary Shares | - | - | - | - | - | - | - | - | - |
| - | (100) | (7,106) | (4,795) | - | - | (48) | - | (12,049) |
Investments re-valued during the period |
|
|
|
|
|
|
|
|
|
Ordinary Shares | - | - | 20 | 552 | - | - | - | - | 572 |
A Ordinary Shares | - | - | (21) | 93 | - | (101) | - | - | (29) |
C Ordinary Shares | - | - | - | - | - | - | - | - | - |
D Ordinary Shares | - | - | - | - | - | - |
| - | - |
| - | - | (1) | 645 | - | (101) | - | - | 543 |
Investments at 30 September 2015 |
|
|
|
|
|
|
|
|
|
Ordinary Shares | 3,319 | 888 | 1,726 | - | 3,803 | - | 4,029 | - | 13,765 |
A Ordinary Shares | - | - | - | - | - | 789 | - | - | 789 |
C Ordinary Shares | - | - | - | - | - | - | 9,916 | 3,569 | 13,485 |
D Ordinary Shares | - | - | - | - | - | - | 13,715 | - | 13,715 |
Total | 3,319 | 888 | 1,726 | - | 3,803 | 789 | 27,660 | 3,569 | 41,754 |
Total investments % | 7.95% | 2.13% | 4.13% | 0.00% | 9.10% | 1.89% | 66.25% | 8.55% | 100.00% |
| | | | | | | | | | | | | |
`
Outlook
The Company has a diversified portfolio of VCT qualifying investments in place, with each share class holding a distinct portfolio. Across the VCT, we continue to work closely with the management teams of the portfolio businesses to ensure that they meet the investment strategy and the Company's objectives.
If you have any questions, please do not hesitate to call us on 020 7201 8989.
Claire Ainsworth
Managing Partner
for Triple Point Investment Management LLP
12 November 2015
Unaudited Interim Financial Report - Investment Portfolio
| Unaudited |
| Audited |
` | 30 September 2015 |
| 31 March 2015 |
| Cost | Valuation |
| Cost | Valuation |
| £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Unquoted Holdings |
|
|
|
|
|
|
|
|
|
Unquoted qualifying holdings | 35,398 | 78.86 | 35,595 | 78.99 |
| 34,244 | 84.89 | 36,109 | 85.58 |
Unquoted non-qualifying holdings | 6,191 | 13.77 | 6,159 | 13.64 |
| 5,113 | 12.66 | 5,081 | 12.04 |
Financial assets at fair value through profit or loss | 41,589 | 92.63 | 41,754 | 92.63 |
| 39,357 | 97.55 | 41,190 | 97.62 |
Cash and cash equivalents | 3,306 | 7.37 | 3,306 | 7.37 |
| 993 | 2.45 | 993 | 2.38 |
| 44,895 | 100.00 | 45,060 | 100.00 |
| 40,350 | 100.00 | 42,183 | 100.00 |
|
|
|
|
|
|
|
|
|
|
Unquoted Qualifying Holdings | £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Cinema digitisation |
|
|
|
|
|
|
|
|
|
Digima Ltd | 1,262 | 2.81 | 1,291 | 2.87 |
| 1,262 | 3.13 | 1,291 | 3.06 |
Digital Screen Solutions Ltd | 2,020 | 4.50 | 2,028 | 4.50 |
| 2,020 | 5.01 | 2,028 | 4.81 |
Electricity Generation |
|
|
|
|
|
|
|
|
|
Solar |
|
|
|
|
|
|
|
|
|
Arraze Ltd | - | - | - | - |
| 600 | 1.49 | 800 | 1.90 |
Bandspace Ltd | - | - | - | - |
| 1,200 | 2.97 | 1,650 | 3.91 |
Bridge Power Ltd | - | - | - | - |
| 725 | 1.80 | 968 | 2.29 |
Campus Link Ltd | - | - | - | - |
| 690 | 1.71 | 892 | 2.11 |
Convertibox Services Ltd | - | - | - | - |
| 1,000 | 2.48 | 1,170 | 2.77 |
Core Generation Ltd | - | - | - | - |
| 600 | 1.49 | 823 | 1.95 |
C More Energy Ltd | 1,000 | 2.23 | 1,123 | 2.49 |
| 1,000 | 2.48 | 1,123 | 2.66 |
Green Energy for Education Ltd | 475 | 1.06 | 598 | 1.33 |
| 1,000 | 2.48 | 1,128 | 2.67 |
PJC Renewable Energy Ltd | 5 | 0.01 | 5 | 0.01 |
| 5 | 0.01 | 5 | 0.01 |
Trym Power Ltd | - | - | - | - |
| 200 | 0.50 | 274 | 0.65 |
Anaerobic Digestion |
|
|
|
|
|
|
|
|
|
Biomass Future Generation Ltd | - | - | - | - |
| 2,150 | 5.33 | 2,150 | 5.10 |
GreenTec Energy Ltd | - | - | - | - |
| 1,000 | 2.48 | 1,000 | 2.37 |
Katharos Organic Ltd | - | - | - | - |
| 1,000 | 2.48 | 1,000 | 2.37 |
Landfill Gas |
|
|
|
|
|
|
|
|
|
Aeris Power Ltd | 525 | 1.17 | 424 | 0.94 |
| 525 | 1.30 | 525 | 1.24 |
Craigahulliar Energy Ltd | 350 | 0.78 | 365 | 0.81 |
| 350 | 0.87 | 365 | 0.87 |
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Elementary Energy Ltd | 2,060 | 4.59 | 2,060 | 4.57 |
| 2,060 | 5.11 | 2,060 | 4.88 |
Green Highland Allt Choire A Bhalachain (225) Ltd | 3,130 | 6.97 | 3,130 | 6.95 |
| 3,130 | 7.76 | 3,130 | 7.42 |
Green Highland Allt Garbh Ltd | 2,710 | 6.04 | 2,710 | 6.01 |
| - | - | - | - |
Green Highland Allt GNF (385) Ltd | 2,710 | 6.04 | 2,710 | 6.01 |
| - | - | - | - |
Green Highland Allt Ladaidh (1148) Ltd | 3,500 | 7.80 | 3,500 | 7.77 |
| 3,500 | 8.67 | 3,500 | 8.30 |
Green Highland Allt Luaidhe (228) Ltd | 1,995 | 4.44 | 1,995 | 4.43 |
| 1,995 | 4.94 | 1,995 | 4.73 |
Green Highland Allt Phocachain (1015) Ltd | 3,932 | 8.76 | 3,932 | 8.73 |
| 3,932 | 9.74 | 3,932 | 9.32 |
Green Highland Shenval Ltd | 1,624 | 3.62 | 1,624 | 3.60 |
| - | - | - | - |
Green Highland Renewables (Achnacarry) Ltd | 4,300 | 9.58 | 4,300 | 9.54 |
| 4,300 | 10.66 | 4,300 | 10.19 |
Energy Generation and Infrastructure |
|
|
|
|
|
|
|
|
|
Green Highland Hydro Generation Ltd | 2,200 | 4.90 | 2,200 | 4.88 |
| - | - | - | - |
Green Highland Hydro Power Ltd | 1,600 | 3.56 | 1,600 | 3.55 |
| - | - | - | - |
| 35,398 | 78.86 | 35,595 | 78.99 |
| 34,244 | 84.89 | 36,109 | 85.58 |
| Unaudited |
| Audited |
| 30 September 2015 |
| 31 March 2015 |
Unquoted Non-Qualifying Holdings | Cost | Valuation |
| Cost | Valuation |
| £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Broadpoint 2 Ltd | 3,569 | 7.95 | 3,569 | 7.92 |
| 3,420 | 8.48 | 3,420 | 8.11 |
Crematorium Management |
|
|
|
|
|
|
|
|
|
Furnace Managed Services Ltd | 920 | 2.05 | 888 | 1.97 |
| 1,020 | 2.53 | 988 | 2.34 |
Hydro Electric Power |
|
|
|
|
|
| - |
|
|
Elementary Energy Ltd | 344 | 0.77 | 344 | 0.76 |
| 392 | 0.97 | 392 | 0.93 |
Green Highland Allt Choire A Bhalachain (225) Ltd | 294 | 0.65 | 294 | 0.65 |
| 162 | 0.40 | 162 | 0.38 |
Green Highland Allt Garbh Ltd ST Loan | 33 | 0.07 | 33 | 0.07 |
| 30 | 0.07 | 30 | 0.07 |
Green Highland Allt GNF (385) ST Loan | 33 | 0.07 | 33 | 0.07 |
| 30 | 0.07 | 30 | 0.07 |
Green Highland Allt Luaidhe (228) Ltd | 101 | 0.22 | 101 | 0.22 |
| 5 | 0.01 | 5 | 0.01 |
Green Highland Allt Phocachain (1015) Ltd | 132 | 0.29 | 132 | 0.29 |
| 54 | 0.13 | 54 | 0.13 |
Green Highland Shenval Ltd | 1 | - | 1 | - |
| - | - | - | - |
Kinlochteacius Hydro Limited | 761 | 1.70 | 761 | 1.69 |
| - | - | - | - |
Energy Generation and Infrastructure |
|
|
|
|
|
|
|
|
|
Green Highland Hydro Generation Ltd | 2 | - | 2 | - |
| - | - | - | - |
Green Highland Hydro Power Ltd | 1 | - | 1 | - |
| - | - | - | - |
| 6,191 | 13.77 | 6,159 | 13.64 |
| 5,113 | 12.66 | 5,081 | 12.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Interim Financial Report - Directors' Responsibility Statement
The Directors have elected to prepare the Interim Financial Report for the Company in accordance with International Financial Reporting Standards ("IFRS").
In preparing the Interim Financial Report for the 6 month period to 30 September 2015, the Directors confirm that to the best of their knowledge:
a) the Interim Financial Report has been prepared in accordance with International Accounting Standard IAS34, "Interim Financial Reporting" issued by the International Accounting Standards Board;
b) the Interim Financial Report includes a fair review of important events during the period and their effect on the Financial Statements and a description of principal risks and uncertainties for the remainder of the accounting period;
c) the Interim Financial Report gives a true and fair view in accordance with IFRS of the assets, liabilities, financial position and of the results of the Company for the period and complies with IFRS and the Companies Act 2006;
d) the Interim Financial Report includes a fair review of related party transactions and changes therein. There are no related party transactions in the period; and
e) the Directors believe that the Company has sufficient financial resources to manage its business risks in the current uncertain economic outlook.
The Directors have reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the Financial Statements.
This Interim Financial Report has not been audited or reviewed by the auditors.
David Frank
Chairman
12 November 2015
Non-Statutory Analysis - The Ordinary Share Fund
Statement of Comprehensive Income |
|
|
|
|
|
|
|
|
| Unaudited |
| Audited |
|
| 6 months ended |
| Year ended |
| Note | 30 September 2015 |
| 31 March 2015 |
|
| Revenue | Capital | Total |
| Revenue | Capital | Total |
|
| £'000 | £'000 | £'000 |
| £'000 | £'000 | £'000 |
Investment income | 4 | 482 | - | 482 |
| 702 | - | 702 |
Realised gain on investments |
| - | 341 | 341 |
| - | - | - |
Unrealised (loss)/gain on investments |
| - | (5) | (5) |
| - | 926 | 926 |
Investment return |
| 482 | 336 | 818 |
| 702 | 926 | 1,628 |
Investment management fees | 5 | (98) | (33) | (131) |
| (175) | (58) | (233) |
Other expenses |
| (101) | (18) | (119) |
| (68) | - | (68) |
Profit before taxation |
| 283 | 285 | 568 |
| 459 | 868 | 1,327 |
Taxation | 7 | (10) | 6 | (4) |
| (99) | 13 | (86) |
Profit after taxation |
| 273 | 291 | 564 |
| 360 | 881 | 1,241 |
Total comprehensive income for the period |
| 273 | 291 | 564 |
| 360 | 881 | 1,241 |
Basic and diluted earnings per share | 8 | 1.40p | 1.51p | 2.91p |
| 1.84p | 4.50p | 6.34p |
|
|
|
|
|
|
|
|
|
Balance Sheet | Note | 30 September 2015 |
| 31 March 2015 |
|
|
|
| £'000 |
|
|
| £'000 |
Non-current assets |
|
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
|
|
| 13,167 |
|
|
| 7,887 |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Assets held for sale |
|
|
| 598 |
|
|
| 8,557 |
Receivables |
|
|
| 321 |
|
|
| 33 |
Cash and cash equivalents | 9 |
|
| 2,328 |
|
|
| 334 |
|
|
|
| 3,247 |
|
|
| 8,924 |
Current liabilities |
|
|
|
|
|
|
|
|
Payables |
|
|
| (172) |
|
|
| (162) |
Net assets |
|
|
| 16,242 |
|
|
| 16,649 |
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders |
|
|
| 16,242 |
|
|
| 16,649 |
Net asset value per share | 11 |
|
| 83.40p |
|
|
| 85.49p |
|
|
|
|
|
|
|
|
|
Statement of Changes in Shareholders' Equity |
|
|
|
|
|
|
|
|
|
| 30 September 2015 |
|
| 31 March 2015 |
|
|
|
| £'000 |
|
|
| £'000 |
Opening shareholders' funds |
|
|
| 16,649 |
|
|
| 15,587 |
Purchase of own shares |
|
|
| - |
|
|
| (179) |
Issue of new shares |
|
|
| 3 |
|
|
| - |
Profit for the period |
|
|
| 564 |
|
|
| 1,241 |
Dividend paid |
|
|
| (974) |
|
|
| - |
Closing shareholders' funds |
|
|
| 16,242 |
|
|
| 16,649 |
Non-Statutory Analysis - The Ordinary Share Fund
Investment Portfolio | Unaudited |
| Audited |
| 30 September 2015 |
| 31 March 2015 |
| Cost | Valuation |
| Cost | Valuation |
| £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Unquoted qualifying holdings | 12,246 | 77.30 | 12,529 | 77.85 |
| 13,912 | 88.87 | 15,064 | 89.78 |
Unquoted non-qualifying holdings | 1,268 | 8.01 | 1,236 | 7.69 |
| 1,412 | 9.01 | 1,380 | 8.23 |
Financial assets at fair value through profit or loss | 13,514 | 85.31 | 13,765 | 85.54 |
| 15,324 | 97.88 | 16,444 | 98.01 |
Cash and cash equivalents | 2,328 | 14.69 | 2,328 | 14.46 |
| 334 | 2.12 | 334 | 1.99 |
| 15,842 | 100.00 | 16,093 | 100.00 |
| 15,658 | 100.00 | 16,778 | 100.00 |
|
|
|
|
|
|
|
|
|
|
Unquoted Qualifying Holdings | £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Cinema digitisation |
|
|
|
|
|
|
|
|
|
Digima Ltd | 1,262 | 7.97 | 1,291 | 8.02 |
| 1,262 | 8.06 | 1,291 | 7.69 |
Digital Screen Solutions Ltd | 2,020 | 12.75 | 2,028 | 12.60 |
| 2,020 | 12.90 | 2,028 | 12.09 |
Solar |
|
|
|
|
|
|
|
|
|
Bandspace Ltd | - | - | - | - |
| 1,200 | 7.66 | 1,650 | 9.83 |
Bridge Power Ltd | - | - | - | - |
| 125 | 0.80 | 167 | 1.00 |
Campus Link Ltd | - | - | - | - |
| 690 | 4.41 | 892 | 5.32 |
Convertibox Services Ltd | - | - | - | - |
| 1,000 | 6.39 | 1,170 | 6.97 |
C More Energy Ltd | 1,000 | 6.31 | 1,123 | 6.98 |
| 1,000 | 6.39 | 1,123 | 6.69 |
Green Energy for Education Ltd | 475 | 3.00 | 598 | 3.72 |
| 1,000 | 6.39 | 1,128 | 6.72 |
PJC Renewable Energy Ltd | 5 | 0.03 | 5 | 0.03 |
| 5 | 0.03 | 5 | 0.03 |
Anaerobic Digestion |
|
|
|
|
|
|
|
|
|
Biomass Future Generation Ltd | - | - | - | - |
| 1,550 | 9.90 | 1,550 | 9.24 |
GreenTec Energy Ltd | - | - | - | - |
| 1,000 | 6.39 | 1,000 | 5.96 |
Katharos Organic Ltd | - | - | - | - |
| 1,000 | 6.39 | 1,000 | 5.96 |
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Elementary Energy Ltd | 2,060 | 13.00 | 2,060 | 12.80 |
| 2,060 | 13.16 | 2,060 | 12.28 |
Green Highland Shenval Ltd | 1,624 | 10.25 | 1,624 | 10.09 |
| - | - | - | - |
Energy Generation and Infrastructure |
|
|
|
|
|
|
|
|
|
Green Highland Hydro Generation Ltd | 2,200 | 13.89 | 2,200 | 13.67 |
| - | - | - | - |
Green Highland Hydro Power Ltd | 1,600 | 10.10 | 1,600 | 9.94 |
| - | - | - | - |
|
|
|
|
|
|
|
|
|
|
| 12,246 | 77.30 | 12,529 | 77.85 |
| 13,912 | 88.87 | 15,064 | 89.78 |
|
|
|
|
|
|
|
|
|
|
Unquoted Non-Qualifying Holdings | £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Crematorium Management |
|
|
|
|
|
|
|
|
|
Furnace Managed Services Ltd | 920 | 5.81 | 888 | 5.52 |
| 1,020 | 6.51 | 988 | 5.89 |
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Elementary Energy Ltd | 344 | 2.17 | 344 | 2.14 |
| 392 | 2.50 | 392 | 2.34 |
Green Highland Shenval Ltd | 1 | 0.01 | 1 | 0.01 |
| - | - | - | - |
Energy Generation and Infrastructure |
|
|
|
|
|
|
|
|
|
Green Highland Hydro Generation Ltd | 2 | 0.01 | 2 | 0.01 |
| - | - | - | - |
Green Highland Hydro Power Ltd | 1 | 0.01 | 1 | 0.01 |
| - | - | - | - |
| 1,268 | 8.01 | 1,236 | 7.69 |
| 1,412 | 9.01 | 1,380 | 8.23 |
|
|
|
|
|
|
|
|
|
|
Non-Statutory Analysis - The A Share Fund
Statement of Comprehensive Income |
|
|
|
|
|
|
|
|
| Unaudited |
| Audited |
|
| 6 months ended |
| Year ended |
| Note | 30 September 2015 |
| 31 March 2015 |
|
| Revenue | Capital | Total |
| Revenue | Capital | Total |
|
| £'000 | £'000 | £'000 |
| £'000 | £'000 | £'000 |
Investment income | 4 | 463 | - | 463 |
| 124 | - | 124 |
Realised loss on investments |
| - | (362) | (362) |
| - | (1) | (1) |
Unrealised (loss)/gain on investments |
| - | (101) | (101) |
| - | 541 | 541 |
Investment return |
| 463 | (463) | - |
| 124 | 540 | 664 |
Investment management fees | 5 | (25) | (8) | (33) |
| (53) | (17) | (70) |
Other expenses |
| (7) | (3) | (10) |
| (18) | - | (18) |
Profit/(loss) before taxation |
| 431 | (474) | (43) |
| 53 | 523 | 576 |
Taxation | 7 | 1 | 1 | 2 |
| (12) | 4 | (8) |
Profit/(loss) after taxation |
| 432 | (473) | (41) |
| 41 | 527 | 568 |
Total comprehensive income for the period |
| 432 | (473) | (41) |
| 41 | 527 | 568 |
Basic and diluted earnings per share | 8 | 8.43p | (9.22p) | (0.79p) |
| 0.82p | 10.24p | 11.06p |
|
|
|
|
|
|
|
|
|
Balance Sheet | Note | 30 September 2015 |
| 31 March 2015 |
|
|
|
| £'000 |
|
|
| £'000 |
Non-current assets |
|
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
|
|
| 789 |
|
|
| 890 |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Assets held for sale |
|
|
| - |
|
|
| 3,298 |
Receivables |
|
|
| 301 |
|
|
| 5 |
Cash and cash equivalents | 9 |
|
| 1,047 |
|
|
| 301 |
|
|
|
| 1,348 |
|
|
| 3,604 |
Current liabilities |
|
|
|
|
|
|
|
|
Payables |
|
|
| (22) |
|
|
| (29) |
Net assets |
|
|
| 2,115 |
|
|
| 4,465 |
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders |
|
| 2,115 |
|
|
| 4,465 |
Net asset value per share | 11 |
|
| 41.22p |
|
|
| 87.01p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Changes in Shareholders' Equity |
| 30 September 2015 |
|
| 31 March 2015 |
|
|
|
| £'000 |
|
|
| £'000 |
Opening shareholders' funds |
|
|
| 4,465 |
|
|
| 4,215 |
Issue of new shares |
|
|
| - |
|
|
| - |
(Loss)/profit for the period |
|
|
| (41) |
|
|
| 568 |
Dividend paid |
|
|
| (2,309) |
|
|
| (318) |
Closing shareholders' funds |
|
|
| 2,115 |
|
|
| 4,465 |
Investment Portfolio | Unaudited |
| Audited |
| 30 September 2015 |
| 31 March 2015 |
| Cost | Valuation |
| Cost | Valuation |
| £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Unquoted qualifying holdings | 875 | 45.53 | 789 | 42.97 |
| 3,475 | 92.03 | 4,188 | 93.29 |
Unquoted non-qualifying holdings | - | - | - | - |
| - | - | - | - |
Financial assets at fair value through profit or loss | 875 | 45.53 | 789 | 42.97 |
| 3,475 | 92.03 | 4,188 | 93.29 |
Cash and cash equivalents | 1,047 | 54.47 | 1,047 | 57.03 |
| 301 | 7.97 | 301 | 6.71 |
| 1,922 | 100.00 | 1,836 | 100.00 |
| 3,776 | 100.00 | 4,489 | 100.00 |
|
|
|
|
|
|
|
|
|
|
Unquoted Qualifying Holdings | £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Electricity Generation |
|
|
|
|
|
|
|
|
|
Solar |
|
|
|
|
|
|
|
|
|
Arraze Ltd | - | - | - | - |
| 600 | 15.89 | 800 | 17.82 |
Bridge Power Ltd | - | - | - | - |
| 600 | 15.89 | 801 | 17.84 |
Core Generation Ltd | - | - | - | - |
| 600 | 15.89 | 823 | 18.33 |
Trym Power Ltd | - | - | - | - |
| 200 | 5.30 | 274 | 6.10 |
Anaerobic Digestion |
|
|
|
|
| - |
|
|
|
BioMass Future Generation Ltd | - | - | - | - |
| 600 | 15.89 | 600 | 13.37 |
Landfill Gas |
|
|
|
|
| - |
|
|
|
Aeris Power Ltd | 525 | 27.32 | 424 | 23.09 |
| 525 | 13.90 | 525 | 11.70 |
Craigahulliar Energy Ltd | 350 | 18.21 | 365 | 19.88 |
| 350 | 9.27 | 365 | 8.13 |
| 875 | 45.53 | 789 | 42.97 |
| 3,475 | 92.03 | 4,188 | 93.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Statutory Analysis - The C Share Fund
Statement of Comprehensive Income |
| Unaudited |
| Audited |
|
| 6 months ended |
| Year ended |
| Note | 30 September 2015 |
| 31 March 2015 |
|
| Revenue | Capital | Total |
| Revenue | Capital | Total |
|
| £'000 | £'000 | £'000 |
| £'000 | £'000 | £'000 |
Investment income | 4 | 407 | - | 407 |
| 467 | - | 467 |
Investment management fees | 5 | (114) | (38) | (152) |
| (217) | (72) | (289) |
Other expenses |
| (20) | - | (20) |
| (51) | - | (51) |
Profit/(loss) before taxation |
| 273 | (38) | 235 |
| 199 | (72) | 127 |
Taxation | 7 | (55) | 8 | (47) |
| (40) | 14 | (26) |
Profit/(loss) after taxation |
| 218 | (30) | 188 |
| 159 | (58) | 101 |
Total comprehensive income for the period |
| 218 | (30) | 188 |
| 159 | (58) | 101 |
Basic and diluted earnings/(loss) per share | 8 | 1.63p | (0.23p) | 1.40p |
| 1.22p | (0.44p) | 0.78p |
|
|
|
|
|
|
|
|
|
Balance Sheet | Note | 30 September 2015 |
| 31 March 2015 |
|
|
|
| £'000 |
|
|
| £'000 |
Non current assets |
|
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
|
|
| 13,485 |
|
|
| 13,126 |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Receivables |
|
|
| 117 |
|
|
| 65 |
Cash and cash equivalents | 9 |
|
| 157 |
|
|
| 331 |
|
|
|
| 274 |
|
|
| 396 |
Current liabilities |
|
|
|
|
|
|
|
|
Payables |
|
|
| (162) |
|
|
| (113) |
Net assets |
|
|
| 13,597 |
|
|
| 13,409 |
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders |
|
|
| 13,597 |
|
|
| 13,409 |
Net asset value per share | 11 |
|
| 101.16p |
|
|
| 99.76p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Changes in Shareholders' Equity |
| 30 September 2015 |
|
| 31 March 2015 |
|
|
|
| £'000 |
|
|
| £'000 |
Opening shareholders' funds |
|
|
| 13,409 |
|
|
| 6,873 |
Issue of new shares |
|
|
| - |
|
|
| 6,435 |
Profit for the period |
|
|
| 188 |
|
|
| 101 |
Closing shareholders' funds |
|
|
| 13,597 |
|
|
| 13,409 |
Investment Portfolio | Unaudited |
| Audited |
| 30 September 2015 |
| 31 March 2015 |
| Cost | Valuation |
| Cost | Valuation |
| £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Unquoted qualifying holdings | 9,430 | 69.12 | 9,430 | 69.12 |
| 9,430 | 70.07 | 9,430 | 70.07 |
Unquoted non-qualifying holdings | 4,055 | 29.73 | 4,055 | 29.73 |
| 3,696 | 27.45 | 3,696 | 27.45 |
Financial assets at fair value through profit or loss | 13,485 | 98.85 | 13,485 | 98.85 |
| 13,126 | 97.52 | 13,126 | 97.52 |
Cash and cash equivalents | 157 | 1.15 | 157 | 1.15 |
| 331 | 2.48 | 331 | 2.48 |
| 13,642 | 100.00 | 13,642 | 100.00 |
| 13,457 | 100.00 | 13,457 | 100.00 |
|
|
|
|
|
|
|
|
|
|
Unquoted Qualifying Holdings | £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Green Highland Allt Choire A Bhalachain (225) Ltd | 3,130 | 22.94 | 3,130 | 22.94 |
| 3,130 | 23.26 | 3,130 | 23.26 |
Green Highland Allt Phocachain (1015) Ltd | 2,000 | 14.66 | 2,000 | 14.66 |
| 2,000 | 14.86 | 2,000 | 14.86 |
Green Highland Renewables (Achnacarry) Ltd | 4,300 | 31.52 | 4,300 | 31.52 |
| 4,300 | 31.95 | 4,300 | 31.95 |
| 9,430 | 69.12 | 9,430 | 69.12 |
| 9,430 | 70.07 | 9,430 | 70.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unquoted Non-Qualifying Holdings | £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Broadpoint 2 Ltd | 3,569 | 26.16 | 3,569 | 26.16 |
| 3,420 | 25.41 | 3,420 | 25.41 |
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Green Highland Allt Choire A Bhalachain (225) Ltd | 294 | 2.16 | 294 | 2.16 |
| 162 | 1.20 | 162 | 1.20 |
Green Highland Allt Garbh Ltd ST Loan | 30 | 0.22 | 30 | 0.22 |
| 30 | 0.22 | 30 | 0.22 |
Green Highland Allt GNF (385) ST Loan | 30 | 0.22 | 30 | 0.22 |
| 30 | 0.22 | 30 | 0.22 |
Green Highland Allt Phocachain (1015) Ltd | 132 | 0.97 | 132 | 0.97 |
| 54 | 0.40 | 54 | 0.40 |
| 4,055 | 29.73 | 4,055 | 29.73 |
| 3,696 | 27.45 | 3,696 | 27.45 |
Non-Statutory Analysis - The D Share Fund
Statement of Comprehensive Income |
| Unaudited |
| Audited |
|
| 6 months ended |
| Year ended |
| Note | 30 September 2015 |
| 31 March 2015 |
|
| Revenue | Capital | Total |
| Revenue | Capital | Total |
|
| £'000 | £'000 | £'000 |
| £'000 | £'000 | £'000 |
Investment income | 4 | 317 | - | 317 |
| 20 | - | 20 |
Investment management fees | 5 | (63) | (21) | (84) |
| (15) | (5) | (20) |
Other expenses |
| (50) | (48) | (98) |
| (9) | - | (9) |
Profit/(loss) before taxation |
| 204 | (69) | 135 |
| (4) | (5) | (9) |
Taxation | 7 | (41) | 4 | (37) |
| 1 | 1 | 2 |
Profit/(loss) after taxation |
| 163 | (65) | 98 |
| (3) | (4) | (7) |
Total comprehensive income/(loss) for the period |
| 163 | (65) | 98 |
| (3) | (4) | (7) |
Basic and diluted loss per share | 8 | 1.26p | (0.50p) | 0.75p |
| (0.28p) | (0.44p) | (0.72p) |
|
|
|
|
|
|
|
|
|
Balance Sheet | Note | 30 September 2015 |
| 31 March 2015 |
|
|
|
| £'000 |
|
|
| £'000 |
Non current assets |
|
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
|
|
| 13,715 |
|
|
| 7,432 |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Receivables |
|
|
| 277 |
|
|
| 62 |
Cash and cash equivalents | 9 |
|
| (226) |
|
|
| 27 |
|
|
|
| 51 |
|
|
| 89 |
Current liabilities |
|
|
|
|
|
|
|
|
Payables |
|
|
| (85) |
|
|
| (2,323) |
Net assets |
|
|
| 13,681 |
|
|
| 5,198 |
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders |
|
|
| 13,681 |
|
|
| 5,198 |
Net asset value per share | 11 |
|
| 99.85p |
|
|
| 98.15p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Changes in Shareholders' Equity |
| 30 September 2015 |
|
| 31 March 2015 |
|
|
|
| £'000 |
|
|
| £'000 |
Opening shareholders' funds |
|
|
| 5,198 |
|
|
| - |
Issue of new shares |
|
|
| 8,385 |
|
|
| 5,205 |
Profit/(loss) for the period |
|
|
| 98 |
|
|
| (7) |
Closing shareholders' funds |
|
|
| 13,681 |
|
|
| 5,198 |
Investment Portfolio | Unaudited |
| Audited |
| 30 September 2015 |
| 31 March 2015 |
| Cost | Valuation |
| Cost | Valuation |
| £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Unquoted qualifying holdings | 12,847 | 95.24 | 12,847 | 95.24 |
| 7,427 | 55.06 | 7,427 | 55.06 |
Unquoted non-qualifying holdings | 868 | 6.43 | 868 | 6.43 |
| 5 | 0.04 | 5 | 0.04 |
Financial assets at fair value through profit or loss | 13,715 | 101.67 | 13,715 | 101.67 |
| 7,432 | 55.10 | 7,432 | 55.10 |
Cash and cash equivalents | (226) | (1.67) | (226) | (1.67) |
| 27 | 44.90 | 27 | 44.90 |
| 13,489 | 100.00 | 13,489 | 100.00 |
| 7,459 | 100.00 | 7,459 | 100.00 |
|
|
|
|
|
|
|
|
|
|
Unquoted Qualifying Holdings | £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Green Highland Allt Garbh Ltd | 2,710 | 20.09 | 2,710 | 20.09 |
| - | - | - | - |
Green Highland Allt GNF (385) Ltd | 2,710 | 20.09 | 2,710 | 20.09 |
| - | - | - | - |
Green Highland Allt Ladaidh (1148) Ltd | 3,500 | 25.95 | 3,500 | 25.95 |
| 3,500 | 25.95 | 3,500 | 25.95 |
Green Highland Allt Luaidhe (228) Ltd | 1,995 | 14.79 | 1,995 | 14.79 |
| 1,995 | 14.79 | 1,995 | 14.79 |
Green Highland Allt Phocachain (1015) Ltd | 1,932 | 14.32 | 1,932 | 14.32 |
| 1,932 | 14.32 | 1,932 | 14.32 |
| 12,847 | 95.24 | 12,847 | 95.24 |
| 7,427 | 55.06 | 7,427 | 55.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unquoted Non-Qualifying Holdings | £'000 | % | £'000 | % |
| £'000 | % | £'000 | % |
Hydro Electric Power |
|
|
|
|
| - | - | - | - |
Green Highland Allt Garbh Ltd | 3 | 0.02 | 3 | 0.02 |
| - | - | - | - |
Green Highland Allt GNF (385) Ltd | 3 | 0.02 | 3 | 0.02 |
| - | - | - | - |
Green Highland Allt Luaidhe (228) Ltd | 101 | 0.75 | 101 | 0.75 |
| 5 | 0.04 | 5 | 0.04 |
Kinlochteacius Hydro Limited | 761 | 5.64 | 761 | 5.64 |
| - | - | - | - |
| 868 | 6.43 | 868 | 6.43 |
| 5 | 0.04 | 5 | 0.04 |
Unaudited Statement of Comprehensive Income
|
| Unaudited |
| Audited |
| Unaudited |
|
| 6 months ended |
| Year ended |
| 6 months ended |
|
| 30 September 2015 |
| 31 March 2015 |
| 30 September 2014 |
| Note | Rev. | Cap. | Total |
| Rev. | Cap. | Total |
| Rev. | Cap. | Total |
|
| £'000 | £'000 | £'000 |
| £'000 | £'000 | £'000 |
| £'000 | £'000 | £'000 |
Income |
|
|
|
|
|
|
|
|
|
|
|
|
Investment income | 4 | 1,669 | - | 1,669 |
| 1,313 | - | 1,313 |
| 492 | - | 492 |
(Loss) arising on the disposal of investments during the period |
| - | (21) | (21) |
| - | (1) | (1) |
| - | (1) | (1) |
(Loss)/gain arising on the revaluation of investments at the period end |
| - | (106) | (106) |
| - | 1,467 | 1,467 |
| - | - | - |
Investment return |
| 1,669 | (127) | 1,542 |
| 1,313 | 1,466 | 2,779 |
| 492 | (1) | 491 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Investment management fees | 5 | 300 | 100 | 400 |
| 460 | 152 | 612 |
| 215 | 71 | 286 |
Financial and regulatory costs |
| 14 | - | 14 |
| 23 | - | 23 |
| 11 | - | 11 |
General administration |
| 6 | - | 6 |
| 15 | - | 15 |
| 6 | - | 6 |
Legal and professional fees |
| 21 | 69 | 90 |
| 54 | - | 54 |
| 27 | - | 27 |
Directors' remuneration | 6 | 24 | - | 24 |
| 48 | - | 48 |
| 24 | - | 24 |
Interest payable |
| 113 | - | 113 |
| 6 | - | 6 |
| - | - | - |
Operating expenses |
| 478 | 169 | 647 |
| 606 | 152 | 758 |
| 283 | 71 | 354 |
Profit/(loss) before taxation |
| 1,191 | (296) | 895 |
| 707 | 1,314 | 2,021 |
| 209 | (72) | 137 |
Taxation | 7 | (105) | 19 | (86) |
| (150) | 32 | (118) |
| (50) | 16 | (34) |
Profit/(loss) after taxation |
| 1,086 | (277) | 809 |
| 557 | 1,346 | 1,903 |
| 159 | (56) | 103 |
Profit/(loss) and total comprehensive income for the period |
| 1,086 | (277) | 809 |
| 557 | 1,346 | 1,903 |
| 159 | (56) | 103 |
Basic and diluted earnings per share | 8 | n/a | n/a | n/a |
| n/a | n/a | n/a |
| n/a | n/a | n/a |
The Total column of this statement is the Statement of Comprehensive Income of the Company prepared in accordance with International Financial Reporting Standards (IFRS). The supplementary Revenue Return and Capital columns have been prepared under guidance published by the Association of Investment Companies.
All revenue and capital items in the above statement derive from continuing operations.
This Statement of Comprehensive Income includes all recognised gains and losses.
The accompanying notes are an integral part of this statement.
Unaudited Balance Sheet
Balance sheet |
|
|
|
|
|
|
|
| Unaudited |
| Audited |
| Unaudited |
|
| 30 September 2015 |
| 31 March 2015 |
| 30 September 2014 |
| Note | £'000 |
| £'000 |
| £'000 |
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
| 41,156 |
| 29,335 |
| 26,682 |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Assets held for sale |
| 598 |
| 11,855 |
| - |
Receivables |
| 1,016 |
| 165 |
| 3,337 |
Cash and cash equivalents | 9 | 3,306 |
| 993 |
| 3,003 |
|
| 4,920 |
| 13,013 |
| 6,340 |
|
|
|
|
|
|
|
Total Assets |
| 46,076 |
| 42,348 |
| 33,022 |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Payables and accrued expenses |
| 245 |
| 2,511 |
| 174 |
Current taxation payable |
| 196 |
| 116 |
| 132 |
|
| 441 |
| 2,627 |
| 306 |
|
|
|
|
|
|
|
Net Assets | 45,635 |
| 39,721 |
| 32,716 |
|
|
|
|
|
|
|
Equity attributable to equity holders of the parent |
|
|
|
|
|
|
Share capital | 10 | 518 |
| 434 |
| 381 |
Share redemption reserve |
| 451 |
| 451 |
| 451 |
Share premium |
| 41,093 |
| 32,405 |
| 27,253 |
Special distributable reserve |
| 4,338 |
| 6,997 |
| 6,997 |
Capital reserve |
| (1,850) |
| (1,573) |
| (2,975) |
Revenue reserve |
| 1,085 |
| 1,007 |
| 609 |
Total equity |
| 45,635 |
| 39,721 |
| 32,716 |
|
|
|
|
|
|
|
Net asset value per share |
| n/a |
| n/a |
| n/a |
The statements were approved by the Directors and authorised for issue on 12 November 2015 and are signed on their behalf by:
David Frank
Chairman
12 November 2015
The accompanying notes are an integral part of this statement.
Unaudited Statement of Changes in Shareholders' Equity
| Issued Capital | Share Redemption Reserve | Share Premium | Special Distributable Reserve | Capital Reserve | Revenue Reserve | Total |
| £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 |
6 months ended 30 September 2015 |
|
|
|
|
|
|
|
Opening balance | 434 | 451 | 32,405 | 6,997 | (1,573) | 1,007 | 39,721 |
Issue of new shares | 84 | - | 8,688 | (384) | - | - | 8,388 |
Dividends paid | - | - | - | (2,275) | - | (1,008) | (3,283) |
Transactions with owners | 84 | - | 8,688 | (2,659) | - | (1,008) | 5,105 |
(Loss)/profit for the year | - | - | - | - | (277) | 1,086 | 809 |
(Loss)/profit and total comprehensive income for the period | - | - | - | - | (277) | 1,086 | 809 |
Balance at 30 September 2015 | 518 | 451 | 41,093 | 4,338 | (1,850) | 1,085 | 45,635 |
Capital reserve consists of: |
|
|
|
|
|
|
|
Investment holding gains |
|
|
|
| 165 |
|
|
Other realised losses | (2,015) |
|
|
|
|
|
|
| (1,850) |
|
|
Year ended 31 March 2015 |
|
|
|
|
|
|
|
Opening balance | 318 | 449 | 20,875 | 7,502 | (2,919) | 450 | 26,675 |
Issue of new shares | 118 | - | 11,530 | (8) | - | - | 11,640 |
Purchase of own shares | (2) | 2 | - | (179) | - | - | (179) |
Dividend paid | - | - | - | (318) | - | - | (318) |
Transactions with owners | 116 | 2 | 11,530 | (505) | - | - | 11,143 |
Profit for the year | - |
| - | - | 1,346 | 557 | 1,903 |
Profit and total comprehensive income for the year | - |
| - | - | 1,346 | 557 | 1,903 |
Balance at 31 March 2015 | 434 | 451 | 32,405 | 6,997 | (1,573) | 1,007 | 39,721 |
Capital reserve consists of: |
|
|
|
|
|
|
|
Investment holding gains |
|
|
|
| 1,833 |
|
|
Other realised losses |
|
|
|
| (3,406) |
|
|
|
|
|
|
| (1,573) |
|
|
6 months ended 30 September 2014 |
|
|
|
|
|
|
|
Opening balance | 318 | 449 | 20,875 | 7,502 | (2,919) | 450 | 26,675 |
Issue of new shares | 65 | - | 6,378 | (8) | - | - | 6,435 |
Purchase of own shares | (2) | 2 | - | (179) | - | - | (179) |
Dividend paid | - | - | - | (318) | - | - | (318) |
Transactions with owners | 63 | 2 | 6,378 | (505) | - | - | 5,938 |
|
|
|
|
|
|
|
|
(Loss)/profit for the period | - | - | - | - | (56) | 159 | 103 |
(Loss)/profit and total comprehensive income for the period | - | - | - | - | (56) | 159 | 103 |
Balance at 30 September 2014 | 381 | 451 | 27,253 | 6,997 | (2,975) | 609 | 32,716 |
Capital reserve consists of: |
|
|
|
|
|
|
|
Investment holding gains |
|
|
|
| 366 |
|
|
Other realised losses |
|
|
|
| (3,341) |
|
|
|
|
|
|
| (2,975) |
|
|
The capital reserve represents the proportion of Investment Management fees charged against capital and realised/unrealised gains or losses on the disposal/revaluation of investments. The special distributable reserve was created on court cancellation of the share premium account. The net of the revenue reserve and special distributable reserve are distributable by way of dividend.
Unaudited Statement of Cash Flows
| Unaudited |
| Audited |
| Unaudited |
6 months ended | Year ended |
| 6 months ended |
| 30 September 2015 |
| 31 March 2015 |
| 30 September 2014 |
| £'000 |
| £'000 |
| £'000 |
Cash flows from operating activities |
|
|
|
|
|
Profit before taxation | 895 |
| 2,021 |
| 137 |
Loss arising on the disposal of investments during the period | 21 |
| 1 |
| 1 |
Loss/(gain) arising on the revaluation of investments at the period end | 106 |
| (1,467) |
| - |
Cashflow generated by operations | 1,022 |
| 555 |
| 138 |
(Increase)/decrease in receivables | (851) |
| 5 |
| (3,167) |
(Decrease)/Increase in payables | (2,266) |
| 2,353 |
| 16 |
Taxation | (6) |
| (102) |
| (2) |
Net cash flows from operating activities | (2,101) |
| 2,811 |
| (3,015) |
|
|
|
|
|
|
Cash flow from investing activities |
|
|
|
|
|
Purchase of financial assets at fair value through profit or loss | (12,069) |
| (20,907) |
| (7,666) |
Proceeds of sale of financial assets at fair value through profit or loss | 11,378 |
| 520 |
| 320 |
Net cash flows from investing activities | (691) |
| (20,387) |
| (7,346) |
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
Issue of new shares | 8,388 |
| 11,640 |
| 6,435 |
Purchase of own shares | - |
| (179) |
| (179) |
Dividends paid | (3,283) |
| (318) |
| (318) |
Net cash flows from financing activities | 5,105 |
| 11,143 |
| 5,938 |
Net increase/(decrease) in cash and cash equivalents | 2,313 |
| (6,433) |
| (4,423) |
Reconciliation of net cash flow to movements in cash and cash equivalents |
|
|
|
|
|
Opening cash and cash equivalents | 993 |
| 7,426 |
| 7,426 |
Net increase/(decrease) in cash and cash equivalents | 2,313 |
| (6,433) |
| (4,423) |
Closing cash and cash equivalents | 3,306 |
| 993 |
| 3,003 |
|
|
|
|
|
|
The accompanying notes are an integral part of this statement.
Notes to the Unaudited Interim Financial Report
1. Corporate information
The Unaudited Interim Financial Report of the Company for the 6 months ended 30 September 2015 was authorised for issue in accordance with a resolution of the Directors on 12 November 2015.
The Company is listed on the London Stock Exchange.
Triple Point Income VCT plc is incorporated and domiciled in Great Britain. The address of Triple Point Income VCT plc's registered office, which is also its principal place of business, is 18 St. Swithin's Lane, London EC4N 8AD.
Triple Point Income VCT plc's Unaudited Interim Financial Report is presented in Pounds Sterling (£) which is also the functional currency of the Company, rounded to the nearest thousand.
The financial information set out in this report does not constitute statutory accounts as defined in S434 of the Companies Act 2006.
The principal activity of the Company is investment. The Company's investment strategy is that at least 70% of the Company's net assets are or will be invested in VCT qualifying unquoted companies. The remaining assets are exposed either to cash or cash-based similar liquid investments or investments originated in line with the Company's VCT qualifying Investment Policy.
2. Basis of preparation and accounting policies
Basis of preparation
The Unaudited Interim Financial Report of the Company for the 6 months ended 30 September 2015 has been prepared in accordance with IAS 34: "Interim Financial Reporting". It does not include all of the information required for full Financial Statements and should be read in conjunction with the Financial Statements for the year ended 31 March 2015.
Estimates
The preparation of the Interim Report requires the Board to make judgements, estimates and assumptions that reflect the application of accounting policies and the reported amounts of assets and liabilities, income and expenditure. However, actual results may differ from these estimates.
3. Segmental reporting
The Company only has one class of business, being investment activity. All revenues and assets are generated and held in the UK.
4. Investment income
| Audited |
| Unaudited |
| 6 months ended |
| Year ended |
| 30 September 2015 |
| 31 March 2015 |
| Ord. | A | C | D |
|
| Ord. | A | C | D |
|
| Shares | Shares | Shares | Shares | Total |
| Shares | Shares | Shares | Shares | Total |
| £'000 | £'000 | £'000 | £'000 | £'000 |
| £'000 | £'000 | £'000 | £'000 | £'000 |
Loan stock interest | 249 | 27 | 405 | 315 | 996 |
| 690 | 121 | 458 | 20 | 1,289 |
Dividends receivable | 231 | 435 | - | - | 666 |
| - | - | - | - | - |
Interest receivable on bank balances | 2 | 1 | 2 | 2 | 7 |
| 12 | 3 | 9 | - | 24 |
| 482 | 463 | 407 | 317 | 1,669 |
| 702 | 124 | 467 | 20 | 1,313 |
5. Investment management fees
TPIM provides investment management and administration services to the Company under an Investment Management Agreement effective 6 February 2008 and two deeds of variation to that agreement effective 21 November 2012 and 28 October 2014. The agreement provides for an administration and investment management fee of 1.75% per annum of net assets payable quarterly in arrear for both Ordinary Shares and A Shares. For the Ordinary Shares issued under the 2007 offer the agreement ran until 6 February 2014 after which the management fee proportion of 1.5% has not been charged. For all other Ordinary Shares the appointment shall continue until at least 30 April 2018. For A Shares the appointment shall continue until at least 30 April 2017. The agreement provides for an administration and investment management fee of 2.25% per annum of net assets payable quarterly in arrear for C Shares and D Shares. For C Shares and D Shares the appointment shall continue for a period of at least 6 years from the admission of those shares
6. Directors' remuneration
| Audited |
| Unaudited |
| 6 months ended |
| Year ended |
| 30 September 2015 |
| 31 March 2015 |
| Ord. | A | C | D |
|
| Ord. | A | C | D |
|
| Shares | Shares | Shares | Shares | Total |
| Shares | Shares | Shares | Shares | Total |
| £'000 | £'000 | £'000 | £'000 | £'000 |
| £'000 | £'000 | £'000 | £'000 | £'000 |
David Frank | 3 | 1 | 3 | 2 | 9 |
| 9 | 2 | 7 | - | 18 |
Simon Acland | 3 | 1 | 2 | 1 | 7 |
| 7 | 2 | 6 | - | 15 |
Michael Stanes | 3 | 1 | 2 | 2 | 8 |
| 7 | 2 | 5 | 1 | 15 |
Total | 9 | 3 | 7 | 5 | 24 |
| 23 | 6 | 18 | 1 | 48 |
|
|
|
|
|
|
|
|
|
|
|
|
Directors' remuneration is allocated proportionately against each share class.
7. Taxation
| Unaudited |
| Audited |
| 6 months ended |
| Year ended |
| 30 September 2015 |
| 31 March 2015 |
| Ord. | A | C | D |
|
| Ord. | A | C | D |
|
| Shares | Shares | Shares | Shares | Total |
| Shares | Shares | Shares | Shares | Total |
| £'000 | £'000 | £'000 | £'000 | £'000 |
| £'000 | £'000 | £'000 | £'000 | £'000 |
Profit/(loss) on ordinary activities before tax | 568 | (42) | 235 | 135 | 896 |
| 1,327 | 576 | 127 | (9) | 2,021 |
|
|
|
|
|
|
|
|
|
|
|
|
Corporation tax @ 20% | 113 | (9) | 47 | 27 | 178 |
| 265 | 115 | 26 | (2) | 404 |
Effect of: |
|
|
|
|
|
|
|
|
|
|
|
Capital gains not taxable | (67) | 93 | - | - | 26 |
| (185) | (108) | - | - | (293) |
Capital losses not taxable | (46) | (87) | - | 10 | (123) |
| - | - | - | - | - |
Disallowed expenditure | 4 | 1 |
|
| 5 |
| - | - | - | - | - |
Prior year adjustment | - | - | - | - | - |
| 6 | 1 | - | - | 7 |
Tax charge/credit for the period | 4 | (2) | 47 | 37 | 86 |
| 86 | 8 | 26 | (2) | 118 |
Capital gains and losses are exempt from corporation tax due to the Company's status as a Venture Capital Trust.
8. Earnings/(loss) per share
The earnings per share for Ordinary Shares is based on the profit after tax of £568,000, and on the weighted average number of shares in issue during the period of 19,474,883.
The loss per share for A Shares is based on the loss after tax of £43,000, and on the weighted average number of shares in issue during the period of 5,131,353
The earnings per share for C Shares is based on the profit after tax of £235,000, and on the weighted average number of shares in issue during the period of 13,441,438
The earnings per share for D Shares is based on the profit after tax of £135,000, and on the weighted average number of shares in issue during the period of 12,948,452.
The table below shows how the weighted number of shares has been calculated.
| Ordinary Shares |
| A Shares |
| Shares | No. Of | Weighted |
| Shares | No. Of | Weighted |
| Issued | Days | Average |
| Issued | Days | Average |
Current Year |
|
|
|
|
|
|
|
01-Apr-15 | 19,474,883 | 183 | 19,474,883 |
| 5,131,353 | 365 | 5,131,353 |
|
|
|
|
|
|
|
|
30-Sep-15 | 19,474,883 | 183 | 19,474,883 |
| 5,131,353 | 365 | 5,131,353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| C Shares |
| D Shares |
| Shares | No. Of | Weighted |
| Shares | No. Of | Weighted |
| Issued | Days | Average |
| Issued | Days | Average |
Current Year |
|
|
|
|
|
|
|
01-Apr-15 | 13,441,438 | 183 | 13,441,438 |
| 8,467,598 | 183 | 8,467,598 |
02-Apr-15 | - |
| - |
| 382,400 | 182 | 380,310 |
14-Apr-15 | - |
| - |
| 579,246 | 170 | 538,097 |
01-May-15 | - |
| - |
| 4,097,567 | 153 | 3,425,835 |
11-May-15 | - |
| - |
| 174,825 | 143 | 136,612 |
|
|
|
|
|
|
|
|
30-Sep-15 | 13,441,438 | 183 | 13,441,438 |
| 13,701,636 | 183 | 12,948,452 |
9. Cash and cash equivalents
Cash and cash equivalents comprise deposits with The Royal Bank of Scotland plc.
10. Share capital
Issued & Fully Paid | Ordinary Shares | A Shares | C Shares | D Shares | Total |
Number of shares in issue at 1 April 2015 | 19,474,883 | 5,131,353 | 13,441,438 | 5,296,574 | 43,344,248 |
Movements during the period: |
|
|
|
|
|
Shares issued under the D Share Offer | - | - | - | 8,405,062 | 8,405,062 |
Number of Shares in issue at 30 September 2015 | 19,474,883 | 5,131,353 | 13,441,438 | 13,701,636 | 51,749,310 |
|
|
|
|
|
|
Par Value £'000 at 30 September 2015 | 195 | 51 | 135 | 137 | 518 |
11. Net asset value per share
The calculation of the Company's net asset value per share for Ordinary Shares is based on the Company's net assets attributable to the Ordinary Shares of £16,242,000 divided by the 19,474,883 Ordinary Shares in issue.
The calculation of the Company's net asset value per share for A Shares is based on the Company's net assets attributable to the A Shares of £2,115,000 divided by the 5,131,353 A Shares in issue.
The calculation of the Company's net asset value per share for C Shares is based on the Company's net assets attributable to the C Shares of £13,597,000 divided by the 13,441,438 C Shares in issue.
The calculation of the Company's net asset value per share for D Shares is based on the Company's net assets attributable to the D Shares of £13,681,000 divided by the 13,701,636 D Shares in issue.
12. Commitments and contingencies
The Company had no commitments or contingent liabilities at 30 September 2015.
13. Relationship with Investment Manager
During the period TPIM provided investment management and administration services to the Company for a fee amounting to £400,249. At 30 September 2015 £197,236 was due to TPIM.
14. Related party transactions
There are no related party transactions.
15. Post balance sheet events
There were no post balance sheet events, other than as described in the Investment Manager's Review.
16. Dividends
A dividend of 5p per share, equivalent to £973,744 was paid to the Ordinary Class Shareholders.
Two dividends were paid to the A Class Shareholders during the period. On 24 July 2015 £256,568 was paid, equivalent to 5p per share, and on 21 August 2015 £2,052,541 was paid, equivalent to 40p per share.