Year ended 31 December 2024 £’000 | Year ended 31 December 2023 £’000 | |
UK dividends | – | 27,972 |
Loan interest income | 2,545 | 2,617 |
Other income | 585 | 854 |
3,130 | 31,443 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
Revenue £’000 | Capital £’000 | Total £’000 | Revenue £’000 | Capital £’000 | Total £’000 | |
Management fees | 5,209 | 1,736 | 6,945 | 6,501 | 2,167 | 8,668 |
Total management fees | 5,209 | 1,736 | 6,945* | 6,501 | 2,167 | 8,668 |
Annual Management Fee (percentage of Adjusted Net Asset Value) | |
Adjusted Net Asset Value | |
On such part of the Adjusted Net Asset Value that is up to and including GBP 500 million | 1.0% |
On such part of the Adjusted Net Asset Value that is above GBP 500 million and up to and including GBP 1 billion | 0.9% |
On such part of the Adjusted Net Asset Value that exceeds GBP 1 billion | 0.8% |
Year ended 31 December 2024 £’000 | Year ended 31 December 2023 £’000 | |
Legal and professional fees | 557 | 539 |
Auditors’ fees – audit services 1 | 377 | 389 |
Auditors’ fees – non-audit services 2 | 102 | 145 |
Directors’ fees | 242 | 271 |
Administration and company secretarial fees | 300 | 208 |
Strategic Review costs 3 | 1,631 | 2,423 |
Other administrative expenses | 441 | 640 |
3,650 | 4,615 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
Revenue £’000 | Capital £’000 | Total £’000 | Revenue £’000 | Capital £’000 | Total £’000 | |
Net (loss)/profit before tax | (5,730) | (383,316) | (389,046) | 20,326 | (257,659) | (237,333) |
Tax at UK corporation tax standard rate of 25% (2023: 25%) | (1,432) | (95,829) | (97,261) | 5,082 | (64,415) | (59,333) |
Effects of: | ||||||
Loss/(Gain) on financial assets not taxable | – | 95,395 | 95,395 | – | 63,004 | 63,004 |
Exempt UK dividend income | – | – | – | (6,993) | – | (6,993) |
Expenses not deductible for tax purposes | – | – | – | – | 660 | 660 |
Excess of allowable expenses | 1,432 | 434 | 1,866 | 1,911 | 751 | 2,662 |
Total tax charge | – | – | – | – | – | – |
Total £’000 | |
Year ending 31 December 2024: | |
Opening balance 1 January 2024 | 676,060 |
Equity investments addition in D9 Holdco | – |
Debt investments reduction in D9 Holdco | (8,299) |
Change in fair value of investments | (381,580) |
As at 31 December 2024 | 286,181 |
Year ending 31 December 2023: | |
Opening balance 1 January 2023 | 920,971 |
Equity investments addition in D9 Holdco | – |
Debt investments addition in D9 Holdco | 7,103 |
Change in fair value of investments | (252,014) |
As at 31 December 2023 | 676,060 |
31 December 2024 £’000 | 31 December 2023 £’000 | |
Equity investments | 258,272 | 639,852 |
Debt investments | 27,909 | 36,208 |
286,181 | 676,060 |
D9 Subsidiaries | Investments | Amount |
Digital 9 Subsea Limited | EMIC-1 – progress payments for the construction of subsea cables | $5.1m (£4.0m) |
Date of valuation | Total £’000 | Quoted prices in active markets (Level 1) £’000 | Significant observable inputs (Level 2) £’000 | Significant unobservable inputs (Level 3) £’000 | |
Assets measured at fair value: | |||||
Equity investment in D9 Holdco | 31 December 2024 | 258,272 | – | – | 258,272 |
Debt investment in D9 Holdco | 31 December 2024 | 27,909 | – | – | 27,909 |
Assets measured at fair value: | |||||
Equity investment in D9 Holdco | 31 December 2023 | 639,852 | – | – | 639,852 |
Debt investment in D9 Holdco | 31 December 2023 | 36,208 | – | – | 36,208 |
Unobservable inputs | Valuation if rate increases £’000 | Movement in valuation £’000 | Valuation if rate decreases £’000 | Movement in valuation £’000 |
Inflation (+/- by 1%) | 322,603 | 36,422 | 248,390 | (37,791) |
Discount rates (+/- by 1%) | 256,760 | (29,394) | 319,006 | 32,825 |
31 December 2024 £’000 | 31 December 2023 £’000 | |
Amounts due from subsidiary undertakings | 3,170 | 385 |
Other receivables | 81 | 1,086 |
3,251 | 1,471 |
31 December 2024 £’000 | 31 December 2023 £’000 | |
Cash at bank | 12,100 | 14,809 |
12,100 | 14,809 |
31 December 2024 £’000 | 31 December 2023 £’000 | |
Trade payables | 93 | 421 |
Accruals | 4,154 | 5,588 |
4,247 | 6,009 |
Allotted, issued and fully paid: | No of shares | Price | 31 December 2023 £’000 |
As at 1 January 2023 | 865,174,954 | 819,242 | |
Ordinary Shares at 31 December 2023 | 865,174,954 | 819,242 | |
Dividends paid (Note 15) | (25,956) | ||
Stated capital at 31 December 2023 | 793,286 | ||
Allotted, issued and fully paid: | No of shares | Price | 31 December 2024 £’000 |
As at 1 January 2024 | 865,174,954 | 793,286 | |
Ordinary Shares at 31 December 2024 | 865,174,954 | 793,286 | |
Dividends paid (Note 15) | – | ||
Stated capital at 31 December 2024 | 793,286 |
Dividend per share | Year ended 31 December 2024 £’000 | Year ended 31 December 2023 £’000 | |
Dividends period 1 October 2022 to 31 December 2022 | 1.5 pence | – | 12,978 |
Dividend period 1 January 2023 to 31 March 2023 | 1.5 pence | – | 12,978 |
Total dividends paid | – | 25,956 |
Name | Place of business % Interest | Principal activity | Registered office | |
Digital 9 Holdco Limited | UK | 100% | Holding company | The Scalpel, 52 Lime Street, London EC3M 7AF |
The following companies are held by D9 Holdco Limited and its underlying subsidiaries: | ||||
Digital 9 DC Limited | UK | 100% | Intermediate holding company | The Scalpel, 52 Lime Street, London EC3M 7AF |
Digital 9 Fibre Limited | UK | 100% | Intermediate holding company | The Scalpel, 52 Lime Street, London EC3M 7AF |
Digital 9 Wireless Limited | UK | 100% | Intermediate holding company | The Scalpel, 52 Lime Street, London EC3M 7AF |
Digital 9 Subsea Holdco Limited | UK | 100% | Intermediate holding company | The Scalpel, 52 Lime Street, London EC3M 7AF |
Digital 9 Subsea Limited 1 | UK | 100% | Subsea fibre optic network | The Scalpel, 52 Lime Street, London EC3M 7AF |
Digital 9 Seaedge Limited 2 | UK | 100% | Lease holding company | The Scalpel, 52 Lime Street, London EC3M 7AF |
D9 DC Opco 2 Limited 2 | UK | 100% | Intermediate holding company | The Scalpel, 52 Lime Street, London EC3M 7AF |
D9 DC Opco CAN 1 Limited 9 | Canada | 100% | Dormant | 44 Chipman Hill Suite 1000 Saint John NB E2L 2A9 Canada |
D9 Wireless Opco 1 Limited 3 | UK | 100% | Intermediate holding company | The Scalpel, 52 Lime Street, London EC3M 7AF |
D9 Wireless Midco 1 Limited 3 | UK | 100% | Intermediate holding company | The Scalpel, 52 Lime Street, London EC3M 7AF |
D9 Wireless Opco 2 Limited 4 | UK | 100% | Intermediate holding company | The Scalpel, 52 Lime Street, London EC3M 7AF |
Aqua Comms Designated Activity Company 1 | Ireland | 100% | Holding company | The Exchange Building, 4 Foster Place, Dublin 2 |
Aqua Comms Connect Limited 5 | Ireland | 100% | Intermediate holding company | The Exchange Building, 4 Foster Place, Dublin 2 |
America Europe Connect 2 Limited 5 | Ireland | 100% | Subsea fibre optic network | The Exchange Building, 4 Foster Place, Dublin 2 |
America Europe Connect 2 Denmark ApS 5 | Denmark | 100% | Subsea fibre optic network | c/o Bech-Bruun Langeline Alle 35, Copenhagen |
North Sea Connect Denmark ApS 5 | Denmark | 100% | Subsea fibre optic network | c/o Bech-Bruun Langeline Alle 35, Copenhagen |
Aqua Comms Management (UK) Limited 5 | UK | 100% | Management company | 85 Great Portland Street, London W1W 7LT |
Aqua Comms Denmark ApS 5 | Denmark | 100% | Subsea fibre optic network | c/o Bech-Bruun Langeline Alle 35, Copenhagen |
Aqua Comms (Ireland) Limited 5 | Ireland | 100% | Subsea fibre optic network | The Exchange Building, 4 Foster Place, Dublin 2 |
America Europe Connect Limited 5 | Ireland | 100% | Subsea fibre optic network | The Exchange Building, 4 Foster Place, Dublin 2 |
Celtix Connect Limited 5 | Ireland | 100% | Subsea fibre optic network | The Exchange Building, 4 Foster Place, Dublin 2 |
Aqua Comms Management Limited 5 | Ireland | 100% | Management company | The Exchange Building, 4 Foster Place, Dublin 2 |
Sea Fibre Networks Limited 5 | Ireland | 100% | Subsea fibre optic network | The Exchange Building, 4 Foster Place, Dublin 2 |
Name | Place of business | % Interest | Principal activity | Registered office |
Aqua Comms (IOM) Limited 5 | Isle of Man | 100% | Subsea fibre optic network | c/o PCS Limited, Ground Floor, Murdoch Chambers, South Quay, Douglas, IOM, IM1 5AS |
Aqua Comms (UK) Limited 5 | UK | 100% | Subsea fibre optic network | 85 Great Portland Street, London W1W 7LT |
Aqua Comms Services Limited 5 | Ireland | 100% | Subsea fibre optic network | The Exchange Building, 4 Foster Place, Dublin 2 |
America Europe Connect (UK) Limited 5 | UK | 100% | Subsea fibre optic network | 85 Great Portland Street, London W1W 7LT |
America Europe Connect 2 USA Inc 5 | USA | 49% | Subsea fibre optic network | 251 Little Falls Drive, Wilmington, Delaware, 19808 USA |
Aqua Comms (Americas) Inc 5 | USA | 49% | Subsea fibre optic network | 3500 South Dupont Highway, Dover, Delaware 19901 Kent, USA |
Leeson Telecom Limited 6 | Ireland | 100% | Enterprise broadband | 6-9 Trinity St, Dublin, D02 EY47, Ireland |
Leeson Telecom One Limited 6 | Ireland | 100% | Enterprise broadband | 6-9 Trinity St, Dublin, D02 EY47, Ireland |
Leeson Telecom Holdings Limited 7 | Ireland | 100% | Enterprise broadband | 6-9 Trinity St, Dublin, D02 EY47, Ireland |
W R Computer Network Limited 7 | Ireland | 100% | Enterprise broadband | 6-9 Trinity St, Dublin, D02 EY47, Ireland |
Aqua Comms (Ireland) 2 Limited 10 | Ireland | 100% | Subsea fibre optic network | The Exchange Building, 4 Foster Place, Dublin 2 |
Arqiva Group Limited 8 | UK | 48.02% | Holding company | Crawley Court, Winchester, Hampshire SO21 2QA |
Director | ****Number of Ordinary Shares held | *Dividends received 31 December 2024 | *Dividends received 31 December 2023 |
Aaron Le Cornu (resigned 22 July 2024)* | 107,024 | – | £2,693 |
Keith Mansfield (resigned 3 January 2024)* | 294,819 | – | £3,218 |
Charlotte Valeur (resigned 30 May 2024)* | 10,000 | – | £300 |
Gailina Liew (resigned 11 June 2024*) | – | – | – |
Richard Boléat (resigned 23 March 2024) | 65,000 | – | – |
Brett Miller (resigned 25 March 2024) | 400,000 | – | – |
Eric Sanderson (appointed 30 May 2024) | – | – | – |
Robert Burrow (appointed 12 August 2024)** | 1,350,000 | – | – |
Philip Braun (appointed 22 July 2024) | – | – | – |
Andrew Zychowski*** (appointed 22 July 2024) | 2,630,000 | – | – |
Subsidiary undertakings: | 31 December 2024 £’000 | 31 December 2023 £’000 |
Aqua Comms DAC | 121 | 120 |
D9 DC Opco 1 Limited | N/A | 27 |
D9 DC Opco 3 Limited | N/A | 51 |
D9 Wireless Opco 1 Limited | 32 | 22 |
D9 Wireless Opco 2 Limited | 194 | 129 |
Digital 9 Seaedge Limited | 10 | 7 |
Digital 9 Subsea Limited | 23 | 11 |
Digital 9 Holdco Limited | 2,790 | 18 |
3,170 | 385 |
USD $’000 | EUR €’000 | GBP £’000 | |
Bank balances | 4,570 | 1,296 | 4,726 |
Investment at fair value | 118,283 | 36,300 | 124,603 |
Impact on post tax profit £’000 | Impact on other components of equity £’000 | |
USD/GBP and EUR/GBP exchange rates – increase by 10% | (27,703) | (27,703) |
USD/GBP and EUR/GBP exchange rates – decrease by 10% | 27,703 | 27,703 |
31 December 2024 | Total £’000 | 1-3 months £’000 | 3-12 months £’000 | 1-2 years £’000 | 2-5 years £’000 | More than 5 years £’000 |
Trade payables | 93 | 93 | – | – | – | – |
Accruals | 4,154 | – | 4,154 | – | – | – |
4,247 | 93 | 4,154 | – | – | – | |
31 December 2023 | Total £’000 | 1-3 months £’000 | 3-12 months £’000 | 1-2 years £’000 | 2-5 years £’000 | More than 5 years £’000 |
Trade payables | 421 | 421 | – | – | – | – |
Accruals | 5,588 | – | 5,588 | – | – | – |
6,009 | 421 | 5,588 | – | – | – |
Cash at bank balances at amortised cost £’000 | Financial assets at amortised cost £’000 | Financial liabilities at amortised cost £’000 | Financial assets at fair value through profit or loss £’000 | Total value £’000 | |
Year ended 31 December 2024 | |||||
Non-current assets: | |||||
Equity investments held at fair value through profit or loss | – | – | – | 258,272 | 258,272 |
Debt investment held at fair value through profit or loss | – | – | – | 27,909 | 27,909 |
Current assets: | |||||
Trade and other receivables | – | 3,251 | – | – | 3,251 |
Cash and cash equivalents | 12,100 | – | – | – | 12,100 |
Total assets | 12,100 | 3,251 | – | 286,181 | 301,532 |
Current liabilities: | |||||
Trade and other payables | – | – | (4,247) | – | (4,247) |
Total liabilities | – | – | (4,247) | – | (4,247) |
Net assets | 12,100 | 3,251 | (4,247) | 286,181 | 297,285 |
Year ended 31 December 2023 | |||||
Non-current assets: | |||||
Equity investments held at fair value through profit or loss | – | – | – | 639,852 | 639,852 |
Debt investment held at fair value through profit or loss | – | – | – | 36,208 | 36,208 |
Current assets: | |||||
Trade and other receivables | – | 1,471 | – | – | 1,471 |
Cash and cash equivalents | 14,809 | – | – | – | 14,809 |
Total assets | 14,809 | 1,471 | – | 676,060 | 692,340 |
Current liabilities: | |||||
Trade and other payables | – | – | (6,009) | – | (6,009) |
Total liabilities | – | – | (6,009) | – | (6,009) |
Net assets | 14,809 | 1,471 | (6,009) | 676,060 | 686,331 |
Revenue | Capital | Total | |
Calculation of Basic Earnings per share | |||
Net (loss)/profit attributable to ordinary shareholders (£’000) | (5,730) | (383,316) | (389,046) |
Weighted average number of Ordinary Shares | 865,174,954 | 865,174,954 | 865,174,954 |
Earnings per share – basic and diluted | (0.66p) | (44.30p) | (44.96p) |
Revenue | Capital | Total | |
Calculation of Basic Earnings per share | |||
Net (loss)/profit attributable to ordinary shareholders (£’000) | 20,326 | (257,659) | (237,333) |
Weighted average number of Ordinary Shares | 865,174,954 | 865,174,954 | 865,174,954 |
Earnings per share – basic and diluted | 2.35p | (29.78p) | (27.43p) |
31 December 2024 | 31 December 2023 | |
Net assets at end of period (£’000) | 297,285 | 686,331 |
Number of shares in issue at end of period | 865,174,954 | 865,174,954 |
IFRS NAV per share – basic and dilutive | 34.36p | 79.33p |