| 31 December 2023 | 31 December 2022 | ||
At 31 December 2023 | Notes | €’000 | €’000 |
| Assets | |||
| Non-current assets | |||
| Financial assets held at fair value through profit or loss (“FVTPL”) | 8a | ||
Total non-current assets | |||
| Current assets | |||
Cash and cash equivalents | |||
Investment receivables | |||
Other receivables | |||
Total current assets | |||
Total assets | |||
| Liabilities | |||
| Financial liabilities held at FVTPL | 8a | ||
Investment payables | |||
Accrued expenses | |||
Total current liabilities | |||
Total liabilities | |||
| Capital and retained earnings | |||
| Shareholders’ capital | 14 | ||
Retained earnings | |||
Total capital and retained earnings | |||
| Share-based payment performance fee reserve | 10 | ||
Total equity | |||
Total shareholders’ equity and liabilities |
| Year ended | Year ended | ||
| 31 December 2023 | 31 December 2022 | ||
For the year ended 31 December 2023 | Notes | €’000 | €’000 |
| Income | |||
Investment income | |||
| Net gains/(losses) on financial assets at FVTPL | 8b | ( | |
| Net gains/(losses) on financial liabilities at FVTPL | 8c | ( | |
Realised foreign currency gains | |||
Unrealised foreign currency losses | ( | ( | |
Total income/(loss) | ( | ||
| Operating and other expenses | |||
| Performance fee | 10 | ( | ( |
| Management fee | 9 | ( | ( |
| Administration and other operating expenses | 6 | ( | ( |
Total operating expenses | ( | ( | |
Total income/(loss) less operating expenses | ( | ||
| Finance costs | 11 | ( | ( |
Profit/(loss) before tax | ( | ||
| Tax charge | 7 | ( | ( |
Profit/(loss) after tax | ( | ||
Other comprehensive income | |||
Total comprehensive income/(loss) attributable to shareholders | ( | ||
| Earnings/(loss) per share (cents) | 15 | ||
Basic and diluted | ( | ||
| Adjusted | ( |
| Total capital and | Share-based payment | |||||
| Shareholders’ capital | Retained earnings | retained earnings | performance fee reserve | Total | ||
For the year ended 31 December 2023 | Notes | €’000 | €’000 | €’000 | €’000 | €’000 |
Balance at 1 January 2023 | ||||||
Total comprehensive income attributable to shareholders | ||||||
| Share-based payment performance fee reserve movement | 10 | |||||
| Dividends paid | 16 | ( | ( | ( | ||
Balance at 31 December 2023 |
| Total capital and | Share-based payment | |||||
| Shareholders’ capital | Retained earnings | retained earnings | performance fee reserve | Total | ||
For the year ended 31 December 2022 | Notes | €’000 | €’000 | €’000 | €’000 | €’000 |
Balance at 1 January 2022 | ||||||
Total comprehensive income attributable to shareholders | ( | ( | ( | |||
| Share-based payment performance fee reserve movement | 10 | ( | ( | |||
| Dividends paid | 16 | ( | ( | ( | ||
Balance at 31 December 2022 |
| Year ended | Year ended | ||
| 31 December 2023 | 31 December 2022 | ||
For the year ended 31 December 2023 | Notes | €’000 | €’000 |
| Cash flows from operating activities | |||
Interest received | |||
Interest paid | ( | ( | |
Dividends received | |||
Operating expenses paid | ( | ( | |
Tax paid | ( | ||
Capital calls paid to Private Equity Investments | ( | ( | |
Capital distributions received from Private Equity Investments | |||
Purchase of Debt Investments | ( | ( | |
Sale of Debt Investments | |||
Sale of Derived Equity | |||
Net cash from operating activities | |||
| Cash flows used in financing activities | |||
Financing costs paid | ( | ( | |
Dividends paid | ( | ( | |
Purchase of own shares | ( | ||
| Revolving credit facility drawn | 11 | ||
| Revolving credit facility repaid | 11 | ( | ( |
Net cash used in financing activities | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Effect of foreign currency fluctuations on cash and cash equivalents | ( | ( | |
| Cash and cash equivalents at the end of the year | 12a.ii |
| Private Equity | |||||
| Investments | Debt Investments | Derived Equity | Central functions | Total | |
| Statement of profit or loss and other comprehensive income for the year ended 31 December 2023 | €’000 | €’000 | €’000 | €’000 | €’000 |
Investment income | – | 34,293 | 250 | 3,002 | 37,545 |
Net gains on financial assets at FVTPL | 17,873 | 9,032 | 2,650 | – | 29,555 |
Net gains on financial liabilities at FVTPL | 2,643 | – | – | – | 2,643 |
Realised foreign exchange (losses)/gains | – | (115) | 51 | 503 | 439 |
Unrealised foreign currency losses | – | – | – | (210) | (210) |
Total income | 20,516 | 43,210 | 2,951 | 3,295 | 69,972 |
| Performance fees | – | (6,014) | (562) | – | (6,576) |
Management fees | (123) | (3,156) | (84) | – | (3,363) |
Administration and other operating expenses | – | (93) | (36) | (3,199) | (3,328) |
Total operating expenses | (123) | (9,263) | (682) | (3,199) | (13,267) |
Total income/(loss) less operating expenses | 20,393 | 33,947 | 2,269 | 96 | 56,705 |
Finance costs | – | – | – | (3,054) | (3,054) |
Profit/(loss) before taxation | 20,393 | 33,947 | 2,269 | (2,958) | 53,651 |
Tax charge | – | (173) | – | – | (173) |
Total comprehensive income/(loss) attributable to shareholders | 20,393 | 33,774 | 2,269 | (2,958) | 53,478 |
| Private Equity | |||||
| Investments | Debt Investments | Derived Equity | Cash and other NCAs | Total | |
| Statement of financial position at 31 December 2023 | €’000 | €’000 | €’000 | €’000 | €’000 |
Total assets | 891,236 | 296,397 | 15,541 | 103,947 | 1,307,121 |
Total liabilities | (495) | (10,773) | – | (1,689) | (12,957) |
NAV | 890,741 | 285,624 | 15,541 | 102,258 | 1,294,164 |
| Private Equity | |||||
| Investments | Debt Investments | Derived Equity | Central functions | Total | |
| Statement of profit or loss and other comprehensive income for the year ended 31 December 2022 (Restated) | €’000 | €’000 | €’000 | €’000 | €’000 |
Investment income/(expense) | – | 23,138 | 1,815 | (477) | 24,476 |
Net (losses)/gains on financial assets at FVTPL | (101,900) | (20,643) | 2,803 | – | (119,740) |
Net losses on financial liabilities at FVTPL | (6,063) | – | – | – | (6,063) |
Realised foreign exchange (losses)/gains | – | (544) | – | 1,820 | 1,276 |
Unrealised foreign currency losses | – | – | – | (74) | (74) |
Total (loss)/income | (107,963) | 1,951 | 4,618 | 1,269 | (100,125) |
| Performance fees | – | (22) | – | – | (22) |
Management fees | (143) | (3,436) | (133) | – | (3,712) |
Administration and other operating expenses | – | (154) | (12) | (2,631) | (2,797) |
Total operating expenses | (143) | (3,612) | (145) | (2,631) | (6,531) |
Total (loss)/income less operating expenses | (108,106) | (1,661) | 4,473 | (1,362) | (106,656) |
Finance costs | – | – | – | (3,150) | (3,150) |
(Loss)/profit before taxation | (108,106) | (1,661) | 4,473 | (4,512) | (109,806) |
Tax charge | – | (231) | – | – | (231) |
Total comprehensive (loss)/income attributable to shareholders | (108,106) | (1,892) | 4,473 | (4,512) | (110,037) |
| Private Equity | |||||
| Investments | Debt Investments | Derived Equity | Cash and other NCAs | Total | |
| Statement of financial position at 31 December 2022 (Restated) | €’000 | €’000 | €’000 | €’000 | €’000 |
Total assets | 877,021 | 342,338 | 23,540 | 68,395 | 1,311,294 |
Total liabilities | (6,063) | (3,980) | – | (1,875) | (11,918) |
NAV | 870,958 | 338,358 | 23,540 | 66,520 | 1,299,376 |
| North America | Europe | Rest of world | Total | |
| Statement of profit or loss and other comprehensive income for the year ended 31 December 2023 | €’000 | €’000 | €’000 | €’000 |
Investment income | 28,341 | 7,729 | 1,475 | 37,545 |
Net gains on financial assets at FVTPL | 12,757 | 10,948 | 5,850 | 29,555 |
Net gains/(losses) on financial liabilities at FVTPL | 2,366 | 1,020 | (743) | 2,643 |
Realised foreign exchange (losses)/gains | (125) | 510 | 54 | 439 |
Unrealised foreign currency losses | – | (210) | – | (210) |
Total income | 43,339 | 19,997 | 6,636 | 69,972 |
Performance fee | (4,581) | (1,454) | (541) | (6,576) |
Management fee | (2,512) | (721) | (130) | (3,363) |
Administration and other operating expenses | – | (3,328) | – | (3,328) |
Total operating expenses | (7,093) | (5,503) | (671) | (13,267) |
Total income less operating expenses | 36,246 | 14,494 | 5,965 | 56,705 |
Finance costs | – | (3,054) | – | (3,054) |
Profit before tax | 36,246 | 11,440 | 5,965 | 53,651 |
Tax charge | – | (173) | – | (173) |
Total comprehensive income attributable to shareholders | 36,246 | 11,267 | 5,965 | 53,478 |
| North America | Europe | Rest of world | Total | |
| Statement of financial position at 31 December 2023 | €’000 | €’000 | €’000 | €’000 |
Total assets | 702,302 | 577,662 | 27,157 | 1,307,121 |
Total liabilities | – | (12,462) | (495) | (12,957) |
NAV | 702,302 | 565,200 | 26,662 | 1,294,164 |
| North America | Europe | Rest of world | Total | |
| Statement of profit or loss and other comprehensive income for the year ended 31 December 2022 | €’000 | €’000 | €’000 | €’000 |
Investment income | 19,893 | 2,984 | 1,599 | 24,476 |
Net (losses)/gains on financial assets at FVTPL | (67,759) | (44,137) | (7,844) | (119,740) |
Net losses on financial liabilities at FVTPL | (4,379) | (1,020) | (664) | (6,063) |
Realised foreign exchange (losses)/gains | (533) | 1,817 | (8) | 1,276 |
Unrealised foreign currency losses | – | (74) | – | (74) |
Total (loss)/income | (52,778) | (40,430) | (6,917) | (100,125) |
Performance fee | (13) | 49 | (58) | (22) |
Management fee | (2,830) | (711) | (171) | (3,712) |
Administration and other operating expenses | – | (2,797) | – | (2,797) |
Total operating expenses | (2,843) | (3,459) | (229) | (6,531) |
Total (loss)/income less operating expenses | (55,621) | (43,889) | (7,146) | (106,656) |
Finance costs | – | (3,150) | – | (3,150) |
(Loss)/profit before tax | (55,621) | (47,039) | (7,146) | (109,806) |
Tax | – | (231) | – | (231) |
Total comprehensive (loss)/income attributable to shareholders | (55,621) | (47,270) | (7,146) | (110,037) |
| North America | Europe | Rest of world | Total | |
| Statement of financial position at 31 December 2022 | €’000 | €’000 | €’000 | €’000 |
Total assets | 752,094 | 511,671 | 47,529 | 1,311,294 |
Total liabilities | (4,441) | (6,813) | (664) | (11,918) |
NAV | 747,653 | 504,858 | 46,865 | 1,299,376 |
| Year ended | Year ended | ||
| 31 December 2023 | 31 December 2022 | ||
| Notes | €’000 | €’000 | |
Director’s fees | 375 | 362 | |
Administration and other fees | 679 | 692 | |
| Corporate and investor relations services fee | 9 | 485 | 512 |
Deal transaction, custody and research costs | 129 | 166 | |
Legal and other professional fees | 633 | 209 | |
General expenses | 772 | 623 | |
| Auditors' remuneration | |||
Statutory audit | 179 | 173 | |
Other assurance services – interim review | 59 | 54 | |
Other assurance services – agreed upon procedures | 17 | – | |
Total administration and other operating expenses | 3,328 | 2,791 |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| €’000 | €’000 | |
Private Equity Investments | 890,740 | 870,958 |
Private Equity financial assets | 891,235 | 877,021 |
Private Equity financial liabilities | (495) | (6,063) |
Debt Investments¹ | 294,213 | 340,639 |
Derived Equity | 15,541 | 23,540 |
Closing fair value | 1,200,494 | 1,235,137 |
Financial assets held at FVTPL | 1,200,989 | 1,241,200 |
Financial liabilities held at FVTPL | (495) | (6,063) |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| €’000 | €’000 | |
Opening fair value | 1,235,137 | 1,348,410 |
Calls | 89,699 | 194,380 |
Distributions | (90,431) | (228,316) |
Purchases | 45,154 | 57,186 |
Sales | (111,263) | (10,720) |
Net gains/(losses) on financial assets at FVTPL | 29,555 | (119,740) |
Net gains/(losses) on financial liabilities at FVTPL | 2,643 | (6,063) |
Closing fair value | 1,200,494 | 1,235,137 |
Financial assets held at FVTPL | 1,200,989 | 1,241,200 |
Financial liabilities held at FVTPL | (495) | (6,063) |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| €’000 | €’000 | |
| Private Equity financial assets | ||
Gross unrealised gains | 75,229 | 145,601 |
Gross unrealised losses | (87,465) | (260,095) |
Total net unrealised losses on Private Equity financial assets | (12,236) | (114,494) |
Gross realised gains | 30,109 | 12,595 |
Total net realised gains on Private Equity financial assets | 30,109 | 12,595 |
Total net gains/(losses) on Private Equity financial assets | 17,873 | (101,899) |
| Debt Investments | ||
Gross unrealised gains | 15,248 | 3,061 |
Gross unrealised losses | (7,837) | (17,784) |
Total net unrealised gains/(losses) on Debt Investments | 7,411 | (14,723) |
Gross realised gains | 4,644 | 797 |
Gross realised losses | (3,023) | (6,717) |
Total net realised gains/(losses) on Debt Investments | 1,621 | (5,920) |
Total net gains/(losses) on Debt Investments | 9,032 | (20,643) |
| Derived Equity | ||
Gross unrealised gains | 6,055 | 13,978 |
Gross unrealised losses | (439) | (5,313) |
Total net unrealised gains on Derived Equity | 5,616 | 8,665 |
Gross realised gains | – | – |
Gross realised losses | (2,966) | (5,863) |
Total net realised losses on Derived Equity | (2,966) | (5,863) |
Total net gains on Derived Equity | 2,650 | 2,802 |
Total net gains/(losses) on investments at fair value through profit or loss | 29,555 | (119,740) |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| €’000 | €’000 | |
| Private Equity financial liabilities | ||
Gross unrealised gains | 3,386 | – |
Gross unrealised losses | (743) | (6,063) |
Total net unrealised gains/(losses) on Private Equity investments | 2,643 | (6,063) |
| NAV included in investments at | |||||
| Proportion of ownership interest | Principal place of business and place | FVTPL | |||
Name of subsidiary | Formation date | Type of fund | and voting power held | of incorporation | €’000 |
Alpha US Holdings L.P. | 21 October 2021 | Special purpose entity | 100% | United States of America | 9,888 |
Alpha US GP LLC | 12 October 2021 | Special purpose entity | 100% | United States of America | – |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| €’000 | €’000 | |
Opening fair value | 9,598 | 8,908 |
Fair value movement on investment subsidiaries | 290 | 690 |
Closing fair value | 9,888 | 9,598 |
Debt investment held at FVTPL | 9,988 | 9,660 |
Other net current liabilities | (100) | (62) |
Closing fair value | 9,888 | 9,598 |
| 31 December | % of total shares | 31 December | % of total shares | |
| 2023 | in issue | 2022 | in issue | |
Tim Breedon | 70,000 | 0.014% | 70,000 | 0.014% |
Susie Farnon | 43,600 | 0.009% | 43,600 | 0.009% |
Chris Ambler | 33,796 | 0.007% | 33,796 | 0.007% |
Mike Bane | 18,749 | 0.004% | 18,749 | 0.004% |
Stephanie Coxon | 10,000 | 0.002% | 10,000 | 0.002% |
| 31 December 2023 | 31 December 2022 | |
| €’000 | €’000 | |
Opening performance fee reserve | – | 8,390 |
Performance fee charged to statement of profit or loss and other comprehensive income | 6,576 | 22 |
Performance fee settled | – | (8,412) |
Closing performance fee reserve | 6,576 | – |
| Net portfolio Total | Performance | |
| Return hurdle¹ | fee rate | |
Debt Investments | 6% | 15% |
Derived Equity | 8% | 20% |
Eligible Private Equity Investments | 8% | 20% |
| Year ended | Year ended | |
| 31 December 2023 | 31 December 2022 | |
| €’000 | €’000 | |
Interest paid | 446 | 114 |
Arrangement fee | 75 | 900 |
Non-utilisation fee | 2,533 | 2,136 |
Total finance costs | 3,054 | 3,150 |
| 31 December 2023 | 31 December 2022 | |
| €’000 | €’000 | |
Private Equity Investments | 74% | 71% |
Private Equity financial assets | 74% | 72% |
Private Equity financial liabilities | 0% | –1% |
Debt Investments | 25% | 27% |
Derived Equity | 1% | 2% |
Total | 100% | 100% |
| 31 December 2023 | 31 December 2022 | |||
€’000 | % of NAV | €’000 | % of NAV | |
Debt Investments | 294,213 | 23% | 340,639 | 26% |
Cash and cash equivalents | 101,375 | 8% | 67,966 | 5% |
Investment receivables | 2,540 | 0% | 1,699 | 1% |
Other receivables | 2,217 | 0% | 429 | 0% |
Total | 400,345 | 31% | 410,733 | 32% |
| 31 December 2023 | % of Debt | 31 December 2022 | % of Debt | |||
| Rating (S&P) | €’000 | Investments | % of NAV | €’000 | Investments | % of NAV |
B | 30,181 | 10% | 3% | 39,211 | 12% | 3% |
B- | 96,080 | 33% | 7% | 138,303 | 41% | 11% |
CCC+ | 6,801 | 2% | 1% | 20,261 | 6% | 2% |
CCC | 77,128 | 26% | 6% | 60,648 | 17% | 5% |
N/R¹ | 84,023 | 29% | 6% | 82,216 | 24% | 6% |
Total | 294,213 | 100% | 23% | 340,639 | 100% | 26% |
| 31 December 2023 | % of Debt | 31 December 2022 | % of Debt | |||
| €’000 | Investments | % of NAV | €’000 | Investments | % of NAV | |
First Lien term loan | 177,324 | 61% | 14% | 230,221 | 67% | 18% |
Second Lien term loan | 91,852 | 31% | 7% | 95,432 | 28% | 7% |
Convertible debt | 9,988 | 3% | 1% | 9,660 | 3% | 1% |
Senior secured note | 9,952 | 3% | 1% | – | 0% | 0% |
PIK note & other | 5,097 | 2% | 0% | 5,327 | 2% | 0% |
Total | 294,213 | 100% | 23% | 340,639 | 100% | 26% |
| 31 December 2023 | % of Debt | 31 December 2022 | % of Debt | |||
| €’000 | Investments | % of NAV | €’000 | Investments | % of NAV | |
Tech & Digital | 178,163 | 61% | 14% | 166,554 | 49% | 13% |
Services | 35,594 | 12% | 3% | 64,545 | 19% | 5% |
Healthcare | 68,625 | 23% | 5% | 97,631 | 29% | 8% |
Internet/Consumer | 11,831 | 4% | 1% | 11,909 | 3% | 1% |
Total | 294,213 | 100% | 23% | 340,639 | 100% | 26% |
| 31 December 2023 | 31 December 2022 | ||
| Credit rating | €’000 | €’000 | |
Cash held in banks | A | 71 | 3,397 |
Cash held in banks | A- | 154 | 582 |
Cash held in banks | BBB+ | 32,595 | 63,987 |
Cash held in money market funds | AAA | 68,555 | – |
Total | 101,375 | 67,966 |
| Up to 3 months | 3–12 months | 1–5 years | Total | |
| 31 December 2023 | €’000 | €’000 | €’000 | €’000 |
Investment payables | 10,773 | – | – | 10,773 |
Accrued expenses | 1,689 | – | – | 1,689 |
Private Equity Investments outstanding commitments and recallable distributions | 27,420 | 110,130 | 781,781 | 919,331 |
Debt Investment commitments | – | 5,656 | – | 5,656 |
Total | 39,882 | 115,786 | 781,781 | 937,449 |
| Up to 3 months | 3–12 months | 1–5 years | Total | |
| 31 December 2022 | €’000 | €’000 | €’000 | €’000 |
Investment payables | 3,980 | – | – | 3,980 |
Accrued expenses | 1,875 | – | – | 1,875 |
Private Equity Investments outstanding commitments and recallable distributions | 15,816 | 85,302 | 904,030 | 1,005,148 |
Debt Investment commitments | – | 2,245 | – | 2,245 |
Total | 21,671 | 87,547 | 904,030 | 1,013,248 |
| 31 December 2023 | 31 December 2022 | |
| €’000 | €’000 | |
Apax Europe VI | 225 | 225 |
Apax Europe VII | 1,030 | 1,030 |
Apax VIII | 14,475 | 14,713 |
Apax IX | 29,694 | 30,157 |
Apax X | 67,993 | 107,914 |
Apax XI | 642,294 | 656,143 |
AMI Opportunities | 6,491 | 9,977 |
AMI Opportunities II | 35,346 | 37,366 |
Apax Digital Fund | 7,541 | 10,637 |
Apax Digital Fund II | 69,357 | 80,938 |
Apax Global Impact | 44,885 | 56,048 |
Total | 919,331 | 1,005,148 |
| Base case | Bull case (+20%) | Bear case (-20%) | |
| 31 December 2023 | €’000 | €’000 | €’000 |
Financial assets | 1,200,989 | 1,441,187 | 960,791 |
Financial liabilities | (495) | (396) | (594) |
Change in NAV and profit | 240,099 | (240,099) | |
Change in NAV (%) | 19% | -19% | |
Change in total income | 343% | -343% | |
Change in profit for the year | 449% | -449% |
| Base case | Bull case (+20%) | Bear case (-20%) | |
| 31 December 2022 | €’000 | €’000 | €’000 |
Financial assets | 1,241,200 | 1,489,440 | 992,960 |
Financial liabilities | (6,063) | (4,851) | (7,276) |
Change in NAV and profit | 247,027 | (247,027) | |
Change in NAV (%) | 19% | -19% | |
Change in total loss | -247% | 247% | |
Change in loss for the year | -224% | 224% |
| EUR | USD | GBP | INR | HKD | NZD | CHF | Total | |
| At 31 December 2023 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Financial assets and liabilities at FVTPL | 470,533 | 684,967 | 33,163 | – | – | 11,831 | – | 1,200,494 |
Cash and cash equivalents | 84,275 | 14,769 | 2,260 | 71 | – | – | – | 101,375 |
Investment receivables | – | 139 | – | – | – | – | – | 139 |
Interest receivable | 434 | 1,584 | – | – | – | 383 | – | 2,401 |
Other receivables | 2,177 | – | 40 | – | – | – | – | 2,217 |
Investment payables | (10,773) | – | – | – | – | – | – | (10,773) |
Accrued expenses | (1,689) | – | – | – | – | – | – | (1,689) |
Total net foreign currency exposure | 544,957 | 701,459 | 35,463 | 71 | – | 12,214 | – | 1,294,164 |
| EUR | USD | GBP | INR | HKD | NZD | CHF | Total | |
| At 31 December 2022 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Financial assets and liabilities at FVTPL | 429,859 | 753,388 | 31,199 | 351 | 8,431 | 11,909 | – | 1,235,137 |
Cash and cash equivalents | 35,551 | 28,696 | 321 | 3,397 | – | – | 1 | 67,966 |
Investment receivables | – | 632 | – | – | – | – | – | 632 |
Interest receivable | – | 1,067 | – | – | – | – | – | 1,067 |
Other receivables | 351 | – | 78 | – | – | – | – | 429 |
Investment payables | (3,980) | – | – | – | – | – | – | (3,980) |
Accrued expenses | (1,875) | – | – | – | – | – | – | (1,875) |
Total net foreign currency exposure | 459,906 | 783,783 | 31,598 | 3,748 | 8,431 | 11,909 | 1 | 1,299,376 |
| Base case | Bull case (+20%) | Bear case (-20%) | |
| 31 December 2023 | €’000 | €’000 | €’000 |
USD | 701,459 | 841,751 | 561,790 |
GBP | 35,463 | 42,556 | 28,370 |
INR | 71 | 85 | 57 |
NZD | 12,214 | 14,657 | 9,771 |
Change in NAV and profit | 149,842 | (149,842) | |
Change in NAV (%) | 12% | -12% | |
Change in total income | 214% | -214% | |
Change in profit for the year | 280% | -280% |
| Base case | Bull case (+20%) | Bear case (-20%) | |
| 31 December 2022 | €’000 | €’000 | €’000 |
USD | 783,783 | 940,539 | 627,026 |
GBP | 31,598 | 37,918 | 25,278 |
INR | 3,748 | 4,498 | 2,998 |
HKD | 8,431 | 10,117 | 6,745 |
NZD | 11,909 | 14,291 | 9,527 |
CHF | 1 | 1 | 1 |
Change in NAV and profit | 167,895 | (167,895) | |
Change in NAV (%) | 13% | -13% | |
Change in total loss | -168% | 168% | |
Change in loss for the year | -153% | 153% |
| Base case | Bull case (+500bps) | Bear case (-500bps) | |
| 31 December 2023 | €’000 | €’000 | €’000 |
Cash and cash equivalents | 101,375 | 106,444 | 96,306 |
Debt Investments | 294,213 | 308,924 | 283,327 |
Change in NAV and profit | 19,779 | (15,955) | |
Change in NAV (%) | 2% | -1% | |
Change in total income | 28% | -23% | |
Change in profit for the year | 37% | -30% |
| Base case | Bull case (+500bps) | Bear case (-500bps) | |
| 31 December 2022 | €’000 | €’000 | €’000 |
Cash and cash equivalents | 67,966 | 71,364 | 64,568 |
Debt Investments | 340,639 | 357,671 | 328,035 |
Change in NAV and profit | 20,430 | (16,002) | |
Change in NAV (%) | 2% | -1% | |
Change in total loss | -20% | 16% | |
Change in loss for the year | -19% | 15% |
| % of Private Equity | % of Debt | % of Derived | % of Private Equity | % of Debt | % of Derived | |
| Investments | Investments | Equity | Investments | Investments | Equity | |
| 31 December 2023 | 31 December 2023 | 31 December 2023 | 31 December 2022 | 31 December 2022 | 31 December 2022 | |
Tech & Digital | 35% | 61% | 0% | 37% | 49% | 0% |
Services | 31% | 12% | 67% | 31% | 19% | 42% |
Healthcare | 12% | 23% | 0% | 12% | 29% | 36% |
Internet/Consumer | 22% | 4% | 11% | 20% | 3% | 9% |
Other | 0% | 0% | 22% | 0% | 0% | 13% |
Total | 100% | 100% | 100% | 100% | 100% | 100% |
| Level 1 | Level 2 | Level 3 | Total | |
| Assets and liabilities | €’000 | €’000 | €’000 | €’000 |
Private Equity financial assets | – | – | 891,235 | 891,235 |
Private Equity financial liabilities | – | – | (495) | (495) |
Debt Investments | 9,952 | 274,273 | 9,988 | 294,213 |
Derived Equity | 10,329 | – | 5,212 | 15,541 |
Total | 20,281 | 274,273 | 905,940 | 1,200,494 |
| Level 1 | Level 2 | Level 3 | Total | |
| Assets | €’000 | €’000 | €’000 | €’000 |
Private Equity financial assets | – | – | 877,021 | 877,021 |
Private Equity financial liabilities | – | – | (6,063) | (6,063) |
Debt Investments | – | 330,979 | 9,660 | 340,639 |
Derived Equity | 18,390 | – | 5,150 | 23,540 |
Total | 18,390 | 330,979 | 885,768 | 1,235,137 |
| Private Equity | Debt Investments | Derived Equity | Total | Private Equity | Debt Investments | Derived Equity | Total | |
| Investments €’000 | €’000 | €’000 | €’000 | Investments €’000 | €’000 | €’000 | €’000 | |
Opening fair value | 870,958 | 9,658 | 5,152 | 885,768 | 1,012,855 | 8,908 | 9,570 | 1,031,333 |
Additions | 89,699 | – | – | 89,699 | 194,380 | – | – | 194,380 |
Disposals and repayments | (90,431) | – | – | (90,431) | (228,316) | – | (7,098) | (235,414) |
Realised gains/(losses) on financial assets | 30,109 | – | – | 30,109 | 12,595 | – | (6,931) | 5,664 |
Unrealised (losses)/gains on financial assets | (12,238) | 330 | 60 | (11,848) | (114,493) | 750 | 9,611 | (104,132) |
Unrealised gains/(losses) on financial liabilities | 2,643 | – | – | 2,643 | (6,063) | – | – | (6,063) |
Transfers into level 3 | – | – | – | – | – | – | – | – |
Closing fair value | 890,740 | 9,988 | 5,212 | 905,940 | 870,958 | 9,658 | 5,152 | 885,768 |
Financial assets held at FVTPL | 891,235 | 9,988 | 5,212 | 906,435 | 877,021 | 9,658 | 5,152 | 891,831 |
Financial liabilities held at FVTPL | (495) | – | – | (495) | (6,063) | – | – | (6,063) |
| Significant | Sensitivity to changes in significant | 31 December 2023 | 31 December 2022 | ||
Description | Valuation technique | unobservable inputs | unobservable inputs | valuation €’000 | valuation €’000 |
| Private Equity financial assets | NAV adjusted for carried | NAV | The Company does not apply further discount | 891,235 | 877,021 |
| interest | or liquidity premiums to the NAV statements. | ||||
| A movement of 10% in the value of Private Equity | |||||
| Investments would move the NAV at the | |||||
| year-end by 6.9% (31 December 2022: 6.7%). | |||||
| Private Equity financial liabilities | (495) | (6,063) | |||
Debt Investments | The Company holds a | Probability of | On a look-through basis the Company held one | 9,988 | 9,660 |
| convertible preferred | conversion | debt position (31 December 2022: one) which | |||
| instrument, the value | had probability of conversion of 60% applied. | ||||
| of which is determined | A movement of 10% in the conversion percentage | ||||
| by the probability | would result in a movement of 0.0% on NAV | ||||
| weighted average of the | at period end (31 December 2022: 0.0%). | ||||
| instrument converting | |||||
| or not converting at the | |||||
| valuation date | |||||
Derived Equity | Comparable company | Comparable | The Company held two equity positions | 5,212 | 5,150 |
| earnings multiples | company | (31 December 2022: two) which were valued using | |||
| and/or precedent | multiples | comparable company multiples. The average | |||
| transaction analysis | multiple was 8.9x (31 December 2022: 8.5x). | ||||
| A movement of 10% in the multiple | |||||
| applied would move the NAV at year-end | |||||
| by 0.1% (31 December 2022: 0.1%). |
| Year ended | Year ended | |
| Earnings | 31 December 2023 | 31 December 2022 |
Profit/(loss) for the year attributable to equity shareholders: €’000 | 53,478 | (110,037) |
| Weighted average number of shares in issue | ||
Ordinary shares at end of year | 491,100,768 | 491,100,768 |
Shares issued in respect of performance fee | – | – |
Total weighted ordinary shares | 491,100,768 | 491,100,768 |
Dilutive adjustments | – | – |
Total diluted weighted ordinary shares | 491,100,768 | 491,100,768 |
| Effect of performance fee adjustment on ordinary shares | ||
| Performance shares to be awarded based on a liquidation basis | 3,545,262 | – |
| Adjusted shares | 494,646,030 | 491,100,768 |
| Earnings/(loss) per share (cents) | ||
Basic | 10.89 | -22.41 |
Diluted | 10.89 | -22.41 |
Adjusted | 10.81 | -22.41 |
31 December 2023 | 31 December 2022 | |
| NAV €’000 | ||
NAV at end of year | 1,294,164 | 1,299,376 |
| NAV per share (€) | ||
NAV per share | 2.64 | 2.65 |
Adjusted NAV per share | 2.62 | 2.65 |
Dividends paid to shareholders during the year | €’000 | € | £’000 | £ | €’000 | € | £’000 | £ |
Final dividend paid for 2022/2021 | 32,462 | 6.61c | 28,582 | 5.82p | 37,417 | 7.59c | 31,234 | 6.36p |
Interim dividend paid for 2023/2022 | 32,804 | 6.63c | 27,993 | 5.70p | 34,847 | 7.09c | 29,466 | 6.00p |
Total | 65,266 | 13.24c | 56,575 | 11.52p | 72,264 | 14.68c | 60,700 | 12.36p |
Dividends to shareholders in respect of the year | €’000 | € | £’000 | £ | €’000 | € | £’000 | £ |
Final dividend proposed | 32,364 | 6.59c | 27,698 | 5.64p | 32,462 | 6.61c | 28,582 | 5.82p |
Interim dividend paid | 32,804 | 6.63c | 27,993 | 5.70p | 34,847 | 7.09c | 29,466 | 6.00p |
Total | 65,168 | 13.22c | 55,691 | 11.34p | 67,309 | 13.70c | 58,048 | 11.82p |