THIS ANNOUNCEMENT AND THE
INFORMATION CONTAINED HEREIN IS NOT FOR RELEASE, PUBLICATION OR
DISTRIBUTION, IN WHOLE OR IN PART, DIRECTLY OR INDIRECTLY, IN OR
INTO THE UNITED STATES, AUSTRALIA, CANADA, THE REPUBLIC OF SOUTH
AFRICA, JAPAN, ANY MEMBER STATE OF THE EUROPEAN ECONOMIC AREA OR
ANY JURISDICTION IN WHICH IT WOULD BE UNLAWFUL TO DO SO.
LEI number: 254900LOBYWJWYSAB947
MAC
Alpha Limited
(the "Company")
Interim Financial Statements
for the period ended 31 December 2023
The Company announces the
publication of its Interim Financial Statements for the period
ended 31 December 2023.
The Interim Financial Statements are
also available on the 'Shareholder Documents' page of the Company's
website at www.mac-alpha.com.
Enquiries:
Company Secretary
Antoinette Vanderpuije
- +44(0)207 004
2700
MAC ALPHA
LIMITED
Unaudited
Interim
Condensed
Consolidated Financial Statements for the six months ended 31
December 2023
MANAGEMENT REPORT
We present to shareholders the unaudited
condensed consolidated financial statements of MAC Alpha Limited
(the "Company") for the six
months to 31 December 2023 (the "Interim Financial Statements"),
consolidating the results of MAC Alpha Limited and its subsidiary
MAC Alpha (BVI) Limited (collectively, the "Group" or "MAC").
Strategy
The Company was incorporated on 11
October 2021 and subsequently listed on the Main
Market of the London Stock Exchange on 24 December 2021. The
Company has been formed for the purpose of effecting a merger,
share exchange, asset acquisition, share or debt purchase,
reorganisation, or similar business combination with one or more
businesses. The Company's objective is to generate attractive long
term returns for shareholders and to enhance value by supporting
sustainable growth, acquisitions, and performance improvements
within the acquired companies.
While a broad range of sectors will be
considered by the Directors, those which they believe will provide
the greatest opportunity and which the Company will initially focus
on include:
• Automotive & Transport;
• Business-to-Business Services;
• Clean
Technology;
• Consumer & Luxury Goods;
• Financial Services, Banking & Fin Tech;
• Insurance, Reinsurance & InsurTech, & Other Vertical
Marketplaces;
• Media
& Technology; and
• Healthcare & Diagnostics.
The Directors may consider other sectors if
they believe such sectors present a suitable opportunity for the
Company.
The Company will seek to identify situations
where a combination of management expertise, improving operating
performance, freeing up cashflow for investment and implementation
of a focussed buy and build strategy can unlock growth in their
core markets and often into new territories and adjacent
sectors.
Activity
During the period the Directors have engaged
with a number of potential management teams, attracted by the
Company's flexible structure and main market listing. Desktop due
diligence has been conducted on sectoral opportunities in which the
prospective management teams have extensive experience. While none
of these opportunities have yet progressed to the appointment of a
management partner, or completing a platform acquisition,
discussions remain active.
Results
The Group's loss after taxation for the period
to 31 December 2023 was £137,174 (31 December 2022: loss of
£170,297). The Group held a cash balance at the period end of
£391,116 (as at 30 June 2023: £554,446).
Directors
The Directors of the Company have served as
directors during the period and until the date of this report as
set out below:
James Corsellis (Chairman)
Antoinette Vanderpuije
Tom Basset
Dividend Policy
The Company has not yet acquired a trading
business and it is therefore inappropriate to make a forecast of
the likelihood of any future dividends. The Directors intend to
determine the Company's dividend policy following completion of an
acquisition and, in any event, will only commence the payment of
dividends when it becomes commercially prudent to do so.
Corporate Governance
As a company with a Standard Listing, the
Company is not required to comply with the provisions of the UK
Corporate Governance Code and given the size and nature of the
Group the Directors have decided not to adopt the UK Corporate
Governance Code. Nevertheless, the Board is committed to
maintaining high standards of corporate governance and will
consider whether to voluntarily adopt and comply with the UK
Corporate Governance Code as part of any acquisition, taking into
account the Company's size and status at that time.
The Company currently complies with the
following principles of the UK Corporate Governance
Code:
· The
Company is led by an effective and entrepreneurial board of
directors (''Board''),
whose role is to promote the long-term sustainable success of the
Company, generating value for shareholders and contributing to
wider society;
· The
Board ensures that it has the policies, processes, information,
time, and resources it needs in order to function effectively and
efficiently; and
· The
Board ensures that the necessary resources are in place for the
Company to meet its objectives and measure performance against
them.
Given the size and nature of the Company, the
Board has not established any committees and intends to make
decisions as a whole. If the need should arise in the future, for
example following any acquisition, the Board may set up committees
and may decide to adopt the UK Corporate Governance
Code.
Risks
The Directors have carried out a robust
assessment of the principal risks facing the Group including those
that would threaten its business model, future performance,
solvency or liquidity. There have been no significant changes to
the principal risks described on in the Group's Audited Annual
Report and Consolidated Financial Statements for the year ended 30
June 2023. The Directors are of the opinion that the risks detailed
therein are applicable to the six-month period to 31 December 2023,
as well as the remaining six months of the current financial
year.
Outlook
The Board is steadfast in its commitment to a
strategic approach that balances patience with proactive
engagement. As we navigate an M&A environment that continues to
evolve, especially regarding valuations and the availability and
cost of capital, our focus remains sharply on identifying the most
promising management partnerships and investment opportunities. The
public status and structure of our Company uniquely position us to
adapt and capitalise on these evolving opportunities, which we
continue to progress.
Each of the Directors confirms that, to the
best of their knowledge:
(a) these Interim Financial Statements, which
have been prepared in accordance with IAS 34 "Interim Financial Reporting" as adopted
by the European Union, give a true and fair view of the assets,
liabilities, financial position and profit or loss of the Company;
and
(b) these Interim Financial Statements comply
with the requirements of DTR 4.2.
Neither the Company nor the Directors accept
any liability to any person in relation to the interim financial
report except to the extent that such liability could arise under
applicable law.
Details on the Company's Board of Directors can
be found on the Company website at www.mac-alpha.com.
James Corsellis
Chairman
13 March 2024
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
|
|
Six months ended
|
|
Six months ended
|
|
|
31 December
|
|
31 December
|
|
|
2023
|
|
2022
|
|
Note
|
Unaudited
|
|
Unaudited
|
|
|
£
|
|
£
|
|
|
|
|
|
Administrative expenses
|
6
|
(149,240)
|
|
(172,048)
|
Total operating loss
|
|
(149,240)
|
|
(172,048)
|
|
|
|
|
|
Finance income
|
|
12,066
|
|
1,751
|
Loss before income taxes
|
|
(137,174)
|
|
(170,297)
|
|
|
|
|
|
Income tax
|
|
-
|
|
-
|
Loss for the period
|
|
(137,174)
|
|
(170,297)
|
Total other comprehensive income
|
|
-
|
|
-
|
Total comprehensive loss for the period
|
|
(137,174)
|
|
(170,297)
|
|
|
|
|
|
Loss per ordinary share
|
|
|
|
|
Basic and Diluted (£'S)
|
7
|
(0.1055)
|
|
(0.2433)
|
The Group's activities derive from continuing
operations.
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
|
|
As at
31 December 2023
|
|
As at
30 June
2023
|
|
Note
|
Unaudited
|
|
Audited
|
|
|
£
|
|
£
|
Assets
|
|
|
|
|
Current
assets
|
|
|
|
|
Other receivables
|
9
|
17,606
|
|
6,621
|
Cash and cash equivalents
|
10
|
391,116
|
|
554,446
|
Total current
assets
|
|
408,722
|
|
561,067
|
|
|
|
|
|
Total
assets
|
|
408,722
|
|
561,067
|
|
|
|
|
|
Equity and liabilities
|
|
|
|
|
Equity
|
|
|
|
|
Ordinary shares
|
12
|
319,000
|
|
319,000
|
A shares
|
12
|
498,000
|
|
498,000
|
Sponsor share
|
12
|
1
|
|
1
|
Warrant reserve
|
12, 13
|
105,000
|
|
105,000
|
Warrant reserve A shares
|
12, 13
|
102,000
|
|
102,000
|
Share-based payment reserve
|
13, 15
|
67,516
|
|
67,516
|
Accumulated losses
|
13
|
(726,680)
|
|
(589,506)
|
Total
equity
|
|
364,837
|
|
502,011
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Trade and other payables
|
11
|
43,885
|
|
59,056
|
Total
liabilities
|
|
43,885
|
|
59,056
|
|
|
|
|
|
Total equity
and liabilities
|
|
408,722
|
|
561,067
|
The Interim Financial Statements were approved
by the Board of Directors on 13 March 2024 and were signed on its
behalf by:
James Corsellis
Chairman
|
Tom
Basset
Non-Executive
Director
|
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN
EQUITY
|
Ordinary
shares
|
A
Shares
|
Sponsor
Share
|
Warrant
reserve
|
Warrant
reserve
A shares
|
Share
Based
Payment
Reserve
|
Accumulated
losses
|
Total
equity
|
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
Balance at 1 July 2022
|
319,000
|
-
|
1
|
105,000
|
-
|
67,516
|
(266,043)
|
225,474
|
Total comprehensive loss for the
period
|
-
|
-
|
-
|
-
|
-
|
-
|
(170,297)
|
(170,297)
|
Balance as at 31 December 2022
|
319,000
|
-
|
1
|
105,000
|
-
|
67,516
|
(436,340)
|
55,177
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary
shares
|
A
Shares
|
Sponsor
Share
|
Warrant
reserve
|
Warrant
reserve
A shares
|
Share
Based
Payment
Reserve
|
Accumulated
losses
|
Total
Equity
|
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
Balance at 1 July 2023
|
319,000
|
498,000
|
1
|
105,000
|
102,000
|
67,516
|
(589,506)
|
502,011
|
Total comprehensive loss for the
period
|
-
|
-
|
-
|
-
|
-
|
-
|
(137,174)
|
(137,174)
|
Balance as at 31 December 2023
|
319,000
|
498,000
|
1
|
105,000
|
102,000
|
67,516
|
(726,680)
|
364,837
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENT OF CASH
FLOWS
|
|
Six months ended
31 December
2023
|
|
Six months ended
31 December
2022
|
|
Note
|
Unaudited
|
|
Unaudited
|
|
|
£
|
|
£
|
|
|
|
|
|
Operating activities
|
|
|
|
|
Loss for the period
|
|
(137,174)
|
|
(170,297)
|
|
|
|
|
|
Adjustments to
reconcile total operating loss to net cash flows:
|
|
|
|
|
Finance income
|
|
(12,066)
|
|
(1,751)
|
Working
capital adjustments:
|
|
|
|
|
Increase in trade and other receivables and
prepayments
|
|
(10,985)
|
|
(14,587)
|
Decrease in trade and other payables
|
|
(15,171)
|
|
(15,609)
|
Net cash flows
used in operating activities
|
|
(175,396)
|
|
(202,244)
|
|
|
|
|
|
Investing activities
|
|
|
|
|
Interest received
|
|
12,066
|
|
1,751
|
Net cash flows
received from investing activities
|
|
12,066
|
|
1,751
|
|
|
|
|
|
Net decrease in cash and cash
equivalents
|
|
(163,330)
|
|
(200,493)
|
Cash and cash equivalents at the beginning of
the period
|
|
554,446
|
|
282,244
|
Cash and cash
equivalents at the end of the period
|
10
|
391,116
|
|
81,751
|
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
1. GENERAL INFORMATION
MAC Alpha Limited was incorporated on 11
October 2021 in the British Virgin Islands ("BVI") as a BVI business company
(registered number 2078235) under the BVI Business Company Act,
2004. The Company was listed on the Main Market of the London Stock
Exchange on 24 December 2021 and has its registered address at
Commerce House, Wickhams Cay 1, P.O. Box 3140, Road Town, Tortola,
British Virgin Islands VG1110.
The Company has been formed for the purpose of
effecting a merger, share exchange, asset acquisition, share or
debt purchase, reorganisation, or similar business combination with
one or more businesses. The Company has one subsidiary, MAC Alpha
(BVI) Limited (together with the Company the "Group").
2. ACCOUNTING POLICIES
(a) Basis of preparation
These Condensed Consolidated Financial
Statements ("Interim Financial
Statements") have been prepared in accordance with IAS 34
Interim Financial Reporting and are presented on a condensed
basis.
These Interim Financial Statements do not
include all the information and disclosures required in the annual
financial statements and should be read in conjunction with the
Group's Annual Report and Consolidated Financial Statements for the
year ended 30 June 2023 ("2023
Annual Report"), which is available on the Company's
website, www.mac-alpha.com.
Accounting policies applicable to these Interim Financial
Statements are consistent with those applied in the
2023 Annual Report
(b) Going Concern
The Interim Financial Statements have been
prepared on a going concern basis, which assumes that the Group
will continue to be able to meet its liabilities as they fall due
within the next 12 months from the date of approval.
The Directors have considered the financial position of the
Group and have reviewed forecasts and budgets for a period of at
least 12 months following the approval of the Interim Financial
Statements.
The Group had cash resources of £391,116 (30
June 2023: £554,446) at 31 December 2023 and net assets of £364,837
(30 June 2023: £502,011). The Company has sufficient
resources to continue to pursue its investment strategy.
Subject to the structure of any acquisition,
which may include effecting a merger, share exchange, asset
acquisition, share or debt purchase, reorganisation or similar
business combination with one or more businesses, the Company may
need to raise additional funds to finance the acquisition in the
form of equity and/or debt. The capital structure of the Company
enables it to issue different types of shares in order to raise
equity to fund an acquisition. The ability of the Company to raise
additional funds in relation to an acquisition may affect its
ability to complete that acquisition. Other factors outside of the
Company's control may also impact on the Company's ability to
complete that acquisition. The key risks relating to the Company's
ability to execute its stated strategy are set out in its 2023
Annual Report, which is available on the Company's
website.
On 16 December 2021, the Company entered into a
forward purchase agreement ("FPA") with Marwyn Value Investors II LP
(''MVI II LP'') of up to
£20 million, which may be drawn for general working capital
purposes and to fund due diligence costs. Any drawdown is subject
to the prior approval of MVI II LP and the satisfaction of
conditions precedent. As at 31 December 2023, the Company has drawn
down £600,000 under the FPA. Whilst the FPA provides a
mechanism for the Company to raise additional funds, as any
drawdown is not under the exclusive control on the Company, all
cashflow and working capital forecasts have been prepared without
any further draw down on the FPA being assumed.
The Directors have considered macroeconomic
backdrop and the ongoing operating costs expected to be incurred by
the business over at least the next 12 months. Based on their
review the Directors have concluded that there are no material
uncertainties relating to going concern of the Group and as such
the Interim Financial Statements have been prepared on a going
concern basis, which assumes that the Group will continue to be
able to meet its liabilities as they fall due within the next 12
months from the date of approval of the Interim Financial
Statements.
(c) New standards and amendments to
International Financial Reporting Standards
Standards,
amendments and interpretations effective and adopted by the
Group
IFRSs applicable to the Interim Financial
Statements of the Group for the six-month period to 31 December
2023 have been applied.
Standards
issued but not yet effective
The following standards are issued but not yet
effective. The Group intends to adopt these standards, if
applicable, when they become effective. It is not currently
expected that these standards will have a material impact on the
Group.
Standard
|
Effective
date
|
Supplier Finance Arrangements
(Amendments to IAS 7 and IFRS 7*);
|
1 January
2024
|
Non-current Liabilities with
Covenants (Amendments to IAS 1);
|
1 January
2024
|
Amendments to IFSR 16 - Lease
liability in sale and leaseback;
|
1 January
2024
|
Amendments to IAS 1 Presentation of
Financial Statements: Classification of Liabilities as Current or
Non-current*; and
|
1 January
2024
|
Amendments to IAS 21 Lack of
Exchangeability.
|
1 January
2025
|
*Subject to endorsement by the
EU
|
|
3. CRITICAL ACCOUNTING
JUDGEMENTS AND ESTIMATES
The preparation of the Group's Interim
financial statements under IFRS requires the Directors to make
estimates and assumptions that affect the reported amounts of
assets and liabilities and the disclosure of contingent assets and
liabilities. Estimates and judgements are continually evaluated and
are based on historical experience and other factors including
expectations of future events that are believed to be reasonable
under the circumstances. Actual results may differ from these
estimates.
Significant estimates and
accounting judgements
Classification of
warrants
On 24 December 2021, the Company issued 700,000
ordinary shares and matching warrants ("Warrants"). Under the terms of the
warrant instrument, warrant holders are able to acquire one
ordinary share per warrant at a price of £1 per ordinary share. On
5 March 2023, the Company issued 600,000 A shares and matching
Class A Warrants ("A
Warrants") on the basis of one Class A Warrant per A Share
at a price of £1 per share. The Warrants and A Warrants are
exercisable at any time until five years after the IPO date, being
24 December 2021.
The Warrants and A Warrants can only be
classified as equity if they will be settled only by the issuer
exchanging a fixed amount of cash or another financial asset for a
fixed number of its own equity instruments. The warrant instruments
contain an exercise price adjustment ("Exercise Price Adjustment"), whereby if
the corresponding shares are issued at less than £1 before or as
part of an acquisition then the exercise price equals the
discounted issue price, as a result the fixed-for-fixed requirement
is breached. However, it is the opinion of the Directors that
whilst the Exercise Price Adjustment exists, the likelihood of this
being used is remote, and therefore it is most appropriate for the
Warrants and A Warrants to be classified as equity.
4. SEGMENT
INFORMATION
The Board of Directors is the Group's chief
operating decision-maker. As the Group has not yet acquired an
operating business, the Board considers the Group as a whole for
the purposes of assessing performance and allocating resources, and
therefore the Group has one reportable operating
segment.
5. EMPLOYEES AND
DIRECTORS
The Group does not have any employees. During
the six months to 31 December 2023, the Company had three serving
Directors: James Corsellis, Antoinette Vanderpuije and Tom Basset,
no Director received remuneration under the terms of their Director
service agreements (31 December 2022: 4 directors and £Nil). The
Company's subsidiary has issued Incentive Shares, as more fully
disclosed in Note 15, in which the Directors are indirectly
beneficially interested.
6. ADMINISTRATIVE
EXPENSES
|
Six months ended 31 December
2023
|
|
Six months ended 31 December
2022
|
|
£'s
|
|
£'s
|
Group expenses by nature
|
|
|
|
Professional support
|
139,196
|
|
144,089
|
Non-recurring project, professional
and due diligence costs
|
-
|
|
15,798
|
Audit fees payable in respect of the
audit of the Group)
|
9,057
|
|
7,696
|
Sundry expenses
|
987
|
|
4,465
|
|
149,240
|
|
172,048
|
7. LOSS PER ORDINARY
SHARE
Basic EPS is calculated by dividing the profit/
loss attributable to equity holders of the company by the weighted
average number of ordinary shares in issue during the period.
Diluted EPS is calculated by adjusting the weighted average number
of ordinary shares outstanding to assume conversion of all dilutive
potential ordinary shares. The weighted average number of shares
has not been adjusted in calculating diluted EPS as there are no
instruments which have a current dilutive effect.
The Company maintains different share classes,
of which ordinary shares, A shares and sponsor shares were in issue
in the current period, and ordinary shares and sponsor shares were
in issue in the prior period. The key difference between ordinary
shares and A shares is that the ordinary shares are traded with
voting rights attached and the A shares are not listed and do not
carry voting rights. The ordinary share and A share classes both
have equal rights to the residual net assets of the Company, which
enables them to be considered collectively as one class per the
provisions of IAS 33.
The sponsor share has no distribution rights so
has been ignored for the purposes of IAS 33.
Refer to Note 15 (share based payments) for
instruments that could potentially dilute basic EPS in the
future.
|
For six months ended 31 December
2023
|
For six months ended 31 December
2022
|
Loss attributable to owners of the
parent (£'s)
|
(137,174)
|
(170,297)
|
Weighted average in issue
|
1,300,000
|
700,000
|
Basic and diluted loss per ordinary
share (£'s)
|
(0.1055)
|
(0.2433)
|
8. INVESTMENTS
Principal subsidiary undertakings of the
Group
The Company directly owns the whole of the
issued ordinary share capital of its subsidiary undertaking.
Details of the Company's subsidiary are presented below:
Subsidiary
|
Nature of
business
|
Country of
incorporation
|
Proportion of ordinary shares
held by parent
|
Proportion of ordinary shares
held by the Group
|
|
|
|
|
|
MAC Alpha (BVI) Limited
|
Incentive
vehicle
|
BVI
|
100%
|
100%
|
|
|
|
|
|
|
The share capital of MAC Alpha (BVI) Limited
consists of both ordinary shares and A ordinary shares (the
"Incentive Shares"). The
Incentive Shares are held by Marwyn Long Term Incentive LP
(''MLTI'') and are
non-voting. Further detail on the Incentive Shares is given in Note
15.
The registered office of MAC Alpha
(BVI) Limited is Commerce House, Wickhams Cay 1, P.O. Box 3140,
Road Town, Tortola, British Virgin Islands VG1110, British Virgin
Islands.
9. OTHER RECEIVABLES
|
As at
31 December
2023
|
|
As at
30 June
2023
|
|
£
|
|
£
|
Amounts receivable in one year:
|
|
|
|
Prepayments
|
17,606
|
|
6,621
|
|
17,606
|
|
6,621
|
There is no material difference between the
book value and the fair value of the receivables. Receivables are
considered to be past due once they have passed their contracted
due date. Other receivables are all current.
10. CASH AND CASH EQUIVALENTS
|
As at
31 December
2023
|
|
As at
30 June
2023
|
|
£
|
|
£
|
Cash and cash equivalents
|
|
|
|
Cash at bank
|
391,116
|
|
554,446
|
|
391,116
|
|
554,446
|
Credit risk is managed on a group basis. Credit
risk arises from cash and cash equivalents and deposits with banks
and financial institutions. For banks and financial institutions,
only independently rated parties with a minimum short-term credit
rating of P-1, as issued by Moody's, are accepted.
11. TRADE AND OTHER PAYABLES
|
As at
31 December
2023
|
|
As at
30 June
2023
|
|
£
|
|
£
|
Amounts falling due within one year:
|
|
|
|
TTrade payables
|
12,609
|
|
5,430
|
Accruals
|
19,785
|
|
42,116
|
Due to a related party (Note
16)
|
11,491
|
|
11,510
|
|
43,885
|
|
59,056
|
There is no material difference between the
book value and the fair value of the trade and other
payables. All trade payables are non-interest bearing
and are usually paid within 30 days.
12. STATED CAPITAL
Authorised
|
|
|
|
Unlimited
ordinary shares of no par value
|
|
|
|
Unlimited
class A shares of no par value
|
|
|
|
Unlimited
class B shares of no par value
|
|
|
|
100 sponsor
shares of no par value
|
|
|
|
|
As at
31 December
2023
|
|
As at
30 June
2023
|
|
£
|
|
£
|
Issued
|
|
|
|
700,000
ordinary shares of no par value
|
319,000
|
|
319,000
|
600,000 A
shares of no par value
|
498,000
|
|
498,000
|
1 sponsor
share of no par value
|
1
|
|
1
|
On incorporation, the Company issued 1 ordinary
share of no par value to MVI II Holdings I LP. On 28 October 2021,
it was resolved that updated memorandum and articles ("Updated M&A") be adopted by the
Company and with effect from the time the Updated M&A be
registered with the Registrar of Corporate Affairs in the British
Virgin Islands, the 1 ordinary share which was in issue by the
Company be redesignated as 1 sponsor share of no par value (the
"Sponsor
Share").
On 24 December 2021, the Company issued 700,000
ordinary shares and matching Warrants at a price of £1 for one
ordinary share and matching Warrant. Under the terms of the warrant
instrument, warrant holders are able to acquire one ordinary share
per warrant at a price of £1 per ordinary share. Warrants are
accounted for as equity instruments under IAS 32 and are measured
at fair value at grant date, the combined market value of one
ordinary share and one warrant was considered to be £1, in line
with the market price paid by third party investors. A Black
Scholes option pricing methodology was used to determine the fair
value of the Warrants, which considered the exercise price,
expected volatility, risk free rate, expected dividends, and
expected term. Warrants have been assigned a fair value of 15p per
Warrant and each ordinary share has been valued at 85p per share,
therefore, on issuance of the Warrants £105,000 was recorded in the
warrant reserve. Costs of £276,000 directly attributable to the
equity raise were taken against stated capital at the issuance
date.
On 5 March 2023, the Company issued 600,000 A
shares and matching A Warrants at a price of £1 for one A share and
matching A Warrant. Under the terms of the warrant instrument,
warrant holders are able to acquire one A share per warrant at a
price of £1 per A share. A Warrants are accounted for as equity
instruments under IAS 32 and are measured at fair value at grant
date, the combined market value of one A share and one A Warrant
was considered to be £1, in line with the market price paid by
third party investors. A Black Scholes option pricing methodology
was used to determine the fair value of the A Warrants, which
considered the exercise price, expected volatility, risk free rate,
expected dividends, and expected term. A Warrants have been
assigned a fair value of 17p per A Warrant and each A share has
been valued at 83p per share, therefore, on issuance of the
Warrants £102,000 was recorded in the warrant reserve. There were
no costs directly attributable to the issue of shares.
Holders of ordinary shares are entitled to
receive notice and attend and vote at any meeting of members and
have the right to a share in any distribution paid by the Company
and a right to a share in the distribution of the surplus assets of
the Company on a winding up. The A Shares are ordinary equity
shares with the same economic rights as the Company's ordinary
shares but without voting rights.
The Sponsor Share confers upon the holder no
right to receive notice and attend and vote at any meeting of
members, no right to any distribution paid by the Company and no
right to a share in the distribution of the surplus assets of the
Company on a winding up. Provided the holder of the Sponsor Share
holds directly or indirectly 5 per cent. or more of the issued and
outstanding shares of the Company (of whatever class other than any
Sponsor Shares), they have the right to appoint one director to the
Board.
Provided the holder of the Sponsor Share holds
directly or indirectly 5 per cent. or more of the issued and
outstanding shares of the Company (of whatever class other than any
Sponsor Shares) or is a holder of incentive shares the Company must
receive the prior consent of the holder of the Sponsor Share in
order to:
i. issue any further Sponsor Shares;
ii. issue any class of shares on a non pre-emptive basis where the
Company would be required to issue such share pre-emptively if it
were incorporated under the UK Companies Act 2006 and acting in
accordance with the Pre-Emption Group's Statement of Principles;
or
iii.
amend, alter, or repeal any existing, or introduce
any new share-based compensation or incentive scheme in respect of
the Group; and
iv.
take any action that would not be permitted (or
would only be permitted after an affirmative shareholder vote) if
the Company were admitted to the Premium Segment of the Official
List.
The holder of the Sponsor Share has the right
to require that: (i) any purchase or redemption by the Company of
its shares; or (ii) the Company's ability to amend the Memorandum
and Articles, be subject to a special resolution of members whilst
the Sponsor (or an individual holder of a Sponsor Share) holds
directly or indirectly 5 per cent. or more of the issued and
outstanding shares of the Company (of whatever class other than any
Sponsor Shares) or are a holder of incentive shares.
13. RESERVES
The following describes the nature and purpose
of each reserve within shareholders' equity:
Accumulated
losses
Cumulative losses recognised in the
Consolidated Statement of Comprehensive Income.
Share based payment
reserve
The share based payment reserve is
the cumulative amount recognised in relation to the equity-settled
share based payment scheme as further described in Note
15.
Warrant
reserve
The warrant reserve is the
cumulative fair value attributed to warrants issued attached to
ordinary shares.
Warrant reserve A
shares
The warrant reserve is the
cumulative fair value attributed to warrants issued attached to A
shares.
14.
FINANCIAL INSTRUMENTS AND ASSOCIATED RISKS
The Group has the following categories of
financial instruments:
|
As at
31 December 2023
|
|
As at
30 June
2023
|
|
£
|
|
£
|
Financial
assets measured at amortised cost
|
|
|
|
Cash and cash equivalents (Note 10)
|
391,116
|
|
554,446
|
|
391,116
|
|
554,446
|
|
|
|
|
Financial
liabilities measured at amortised cost
|
|
|
|
Trade and other payables (Note 11)
|
32,394
|
|
47,546
|
Due to a related party (Note 16)
|
11,491
|
|
11,150
|
|
43,885
|
|
59,056
|
The fair value and book value of the financial
assets and liabilities are materially equivalent.
The Group's risk management policies are
established to identify and analyse the risks faced by the Group,
to set appropriate risk limits and controls, and to monitor risks
and adherence limits. Risk management policies and systems are
reviewed regularly to reflect changes in market conditions and the
Group's activities.
Treasury activities are managed on a Group
basis under policies and procedures approved and monitored by the
Board. These are designed to reduce the financial risks faced by
the Group which primarily relate to movements in interest
rates.
As the Group's assets are predominantly cash
and cash equivalents, market risk and liquidity risk are not
currently considered to be material risks to the Group.
15. SHARE-BASED
PAYMENTS
Management Long Term
Incentive Arrangements
The Group has put in place a Long-Term
Incentive Plan ("LTIP"), to ensure
alignment between Shareholders, and those responsible for
delivering the Company's strategy and attract and retain the best
executive management talent.
The LTIP will only reward the participants if
shareholder value is created. This ensures alignment of the
interests of management directly with those of Shareholders. As at
the balance sheet date, an executive management team is not yet in
place and as such MLTI is the only participant in the LTIP. Any
future issuances of Incentive Shares to management will be dilutive
to MLTI. Under the LTIP, Incentive Shares are issued by MAC Alpha
(BVI) Limited (the "Subsidiary").
As at the statement of financial position date,
MLTI had subscribed for redeemable A ordinary shares of £0.01 each
in the Subsidiary entitling it to 100 per cent. of the incentive
value.
Preferred Return
The incentive arrangements are subject to the
Company's shareholders achieving a preferred return of at least 7.5
per cent. per annum on a compounded basis on the capital they have
invested time to time (with dividends and returns of capital being
treated as a reduction in the amount invested at the relevant time)
(the "Preferred
Return").
Incentive Value
Subject to a number of provisions detailed
below, if the Preferred Return and at least one of the vesting
conditions have been met, the holders of the Incentive Shares can
give notice to redeem their Incentive Shares for ordinary shares in
the Company ("Ordinary Shares")
for an aggregate value equivalent to 20 per cent. of the
"Growth", where
Growth means the excess of the total equity value of the Company
and other shareholder returns over and above its aggregate paid up
share capital (20 per cent. of the Growth being the
"Incentive
Value").
Grant date
The grant date of the Incentive Shares will be
the date that such shares are issued.
Redemption / Exercise
Unless otherwise determined and subject to the
redemption conditions having been met, the Company and the holders
of the Incentive Shares have the right to exchange each Incentive
Share for Ordinary Shares in the Company, which will be dilutive to
the interests of the holders of Ordinary Shares. However, if the
Company has sufficient cash resources and the Company so
determines, the Incentive Shares may instead be redeemed for cash.
It is currently expected that in the ordinary course of business,
Incentive Shares will be exchanged for Ordinary Shares. However,
the Company retains the right but not the obligation to redeem the
Incentive Shares for cash instead. Circumstances where the Company
may exercise this right include, but are not limited to, where the
Company is not authorised to issue additional Ordinary Shares or on
the winding-up or takeover of the Company.
Any holder of Incentive Shares who exercises
their Incentive Shares prior to other holders is entitled to their
proportion of the Incentive Value to the date that they exercise
but no more. Their proportion is determined by the number of
Incentive Shares they hold relative to the total number of issued
shares of the same class.
Vesting Conditions and Vesting
Period
The Incentive Shares are subject to certain
vesting conditions, at least one of which must be (and continue to
be) satisfied in order for a holder of Incentive Shares to exercise
its redemption right.
The vesting conditions are as
follows:
i.
it is later than the third anniversary of the initial acquisition
and earlier than the seventh anniversary of the
Acquisition;
ii.
a sale of all or substantially all of the revenue or net assets of
the business of the Subsidiary in combination with the distribution
of the net proceeds of that sale to the Company and then to its
shareholders;
iii.
a sale of all of the issued ordinary shares of the Subsidiary or a
merger of the Subsidiary in combination with the distribution of
the net proceeds of that sale or merger to the Company's
shareholders;
iv.
whereby corporate action or otherwise, the Company effects an
in-specie distribution of all or substantially all of the assets of
the Group to the Company's shareholders;
v.
aggregate cash dividends and cash capital returns to the Company's
Shareholders are greater than or equal to aggregate subscription
proceeds received by the Company;
vi.
a winding-up of the Company;
vii.
a winding-up of the Subsidiary; or
viii. a
sale, merger or change of control of the Company.
If any of the vesting conditions described in
paragraphs (ii) to (viii) above are satisfied before the third
anniversary of the initial acquisition, the A Shares will be
treated as having vested in full.
Holding of Incentive
Shares
MLTI holds Incentive Shares entitling it in
aggregate to 100 per cent. of the Incentive Value. Any future
management partners or senior executive management team members
receiving Incentive Shares will be dilutive to the interests of
existing holders of Incentive Shares, however the share of the
Growth of the Incentive Shares in aggregate will not
increase.
The following shares were issued on 25 November
2021.
|
Nominal Price
|
Issue price per A
ordinary share £'s
|
Number of A ordinary shares
|
Unrestricted market
value at grant date £'s
|
IFRS 2 Fair
value £'s
|
Marwyn Long Term Incentive LP
|
£0.01
|
7.50
|
2,000
|
15,000
|
67,516
|
Valuation of Incentive
Shares
A valuation of the incentive shares has been
prepared by Deloitte LLP dated 25 November 2021 to determine the
fair value of the Incentive Shares in accordance with IFRS 2 at
grant date.
There are significant estimates and assumptions
used in the valuation of the Incentive Shares. Management has
considered at the grant date, the probability of a successful first
acquisition by the Company and the potential range of value for the
Incentive Shares, based on the circumstances on the grant
date.
The fair value of the Incentive
Shares granted under the scheme was calculated using a Monte Carlo
model. The fair value uses an ungeared volatility of 25 per cent.,
and an expected term of seven years. The Incentive Shares are
subject to the Preferred Return being achieved, which is a market
performance condition, and as such has been taken into
consideration in determining their fair value. A risk-free rate of
0.7 per cent. has been applied. The model incorporates a range of
probabilities for the likelihood of an acquisition being made of a
given size.
As the shares issued to MLTI were
deemed to vest on issue, the full expense of £52,516 relating to
the issue was recognised in the Statement of Comprehensive Income
for the period ended 30 June 2022.
16. RELATED PARTIES
James Corsellis, Antoinette Vanderpuije and Tom
Basset have served as directors of the company during the period.
James Corsellis is the managing partner of MIM LLP, and Antoinette
Vanderpuije and Tom Basset are partners of MIM LLP, MIM LLP is the
manager of the Marwyn Fund, the Marwyn Fund holds 90% of the
Company's issued ordinary share capital, 100% of the A ordinary
shares and 1 Sponsor Share.
James Corsellis is the managing partner of
Marwyn Capital LLP, and Antoinette Vanderpuije and Tom Basset are
also partners. Marwyn Capital LLP provides corporate finance and
managed services support including named company secretary, to the
Company. On an ongoing basis a monthly fee of £10,000 per calendar
month is charged for the provision of the corporate finance
services, and managed services support is charged by Marwyn Capital
LLP on a time spent basis. The total amount charged in the period
ended 31 December 2023 by Marwyn Capital LLP was £78,900 (31
December 2022: £90,352) and they had incurred expenses on behalf of
the Group, which were subsequently recharged, of £9,087 (31
December 2022: £84). An amount payable to Marwyn
Capital LLP of £11,491 (31 December 2022:
£12,724) was outstanding as at the period end.
17.
COMMITMENTS AND CONTINGENT LIABILITIES
There were no commitments or contingent
liabilities outstanding at 31 December 2023 (31 December 2022:
£Nil) which would require disclosure or adjustment in these Interim
Financial Statements.
18. POST BALANCE SHEET EVENTS
There have been no material post balance sheet
events that would require disclosure or adjustment to these Interim
Financial Statements.
ADVISORS
Company Secretary
|
BVI
legal advisers to the Company
|
Antoinette Vanderpuije
|
Conyers Dill & Pearman
|
11 Buckingham Street
|
Commerce House
|
London
|
Wickhams Cay 1
|
WC2N 6DF
|
Road Town
|
Email: MACAlpha@marwyn.com
|
VG1110
|
|
Tortola
|
|
British Virgin Islands
|
|
|
Registered Agent and Assistant Company
Secretary
|
Depository
|
Conyers Corporate Services (BVI)
Limited
|
Link Market Services Trustees
Limited
|
Commerce House
|
The Registry
|
Wickhams Cay 1
|
34 Beckenham Road
|
Road Town
|
Beckenham
|
VG1110
|
Kent
|
Tortola
|
BR3 4TU
|
British Virgin Islands
|
|
|
|
English legal advisers to the Company
|
Registrar
|
Travers Smith LLP
|
Link Market Services (Guernsey)
Limited
|
10 Snow Hill
|
Mont Crevelt House
|
London
|
Bulwer Avenue
|
EC1A 2AL
|
St Sampson
|
|
Guernsey
|
|
GY2 4LH
|
|
|
Registered office
|
Independent auditor
|
Commerce House
|
Baker Tilly Channel Islands
|
Wickhams Cay 1
|
1st Floor Kensington
Chambers
|
Road Town
|
46/50 Kensington Place
|
VG1110
|
St Helier
|
Tortola
|
Jersey
|
British Virgin Islands
|
JE04 0ZE
|