Seed
Innovations Ltd / AIM: SEED / Sector: Closed End
Investments
3 December 2024
SEED Innovations Limited
("SEED" or the "Company")
Interim
Results
SEED Innovations Ltd, the AIM-quoted
investment company offering exposure to disruptive, high-growth,
life sciences and technology ventures typically inaccessible to
everyday investors, is pleased to announce its Interim Results for
the six months ended 30 September 2024.
A copy of this announcement and the
Interim Results will be available on the Company's website:
www.seedinnovations.co.
HIGHLIGHTS
·
Strong portfolio and robust cash position enable
SEED to take advantage of emerging opportunities and drive
meaningful returns.
·
Delivered shareholder value with a £0.2 million
Share Buyback programme and £2 million Special Dividend - confident
in ability to provide similar high-value outcomes in the
future.
·
Proven opportunistic short-term trading strategy
demonstrated by a post-period divestment that realised a c. 35%
gain on the original investment within three months.
·
Market capitalisation of £2.89 million trading at
a notable discount to estimated net asset value (NAV) of £10.6
million as at 30 September 2024.
·
Share purchases by Chief Executive Officer and
Finance Director signalled their confidence in strategy and
long-term vision.
·
Strong cash position of £3.5 million at 30
September 2024 providing resilience and flexibility to take
advantage of emerging opportunities.
·
Actively exploring several promising, undervalued
opportunities both in the UK and internationally.
·
Committed to capital discipline and during the
period reduced costs 9% to £0.37 million.
Commenting on the interim results, CEO, Ed McDermott
said: "With a targeted portfolio of innovative life sciences and
technology ventures, alongside a robust cash position, we believe
SEED is well-positioned to deliver substantial value for
shareholders. This includes delivering near-term gains, such as our
recent investment in an AIM-listed company that generated profits
of £87,000 - a return of approximately 35% on our initial
investment in just three months. Furthermore, following a year
shaped by global elections and geopolitical shifts, we are
optimistic that the market will soon recalibrate and recognise the
strength and strategic direction of our investments and that the
gap between our market capitalisation and NAV will
narrow."
For further information please
visit: www.seedinnovations.co or contact:
Ed McDermott
Lance de Jersey
|
SEED Innovations
Ltd
|
info@seedinnovations.co 
 
|
James Biddle
Roland Cornish
|
Beaumont Cornish Limited,
Nomad
|
(0)20 7628
3396
|
Isabella Pierre
Damon Heath
|
Shard Capital Partners
LLP
Broker
|
(0)20 7186
9927
|
Ana Ribeiro
Isabel de Salis
Seb Weller
|
St Brides Partners
Ltd,
Financial PR
|
seed@stbridespartners.co.uk
|
CHAIRMAN'S STATEMENT
I am pleased to present our interim
results and provide an update on our ongoing commitment to
generating value for our shareholders through disciplined strategic
investment. Our track record speaks volumes, with a well-curated
portfolio that has reliably produced liquidity events and delivered
meaningful rewards to shareholders. Earlier in 2024, we reinforced
our focus on delivering shareholder returns by implementing a Share
Buyback programme and issuing a Special Dividend. As our current
investments progress, we remain confident in our ability to provide
similar high-value outcomes in the future.
As highlighted in the table below,
our portfolio remains robust and diversified, featuring a mix of
liquid assets and longer-term opportunities across high-growth life
sciences and technology ventures. We are also creating value
through our selectively opportunistic short-term trading strategy.
Post period end, in early November, we demonstrated this strength
with profits of approximately £87,000 achieved in just three months
from our investment in Pantheon Resources representing circ. 35%
uplift on our original investment
As of 29 November 2024, our market
capitalisation stands at £2.89 million, trading at a notable
discount to our estimated net asset value (NAV) of £10.6 million as
at 30 September 2024. This disconnect underscores the inherent
value within our portfolio, which was reinforced by share purchases
in September 2024 by Ed McDermott, Chief Executive Officer
and Lance de Jersey, Finance Director of the Company,
signalling their belief in our strategy and long-term
vision.
Our cash position remains strong at
£3.5 million at 30 September 2024 (increasing to over £3.8 million
in November following the sale of the Pantheon position), providing
SEED with both resilience and the flexibility to take advantage of
emerging opportunities. To this end we have reviewed a number
of potential investments and, currently, are exploring
several promising, undervalued opportunities both in the UK and
internationally. This review work is inevitably carried on
outside the gaze of publicity, which may give the incorrect
impression that the board is not working diligently. We remain
committed to having the patience to make well-timed and strategic
decisions rather than to make poor choices simply to be seen to be
doing something. Additionally, we remain committed to capital
discipline and during the period reduced costs 9% to £0.37 million
(2023: £0.41 million).
In closing, I would like to thank
all our shareholders for their ongoing support and reaffirm our
commitment to delivering lasting value through careful portfolio
management, strategic opportunity identification, and proactive
engagement in the market.
Ian
Burns
Chairman
2 December 2024
REPORT OF THE CHIEF EXECUTIVE OFFICER
Although the UK government's recent
budget initially raised concerns, its impact on AIM-listed
companies has been relatively modest. Having said this, the
outlined plans point towards a prolonged period of low economic
growth. While this may pose challenges for many businesses, we
believe that our diversified strategy and multinational investment
portfolio leave us well-placed to navigate these headwinds and
counteract potential drawbacks.
Despite the challenging investment
landscape, with SEED trading at a significant discount to its NAV,
a common trend among growth investment funds, we believe our strong
portfolio and robust cash position set us apart, enabling us to
take advantage of emerging opportunities and drive meaningful
returns.
Our NAV is primarily composed of
cash and four core investments, reflecting our focus on high-impact
investments and medium-term value creation. Notably, these four
core investments maintain strong cash positions and have proven
their ability to attract capital, even in tough market conditions,
with three having raised funds at premiums to SEED's initial
investment.
We are confident in the long-term
growth potential of the medical cannabis sector, particularly given
the incoming US administration's stance on cannabis rescheduling.
This has the potential to drive significant upside, addressing a
key factor that has contributed to the sector's decline in recent
years.
Accordingly, we believe that our two
medical cannabis investee companies are primed for growth. Avextra
AG's exclusive partnerships and proprietary cultivation facilities
are yielding impressive results, while Little Green Pharma
demonstrates equal strength, as evidenced by its recent
record-breaking quarterly performance.
Meanwhile, Clean Food Group stands
to benefit from a renewed focus on healthier food production in
America, especially as its non-GM food oils offer a compelling
alternative in a GM-dominated market. Furthermore, although
established biotech and pharma companies may face challenges, the
growing focus on longevity aligns with Juvenescence's mission to
tackle age-related diseases, positioning it for success in a
shifting healthcare landscape.
While our core investment strategy
remains unchanged, we are exploring opportunities that align with
shorter-term liquidity horizons and assets capable of generating
free cash flow within 24 months. We remain mindful of global
turbulence and its sectoral impacts but see these times as rich
with opportunity. We believe we are approaching one or more
liquidity events within our portfolio, underscoring our confidence
in the months ahead.
Looking forward, we are committed to
building on recent successes and unlocking growth potential in our
target emerging markets over the next six months.
Ed
McDermott
CEO
2 December 2024
INVESTMENT REPORT
The period was marked by political,
macroeconomic, market, and regulatory uncertainties, creating a
challenging operating environment for our portfolio. Nevertheless,
we were pleased that our largest investee companies (by percentage
of NAV) maintained strong positions during this time.
Our strategy remains centred on
maximising returns from a focused selection of unique opportunities
where value can often be unlocked relatively independently of
broader market trends. The Company typically holds substantial
stakes in investee companies, enabling meaningful engagement as a
significant shareholder. This approach inherently exposes the
portfolio to concentration risk, as ongoing investments or
divestments can substantially alter the relative weightings of
holdings. We managed this risk by partially divesting our stake in
Avextra in September 2023, achieving a premium of approximately 60%
over our entry point. Despite that partial sale, Avextra remained
as of 30 September 2024 our largest investment by NAV, albeit with
reduced concentration than what would have been had we not
partially sold our stake.
During the period, we evaluated
numerous new investment opportunities to deploy our substantial
cash reserves. However, we identified only a limited number of mid-
or long-term prospects that aligned with our strategy. While some
opportunities were near completion, they ultimately did not
materialise. Instead, we capitalised on a short-term opportunity in
Pantheon Resources, which we fully exited after the period end as
already mentioned above. Throughout, we remained focused on
supporting our portfolio companies and their management
teams.
The NAV of the Company at 30
September 2024 was £10.6 million. (31 March 2024: £13.6 million),
equal to net assets of 5.5p per Ordinary Share (31 March 2024: 6.7p
per Ordinary Share). A substantial portion of the NAV reduction
(c.75%) was attributable to shareholder distributions, including a
£2 million Special Dividend paid in May 2024 and £0.2 million
allocated to the share buyback programme between 1 April and 30
May.
At 30 September 2024, the Company
held equity or debt investments in seven companies, compared to
eight at the same point in 2023.
The table below lists the Company's
holdings as of 30 September 2024, with comparisons to 31 March
2024.
The movements in value at this
valuation point are all attributable to movements in the market
price of listed investments and foreign exchange movements.
On this occasion there have been no movements in the prices of
privately held assets. The Company is optimistic of
appreciation of some of these investment positions in the coming
months, and in fact has already seen a step increase in the trading
price of Little Green Pharma following the publication of strong
quarterly results.
Holdings
|
Category
|
Valuations at 31 March
2024
£'000
|
Valuations at 30 September
2024
£'000
|
% of Nav
|
Avextra AG
|
Biotech/Cannabis
|
2,740
|
2,669
|
25.1%
|
Juvenescence Limited
|
Biotech
|
2,509
|
2,368
|
22.2%
|
Clean Food Group Ltd
|
Biotech
|
1,182
|
1,182
|
11.1%
|
Little Green Pharma
|
Biotech/Cannabis
|
529
|
341
|
3.2%
|
Inveniam Capital Partners,
Inc.
|
Fintech
|
344
|
325
|
3.1%
|
Portage Biotech Inc.
|
Biotech
|
17
|
9
|
0.1%
|
Pantheon Resources Plc
|
Oil & Gas
|
-
|
235
|
2.2%
|
Total Investment Value
|
|
7,321
|
7,128
|
67.0%
|
Cash and receivables, net of
payables and accruals
|
|
6,283
|
3,518
|
33.0%
|
Net
Asset Value
|
|
13,604
|
10,646
|
100.0%
|
Avextra AG (formally Eurox) ('Avextra')
Avextra is a leading European
manufacturer and developer of Cannabis-based medicines located in
Germany. Recent news includes the approval by the Italian Medicines
Agency AIFA and the Italian Ministry of Health for a multi-centre
Phase II study to evaluate safety, and efficacy of an Avextra oral
formulation in managing the symptoms of patients suffering from
Amyotrophic Lateral Sclerosis (ALS), Alzheimer's Disease and
Parkinson's Disease. Post period end, in November, it announced the
launch of an in-house breeding programme at its Portuguese
cultivation facility. Aimed at establishing proprietary cannabis
plant IP, this initiative highlights Avextra's dedication to
R&D excellence in partnership with CESPU, a leading Portuguese
research organisation.
Juvenescence Ltd ('Juvenescence')
UK based Juvenescence is a
clinical-stage drug development company dedicated to extending
healthy lifespan through innovative medicines. Its approach centres
around developing medicines that target core pathways of aging to
not only treat but prevent age-related diseases, ensuring that
longevity comes with enhanced quality of life. Its portfolio
companies represent strategic investments across a diverse array of
technologies spanning platform technologies, cell therapies and
regenerative medicines, as well as nutritional supplement
businesses. These include LyGenesis, which recently dosed the first
patient in its Phase 2a clinical trial of a first-in-class
regenerative cell therapy for patients with end-stage liver
disease.
Clean Food Group Limited ('CFG')
CFG, a UK-based food-tech company,
provides sustainable oils and fats solutions for food and cosmetics
manufacturers worldwide. Committed to offering scalable, healthier,
and competitively priced ingredients, CFG aims to positively impact
the planet's economic, environmental, and social wellbeing. Amongst
other progress, in October 2024, CFG announced a partnership with
THG LABS, a leading UK-based cosmetics manufacturer with end-to-end
service capabilities. This collaboration has the potential to
transform the cosmetics industry by introducing innovative,
sustainable oil alternatives, reducing dependency on
environmentally taxing ingredients like traditional,
agriculture-intensive oils. With the global cosmetics market valued
at approximately $374 billion in 2023 and projected to nearly
double by 2032, this partnership is strategically positioned to
meet the rising demand for eco-friendly solutions.
Little Green Pharma ('LGP')
LGP (ASX: LGP), an Australian,
vertically integrated medical cannabis company, reported record
quarterly results for the period ending 30 September 2024. Revenue
reached A$10.2 million, with cash receipts at A$10.8 million,
marking 40% and 30% growth, respectively, quarter-over-quarter. LGP
is outperforming competitors and generating positive cash flow from
operations with minimal long-term debt and a strengthened cash
position. Accordingly, SEED sees significant potential for its
continued growth.
Inveniam Capital Partners ('Inveniam')
Inveniam is a private fintech
company that built Inveniam.io, a technology platform using big
data, AI and blockchain technology to provide surety of data and
high-functioning use of that data in a distributed data
ecosystem.
Pantheon Resources plc ("Pantheon")
As part of its opportunistic
short-term trading strategy, SEED invested £250,000 in Pantheon's
oversubscribed c.US$29 million fundraise and retail offer in August
2024. Post period end, on 11 November, SEED exited its entire position for gross proceeds of
£336,918.90, delivering a profit of
c.£87,000, or nearly 35%, in three months.
Portage Biotech, Inc ('Portage')
NASDAQ listed Portage (Ticker: PRTG)
is a clinical-stage immuno-oncology company advancing
multi-targeted therapies to extend survival and improve the lives
of patients with cancer. SEED holds a small position in Portage and
continues to monitor its share price with the intention to sell as
appropriate.
CONDENSED
HALF-YEARLY STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD
ENDED 30 SEPTEMBER 2024
|
|
|
1 April 2024 to 30 September
2024
|
1 April 2023 to 30 September
2023
|
|
|
(unaudited)
|
(unaudited)
|
|
Notes
|
£'000
|
£'000
|
Net realised gain / (loss) on
disposal of financial assets at fair value through
|
|
|
|
profit and loss
|
5
|
-
|
1,112
|
Net unrealised (loss)/gain on
revaluation of financial assets at fair value through profit and
loss
|
5
|
(443)
|
(2,148)
|
Total investment (loss)/income
|
|
(443)
|
(1,036)
|
Other income
|
|
|
|
Bank Interest income
|
|
73
|
43
|
|
|
|
|
Total other income
|
|
73
|
43
|
Expenses
|
|
|
|
Directors' remuneration and
expenses
|
12
|
(214)
|
(179)
|
Legal and professional
fees
|
|
(32)
|
(85)
|
Other Expenses
|
|
(75)
|
(91)
|
Administration fees
|
|
(20)
|
(20)
|
Adviser and broker's fees
|
|
(32)
|
(35)
|
|
|
|
|
Total expenses
|
|
(373)
|
(410)
|
Net
(loss)/profit before losses and gains on foreign currency
exchange
|
|
(743)
|
(1,403)
|
Net foreign currency exchange
gains/(loss)
|
|
(10)
|
(17)
|
Total comprehensive (loss)/gain for the
period
|
|
(753)
|
(1,420)
|
(Loss)/earnings per Ordinary share - basic and
diluted
|
7
|
(0.39p)
|
(0.67p)
|
The Company has no recognised gains
or losses other than those included in the results
above.
CONDENSED STATEMENT OF FINANCIAL POSITION
AS
AT 30 SEPTEMBER 2024
|
|
|
30 September
2024
|
31 March
2024
|
|
|
(unaudited)
|
|
|
Notes
|
£'000
|
£'000
|
Non-current assets
Financial assets at fair value
through profit or loss
|
5
|
6,893
|
7,321
|
|
|
6,893
|
7,321
|
Current assets
Cash and cash equivalents
|
|
3,517
|
3,885
|
Financial assets at fair value
through profit or loss
|
5
|
235
|
-
|
Other receivables
|
|
22
|
2,426
|
|
|
3,774
|
6,311
|
Total assets
|
|
10,667
|
13,632
|
Current liabilities
Payables and accruals
|
|
(21)
|
(28)
|
|
|
(21)
|
(28)
|
Net
assets
|
|
10,646
|
13,604
|
Financed by
Share capital
|
11
|
1,929
|
2,020
|
Other distributable reserve
|
|
8,717
|
11,584
|
|
|
10,646
|
13,604
|
Net
assets per Ordinary share
|
10
|
5.52
|
6.73
|
|
|
|
|
CONDENSED HALF-YEARLY STATEMENT OF CHANGES IN
EQUITY
AS
AT 30 SEPTEMBER 2024
|
|
Share Capital
|
Other distributable reserve
|
|
|
£'000
|
£'000
|
Total
|
Balance as at 31 March 2024
|
2,020
|
11,584
|
13,604
|
Total comprehensive income for the
period
|
-
|
(753)
|
(753)
|
Acquisition of Treasury
shares
|
(91)
|
(116)
|
(207)
|
Dividend payment
|
|
(1,998)
|
(1,998)
|
Balance as at 30 September 2024
|
1,929
|
8,717
|
10,646
|
Balance as at 31 March 2023
|
2,127
|
13,905
|
16,032
|
Total comprehensive loss for the
period
|
-
|
(1,420)
|
(1,420)
|
Balance as at 30 September 2023
|
2,127
|
12,485
|
14,612
|
CONDENSED HALF-YEARLY STATEMENT OF CASHFLOWS
FOR
THE PERIOD ENDED 30 SEPTEMBER 2024
|
|
|
1 April 2024 to 30 September
2024
|
1 April 2024 to 30 September
2023
|
|
|
(unaudited)
|
(unaudited)
|
|
Notes
|
£'000
|
£'000
|
Cash flows from operating activities
|
|
|
|
Total comprehensive (loss)/income
for the period
|
|
(753)
|
(1,420)
|
Adjustments for:
Unrealised loss/(gain) on fair value
adjustments on financial assets at
|
|
443
|
2,148
|
FVTPL
Realised loss/(gain) on disposal of
financial assets at FVTPL
|
|
-
|
(1,112)
|
Foreign exchange movement
|
|
10
|
17
|
Changes in working capital:
(Increase)/decrease in other
receivables and prepayments
|
|
2,404
|
(4,901)
|
Decrease in other payables and
accruals
|
|
(7)
|
(39)
|
Net
cash outflow from operating activities
|
|
2,097
|
(5,306)
|
Cash flows from financing activities
|
|
|
|
Ordinary Share buyback
|
|
(207)
|
-
|
Dividend
|
|
(1,998)
|
-
|
Net
cash inflow/(outflow) from financing activities
|
|
(2,205)
|
-
|
Cash flows from investing activities
|
|
|
|
Acquisition of financial assets at
fair value through profit or loss
|
5
|
(250)
|
(216)
|
Disposal of financial assets at fair
value through profit or loss
|
5
|
-
|
7,695
|
Net
cash inflow/(outflow) from investing activities
|
|
(250)
|
7,479
|
(Decrease)/Increase in cash and cash
equivalents
|
|
(358)
|
2,172
|
Cash and cash equivalents brought
forward
|
|
3,885
|
30
|
(Decrease)/Increase in cash and cash
equivalents
|
|
(358)
|
2,172
|
Foreign exchange movement
|
|
(10)
|
(17)
|
Cash and cash equivalents carried forward
|
|
3,517
|
2,185
|
NOTES TO THE FINANCIAL STATEMENTS
FOR
THE PERIOD ENDED 30 SEPTEMBER 2024
1. General
Information
SEED Innovations Limited (the
"Company") is an authorised closed-ended investment scheme. The
Company is domiciled and incorporated as a limited liability
company in Guernsey. The registered office of the Company is Suite
8, Upper House, 16-20 Smith Street, St. Peter Port, Guernsey GY1
2JQ.
The Company's objective is set out in
its Investing Policy which can be found at
https://seedinnovations.co/about/investing-policy and as detailed
on pages 9 to 10 of these financial statements.
The Company's Ordinary Shares are
quoted on AIM, a market operated by the London Stock Exchange and
is authorised as a Closed- ended investment scheme by the Guernsey
Financial Services Commission (the "GFSC") under Section 8 of the
Protection of Investors (Bailiwick of Guernsey) Law, 2020 and the
Authorised Closed-Ended Investment Schemes Guidance and Rules
2021.
2. Statement
of Compliance
These condensed half-yearly financial
statements, which have not been independently reviewed or audited
by the Company auditors, have been prepared in accordance with
International Accounting Standard 34: Interim Financial Reporting.
They do not include all of the information required for full annual
financial statements and should be read in conjunction with the
audited financial statements for the year ended 31 March
2024.
The unaudited condensed half-yearly
financial statements were approved by the Board of Directors on 02
December 2024.
3. Significant
Accounting Policies
These unaudited condensed half-yearly
financial statements have adopted the same accounting policies as
the last audited financial statements, which were prepared in
accordance with International Financial Reporting Standards
("IFRS"), issued by the International Accounting Standards Board,
interpretations issued by the IFRS Interpretations Committee and
applicable legal and regulatory requirements of Guernsey Law and
reflect the accounting policies as disclosed in the Company's last
audited financial statements, which have been adopted and applied
consistently.
The Company has adopted all revisions
and amendments to IFRS issued by the IASB, which may be relevant to
and effective for the Company's financial statements for the annual
period beginning 1 April 2024. No new standards or interpretations
adopted during the period had an impact on the reported financial
position or performance of the Company.
4. Critical
Accounting Estimates and Judgements
The preparation of financial
statements in conformity with IFRS requires the Board to make
judgements, estimates and assumptions that affect the application
of accounting policies and the reported amounts of assets and
liabilities, income and expenses. The estimates and associated
assumptions are based on historical experience and various other
factors that are believed to be reasonable under the circumstances,
the results of which form the basis of making the judgements about
carrying values of assets and liabilities that are not readily
apparent from other sources. Actual results may differ from these
estimates.
The Board makes estimates and
assumptions concerning the future. The resulting accounting
estimates will, by definition, seldom equal the related actual
results.
The Directors believe that the
underlying assumptions are appropriate and that the financial
statements are fairly presented. Estimates and assumptions that
have a significant risk of causing a material adjustment to the
carrying amounts of assets and liabilities within the remaining
financial year are outlined below:
Judgements
Going concern
After making reasonable enquiries,
and assessing all data relating to the Company's liquidity, the
directors have a reasonable expectation that the Company has
adequate resources to continue in operational existence for the
foreseeable future and do not consider there to be any threat to
the going concern status of the Company. For this reason, they
continue to adopt the going concern basis in preparing the
financial statements.
Assessment as an investment
entity
In determining the Company meeting
the definition of an investment entity in accordance with IFRS 10,
it has considered the following:
· the
Company has raised the commitments from a number of investors in
order to raise capital to invest and to provide investor management
services with respect to these private equity
investments;
· the
Company intends to generate capital and income returns from its
investments which will, in turn, be distributed to the investors;
and
· the
Company evaluates its investment performance on a fair value basis,
in accordance with the policies set out in these financial
statements.
Although the Company met all three
defining criteria, management has also assessed the business
purpose of the Company, the investment strategies for the private
equity investments, the nature of any earnings from the private
equity investments and the fair value model. Management made this
assessment in order to determine whether any additional areas of
judgement exist with respect to the typical characteristics of an
investment entity versus those of the Company. Management have
therefore concluded that from the assessments made, the Company
meets the criteria of an investment entity within IFRS
10.
Part of the assessment in relation to
meeting the business purpose aspects of the IFRS 10 criteria also
requires consideration of exit strategies. Given that the Company
does not intend to hold investments indefinitely, management have
determined that the Company's investment plans support its business
purpose as an investment entity.
The Board has also concluded that the
Company meets the additional characteristics of an investment
entity, in that: it holds more than one investment; the investments
will predominantly be in the form of equities, derivatives and
similar securities; it has more than one investor and the majority
of its investors are not related parties.
Estimates and assumptions
Fair value of securities not quoted
in an active market.
The Company may value positions by
using its own models or commissioning valuation reports from
professional third-party valuers. The models used in either case
are based on valuation methods and techniques generally recognised
as standard within the industry and in accordance with
International Private Equity and Venture Capital Valuation (IPEV)
Guidelines. The inputs into these models are primarily revenue or
earnings multiples and discounted cash flows. The inputs in the
revenue or earnings multiple models include observable data, such
as the earnings multiples of comparable companies to the relevant
portfolio company, and unobservable data, such as forecast earnings
for the portfolio company. In discounted cash flow models,
unobservable inputs are the projected cash flows of the relevant
portfolio company and the risk premium for liquidity and credit
risk that are incorporated into the discount rate. In some
instances, the cost of an investment is the best measure of fair
value in the absence of further information. Models are calibrated
by back-testing to actual results/exit prices achieved to ensure
that outputs are reliable, where possible.
Models use observable data, to the
extent practicable. However, areas such as credit risk (both own
and counterparty), volatilities and correlations require management
to make estimates. Changes in assumptions about these factors could
affect the reported fair value of financial instruments. The
sensitivity to unobservable inputs is based on management's
expectation of reasonable possible shifts in these inputs, taking
into consideration historical volatility and estimations of future
market movements.
The determination of what constitutes
'observable' requires significant judgement by the Company. The
Company considers observable data to be market data that is readily
available, regularly distributed or updated, reliable and
verifiable, not proprietary, and provided by independent sources
that are actively involved in the relevant market.
5. Investments
designated at fair value through profit or loss
A reconciliation of the opening and
closing balances of assets designated at fair value through profit
or loss classified as Level 1 is shown below:
|
30 September 2024
|
31 March 2024
|
|
£'000
|
£'000
|
Fair value of investments brought
forward
|
548
|
811
|
Purchases during the period/year
|
250
|
-
|
Disposals proceeds during the
period/year
|
-
|
-
|
Realised gains/(losses) on
disposals
|
-
|
-
|
Net unrealised change in fair
value
|
(211)
|
(263)
|
Fair value of investments carried
forward
|
587
|
548
|
A reconciliation of the opening and
closing balances of assets designated at fair value through profit
or loss classified as Level 3 is shown below:
|
30 September 2024
|
31 March 2024
|
|
£'000
|
£'000
|
Fair value of investments brought
forward
|
6,773
|
15,208
|
Purchases during the period/year
|
-
|
216
|
Disposals proceeds during the
period/year
|
-
|
(7,694)
|
Realised gains/(losses) on
disposals
|
-
|
1,077
|
Net unrealised change in fair
value
|
(232)
|
(2,034)
|
Fair value of investments carried
forward
|
6,541
|
6,773
|
During the period there were no
transfers between the
levels.
The valuations used to determine fair
values are validated and periodically reviewed by experienced
personnel, in most cases this validation and review is undertaken
by members of the Board, however professional third-party valuation
firms are used for some valuations and the Company also has access
to a network of industry experts by virtue of the personal networks
of the directors and substantial shareholders. The valuations
prepared by the Company or received from third parties are in
accordance with the International Private Equity and Venture
Capital Valuation Guidelines. The valuations, when relevant, are
based on a mixture of:
· Market
approach (utilising EBITDA or Revenue multiples, industry value
benchmarks and available market prices approaches);
· Income
approach (utilising Discounted Cash Flow, Replacement Cost and Net
Asset approaches);
· Price
of a recent transaction when transaction price/cost is considered
indicative of fair value; and
· Proposed sale price.
6. Segmental
Information
In accordance with IFRS 8: Operating
Segments, it is mandatory for the Company to present and disclose
segmental information based on the internal reports that are
regularly reviewed by the Board in order to assess each segment's
performance and to allocate resources to them.
Operating segments are reported in a
manner consistent with the internal reporting used by the chief
operating decision-maker. The chief operating decision-maker, who
is responsible for allocating resources and assessing performance
of the operating segments, has been identified as the Board as a
whole. The board is responsible for the Company's entire portfolio
and considers the business to have a single operating segment.
Asset allocation decisions are based on a single, integrated
investment strategy, and the Company's performance is evaluated on
an overall basis.
7.
(Loss)/Earnings per Ordinary Share
The loss per Ordinary Share of -0.39p
(30 September 2023: -0.67p loss per ordinary share) is based on the
loss for the period of £753,000 (30 September 2023: loss
£1,420,000) and on a weighted average number of 194,676,570
Ordinary Shares in issue during the period (30 September 2023:
212,747,395 Ordinary Shares).
There are no dilutive effects on
earnings per Ordinary Share.
8.
Dividends
On 16 April 2024, the Company
declared a special dividend of 1.0 pence (£0.01) per Ordinary
Share.
The Directors do not propose an
interim dividend for the period ended 30 September 2024 (30
September 2023: £Nil).
9. Tax effects
of other comprehensive income
The Income Tax Authority of Guernsey
has granted the Company exemption from Guernsey income tax under
the Income Tax (Exempt Bodies) (Guernsey) (Amendment) Ordinance,
2012 and the income of the Company may be distributed or
accumulated without deduction of Guernsey income tax. Exemption
under the above mentioned Ordinance entails payment by the Company
of an annual fee of £1,200 for the calendar year ended 31 December
2023 and £1,600 from 1 January 2024 for each year in which the
exemption is claimed. It should be noted, however, that interest
and dividend income accruing from the Company's investments may be
subject to withholding tax in the country of origin.
There were no tax effects arising
from the other comprehensive income disclosed in the Statement of
Comprehensive Income (30 September 2023: £Nil).
10. Net Assets per
Ordinary Share
The net asset value per Ordinary
Share is based on the net assets attributable to equity
shareholders of £10,646,000 (31 March 2024: £13,604,000) and on
192,949,895 Ordinary Shares (31 March 2024: 202,032,895 Ordinary
Shares) in issue at the end of the period.
11. Share Capital,
Warrants, Options, Treasury shares and Other distributable
reserves
|
|
30 September
2024
|
31 March
2024
|
|
|
£'000
|
£'000
|
Authorised:
|
|
|
|
1,910,000,000 Ordinary Shares of 1p
(2023: 1,910,000,000 Ordinary Shares)
|
|
19,100
|
19,100
|
|
|
|
|
100,000,000 Deferred Shares of 0.9p
(2023: 100,000,000 Deferred Shares)
|
|
900
|
900
|
|
|
|
|
|
|
20,000
|
20,000
|
|
|
|
|
Allotted, called up and fully
paid:
|
|
|
|
192,949,895 Ordinary Shares of 1p (31
March 2024: 202,032,895 Ordinary Shares)
|
(i)
|
1,929
|
2,020
|
|
|
|
|
|
|
|
|
Nil Deferred Shares of 0.9p (2023:
Nil)
|
(ii)
|
-
|
-
|
|
|
|
|
|
|
|
|
Treasury Shares:
|
|
|
|
22,269,946 Treasury Shares of 1p (31
March 2024: 13,186,946)
|
(iii)
|
223
|
132
|
(i) Ordinary Shares
During the period ended 30 September
2024 9,083,000 Ordinary shares were bought by the Company as part
of a share buyback programme (31 March 2024:
10,714,500).
(ii) Deferred Shares
There was no issue of shares during
the period ended 30 September 2024 (31 March 2024: Nil).
(iii) Directors' Authority to Allot
Shares
The Directors are generally and
unconditionally authorised to exercise all the powers of the
Company to allot relevant securities. The Directors may determine
up to a maximum aggregate nominal amount of 50% of the issued share
capital during the period until the following Annual General
Meeting. The Guernsey Companies Law does not limit the power of
Directors to issue shares or impose any pre-emption rights on the
issue of new shares.
(iv) Shares held in
Treasury
As part of a share buyback programme,
share repurchases in the period saw the number of Ordinary Shares
held as Treasury shares increase to 22,269,946 (31 March 2024:
13,186,946).
12. Related
Parties
Ian Burns
Mr Burns is the legal and beneficial
owner of Smoke Rise Holdings Limited, which held 1,674,024 (0.87%)
Ordinary Shares (2023: 1,674,024 (0.65%)) in the Company at 30
September 2024 and the date of signing this report.
Mr Burns is entitled to an annual
remuneration of £36,000.
Ed McDermott
Mr McDermott held 6,130,000 (3.18%)
Ordinary Shares (2023: 4,680,000 (2.32%)) in the Company at 30
September 2024 and at the date of signing this report.
Mr McDermott is entitled to an annual
remuneration of £160,000 (2023: £160,000) and pension contributions
amounting to 1.1% of salary.
Lance De Jersey
Mr De Jersey, Finance Director of the
Company held 1,400,000 (0.73%) Ordinary Shares (2023: 400,000
(0.2%)) in the Company as at 30 September 2024 and at the date of
signing of this report.
Mr De Jersey is entitled annual
remuneration of £106,000 (2023:
£106,000).
Luke Cairns
Mr Cairns is entitled to an annual
remuneration of
£36,000.
Alfredo Pascual
Mr Pascual is entitled to an annual
remuneration of €106,000 (£88,500) per
annum.
|
30 September 2024
|
30 September 2023
|
|
Directors'
|
Directors'
|
|
Remuneration
|
Remuneration
|
|
£'000
|
£'000
|
Ian Burns
|
18
|
18
|
Ed McDermott
|
81
|
81
|
Lance De Jersey
|
53
|
53
|
Luke Cairns
|
18
|
18
|
Alfredo Pascual
|
45
|
9
|
|
214
|
179
|
13.
Capital Management Policy and Procedures
The Company's capital structure is
derived solely from the issue of Ordinary Shares.
The Company does not currently intend
to fund any investments through debt or other borrowings but may do
so if appropriate. Investments in early stage assets are expected
to be mainly in the form of equity, with debt potentially being
raised later to fund the development of such assets. Investments in
later stage assets are more likely to include an element of debt to
equity gearing. The Company may also offer new Ordinary Shares as
consideration as well as cash, thereby helping to preserve the
Company's cash for working capital and as a reserve against
unforeseen contingencies including, for example, delays in
collecting accounts receivable, unexpected changes in the economic
environment and operational problems.
The Board monitors and reviews the
structure of the Company's capital on an ad hoc basis. This review
includes:
· The
need to obtain funds for new investments, as and when they
arise;
· The
current and future levels of gearing;
· The
need to buy back Ordinary Shares for cancellation or to be held in
treasury, which takes account of the difference between the net
asset value per Ordinary Share and the Ordinary Share
price;
· The
current and future dividend policy; and
· The
current and future return of capital policy.
The Company is not subject to any
externally imposed capital requirements.
14. Events after the
Financial Reporting Date
Between 28 October and 11 November
2024 the Company exited its entire position in AIM listed Pantheon
Resources plc ("Pantheon") at an average price of 22.91p per share
for gross proceeds of £336,919.
Nominated Adviser Statement
Beaumont Cornish Limited
("Beaumont Cornish"), is
the Company's Nominated Adviser and is authorised and regulated in
the United Kingdom by the Financial Conduct Authority. Beaumont
Cornish's responsibilities as the Company's Nominated Adviser,
including a responsibility to advise and guide the Company on its
responsibilities under the AIM Rules for Companies and AIM Rules
for Nominated Advisers, are owed solely to the London Stock
Exchange. Beaumont Cornish is not acting for and will not be
responsible to any other persons for providing protections afforded
to customers of Beaumont Cornish nor for advising them in relation
to the proposed arrangements described in the announcement or any
matter referred to in it.