Half-yearly Report
Investec Structured Products Calculus VCT plc
Half Yearly Report
for the six months ended 31 August 2014
INVESTMENT OBJECTIVE
The Company's principal objectives for investors are to:
â—invest in a portfolio of Venture Capital Investments and Structured Products
that will provide investment returns that are sufficient to allow the Company
to maximise annual dividends and pay an interim return either by way of a
special dividend or cash offer for shares on or before an interim return date;
â—generate sufficient returns from a portfolio of Venture Capital Investments
that will provide attractive long-term returns within a tax efficient vehicle
beyond an interim return date;
â—review the appropriate level of dividends annually to take account of
investment returns achieved and future prospects; and
â—maintain VCT status to enable qualifying investors to retain their income tax
relief of up to 30 per cent. on the initial investment and receive tax-free
dividends and capital growth.
FINANCIAL REVIEW
Ordinary Share Fund
6 Months to 6 Months to 12 Months to
31 August 31 August 28 February
2014 2013 2014
Total return
Total return £Nil £46,000 £199,000
Total return per ordinary share 0.0p 1.0p 4.2p
Revenue
Net (loss)/profit after tax (£20,000) £8,000 (£44,000)
Revenue return per ordinary
share (0.4)p 0.2p (0.9)p
As at As at As at
31 August 31 August 28 February
2014 2013 2014
Assets (investments valued at bid
market prices)
Net assets £4,263,000 £4,359,000 £4,512,000
Net asset value ("NAV") per ordinary
share 90.0p 92.0p 92.5p
Mid-market quotation
Ordinary shares 85.5p 87.5p 85.5p
Discount to NAV (5.0)% (4.9)% (10.2)%
C Share Fund
6 Months to 6 Months to 12 Months to
31 August 31 August 28 February
2014 2013 2014
Total return
Total return £10,000 £45,000 £47,000
Total return per C share 0.5p 2.3p 2.4p
Revenue
Net loss after tax (£13,000) (£13,000) (£25,000)
Revenue return per C share (0.7)p (0.7)p (1.3)p
As at As at As at
31 August 31 August 28 February
2014 2013 2014
Assets (investments valued at bid
market prices)
Net assets £1,688,000 £1,763,000 £1,765,000
NAV per C share 87.4p 91.3p 91.4p
Mid-market quotation
C shares 90.0p 90.0p 90.0p
Premium/(discount) to NAV 3.0% (1.4)% (1.5)%
INTERIM MANAGEMENT REPORT
Performance Summary
The net asset value per ordinary share was 90.0 pence as at 31 August 2014
compared to 92.5 pence as at 28 February 2014. The major part of this movement
is attributable to the dividend of 5.25 pence per ordinary share paid in July
2014. This dividend payment took cumulative dividends paid on the ordinary
shares since inception to 21.0 pence, bringing the total return per ordinary
share to 111.0 pence.
The net asset value per C share was 87.4 pence as at 31 August 2014 compared to
91.4 pence as at 28 February 2014. A dividend of 4.5 pence per C share was paid
in July 2014. This dividend payment took cumulative dividends paid on the C
shares since inception to 13.5 pence, bringing the total return per C share to
100.9 pence.
We are encouraged by the Company's performance to date and believe the
portfolio is well positioned to make further progress in the second half of the
year.
Special Dividend on the Ordinary Shares
In the documents relating to the subscription for ordinary shares in 2010, it
was stated that the Company's investment objectives were to pay annual
dividends of 5.25p per share and an interim return of at least 43.75p by way of
a special dividend or cash tender offer for the ordinary shares on or before 14
December 2015. In view of the fact that the Structured Products are now worth
significantly more than their original cost and the Company has to maintain its
VCT status at all times to enable qualifying investors to retain their income
tax relief, the Board is considering whether to redeem some Structured Products
before their maturity date and declare a special dividend on the ordinary
shares, that would constitute part of the interim return.
Venture Capital Investments
Portfolio developments
Calculus Capital Limited manages the Company's portfolio of Qualifying
Investments. In general, we prefer to take stakes of sufficient size to enable
us to play a more influential role in helping the companies develop.
Investments may be by way of loan stock and/or preference shares as well as
equity. This provides income for the Company to help pay regular dividends and
provides a measure of risk mitigation.
The Ordinary Share Fund and the C Share Fund are managed separately although
they both have the same investment remit and, therefore, both have very similar
portfolios. As at 31 August 2014, the Company held 13 Qualifying Investments
and 11 Qualifying Investments on behalf of the Ordinary Share Fund and the C
Share Fund respectively.
Terrain Energy Limited ("Terrain") (Ordinary and C Share Funds)
Terrain Energy is an oil and gas exploration and production company with
licence interests in the East Midlands, Surrey, Northern Ireland and Germany.
The company's strength lies in the quality of its management team, development
and exploration assets, which reduces risk; the size of its reserves,
especially prospective resources, which are due to be drilled in the near
future; and that it has sufficient cash to meet its commitments. Terrain has
interests in ten petroleum licences: Keddington, Kirklington, Dukes Wood,
Kelham Hill and Burton on the Wolds in the East Midlands; Larne and a licence
offshore to the north of Larne in Northern Ireland; Brockham in Surrey; and
Bruckmuhl and Starnberger See in Germany. The estimated resources for all the
prospects on the Larne licence gives unrisked P50 prospective resources of 450
million barrels of oil ("mmbo") (net 45 mmbo to Terrain). The first well,
scheduled for late 2014, will test a structure with an estimated 40 mmbo oil in
place and 14 mmbo recoverable (assuming a 30 per cent. recovery rate), or 1.3
mmbo net to Terrain. In July, Terrain redeemed loan stock held by the Ordinary
Share Fund.
Lime Technology Limited ("Lime") (Ordinary Share Fund)
Lime was established in 2002 and is a developer of sustainable, low carbon
building materials. The business comprises two parts:
Lime Mortars - were used in the renovation of St Pancras Station. This division
also has a developing business in external wall insulation ("EWI") which
addresses the significant proportion of existing housing stock - mainly pre
1970s - which suffers from poor insulation.
Lime Building Systems - the company's hemp panels were used in the external
wall construction at the Science Museum's 'large object' archive at Wroughton,
near Swindon. Lime's prefabricated panels are classed as 'zero carbon' and show
superior performance against comparable products in terms of temperature,
moisture control and fire resistance.
A new Chief Operating Officer was appointed in March. Since his appointment,
costs have been cut, including a renegotiation and reduction of rent, and
margins have increased. The group, which is now trading profitably, intends to
develop a range of prefabricated house structures and sizes based on the
group's low carbon panels and materials which can be bought 'off the shelf' by
developers and single home 'self-build' customers.
MicroEnergy Generation Services Limited ("MicroEnergy") (Ordinary Share Fund)
MicroEnergy owns and operates a fleet of small onshore wind turbines (greater
than 5kW). As at 31 August 2014, 153 turbines had been installed on farm land
in East Anglia and Yorkshire. The portfolio will provide MicroEnergy with
sufficient scale to mitigate against concerns of poor short-term performance at
any particular site. Revenues from the fleet of installed turbines come from
two sources, both of which are inflation protected, being directly linked to
RPI. Firstly, there is the Government backed feed-in tariff ("FIT") paid by the
electricity suppliers for every kilowatt of electricity generated for 20 years.
Secondly, there is an export tariff for any surplus electricity not used by the
site owner that is exported to the grid. The company is in the process of
migrating to a new system with new remote monitoring whereby the generation
from each system can be monitored half hourly, to help speed up the time in
which any problems are recognised.
The Company holds 5.1 per cent. of the equity in MicroEnergy. Other funds
managed by Calculus Capital have invested in MicroEnergy and have combined
voting rights of 5.8 per cent.
AnTech Limited ("AnTech") (Ordinary Share Fund)
AnTech is an oil services company founded in 1994 and based in Exeter. In
addition to its established business supplying customised and standard products
across a wide range of upstream oil and gas applications, AnTech has developed
a new generation of directional drilling tools which provide the platform for a
step-change transformation in the manner and efficiency in which oil and gas
wells can be drilled with coil tubing. The first commercial use of this
commenced in France in September this year and the company has received
interest from many major oil producing regions, including North America and
Saudi Arabia.
Dryden Human Capital Group ("Dryden") (Ordinary Share Fund)
Dryden is a global professional services recruitment and executive search group
and its first business commenced operations in 1996. Headquartered in the UK,
it specialises in the actuarial, insurance and compliance recruitment sectors
and operates out of London, Zurich and Hong Kong. In July 2014, the group
appointed a new CEO, James Gregory, who returns to the group having previously
been head of Dryden's European Division.
Hampshire Cosmetics Limited ("Hampshire") (Ordinary and C Share Funds)
Founded in the 1970s, Hampshire is an established company which develops and
manufactures a comprehensive range of products covering fragrances, body
treatments, skincare and shampoos. The original investment in December 2012
was part of a turnaround led by an experienced management buy-in team. This
has progressed well to date, with an improvement in revenue and profitability.
Performance has in fact been ahead of plans, and the company moved
significantly into profitability for the year to December 2013. In December
2013, a further investment of £50,000 equity and £100,000 loan stock was made
by the C Share Fund. This facilitated the acquisition of Mr Pets, a fast
growing and highly successful on-line retailer of veterinary and ancillary pet
products, which sells through the company's own website and third party sales
channels. The acquisition complements Hampshire's strategy to widen its product
range and expand into new, high-growth markets. In addition, the company has
undertaken a strategic review of the market and has also identified additional
opportunities for further product diversification and margin improvement. Some
of the identified strategies will be implemented during the coming year, as
well as delivering further improvements from the capital investment already
undertaken.
The Company has 6.3 per cent. of the equity in Hampshire. Other funds managed
by Calculus Capital have invested in Hampshire and have combined voting rights
of 0.9 per cent.
Brigantes Energy Limited ("Brigantes") (Ordinary Share Fund)
Brigantes originally held a 40 per cent. interest in licence PL1/10 at Larne,
Northern Ireland, from InfraStrata plc when the company was established and
later acquired an additional 5 per cent. Brigantes has subsequently agreed a
farm-in arrangement with Larne Oil & Gas Limited, which will pay the company's
share of the estimated costs of the first well, leaving Brigantes with a 16.67
per cent. interest going forward. This well, Woodburn Forest-1, will target
potential resources of 40 mmbo oil in place and 14 mmbo recoverable (assuming a
30 per cent. recovery rate), or 2.3 mmbo net to Brigantes, and is planned to be
drilled in late 2014/early 2015. Brigantes also holds a 16.67 per cent.
interest in offshore licence P2123, covering waters adjacent to PL1/10, which
was awarded under the 27th Round of Offshore Licensing.
Brigantes purchased an 18 per cent. interest in UK offshore licence P1918
(blocks 97/14, 97/15 and 98/11) from InfraStrata plc in March 2014. The licence
contains a major part of the Purbeck Prospect (3-15 million barrels gross of
unrisked prospective resources) and most of the 98/11-3 Prospect (80 million
barrels gross of unrisked prospective resources). A well is planned for
September 2015. Brigantes also has a 5 per cent. working interest in UK onshore
licence PEDL070, which contains the producing Avington field.
The Company has 3.4 per cent. of the equity in Brigantes. Other funds managed
by Calculus Capital have invested in Brigantes and have combined voting rights
of 25.6 per cent.
Corfe Energy Limited ("Corfe") (Ordinary Share Fund)
Corfe, like Brigantes, was set up to hold certain exploration and production
assets acquired from InfraStrata plc. Today, it has interests in five licences:
Osprey, Lulworth Banks and Ballard Point (adjacent to Wytch Farm) in Dorset,
Burton on the Wolds in the East Midlands and the Avington field. Burton on the
Wolds -1 well is expected to begin drilling in September. The Dorset prospects
are a combination of conventional gas and shale gas plays. The company recently
acquired a 12.5 per cent. interest in the Burton on the Wolds oil exploration
licence in the East Midlands. Corfe has a production interest in the Avington
field in Hampshire and has applied for additional licences under the 14th
onshore licencing round.
Human Race Group Limited ("Human Race") (Ordinary and C Share Funds)
Human Race owns and operates over 58 events in triathlon, cycling, running,
duathlon, aquathlon and open water swimming for over 50,000 participants of all
abilities and ages. The portfolio of events includes the Windsor Triathlon,
Wiggle Dragon Ride, Cycletta, the Eton Triathlon Super Sprints, Kingston
Breakfast Run, Etape Cymru and an Off-Road Winter Series.
Following a strategic review of the events portfolio, a greater emphasis is
being put on those flagship events likely to attract maximum interest and drive
growth. As a result, the strategy for the group going forward will be to
develop and grow the portfolio of those larger flagship events. In addition to
the three existing flagship events - the Dragon Ride, the Windsor Triathlon and
the London Cycle Sportive - there is immediate potential for future flagship
events in the London Winter Run, a new event that has been added to the 2015
calendar. In addition, the company has advanced several new event acquisition
discussions and during the year acquired the Chiltern 100 Sportive - a
prestigious, well-established sportive, with potential for further development
and expansion. Looking to 2015 events, several new conversations are in place
for deals at the larger end of the spectrum, including new events, new
acquisitions and new sponsors.
Secure Electrans Limited ("Secure") (Ordinary and C Share Funds)
Secure was founded in 2000 to develop internationally patented systems to
provide solutions to card payment fraud. Secure developed an end-to-end payment
and security infrastructure which incorporated chip and pin and which had
received certification from leading industry bodies and participants.
Unfortunately, the company's size forestalled it winning contracts from banks
and other large financial institutions, notwithstanding the superiority of the
solutions, and the company entered administration in March 2014.
Tollan Energy Limited ("Tollan") (Ordinary Share Fund)
Tollan has been set up to generate electricity from renewable micro-generation
facilities. The company currently owns 322 solar photovoltaic ("PV")
installations located on rooftops in Northern Ireland, the vast majority being
on private rooftops, with the remainder on commercial rooftops. The solar PV
generating capacity benefits from Northern Ireland Renewable Obligation
Certificates ("NIROC"s). Tollan's revenue comes from two sources, both of which
are inflation protected, being directly linked to RPI. Firstly, there is the
Government backed NIROC for every unit of electricity generated. Under the
current NIROC regime, solar installations of less than 50kW per site receive 4
NIROCs per megawatt of electricity generated indexed for 20 years. Secondly,
there is the export tariff for any surplus electricity not used by the
homeowner that is exported to the grid.
The Company has 6.4 per cent. of the equity in Tollan.
Venn Life Sciences Holdings plc ("Venn") (Ordinary and C Share Funds)
Venn is a Clinical Research Organisation ("CRO") with operations in France, the
Netherlands, Ireland and a branch office in Switzerland. Venn's near-term
objective is the consolidation of a number of small European CROs to build a
mid-sized CRO focused on the European market, offering clients a full service,
multi-centred capability in Phase II-IV trials across a range of principal
disease areas.
The company successfully raised £1 million in March 2014 through private
placing. Funds are to be used to develop the opportunities provided by the
recent acquisition of the intellectual property rights in Labskinâ„¢, SYN1113 and
related equipment of Evocutis plc. The company has continued to grow
organically and through acquisition. In the third quarter of the financial year
ending 31 December 2014, the company acquired a French CRO and signed a major
contract worth over €2.4 million to conduct an international study into an
innovative new heart treatment.
Metropolitan Safe Custody Limited ("Metropolitan") (Ordinary and C Share Funds)
Metropolitan provides safe custody services in central London to around 4,500
customers. Metropolitan currently runs two safe custody sites, one in
Knightsbridge, the other in St. John's Wood. These profitable, stable
businesses serve around 4,500 customers providing access to the vaults seven
days a week. The company invested significantly in the Knightsbridge site in
2013 and the St John's Wood site in 2014, upgrading security systems,
increasing capacity and enhancing customer facilities. In June 2014, the
company launched its online gold and silver bullion service which enables
customers to link directly to Sharps Pixley's online trading platform to
purchase gold and silver bars and coins directly from one of the oldest names
in bullion. Metropolitan receives a commission for the introduction and is able
to store and insure the items purchased.
The Company has 3.2 per cent. of the equity in Metropolitan. Other funds
managed by Calculus Capital have invested in Metropolitan and have combined
voting rights of 38.9 per cent.
Scancell Holdings plc ("Scancell") (C Share Fund)
Scancell is developing novel immunotherapies for the treatment of cancer. Its
SCIB1 ImmunoBody® is being developed for the treatment of melanoma and is being
evaluated in a Phase 1/2 trial. Scancell recently announced encouraging results
from its ongoing Phase 1/2 clinical trial in later stage patients (Stage III/IV
melanoma) - treated with the SCIB1 ImmunoBody® - at the 2014 American Society
of Clinical Oncology ("ASCO") meeting in Chicago on 1 June 2014. Whilst the
Phase 1/2 clinical trials are relatively small, there is consistent evidence
that Scancell's SCIB1 ImmunoBody® therapy can produce a reduction in tumour
size and stimulate a power immune response. When taken together with the
apparent delay in disease progression and increasingly extended survival data,
these results are highly encouraging. Most encouraging is the reported survival
times: only 2 of 25 patients receiving at least three doses of 2-8mg of SCIB1
have died since the study started in 2010.
Pico's Limited (trading as "Benito's Hat") (C Share Fund)
Benito's Hat is a Mexican-themed, fast casual restaurant business with plans to
expand in central London. Offering tailor-made burritos, tacos, salads and a
range of specials, Benito's Hat provides an authentic Mexican experience and
high-quality food, at an affordable price.
The C Share Fund invested in May 2013 and in April 2014 the company received an
additional £1.5 million equity investment which was led by Calculus Capital.
The additional funding will allow the company to execute on a strong pipeline
of new sites. The business ended its financial year to 31 July 2014 with
like-for-like sales up across the site portfolio, with the two new sites opened
during the year (Leadenhall Street and Farringdon) continuing to mature during
the first quarter of the financial year to 31 July 2015.
Horizon Discovery Limited ("Horizon") (C Share Fund)
In May 2013, the C Share Fund made a £50,000 investment into Horizon, an
international life science company supplying research tools to organisations
engaged in genomics research and the development of personalised medicines. In
March 2014, Horizon had an Initial Public Offering on AIM raising approximately
£40 million of new money. In September 2014, the company acquired Sage Labs Inc
in a $48 million cash and shares deal, thereby creating a fully integrated and
world leading genomics platform and strengthening its US footprint.
Quai Administration Services Limited ("Quai") (C Share Fund)
Quai provides white-label administration services for high-volume personal
savings products. Quai's proprietary technology platform provides automated
administration, straight-through processing, online web access and
multi-currency portfolio management services. It allows the company to
administer many thousands of individual savings plans at a fraction of the cost
incurred by established insurance companies and wealth managers, making it an
ideal outsourcing partner.
The investment by the C Share fund, together with investments by other funds
managed by Calculus Capital, has allowed the company to make further
investments in its platform services and expand its customer base. Quai has
secured a number of new corporate contracts in recent months and the sales
pipeline for the coming year has developed well. In order to meet customer
demand, the company is continuing to expand the technological capabilities of
the platform and broaden the service offering.
The company has moved to strengthen both the board and operational team,
appointing Tony Filbin, formerly managing director of Legal & General's £7
billion workplace pensions business, as a non-executive director and Jay
Swanston, formerly of Cogent, as Chief Operating Officer.
The Company has 3.0 per cent. of the equity in Quai. Other funds managed by
Calculus Capital have invested in Quai and have combined voting rights of 37.0
per cent.
The One Place Capital Limited (trading as Money Dashboard) (C Share Fund)
Founded in 2009, Money Dashboard is a free web-based application which empowers
consumers to take control of their finances. By using Money Dashboard, a
consumer is able to view all of their internet enabled current accounts,
savings accounts and credit cards in one secure place, providing the true view
of their financial lives. Transaction data is sorted into easily understood
categories and, by using the simple charts and graphs, consumers can see where
their money is going and budget for the future.
Since investment, Money Dashboard has released a series of product upgrades,
including the release of a mobile app, and has significantly grown its user
base. In August 2014, funds managed by Calculus Capital participated in a
further funding round in the company. At the time of the August 2014 funding
round the Investec Calculus VCT was fully invested, and accordingly it did not
participate. The additional funds raised will be used to continue with Money
Dashboard's marketing and customer acquisition strategy, capitalising on the
existing relationship with Bartle Bogle Hegarty.
Developments since the period end
There have not been any significant developments in the venture capital
portfolio since the period end.
Structured Products Portfolio
A significant proportion of the portfolio of Structured Products have now
reached full term and there has been little change over the past six months in
the portfolio.
The continuing strong performance of the FTSE 100 has supported valuations in
the Structured Products portfolio, and the FTSE 100 has increased to sit
comfortably above all of the product's strike levels. As at 29 August 2014, the
FTSE 100 was 6,819.75. Over the past three months, swap rates have increased
very slightly along with market volatility, but are still low when looking at
mid-term highs. Values of the Structured Product portfolio look strong, with
the highest strike value at 5,341.93 in the Ordinary Share Fund and 5,584.51 in
the C Share Fund.
No new investments were made in Structured Products during the period.
The Structured Products will achieve their target return subject to the Final
Index Level of the FTSE 100 being higher than the Initial Index Level. The
capital is at risk on a one-for-one basis ("CAR") if the FTSE 100 Index falls
more than 50 per cent. at any time during the investment term and fails to
fully recover at maturity such that the Final Index Level is below the Initial
Index Level. As at 31 August 2014, the following investments had been made in
Structured Products:
Ordinary Share Fund Structured Products Portfolio as at 31 August 2014
FTSE Price
100 Initial as at
Strike Index Notional Purchase 31 August Maturity Return/Capital
Issuer Date Level Investment Price 2014 Date at Risk ("CAR")
162.5% if FTSE 100
The Royal Bank higher*; CAR if FTSE 100
of Scotland plc 05/05/2010 5,341.93 £275,000 £0.96 £1.6028 12/05/2015 falls more than 50%
185% if FTSE 100
Investec Bank higher*; CAR if FTSE 100
plc 14/05/2010 5,262.85 £500,000 £0.98 £1.7623 19/11/2015 falls more than 50%
Abbey National 185% if FTSE 100
Treasury higher*;CAR if FTSE 100
Services 25/05/2010 4,940.68 £350,000 £0.99 £1.7845 18/11/2015 falls more than 50%
Matured/Sold
FTSE
100 Initial
Index Price at Maturity
Strike Level at Notional Purchase Maturity/ Date/ Return/Capital
Issuer Date Maturity Investment Price Sale Date Sold at Risk ("CAR")
125.1% if FTSE 100
Returned higher*; CAR if FTSE 100
HSBC Bank plc 01/07/2010 4,805.75 £500,000 £1.00 £1.2510 06/07/2012 falls more than 50%
Autocallable 10.5% p.a.;
The Royal Bank Returned CAR if FTSE 100 falls
of Scotland plc 18/03/2011 5,718.13 £50,000 £1.00 £1.1050 19/03/2012 more than 50%
137% if FTSE 100
Nomura Bank Sold at higher*; CAR if FTSE 100
International** 28/05/2010 5,188.43 £350,000 £0.98 £1.2625 30/03/2012 falls more than 50%
134% if FTSE 100
Morgan Stanley Sold at higher*;CAR if FTSE 100
International 10/06/2010 5,132.50 £500,000 £1.00 £1.3224 31/10/2012 falls more than 50%
Abbey National 126% if FTSE 100
Treasury Sold at higher*;CAR if FTSE 100
Services 03/08/2011 5,584.51 £50,000 £1.00 £1.1900 21/06/2013 falls more than 50%
The total current valuation of the amount invested in Structured Products in the Ordinary Share Fund as at
31 August 2014 was £1,946,511.
C Share Fund Structured Products Portfolio as at 31 August 2014
FTSE
100 Initial
Index Notional Purchase Price at 31 Maturity Return/Capital at Risk
Issuer Strike Date Level Investment Price August 2014 Date ("CAR")
182% if FTSE 100
Investec Bank higher*; CAR if FTSE 100
plc 05/08/2011 5,246.99 £328,000 £1.00 £1.5830 10/03/2017 falls more than 50%
Matured
FTSE
100 Initial
Index
Strike Level at Notional Purchase Price at Maturity Return/Capital at Risk
Issuer Date Maturity Investment Price Maturity Date ("CAR")
Autocallable 10.5% p.a.;
The Royal Bank Returned CAR if FTSE 100* falls
of Scotland plc 18/03/2011 5,718.13 £200,000 £1.00 £1.1050 19/03/2012 more than 50%
137% if FTSE 100
Nomura Bank Returned higher*; CAR if FTSE 100
International** 28/05/2010 5,188.43 £350,000 £1.26 £1.3700 20/02/2013 falls more than 50%
Abbey National 126% if FTSE 100
Treasury Returned higher*;CAR if FTSE 100
Services 03/08/2011 5,584.51 £200,000 £1.00 £1.2600 05/02/2014 falls more than 50%
The total current valuation of the amount invested in Structured Products in
the C Share Fund as at 31 August 2014 was £519,212.
* The Final Index Level is calculated using 'averaging', meaning that the
average of the closing levels of the FTSE 100 is taken on each Business Day
over the last 2-6 months of the Structured Product plan term (the length of the
averaging period differs for each plan). The use of averaging to calculate the
return can reduce adverse effects of a falling market or sudden market falls
shortly before maturity. Equally, it can reduce the benefits of an increasing
market or sudden market rises shortly before maturity.
** The Nomura Structured Product was sold prior to maturity with a return on
initial investment of 28.8 per cent. This was sold to the C Share Fund.
Calculus Capital Limited Investec Structured Products
29 October 2014 29 October 2014
INVESTMENT PORTFOLIO AS AT 31 AUGUST 2014
- ORDINARY SHARE FUND
% of Net Assets
Structured Products 46%
Unquoted - loan stock 20%
Quoted and unquoted - ordinary and preference shares 34%
Unquoted - liquidity funds -
Net current assets -
100%
Sector - % of Portfolio
Structured Products 46%
Quoted and unquoted - Qualifying Investments 54%
Unquoted - other non-Qualifying Investments -
100%
Nature of Book Cost Valuation % of Net % of
Company Business £'000 £'000 Assets Portfolio
Structured Products
Investec Bank plc Banking 490 881 21% 21%
Abbey National Treasury
Services Banking 346 624 15% 15%
The Royal Bank of Scotland
plc Banking 264 441 10% 10%
Total Structured Products 1,100 1,946 46% 46%
Qualifying Investments
Brigantes Energy Limited Oil and gas
exploration and
production 127 322 8% 8%
Human Race Group Limited Leisure 300 287 7% 7%
Hampshire Cosmetics Limited Cosmetics 250 277 6% 6%
AnTech Limited Oil services 270 255 6% 6%
Lime Technology Limited Construction 307 255 6% 6%
Metropolitan Safe Custody Safe depository
Limited services 190 229 5% 5%
Terrain Energy Limited Onshore oil and gas
production 100 176 4% 4%
Tollan Energy Limited Energy 150 150 4% 4%
Corfe Energy Limited Oil and gas
exploration and
production 76 139 3% 3%
MicroEnergy Generation
Services Limited Energy 150 138 3% 3%
Venn Life Sciences Holdings
plc Clinical research 120 64 2% 2%
Dryden Human Capital Group
Limited Human resources 100 11 - -
Secure Electrans Limited E-commerce security 112 - - -
Heritage House Limited Publishing and media
services 127 - - -
Total Qualifying Investments 2,379 2,303 54% 54%
Other non-Qualifying
Investments
Scottish Widows Liquidity
Fund Liquidity fund 1 1 - -
Total Other non-Qualifying
Investments 1 1 - -
Total Investments 3,480 4,250 100% 100%
Net Current Assets less
Creditors due after one year 13 -
Net Assets 4,263 100%
INVESTMENT PORTFOLIO AS AT 31 AUGUST 2014
- C SHARE FUND
% of Net Assets
Structured Products 30%
Unquoted - loan stock 17%
Quoted and unquoted - ordinary and preference shares 52%
Unquoted - liquidity funds -
Net current assets 1%
100%
Sector - % of Portfolio
Structured Products 30%
Quoted and unquoted - Qualifying Investments 70%
Unquoted - other non-Qualifying Investments -
100%
Nature of Book Cost Valuation % of Net % of
Company Business £'000 £'000 Assets Portfolio
Structured Products
Investec Bank plc Banking 328 519 31% 31%
Total Structured Products 328 519 31% 31%
Qualifying Investments
Hampshire Cosmetics Limited Cosmetics 150 152 9% 9%
Quai Administration Services
Limited Technology 150 150 9% 9%
Scancell Holdings plc Biotech 100 147 9% 9%
Human Race Group Limited Leisure 150 143 8% 9%
Terrain Energy Limited Onshore oil and
gas production 95 127 7% 7%
The One Place Capital Limited Personal finance 127 127 7% 7%
Metropolitan Safe Custody Safe depository
Limited services 90 108 6% 6%
Horizon Discovery Limited Biotechnology 50 96 6% 6%
Pico's Limited Leisure 50 64 4% 4%
Venn Life Sciences
Holdings plc Clinical research 80 43 3% 3%
Secure Electrans Limited E-commerce
security 75 - - -
Heritage House Limited Publishing and
media services 64 - - -
Total Qualifying Investments 1,181 1,157 68% 69%
Other non-Qualifying
Investments
Fidelity Liquidity Fund Liquidity fund - - - -
Scottish Widows Liquidity
Fund Liquidity fund 1 1 - -
Total Other non-Qualifying
Investments 1 1 - -
Total Investments 1,510 1,677 99% 100%
Net Current Assets less
creditors due after one year 11 1%
Net Assets 1,688 100%
PRINCIPAL RISKS
The principal risks facing the Company are substantially unchanged since the
date of the Annual Report and Accounts for the year ended 28 February 2014 and
continue to be as set out in that report.
Risks faced by the Company include, but are not limited to, loss of approval as
a venture capital trust and other regulatory breaches, risks of making Venture
Capital Investments, risks attaching to investment in Structured Products,
liquidity/marketability risk, changes in legislation/taxation, engagement of
third party advisers, C shares versus ordinary shares, market price risk and
credit risk.
DIRECTORS' RESPONSIBILITY STATEMENT
The Directors confirm that to the best of their knowledge:
â— the condensed set of financial statements has been prepared in accordance
with the Statement on Half Yearly Financial Reports issued by the UK Accounting
Standards Board and gives a true and fair view of the assets, liabilities and
financial position of the Company; and
â— this Half Yearly Financial Report includes a fair review of the information
required by:
a) DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of
important events that have occurred during the first six months of the
financial year and their impact on the condensed set of financial statements;
and a description of the principal risks and uncertainties for the remaining
six months of the year; and
b) DTR 4.2.8R of the Disclosure and Transparency Rules, being related party
transactions that have taken place in the first six months of the current
financial year and that have materially affected the financial position or
performance of the Company during that period; and any changes in the related
party transactions described in the last Annual Report that could do so.
This Half Yearly Financial Report was approved by the Board of Directors on 29
October 2014 and the above responsibility statement was signed on its behalf by
Michael O'Higgins, Chairman.
CONDENSED INCOME STATEMENT
FOR THE PERIOD FROM 1 MARCH 2014 TO 31 AUGUST 2014
(UNAUDITED)
6 Months Ended 6 Months Ended 12 Months Ended
31 August 2014 31 August 2013 28 February 2014*
Revenue Capital Revenue Capital Revenue Capital
Return Return Total Return Return Total Return Return Total
Note £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Ordinary Share Fund
Investment holding gains - 34 34 - 46 46 - 267 267
Gain on disposal of
investments - 3 3 - 10 10 - 10 10
Income 40 - 40 69 - 69 74 - 74
Investment management
fee (6) (17) (23) (6) (18) (24) (11) (34) (45)
Other operating expenses (54) - (54) (55) - (55) (107) - (107)
(Loss)/profit on
ordinary activities
before taxation (20) 20 - 8 38 46 (44) 243 199
Taxation on ordinary
activities 3 - - - - - - - - -
(Loss)/profit for the
period (20) 20 - 8 38 46 (44) 243 199
Basic and diluted
earnings per ordinary share 2 (0.4)p 0.4p 0.0p 0.2p 0.8p 1.0p (0.9)p 5.1p 4.2p
6 Months Ended 6 Months Ended 12 Months Ended
31 August 2014 31 August 2013 28 February 2014*
Revenue Capital Revenue Capital Revenue Capital
Return Return Total Return Return Total Return Return Total
Note £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
C Share Fund
Investment holding gains - 30 30 - 65 65 - 33 33
Gain on disposal of
investments - - - - - - - 52 52
Income 11 - 11 11 - 11 22 - 22
Investment management
fee (2) (7) (9) (2) (7) (9) (4) (13) (17)
Other operating
expenses (22) - (22) (22) - (22) (43) - (43)
(Loss)/profit on
ordinary activities
before taxation (13) 23 10 (13) 58 45 (25) 72 47
Taxation on ordinary 3 - - - - - - - - -
activities
(Loss)/profit for the
period (13) 23 10 (13) 58 45 (25) 72 47
Basic and diluted
earnings per
C share 2 (0.7)p 1.2p 0.5p (0.7)p 3.0p 2.3p (1.3)p 3.7p 2.4p
* These figures are audited.
The total columns of these statements represent the Income Statement of the
Ordinary Share Fund and the C Share Fund.
The supplementary revenue return and capital return columns are both prepared
in accordance with the Association of Investment Companies ("AIC") Statement of
Recommended Practice ("SORP").
6 Months Ended 6 Months Ended 12 Months Ended
31 August 2014 31 August 2013 28 February 2014*
Revenue Capital Revenue Capital Revenue Capital
Return Return Total Return Return Total Return Return Total
Note £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Total
Investment holding gains - 64 64 - 111 111 - 300 300
Gain on disposal of
investments - 3 3 - 10 10 - 62 62
Income 51 - 51 80 - 80 96 - 96
Investment management fee (8) (24) (32) (8) (25) (33) (15) (47) (62)
Other operating expenses (76) - (76) (77) - (77) (150) - (150)
(Loss)/profit on ordinary
activities before taxation (33) 43 10 (5) 96 91 (69) 315 246
Taxation on ordinary
activities 3 - - - - - - - - -
(Loss)/profit for the
period (33) 43 10 (5) 96 91 (69) 315 246
Basic and diluted earnings
per ordinary share 2 (0.4)p 0.4p 0.0p 0.2p 0.8p 1.0p (0.9)p 5.1p 4.2p
Basic and diluted earnings
per C share 2 (0.7)p 1.2p 0.5p (0.7)p 3.0p 2.3p (1.3)p 3.7p 2.4p
* These figures are audited.
The total column of this statement represents the Company's Income Statement.
The supplementary revenue return and capital return columns are both prepared
in accordance with the AIC's SORP.
No operations were acquired or discontinued during the period.
All items in the above statements derive from continuing operations.
There were no recognised gains or losses other than those passing through the
Income Statement.
The notes form an integral part of these Accounts.
CONDENSED RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS
FOR THE PERIOD FROM 1 MARCH 2014 TO 31 AUGUST 2014
(UNAUDITED)
Capital Capital
Share Special Reserve Reserve Revenue
Capital Reserve Realised Unrealised Reserve Total
£'000 £'000 £'000 £'000 £'000 £'000
Ordinary Share Fund
For the 6 month period to 31 August 2014
1 March 2014 47 3,729 273 736 (273) 4,512
Investment holding gains - - - 34 - 34
Gain on disposal of investments - - 3 - - 3
Management fee allocated to capital - - (17) - - (17)
Revenue return on ordinary activities
after tax - - - - (20) (20)
Dividend paid (note 8) - (249) - - - (249)
31 August 2014 47 3,480 259 770 (293) 4,263
For the 6 month period to 31 August 2013
1 March 2013 47 3,978 297 469 (229) 4,562
Investment holding gains - - - 46 - 46
Gain on disposal of investments - - 10 - - 10
Management fee allocated to capital - - (18) - - (18)
Revenue return on ordinary activities
after tax - - - - 8 8
Dividend paid - (249) - - - (249)
31 August 2013 47 3,729 289 515 (221) 4,359
For the 12 months ended 28 February 2014 *
1 March 2013 47 3,978 297 469 (229) 4,562
Investment holding gains - - - 267 - 267
Gain on disposal of investments - - 10 - - 10
Management fee allocated to capital - - (34) - - (34)
Revenue return on ordinary activities
after tax - - - - (44) (44)
Dividend paid - (249) - - - (249)
28 February 2014 47 3,729 273 736 (273) 4,512
* These figures are audited.
The notes form an integral part of these Accounts.
Capital Capital
Share Special Reserve Reserve Revenue
Capital Reserve Realised Unrealised Reserve Total
£'000 £'000 £'000 £'000 £'000 £'000
C Share Fund
For the 6 month period to 31 August 2014
1 March 2014 19 1,628 86 137 (105) 1,765
Investment holding gains - - - 30 - 30
Management fee allocated to capital - - (7) - - (7)
Revenue return on ordinary activities after
tax - - - - (13) (13)
Dividend paid (note 8) - (87) - - - (87)
31 August 2014 19 1,541 79 167 (118) 1,688
For the 6 month period to 31 August 2013
1 March 2013 19 1,715 47 104 (80) 1,805
Investment holding gains - - - 65 - 65
Management fee allocated to capital - - (7) - - (7)
Revenue return on ordinary activities after
tax - - - - (13) (13)
Dividend paid - (87) - - - (87)
31 August 2013 19 1,628 40 169 (93) 1,763
For the 12 months ended 28 February 2014*
1 March 2013 19 1,715 47 104 (80) 1,805
Investment holding gains - - - 33 - 33
Gain on disposal of investments - - 52 - - 52
Management fee allocated to capital - - (13) - - (13)
Revenue return on ordinary activities after
tax - - - - (25) (25)
Dividend paid - (87) - - - (87)
28 February 2014 19 1,628 86 137 (105) 1,765
* These figures are audited.
The notes form an integral part of these Accounts.
Capital Capital
Share Special Reserve Reserve Revenue
Capital Reserve Realised Unrealised Reserve Total
£'000 £'000 £'000 £'000 £'000 £'000
Total
For the 6 month period to 31 August 2014
1 March 2014 66 5,357 359 873 (378) 6,277
Investment holding gains - - - 64 - 64
Gain on disposal of investments - - 3 - - 3
Management fee allocated to capital - - (24) - - (24)
Revenue return on ordinary activities after
tax - - - - (33) (33)
Dividend paid (note 8) - (336) - - - (336)
31 August 2014 66 5,021 338 937 (411) 5,951
For the 6 month period to 31 August 2013
1 March 2013 66 5,693 344 573 (309) 6,367
Investment holding gains - - - 111 - 111
Gain on disposal of investments - - 10 - - 10
Management fee allocated to capital - - (25) - - (25)
Revenue return on ordinary activities after
tax - - - - (5) (5)
Dividend paid - (336) - - - (336)
31 August 2013 66 5,357 329 684 (314) 6,122
For the 12 months ended 28 February 2014*
1 March 2013 66 5,693 344 573 (309) 6,367
Investment holding gains - - - 300 - 300
Gain on disposal of investments - - 62 - - 62
Management fee allocated to capital - - (47) - - (47)
Revenue return on ordinary activities after
tax - - - - (69) (69)
Dividend paid - (336) - - - (336)
28 February 2014 66 5,357 359 873 (378) 6,277
*These figures are audited.
The notes form an integral part of these Accounts.
CONDENSED BALANCE SHEET
AS AT 31 AUGUST 2014
(UNAUDITED)
31 August 31 August 28 February
2014 2013 2014*
Note £'000 £'000 £'000
Ordinary Share Fund
Fixed assets
Investments 4 4,250 4,354 4,573
Current assets
Debtors 99 79 73
Cash at bank and on deposit 6 14 -
105 93 73
Creditors: amounts falling due within
one year
Creditors (90) (80) (107)
Bank overdraft - - (22)
(90) (80) (129)
Net current assets/(liabilities) 15 13 (56)
Non-current liabilities
IFA trail commission (2) (8) (5)
Total net assets 4,263 4,359 4,512
Capital and reserves
Called-up share capital 7 47 47 47
Special reserve 3,480 3,729 3,729
Capital reserve - realised 259 289 273
Capital reserve - unrealised 770 515 736
Revenue reserve (293) (221) (273)
Total shareholders' funds 4,263 4,359 4,512
Net asset value per ordinary share
basic 5 90.0p 92.0p 95.2p
* These figures are audited.
The notes form an integral part of these Accounts.
31 August 31 August 28 February
2014 2013 2014*
Note £'000 £'000 £'000
C Share Fund
Fixed assets
Investments 4 1,677 1,553 1,647
Current assets
Debtors 41 16 29
Cash at bank and on deposit 11 226 130
52 242 159
Creditors: amounts falling due
within one year
Creditors (37) (26) (36)
Net current assets 15 216 123
Non-current liabilities
IFA trail commission (4) (6) (5)
Total net assets 1,688 1,763 1,765
Capital and reserves
Called-up share capital 7 19 19 19
Special reserve 1,541 1,628 1,628
Capital reserve - realised 79 40 86
Capital reserve - unrealised 167 169 137
Revenue reserve (118) (93) (105)
Total shareholders' funds 1,688 1,763 1,765
Net asset value per C share -
basic 5 87.4p 91.3p 91.4p
*These figures are audited.
The notes form an integral part of these Accounts.
31 August 2014 31 August 2013 28 February 2014*
Note £'000 £'000 £'000
Total
Fixed assets
Investments 4 5,927 5,907 6,220
Current assets
Debtors 140 95 102
Cash at bank and on deposit 17 240 130
157 335 232
Creditors: amounts falling due within
one year
Creditors (127) (106) (143)
Bank overdraft - - (22)
(127) (106) (165)
Net current assets 30 229 67
Non-current liabilities
IFA trail commission (6) (14) (10)
Total net assets 5,951 6,122 6,277
Capital and reserves
Called-up share capital 7 66 66 66
Special reserve 5,021 5,357 5,357
Capital reserve - realised 338 329 359
Capital reserve - unrealised 937 684 873
Revenue reserve (411) (314) (378)
Total shareholders' funds 5,951 6,122 6,277
Net asset value per ordinary share -
basic 5 90.0p 92.0p 95.2p
Net asset value per C share - basic 5 87.4p 91.3p 91.4p
* These figures are audited.
The notes form an integral part of these Accounts.
CONDENSED CASH FLOW STATEMENT
FOR TO THE PERIOD FROM 1 MARCH 2014 TO 31 AUGUST 2014
(UNAUDITED)
6 Months 6 Months 12 Months
Ended Ended Ended
31 August 31 August 28 February
2014 2013 2014*
Note £'000 £'000 £'000
Ordinary Share Fund
Operating activities
Investment income received 44 65 104
Investment management fees (56) (23) (22)
Other cash payments (74) (26) (103)
Cash flow from operations 6 (86) 16 (21)
Cash flow from investing activities
Purchase of investments - (12) (12)
Sale of investments 363 260 261
Net cash flow from investing activities 363 248 249
Equity dividend paid 8 (249) (249) (249)
Net cash flow before financing 28 15 (21)
Cash flow from financing activities
Expenses of share issues - (5) (5)
Net cash flow from financing activities - (5) (5)
Increase/(decrease) in cash at bank and on
deposit 28 10 (26)
* These figures are audited.
The notes form an integral part of these Accounts.
6 Months 6 Months 12 Months
Ended Ended Ended
31 August 31 August 28 February
2014 2013 2014*
Note £'000 £'000 £'000
C Share Fund
Operating activities
Investment income received 11 12 22
Deposit interest received - 1 1
Investment management fees (13) (17) (17)
Other cash payments (30) (4) (38)
Cash flow from operations 6 (32) (8) (32)
Cash flow from investing activities
Purchase of investments - (230) (657)
Sale of investments - - 353
Net cash flow from investing activities - (230) (304)
Equity dividend paid 8 (87) (87) (87)
Net cash flow before financing (119) (325) (423)
Cash flow from financing activities
Expenses of share issue - (5) (3)
Net cash flow from financing activities - (5) (3)
Decrease in cash at bank and on deposit (119) (330) (426)
* These figures are audited.
The notes form an integral part of these Accounts.
6 Months 6 Months 12 Months
Ended Ended Ended
31 August 31 August 28 February
2014 2013 2014*
Note £'000 £'000 £'000
Total
Operating activities
Investment income received 55 77 126
Deposit interest received - 1 1
Investment management fees (69) (40) (39)
Other cash payments (104) (30) (141)
Cash flow from operations 6 (118) 8 (53)
Cash flow from investing activities
Purchase of investments - (242) (669)
Sale of investments 363 260 614
Net cash flow from investing activities 363 18 (55)
Equity dividend paid 8 (336) (336) (336)
Net cash flow before financing (91) (310) (444)
Cash flow from financing activities
Expenses of share issues - (10) (8)
Net cash flow from financing activities - (10) (8)
(Decrease)/increase in cash at bank and on deposit (91) (320) (452)
* These figures are audited.
The notes form an integral part of these Accounts.
CONDENSED NOTES TO THE ACCOUNTS
1. Nature of Financial Information
Basis of accounting
These Accounts have been prepared under the historical cost convention, except
for the valuation of financial assets at fair value through profit or loss, in
accordance with UK Generally Accepted Accounting Practice ("UK GAAP"). These
Accounts cover the six month period ended 31 August 2014.
In determining the analysis of total income and expenses as between capital
return and revenue return, the Directors have followed the guidance contained
in the AIC SORP, as revised in 2009, and on the assumption that the Company
maintains VCT status.
The Accounts are prepared on the basis of the accounting policies set out in
the Annual Report and Accounts for the year ended 28 February 2014.
The financial information contained in this report does not constitute full
statutory accounts as defined in Section 434 of the Companies Act 2006. The
financial information for the six month period ended 31 August 2014 and the six
month period ended 31 August 2013 has not been audited or reviewed by the
Company's Auditors pursuant to the Auditing Practices Board guidance on such
reviews.
The information for the year ended 28 February 2014 has been extracted from the
latest published Annual Report and Accounts, which have been filed with the
Registrar of Companies. The report of the Auditors on those Accounts contained
no qualification or statement under Section 498(2) or (3) of the Companies Act
2006.
Going concern
After making enquiries, and having reviewed the portfolio, balance sheet and
projected income and expenditure for the next twelve months, the Directors have
a reasonable expectation that the Company has adequate resources to continue in
operation for the foreseeable future. The Directors have therefore adopted the
going concern basis in preparing these Accounts.
2. Return per Share
6 Months Ended 6 Months Ended 12 Months Ended
31 August 2014 31 August 2013 28 February 2014
Revenue Capital Total Revenue Capital Total Revenue Capital Total
pence pence pence pence pence pence pence Pence pence
Return per
ordinary
share (0.4) 0.4 0.0 0.2 0.8 1.0 (0.9) 5.1 4.2
Return per
C share (0.7) 1.2 0.5 (0.7) 3.0 2.3 (1.3) 3.7 2.4
Ordinary shares
Revenue return per ordinary share is based on the net revenue loss on ordinary
activities after taxation of £20,000 (31 August 2013: gain of £8,000; 28
February 2014: loss of £44,000) and on 4,738,463 ordinary shares (31 August
2013: 4,738,463; 28 February 2014: 4,738,463), being the weighted average
number of ordinary shares in issue during the period.
Capital return per ordinary share is based on the net capital gain for the
period of £20,000 (31 August 2013: £38,000; 28 February 2014: £243,000) and on
4,738,463 ordinary shares (31 August 2013: 4,738,463; 28 February 2014:
4,738,463), being the weighted average number of ordinary shares in issue
during the period.
Total return per ordinary share is based on the net gain on ordinary activities
for the period of £nil (31 August 2013: £46,000; 28 February 2014: £199,000)
and on 4,738,463 ordinary shares (31 August 2013: 4,738,463; 28 February 2014:
4,738,463), being the weighted average number of ordinary shares in issue
during the period.
C shares
Revenue return per C share is based on the net revenue loss on ordinary
activities after taxation of £13,000 (31 August 2013: £13,000; 28 February
2014: £25,000) and on 1,931,095 C shares (31 August 2013: 1,931,095; 28
February 2014: 1,931,095), being the weighted average number of C shares in
issue during the period.
Capital return per C share is based on the net capital gain for the period of
£23,000 (31 August 2014: £58,000; 28 February 2014: £72,000) and on 1,931,095
C shares (31 August 2013: 1,931,095; 28 February 2014: 1,931,095), being the
weighted average number of C shares in issue during the period.
Total return per C share is based on the total gain for the period of £10,000
(31 August 2013: £45,000; 28 February 2014: £47,000) and on 1,931,095 C shares
(31 August 2013: 1,931,095; 28 February 2014: 1,931,095), being the weighted
average number of C shares in issue during the period.
3. Taxation on Ordinary Activities
The estimated effective tax rate at the year end is 0 per cent. for both share
funds. This remains unchanged from the prior period.
4. Investments at Fair Value through Profit or Loss
31 August 31 August 28 February
2014 2013 2014
£'000 £'000 £'000
Ordinary Share Fund
Investment portfolio summary
Investments in Structured Products 1,946 1,727 1,883
Quoted/unquoted investments 2,303 2,625 2,689
Other investments 1 2 1
4,250 4,354 4,573
C Share Fund
Investment portfolio summary
Investments in Structured Products 519 707 503
Quoted/unquoted investments 1,157 743 1,143
Other investments 1 103 1
1,677 1,553 1,647
Total
Investment portfolio summary
Investments in Structured Products 2,465 2,434 2,386
Quoted/unquoted investments 3,460 3,368 3,832
Other investments 2 105 2
5,927 5,907 6,220
5. Net Asset Value per Share
31 August 31 August 28 February
2014 2013 2014
pence pence pence
Net asset value per ordinary share 90.0 92.0 95.2
Net asset value per C share 87.4 91.3 91.4
The basic net asset value per ordinary share is based on net assets (including
current period revenue) of £4,263,000 (31 August 2013: £4,359,000; 28 February
2014: £4,512,000) and on 4,738,463 ordinary shares (31 August 2013: 4,738,463;
28 February 2014: 4,738,463), being the number of ordinary shares in issue at
the period end.
The basic net asset value per C share is based on net assets of £1,688,000 (31
August 2013: £1,763,000; 28 February 2014: £1,765,000) and on 1,931,095 C
shares (31 August 2013: 1,931,095; 28 February 2014: 1,931,095), being the
number of C shares in issue at the period end.
6. Reconciliation of Net Profit before Tax to Cash Flow from Operating
Activities
31 August 31 August 28 February
2014 2013 2014
£'000 £'000 £'000
Ordinary Share Fund
Profit on ordinary activities before tax - 46 199
Gain on investments (37) (56) (277)
(Increase)/decrease in debtors (26) 31 37
(Decrease)/increase in creditors (23) (5) 20
Cash flow from operating activities (86) 16 (21)
C Share Fund
Profit on ordinary activities before tax 10 45 47
Gain on investments (30) (65) (85)
(Increase)/decrease in debtors (12) (18) 6
Decrease in creditors - (6) -
Cash flow from operating activities (32) (8) (32)
Total
Profit on ordinary activities before tax 10 91 246
Gain on investments (67) (121) (362)
(Increase)/decrease in debtors (38) 49 43
(Decrease)/increase in creditors (23) (11) 20
Cash flow from operating activities (118) 8 (53)
7. Called-up Share Capital
31 August
2014
Number £'000
Ordinary shares of 1p each 4,738,463 47
C shares of 1p each 1,931,095 19
8. Dividends
For the year to 28 February 2014, the Ordinary Share Fund declared a final
dividend of 5.25p per ordinary share on 4,738,463 shares amounting to £248,769.
The dividend was paid on 24 July 2014 to ordinary shareholders on the register
at 30 May 2014.
For the year to 28 February 2014, the C Share Fund declared a final dividend of
4.5p per C share on 1,931,095 shares amounting to £86,899. The dividend was
paid on 24 July 2014 to C shareholders on the register at 30 May 2014.
9. Transactions with Related Parties
John Glencross, a Director of the Company, is considered to be a related party
due to his position as Chief Executive and a director of Calculus Capital, one
of the Company's Investment Managers. He does not receive any remuneration from
the Company. He is a director of Terrain Energy Limited and Lime Technology
Limited, companies in which the Company has invested. Fees for the provision of
Mr Glencross as a director of these companies are paid to Calculus Capital and
are disclosed in note 10.
10. Transactions with Investment Managers
Investec Structured Products is an Investment Manager to the Company and is
entitled to a performance incentive fee. Investec Structured Products will
receive an arrangement fee of 0.75 per cent. of the amount invested in each
Structured Product. This arrangement fee shall be paid to Investec Structured
Products by the issuer of the relevant Structured Product. No arrangement fee
will be paid to Investec Structured Products in respect of any decision to
invest in Investec-issued Structured Products. Investec Structured Products has
agreed not to earn an annual management fee from the Company.
As at 31 August 2014, £84,238 (31 August 2013: £24,749; 28 February 2014:
£56,734) was owed by Investec Structured Products as claw back of costs in
excess of the agreed expenses cap of 3 per cent. to the Ordinary Share Fund.
£34,699 (31 August 2013: £10,702; 28 February 2014: £23,236) was owed to the C
Share Fund.
Calculus Capital receives an investment management fee from the Company. For
the period ended 31 August 2014, fees of £22,790 (31 August 2013: £23,310; 28
February 2014: £45,171) were payable to Calculus Capital by the Ordinary Share
Fund. As at 31 August 2014, fees of £9,001 (31 August 2013: £9,099; 28 February
2014: £17,774) were payable by the C Share Fund. Calculus Capital is also
entitled to a performance incentive fee.
Calculus Capital receives an award fee from Terrain, Lime, Human Race,
Metropolitan, Hampshire, Money Dashboard and Quai for the provision of a
director, as well as an annual monitoring fee which also covers the provision
of certain administrative support services. In the period ended 31 August 2014,
the amount paid to Calculus Capital which was attributable to the investment
made by the Company was £533 (31 August 2013: £1,648; 28 February 2014: £2,291)
from Terrain; £1,069 (31 August 2013: £1,356; 28 February 2014: £2,112) from
Lime; £1,870 (31 August 2013: £1,705; 28 February 2014: £3,665) from Human
Race; £1,302 (31 August 2013: £482; 28 February 2014: £1,201) from
Metropolitan; £1,561 (31 August 2013: £1,219; 28 February 2014: £2,167) from
Hampshire; £753 (31 August 2013: £nil; 28 February 2014: £186) from Money
Dashboard; and £677 (31 August 2013: £nil; 28 February 2014: £nil) from Quai
(all excluding VAT).
Calculus Capital receives an annual fee from Dryden, Corfe, Brigantes and
Benito's Hat for the provision of a director. In the period ended 31 August
2014, the amount paid to Calculus Capital which was attributable to the
investment made by the Company was £202 (31 August 2013: £901; 28 February
2014: £1,186) from Dryden; £375 (31 August 2013: £364; 28 February 2014: £734)
from Brigantes; £222 (31 August 2013: £216; 28 February 2014: £435) from Corfe,
and £149 (31 August 2013: £94; 28 February 2014: £374) from Benito's Hat (all
excluding VAT).
Calculus Capital also receives an annual monitoring fee from Tollan,
MicroEnergy and AnTech which covers the provision of certain administrative
support services. In the period ended 31 August 2014, the amount paid to
Calculus Capital which was attributable to the investment made by the Company
was £1,218 (31 August 2013: £1,406; 28 February 2014: £2,813) from Tollan; £630
(31 August 2013: £1,003; 28 February 2014: £2,097) from MicroEnergy; and £1,029
(31 August 2013: £nil; 28 February 2014: £2,455) from AnTech (all excluding
VAT).
COMPANY INFORMATION
Directors Fund Administrator and
Michael O'Higgins (Chairman) Company Secretary
Kate Cornish-Bowden Capita Sinclair Henderson Limited
John Glencross (Trading as Capita Asset Services)
Steven Meeks Beaufort House
51 New North Road
Exeter EX4 4EP
Registered Office
Beaufort House Auditors
51 New North Road Grant Thornton UK LLP
Exeter EX4 4EP 30 Finsbury Square
Telephone: 01392 477 500 London EC2P 2YU
Company Number Sponsor and Broker
07142153 Nplus1 Singer Advisory LLP
One Hanover Street
Structured Products Investment London W1S 1YZ
Manager
Investec Structured Products Registrars
2 Gresham Street Capita Asset Services
London EC2V 7QP The Registry
Telephone: 020 7597 4000 34 Beckenham Road
Website: Beckenham
www.investecstructuredproducts.com Kent BR3 4TU
Telephone: 0871 644 0300
Venture Capital Investments Manager
Calculus Capital Limited (Calls cost 10p per minute plus network
extras. Lines are open Monday to Friday 9.00
104 Park Street am to 5.30 pm).
London W1K 6NF
Telephone: 020 7493 4940
Website: www.calculuscapital.com
Printed copies of the Investec Structured Products Calculus VCT plc Half Yearly
Report for the six months ended 31 August 2014 has not been posted to
shareholders. However a copy can be found on the following websites:
www.calculuscapital.com and www.investecstructuredproducts.com.
For further information, please contact:
Investment Manager to the Structured Products Portfolio
Investec Structured Products
Gary Dale
Telephone: 020 7597 4065
Investment Manager to the Venture Capital Portfolio
Calculus Capital Limited
Susan McDonald
Telephone: 020 7493 4940
Neither the contents of the Company's website nor the contents of any website
accessible from hyperlinks on this announcement (or any other website) are
incorporated into, or form part of, this announcement.