| 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 | | ||
| Performance fee accrued | 10 | | |
| Accrued expenses | |||
Total current liabilities | |||
Total liabilities | |||
| Capital and retained reserves | |||
| Shareholders’ capital | 14 | ||
| Treasury share reserve | 14 | ( | |
| Retained reserves | |||
Total capital and retained reserves | |||
| Share-based performance fee reserve | 14 | ||
| Total equity | |||
Total shareholders’ equity and liabilities |
| Year ended | Year ended | ||
| 31 December 2024 | 31 December 2023 | ||
| Notes | €’000 | €’000 | |
| Income | |||
Investment income | |||
| Net (losses)/gains on financial assets at FVTPL | 8b | ( | |
| Net gains on financial liabilities at FVTPL | 8c | | |
Realised foreign currency (losses)/gains | ( | ||
Unrealised foreign currency gains/(losses) | ( | ||
Total income | |||
| Operating and other expenses | |||
| Performance fee | 10 | ( | ( |
| Management fee | 9 | ( | ( |
| Administration and other operating expenses | 6 | ( | ( |
Total operating expenses | ( | ( | |
Total income less operating expenses | |||
| Finance costs | 11 | ( | ( |
Profit before tax | |||
| Ta x | 7 | ( | |
Profit after tax | |||
Other comprehensive income | |||
Total comprehensive income attributable to shareholders | |||
| Earnings per share (cents) | 15 | ||
Basic and diluted | |||
Adjusted 1 |
| Treasury share | Total capital and | Share-based payment | |||||
| Shareholders’ capital | reserve | Retained reserves | retained reserves | performance reserve | Total | ||
| For the year ended 31 December 2024 | Notes | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Balance as at | | ||||||
| Total comprehensive income attributable to owners | | | | ||||
| Share-based payment performance fee reserve movement | 10 | | | | | ( | ( |
| Purchase of shares into treasury | 14 | | ( | | ( | | ( |
| Dividend paid | 16 | | | ( | ( | ( | |
Balance as at | ( | |
| Treasury share | Total capital and | Share-based payment | |||||
| Shareholders’ capital | reserve | Retained reserves | retained reserves | performance | Total | ||
For the year ended 31 December 2023 | Notes | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
| Balance as at 1 January 2023 | | | |||||
| Total comprehensive income attributable to owners | | | | ||||
| Share-based payment performance fee reserve movement | 10 | | | | | ||
| Dividend paid | 16 | | | ( | ( | | ( |
Balance as at 31 December 2023 | |
| Year ended | |||
| 31 December 2024 | 31 December 2023 | ||
| €’000 | €’000 | ||
| Cash flows from operating activities | |||
Interest received | | | |
Interest paid | | ( | |
Dividend received | | | |
Operating expenses paid | ( | ( | |
Tax received / (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 generated from operating activities | | | |
| Cash flows from financing activities | |||
Finance costs paid | ( | ( | |
Dividend 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 (decrease)/increase 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.iii | | |
| Private Equity | |||||
| Investments | Debt Investments | Derived Equity | Central functions 1 | Total | |
| Statement of profit or loss and other comprehensive income for the year ended 31 December 2024 | €’000 | €’000 | €’000 | €’000 | €’000 |
Investment income | - | 23,357 | 94 | 2,835 | 26,286 |
Net gains on financial assets at FVTPL | (4,709) | (3,762) | 1,935 | - | (6,536) |
Net gains on financial liabilities at FVTPL | - | - | - | - | - |
Realised foreign exchange gains/(losses) | - | 109 | - | (230) | (121) |
Unrealised foreign currency gains/(losses) | - | - | - | 263 | 263 |
Total (loss) /income | (4,709) | 19,704 | 2,029 | 2,868 | 19,892 |
Performance fees 2 | - | (2,482) | (379) | - | (2,861) |
Management fees | (111) | (2,179) | (41) | - | (2,331) |
Administration and other operating expenses | - | (118) | (36) | (3,028) | (3,182) |
Total operating expenses | (111) | (4,779) | (456) | (3,028) | (8,374) |
Total (loss)/income less operating expenses | (4,820) | 14,925 | 1,573 | (160) | 11,518 |
Finance costs | - | - | - | (3,958) | (3,958) |
(Loss)/profit before taxation | (4,820) | 14,925 | 1,573 | (4,118) | 7,560 |
Taxation | - | 858 | - | - | 858 |
Total comprehensive (loss)/income attributable to shareholders | (4,820) | 15,783 | 1,573 | (4,118) | 8,418 |
| Private Equity | |||||
| Investments | Debt Investments | Derived Equity | Central functions 1 | 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 2 | – | (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 |
Taxation | - | (173) | - | (173) | |
Total comprehensive income/(loss) attributable to shareholders | 20,393 | 33,774 | 2,269 | (2,958) | 53,478 |
| Private Equity | Cash and other | ||||
| Investments | Debt Investments | Derived Equity | NCAs 3 | 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 |
| Year ended | Year ended | ||
| 31 December 2024 | 31 December 2023 | ||
| Notes | €’000 | €’000 | |
Directors’ fees | 418 | 375 | |
| Administration and other fees | 9 | 830 | 679 |
| Corporate and investor relations services fee | 9 | 461 | 485 |
Deal transaction, custody and research costs | 154 | 129 | |
Legal and other professional fees | 186 | 633 | |
General expenses | 840 | 772 | |
| Auditors’ remuneration | |||
Statutory audit | 212 | 179 | |
Other assurance services – interim review | 63 | 59 | |
Other assurance services – agreed upon procedures | 18 | 17 | |
Total administration and other operating expenses | 3,182 | 3,328 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| €’000 | €’000 | |
Private Equity Investments | 978,823 | 890,740 |
Private Equity financial assets | 978,823 | 891,235 |
| Private Equity financial liabilities | - | (495) |
Debt Investments 1 | 194,748 | 294,213 |
Derived Equity | 5,000 | 15,541 |
Closing fair value | 1,178,571 | 1,200,494 |
Financial assets at FVTPL | 1,178,571 | 1,200,989 |
| Financial liabilities at FVTPL | - | (495) |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| €’000 | €’000 | |
Opening fair value | 1,200,494 | 1,235,137 |
Calls | 154,548 | 89,699 |
Distributions | (61,756) | (90,431) |
Purchases | 35,474 | 45,154 |
Sales | (143,653) | (111,263) |
Net (losses)/gains on fair value on financial assets | (6,536) | 29,555 |
Net gains on fair value on financial liabilities | - | 2,643 |
Closing fair value | 1,178,571 | 1,200,494 |
Financial assets held at FVTPL | 1,178,571 | 1,200,989 |
Financial liabilities held at FVTPL | - | (495) |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| €’000 | €’000 | |
| Private Equity financial assets | ||
Gross unrealised gains | 47,878 | 75,229 |
Gross unrealised losses | (77,945) | (87,465) |
Total net unrealised losses on Private Equity financial assets | (30,067) | (12,236) |
Gross realised gains | 25,356 | 30,109 |
Total net realised gains on Private Equity financial assets | 25,356 | 30,109 |
Total net (losses)/gains on Private Equity financial assets | (4,711) | 17,873 |
| Debt Investments | ||
Gross unrealised gains | 12,408 | 15,248 |
Gross unrealised losses | (5,270) | (7,837) |
Total net unrealised gains on Debt Investments | 7,138 | 7,411 |
Gross realised gains | 4,142 | 4,644 |
Gross realised losses | (15,042) | (3,023) |
Total net realised (losses)/gains on Debt Investments | (10,900) | 1,621 |
Total net (losses)/gains on Debt Investments | (3,762) | 9,032 |
| Derived Equity | ||
Gross unrealised gains | 4,100 | 6,055 |
Gross unrealised losses | (532) | (439) |
Total net unrealised gains on Derived Equity | 3,568 | 5,616 |
Gross realised gains | 2 | - |
Gross realised losses | (1,633) | (2,966) |
Total net realised losses on Derived Equity | (1,631) | (2,966) |
Total net gains on Derived Equity | 1,937 | 2,650 |
Total net (losses)/gains on investments at fair value through profit or loss | (6,536) | 29,555 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| €’000 | €’000 | |
Opening fair value | 9,888 | 9,598 |
Fair value movement on investment subsidiaries | 3,991 | 290 |
Closing fair value | 13,879 | 9,888 |
Debt investment held at FVTPL | 14,028 | 9,988 |
Other net current liabilities | (149) | (100) |
Closing fair value | 13,879 | 9,888 |
| 31 December | % of total shares | 31 December | % of total shares | |
| 2024 | in issue | 2023 | in issue | |
Karl Sternberg | 53,600 | 0.011% | 12,500 | 0.003% |
Susie Farnon | 43,600 | 0.009% | 43,600 | 0.009% |
Mike Bane | 53,199 | 0.011% | 18,749 | 0.004% |
Stephanie Coxon | 10,000 | 0.002% | 10,000 | 0.002% |
Alexander Denny | 16,737 | 0.003% | - | - |
| Net portfolio Total | Performance | |
Return hurdle ¹ | fee rate | |
Debt Investments | 6% | 15% |
Derived Equity | 8% | 20% |
Eligible Private Equity Investments | 8% | 20% |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| €’000 | €’000 | |
| Interest paid | - | 446 |
| Arrangement fee | 1,001 | 75 |
| Non-utilisation fee | 2,957 | 2,533 |
| Total finance costs | 3,958 | 3,054 |
31 December 2024 | 31 December 2023 | |
Private Equity Investments | 83% | 74% |
Private Equity financial assets | 83% | 74% |
Private Equity financial liabilities | 0% | 0% |
Debt Investments | 17% | 25% |
Derived Equity | 0% | 1% |
Total | 100% | 100% |
| 31 December 2024 | 31 December 2023 | |||
€’000 | % of NAV | €’000 | % of NAV | |
Debt Investments | 194,748 | 16% | 294,213 | 23% |
Cash and cash equivalents | 45,534 | 4% | 101,375 | 8% |
Investment receivables | 4,906 | 0% | 2,540 | 0% |
Other receivables | 2,209 | 0% | 2,217 | 0% |
Total | 247,397 | 20% | 400,345 | 31% |
| 31 December 2024 | % of Debt | 31 December 2023 | % of Debt | |||
| Rating (S&P) | €’000 | Investments | % of NAV | €’000 | Investments | % of NAV |
B | 51,435 | 26% | 4% | 30,181 | 10% | 3% |
B- | 31,090 | 16% | 3% | 96,080 | 33% | 7% |
CCC+ | 21,628 | 11% | 2% | 6,801 | 2% | 1% |
CCC | 19,098 | 10% | 2% | 77,128 | 26% | 6% |
CCC- | 17,170 | 9% | 1% | - | 0% | 0% |
NR 1 | 54,327 | 28% | 4% | 84,023 | 29% | 6% |
Total | 194,748 | 100% | 16% | 294,213 | 100% | 23% |
| 31 December 2024 | % of Debt | 31 December 2023 | % of Debt | |||
| €’000 | Investments | % of NAV | €’000 | Investments | % of NAV | |
First lien term loan | 118,580 | 61% | 10% | 177,324 | 61% | 14% |
Second lien term loan | 46,703 | 24% | 4% | 91,852 | 31% | 7% |
Convertible debt | 14,028 | 7% | 1% | 9,988 | 3% | 1% |
Senior secured note | 10,131 | 5% | 1% | 9,952 | 3% | 1% |
PIK note and other | 5,306 | 3% | 0% | 5,097 | 2% | 0% |
Total | 194,748 | 100% | 16% | 294,213 | 100% | 23% |
| 31 December 2024 | % of Debt | 31 December 2023 | % of Debt | |||
| €’000 | Investments | % of NAV | €’000 | Investments | % of NAV | |
Tech | 150,430 | 77% | 12% | 178,163 | 61% | 14% |
Services | 25,251 | 13% | 2% | 35,594 | 12% | 3% |
Internet/Consumer | - | 0% | 0% | 11,831 | 4% | 1% |
Remaining Healthcare | 19,067 | 10% | 2% | 68,625 | 23% | 5% |
Total | 194,748 | 100% | 16% | 294,213 | 100% | 23% |
Credit Rating | 31 December 2024 | 31 December 2023 | |
| €’000 | €’000 | ||
Cash held in banks | A | - | 71 |
Cash held in banks | A- | 1,117 | 154 |
Cash held in banks | BBB+ | 26,579 | 32,595 |
Cash held in money market funds | AAA | 17,838 | 68,555 |
Total | 45,534 | 101,375 |
| Up to 3 months | 3-12 months | 1-5 years | Total | |
| 31 December 2024 | €’000 | €’000 | €’000 | €’000 |
Accrued expenses | 1,671 | - | - | 1,671 |
Performance fee accrued | - | 2,861 | - | 2,861 |
Private Equity commitments | 9,728 | 194,766 | 632,039 | 836,533 |
Debt Investment commitments | 67 | 7,157 | - | 7,224 |
Total | 11,466 | 204,784 | 632,039 | 848,289 |
| 31 December 2024 | 31 December 2023 | |
| €’000 | €’000 | |
Apax Europe VI | 225 | 225 |
Apax Europe VII | 1,030 | 1,030 |
Apax VIII | 14,976 | 14,475 |
Apax IX | 34,312 | 29,694 |
Apax X | 81,795 | 67,993 |
Apax XI | 553,249 | 642,294 |
AMI Opportunities | 6,690 | 6,491 |
AMI Opportunities II | 33,510 | 35,346 |
Apax Digital Fund | 4,391 | 7,541 |
Apax Digital Fund II | 59,349 | 69,357 |
Apax Global Impact | 47,006 | 44,885 |
Total | 836,533 | 919,331 |
| Base case | Bull case (+20%) | Bear case (-20%) | |
| 31 December 2024 | €’000 | €’000 | €’000 |
Financial assets | 1,178,571 | 1,414,285 | 942,857 |
Financial liabilities | - | - | |
Change in NAV and profit | 235,714 | (235,714) | |
Change in NAV (%) | 19% | (19%) | |
Change in total income | 1,185% | (1,185%) | |
Change in profit for the year | 2,800% | (2,800%) |
| 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%) |
| EUR | USD | GBP | INR | NZD | Total | |
| 31 December 2024 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Financial assets and liabilities at FVTPL | 460,889 | 717,682 | - | - | - | 1,178,571 |
Cash and cash equivalents | 32,687 | 11,616 | 1,231 | - | - | 45,534 |
Investment receivables | 3,861 | 93 | - | - | - | 3,954 |
Interest receivable | 20 | 932 | - | - | - | 952 |
Other receivables | 2,176 | - | 33 | - | - | 2,209 |
Investment payables | - | - | - | - | - | - |
Performance fee payable | (2,861) | (2,861) | ||||
Accrued expenses | (1,671) | - | - | - | - | (1,671) |
Total net foreign currency exposure | 495,101 | 730,323 | 1,264 | - | - | 1,226,688 |
| EUR | USD | GBP | INR | NZD | Total | |
| 31 December 2023 | €’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 |
| Base case | Bull case (+20%) | Bear case (-20%) | |
| 31 December 2024 | €’000 | €’000 | €’000 |
USD | 730,323 | 876,388 | 584,258 |
GBP | 1,264 | 1,517 | 1,011 |
NZD | - | - | - |
Change in NAV and profit | 146,318 | (146,318) | |
Change in NAV (%) | 12% | (12%) | |
Change in total income | 736% | (736%) | |
Change in profit for the year | 1,738% | (1,738%) |
| Base case | Bull case (+20%) | Bear case (-20%) | |
| 31 December 2023 | €’000 | €’000 | €’000 |
USD | 701,459 | 841,751 | 561,167 |
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 (+500bps) | Bear case (-500bps) | |
| 31 December 2024 | €’000 | €’000 | €’000 |
Cash and cash equivalents | 45,534 | 47,811 | 43,257 |
Debt | 194,748 | 204,485 | 186,480 |
Change in NAV and profit | 12,014 | (10,545) | |
Change in NAV (%) | 1% | (1%) | |
Change in total income | 60% | (53%) | |
Change in profit for the year | 143% | (125%) |
| 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 | 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%) |
| % of Debt | % of Equity | % of Debt | % of Equity | |||
| % of Private Equity | investments | investments | % of Private Equity | investments | investments | |
| 31 December 2024 | 31 December 2024 | 31 December 2024 | 31 December 2023 | 31 December 2023 | 31 December 2023 | |
Tech | 44% | 77% | 0% | 35% | 61% | 0% |
Services | 32% | 13% | 0% | 31% | 12% | 67% |
Internet/Consumer | 19% | 0% | 25% | 22% | 4% | 11% |
Remaining Healthcare | 5% | 10% | 0% | 12% | 23% | 0% |
Other | 0% | 0% | 75% | 0% | 0% | 22% |
Total | 100% | 100% | 100% | 100% | 100% | 100% |
| Level 1 | Level 2 | Level 3 | Total | |
| Assets | €’000 | €’000 | €’000 | €’000 |
Private Equity financial assets | - | - | 978,823 | 978,823 |
Private Equity financial liabilites | - | - | - | - |
Debt Investments | 10,131 | 170,589 | 14,028 | 194,748 |
Derived Equity | - | - | 5,000 | 5,000 |
Total | 10,131 | 170,589 | 997,851 | 1,178,571 |
| Level 1 | Level 2 | Level 3 | Total | |
| Assets | €’000 | €’000 | €’000 | €’000 |
Private Equity financial assets | – | – | 891,235 | 891,235 |
Private Equity financial liabilites | – | – | (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 |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |||||||
| Private Equity | Debt | Equity | Total | Private Equity | Debt | Equity | Total | |
| €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
Opening fair value | 890,740 | 9,988 | 5,212 | 905,940 | 870,958 | 9,658 | 5,152 | 885,768 |
Additions | 154,548 | - | - | 154,548 | 89,699 | – | – | 89,699 |
Disposals and repayments | (61,756) | (709) | - | (62,465) | (90,431) | – | – | (90,431) |
Realised gains/(losses) on financial assets | 25,356 | (3,173) | - | 22,183 | 30,109 | – | – | 30,109 |
Unrealised (losses)/gains on financial assets | (30,065) | 4,040 | (212) | (26,237) | (12,238) | 330 | 60 | (11,848) |
Unrealised gains on financial liabilities | – | - | – | – | 2,643 | – | – | 2,643 |
Transfers into Level 3 | – | 3,882 | – | 3,882 | – | – | – | – |
Closing fair value | 978,823 | 14,028 | 5,000 | 997,851 | 890,740 | 9,988 | 5,212 | 905,940 |
Financial assets held at FVTPL | 978,823 | 14,028 | 5,000 | 997,851 | 891,235 | 9,988 | 5,212 | 906,435 |
Financial liabilities held at FVTPL | – | – | – | – | (495) | – | – | (495) |
| Significant | Sensitivity to changes in significant | 31 December 2024 | 31 December 2023 | ||
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 | 978,823 | 891,235 |
| 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 8.0% (31 December 2023: 6.9%). | |||||
| Private Equity financial liabilities | – | (495) | |||
Debt Investments | The Company holds a | Probability of | On a look-through basis, the Company held one debt | 14,028 | 9,988 |
| convertible preferred | conversion | position (31 December 2023: one) which assumed that | |||
| instrument, the value | the instrument would convert. | ||||
| of which is determined | |||||
| by the instrument | If the conversion rate scenarios were blended this would | ||||
| converting at the | result in a movement of 0.0% on NAV at year-end (31 | ||||
| valuation date | |||||
| December 2023: 0.0%). | |||||
Derived Equity | Comparable company | Comparable | The Company held two equity positions | 5,000 | 5,212 |
| earnings multiples | company | (31 December 2023: two) which were valued using | |||
| and/or precedent | multiples | comparable company multiples. The average | |||
| transaction analysis | multiple was 9.4x (31 December 2023: 8.5x). | ||||
| A movement of 10% in the multiple | |||||
| applied would move the NAV at year-end | |||||
| by 0.1% (31 December 2023: 0.1%). |
| Year ended | Year ended | ||
| 31 December 2024 | 31 December 2023 | ||
Ordinary shares in issue | Notes | no. of shares | no. of shares |
Opening balance at beginning of the year/period | 491,100,768 | 491,100,768 | |
Purchase of own shares | (6,547,321) | - | |
Performance shares | (3,623,909) | - | |
Treasury shares | (2,923,412) | - | |
| Transfer of shares | 10 | 3,623,909 | - |
Balance at end of the year/ period | 488,177,356 | 491,100,768 | |
Ordinary shares in issue | 491,100,768 | 491,100,768 | |
Treasury shares | 2,923,412 | - |
| Year ended | Year ended | |
| Earnings | 31 December 2024 | 31 December 2023 |
Profit or loss for the year attributable to equity shareholders: €’000 | 8,418 | 53,478 |
Total weighted ordinary shares | 490,415,480 | 491,100,768 |
Dilutive adjustments | - | – |
Total diluted weighted ordinary shares | 490,415,480 | 491,100,768 |
| Effect of performance fee adjustment on ordinary shares | ||
Performance shares to be awarded based on liquidation basis¹ | - | 3,545,262 |
Adjusted shares 2 | 490,415,480 | 494,646,030 |
| Earnings per share (cents) | ||
Basic | 1.72 | 10.89 |
Diluted | 1.72 | 10.89 |
Adjusted | n/a | 10.81 |
NAV €’000 | 31 December 2024 | 31 December 2023 |
NAV at end of year/period | 1,226,688 | 1,294,164 |
| NAV per share (€) | ||
NAV per share | 2.51 | 2.64 |
Adjusted NAV per share | 2.51 | 2.62 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||||
| Dividends paid to shareholders | €’000 | € | £’000 | £ | €’000 | € | £’000 | £ |
Final dividend paid for 2023/2022 | 32,364 | 6.59c | 27,698 | 5.64p | 32,462 | 6.61c | 28,582 | 5.82p |
Interim dividend paid for 2024/2023 | 31,950 | 6.52c | 26,952 | 5.50p | 32,804 | 6.63c | 27,993 | 5.70p |
Total | 64,314 | 13.11c | 54,650 | 11.14p | 65,266 | 13.24c | 56,575 | 11.52p |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||||
€’000 | € | £’000 | £ | €’000 | € | £’000 | £ | |
Final dividend proposed | 32,306 | 6.63c | 26,800 | 5.50p | 32,364 | 6.59c | 27,698 | 5.64p |
Interim dividend paid | 31,950 | 6.52c | 26,952 | 5.50p | 32,804 | 6.63c | 27,993 | 5.70p |
Total | 64,256 | 13.15c | 53,752 | 11.00p | 65,168 | 13.22c | 55,691 | 11.34p |