Final Results
SMALL COMPANIES DIVIDEND TRUST PLC
FINAL RESULTS FOR THE YEAR ENDED 30 APRIL 2008
The full Annual Report and Accounts can be accessed via the Company's website
at www.chelvertonam.com or by contacting the Company Secretary on telephone
01392 412122.
Chairman's Report
Results
The Company's net asset value per Ordinary share at 30 April 2008 was 149.32p
(2007: 266.32p), a decline over the year of 43.9%. During this period the FTSE
All-Share Index decreased by 7.6% and the FTSE Small-Cap Index decreased by
23.0%.
Since Listing of the Company's shares on 12 May 1999, the FTSE All-Share Index
has risen by 4.6% and the net asset value per Ordinary share has risen by
53.5%. Over the same period the share price has increased by 32.5%. Since the
year end, the net asset value per Ordinary share has fallen to 104.30p as at 11
July 2008.
The Company is currently invested in 59 companies across 23 sectors; this
spread provides a good diversification base and will assist the Company in
providing a stable platform from which to grow in both capital and revenue
terms.
The last year has been a particularly difficult one for the Company as both
small companies as an asset class and "value" as a style have underperformed at
the same time. Almost since the last year end the macro environment has been
deteriorating, but the Company felt the effect most dramatically in the last
six months when the liquidity crisis, driven largely by problems in the banking
sector, led to a flight to large companies. This "size effect" is,
historically, a normal reaction to a slowing domestic economy, but the
magnitude has been compounded this time by the banks' need to re-build their
balance sheets and monetary easing being undermined by domestic inflationary
pressures.
Whilst the capital value of the Company's holdings have been adversely affected
by increased macro concerns and rising risk premiums the ability of the
underlying investee companies to generate strong cash flows and to pay good
dividends has held up well, as can be seen from the Income statement. The
portfolio yield has risen from just over 4% at the end of last year to some 7%
now. The last time it was this high was in the last economic downturn five
years ago and, reassuringly, the Company performed very well in the subsequent
few years as the economy recovered.
We believe that history should repeat itself as a recovery takes place in the
future and we believe the Company's investments to be attractively valued on
medium term cash flow parameters. The large unknown, however, is obviously the
timing of the recovery and the fear that the economy and corporate earnings
could still deteriorate from here.
In the shorter term we can draw some comfort from the fact that in over half of
the Company's investments, directors have been actively buying stock in their
own companies since the recent sell off began. At the same time there has been
a pick up in corporate activity by both companies and venture capitalists. This
does not mean that there will not be further earnings downgrades across the
market, but it does suggest that in a number of cases these are already being
discounted in valuations.
VAT reclaim
In 2004 the Association of Investment Companies (`AIC') and JPMorgan
Claverhouse (`Claverhouse') brought a case against HM Revenue & Customs to
challenge the VAT charge on management fees paid by investment trusts. The case
was referred to the European Court of Justice and in a ruling in June 2007 it
upheld the AIC/ Claverhouse claim. The immediate effect is that invoices from
the Investment Manager will no longer include VAT.
The Board is awaiting further clarification from HM Revenue & Customs on the
timetable and procedure for reclaiming VAT paid on investment management fees
since 1 January 2001. There may also be scope for recovering certain VAT paid
in relation to earlier periods. At the current time the Board is not
recognising the potential back claim in its results nor its published net asset
value.
Bank facility
The Company has borrowing facilities represented by a £10.0 million fixed loan
and a £3.0 million overdraft facility. Currently the overdraft facility is not
being used.
The Board intends to continue to restrict the borrowing arrangements with the
Bank, so as to limit the total amount of borrowings to below 30% of total
assets at the time of draw down.
Dividend
The Board has declared a fourth interim dividend of 4.05p per Ordinary share
(2007: 4.00p) which, when added to the three quarterly interim dividends of
3.20p, equates to a total dividend for the year of 13.65p per Ordinary share
(2007: 13.00p), an increase of 5.0% over the previous year. As can be seen from
the Income statement the net return is slightly reduced, resulting in £33,000
of the dividends paid being drawn from revenue reserves.
Outlook
Although the macro outlook remains uncertain and short term sentiment towards
small companies remains volatile, the performance of the Company over the
medium to long term remains a function of the underlying cash flows of the
companies that the Company is invested in, and despite all of the economic
gloom, by and large they still represent good value.
Lord Lamont of Lerwick
Chairman
16 July 2008
Investment Manager's Report
for the year ended 30 April 2008
As an asset class UK small companies has been in relative decline for the past
year as a direct response to increasing macro economic concerns. The dramatic
sell off from November through the first months of 2008 was a liquidity driven
reaction to problems in the banking sector which ultimately served to
accentuate the performance disparity between "large liquids" and "small
illiquids". Unusually against such a backdrop, yield provided little short term
support to the underlying share prices.
In terms of the Company's own relative performance, our investment process only
allows us to invest in those companies that yield at least 150% of our
benchmark index. This has meant that in the past year we have been unable to
hold any oil and gas or mining stocks, two sectors that have performed
exceptionally well. At the same time performance was hindered by being
relatively overweight in the smaller financials as the market fell, although we
avoided the worst of the falls in the retail, property and building sectors by
being underweight. Short term net asset value performance was also adversely
affected by the gearing within the Company, although of course this had been
reduced by some £6 million since the last year end.
Whilst the last two months has seen a general reduction in share prices around
the world, and our portfolio has obviously been affected, it is pleasing to be
able to report that in this period the gross assets have done relatively well
against the benchmark index, the FTSE SmallCap and also, for information, the
FTSE 100 Index.
Portfolio review
During the last year a number of stocks were sold in their entirety. Of the
larger companies, Alliance and Leicester was sold before the problems in the
banking sector and Rentokil before the recent profit warning. United Utilities,
Waterman and Personal Group were also sold, the latter two after long periods
of very strong relative performance. On the other hand, CML and Johnson Service
were sold after disappointing trading performances. The final part of the
holdings in Foseco, Clinton Cards and Fenner were also disposed of. Funds were
also realised from small sales of a wide range of the holdings after periods of
particularly strong performance including ATH, Low & Bonar and Wogen. The
shareholdings in two logistics companies were sold: Salvesen was acquired by
Norbert Dentresslange and TDG was sold after approaches from a financial buyer
and a trade buyer.
Funds raised were used for a combination of paying down the overdraft and
investing in new holdings. These were: Hilton Food, a processor of meat aligned
to the leading food retailers in the UK, Ireland, Holland and Sweden, which was
acquired on flotation, Office 2 Office, the third largest UK office products
distributor, and Avesco, an international media company with strong businesses
in the exhibition and broadcast rental markets which was purchased on a 6.2%
yield. Throughout the period we added to a number of our existing holdings,
including Marshalls, Macfarlane and Jarvis Securities.
A focus on medium term cash flow rather than more volatile short term earnings
forecasts has always been a feature of our investment process. As a result of
this we believe the sell off last year has led to a substantial gap between the
short term market value of a number of our stocks and their underlying medium
term value. We would normally expect at this stage of the cycle to see this gap
starting to close as a result of corporate activity. Interestingly, Jarvis
Securities, Titan Europe, Acal, TDG and Gaming VC have all recently announced
that they have received bid approaches.
Outlook
Against a backdrop of a deteriorating macro environment we expect continued
short term volatility. One effect of this slowdown is that the universe in
which the Company can invest has increased substantially and we will be taking
this opportunity to slightly increase the market value of our holdings to
partly offset this volatility.
The timing of a sustained upturn remains uncertain but the recent pick up in
director purchases and corporate activity is a tentative step in the right
direction in terms of underpinning valuations. For this to translate into a
full blown recovery in share prices we need to see an improvement in the
liquidity environment.
We believe that on the basis of medium term cash flow prospects, current
valuations are attractive and we continue to focus on the ability of our
portfolio to deliver income as a key component of our investment process. It is
worth reflecting that this process has delivered excellent long term returns
and that we believe that this will continue to be the case going forward.
As we look forward to the next year, there is greater uncertainty than we are
all normally used to. The inexorable rise in the price of oil has to stop
somewhere, and if the price rise has been created by a speculative bubble it
will come down as fast as it has gone up. The growth of the Chinese economy
will itself slow as demand from the USA and Europe reduces, leading to a
general reduction in the prices of raw materials. With the reduction in
international inflationary pressure there will be an opportunity for further
rate cuts in the UK at some point in the future.
As we have said before, excellent buying opportunities become available for
this Company when short, sharp corrections take place as solid, cash generative
companies are marked down with the market but tend to recover rather more
quickly. When buyers start to take advantage of the value opportunities
available we believe the Company will show some real progress.
David Horner and David Taylor
Chelverton Asset Management Limited
16 July 2008
Statement of Director's responsibilities
In respect of the Annual Report and the financial statements
The Directors are responsible for preparing the Annual Report and financial
statements in accordance with applicable law and regulations for each financial
period, and that to the best of the Directors' knowledge the financial
statements give a true and fair view of the assets, liabilities, financial
position and profit or loss of the Company for the period then ended. The
Directors have elected to prepare the financial statements for the year ended
30 April 2008 in accordance with International Financial Reporting Standards as
adopted by the EU. In preparing those financial statements, the Directors are
required to:
- select suitable accounting policies and then apply them consistently;
- make judgements and estimates that are reasonable and prudent;
- state whether applicable accounting standards have been followed, subject to
any material departures disclosed and explained in the financial statements;
and
- prepare the financial statements on the going concern basis unless it is
inappropriate to presume that the Company will continue in business.
The Directors are also responsible for:
- the financial statements as set out below, and that the financial statements
contain a true and fair review of the development and performance of the
Company's business and the position of the Company;
- the description of the principal risks to the Company which are detailed
below.
- ensuring that proper accounting records are kept which disclose, with
reasonable accuracy at any time, the financial position of the Company thus
enabling them to ensure it's financial statements comply with the Companies Act
1985;
- safeguarding the assets of the Company and for taking reasonable steps for
the prevention and detection of fraud and other irregularities;
- maintaining the integrity of the corporate and financial information included
on the Company's website. Legislation in the UK governing the preparation and
dissemination of financial statements may differ from legislation in other
jurisdictions; and
- preparing a Report of the Directors, Statement of corporate governance and
Directors' remuneration report that comply with applicable law and regulations.
The Directors confirm that they have complied with the above requirements in
preparing the financial statements.
The responsibilities of the Auditors in relation to the financial statements
are set out in the Independent Auditors' report below.
On behalf of the Board of Directors
Lord Lamont of Lerwick
Chairman
16 July 2008
Business Review
Company status, objective and review
The principal activity of the Company is to carry on business as an investment
trust. The Company has been granted approval from HM Revenue & Customs as an
authorised investment trust under section 842 of the Income and Corporation
Taxes Act 1988 for the year ended 30 April 2007. The Directors are of the
opinion that the Company has conducted its affairs for the year ended 30 April
2008 so as to be able to continue to be approved as an authorised investment
trust. The Company is an investment company as defined in section 833 of the
Companies Act 2006.
The investment objective of the Company is to provide Ordinary shareholders
with a high income and opportunity for capital growth.
Investment policies and restrictions
The Company's investment policy, as approved by shareholders, is that:
- funds will be invested principally in UK companies with a market
capitalisation of up to £500 million at the point of investment;
- a maximum of 20% of the Company's portfolio may be invested in companies
without reference to their market capitalisation at the discretion of the
Investment Manager;
- the Company will invest in the ordinary shares of companies either listed on
the Official List and traded on the London Stock Exchange's Main Market or on
the London Stock Exchange's Alternative Investment Market;
- no investment will be made in preference shares, loan stock or notes,
convertible securities or fixed interest securities or any similar securities
convertible into shares; and
- the Company will not invest in the securities of other investment trusts or
in unquoted companies.
The Chairman's report and Investment Manager's report give details of the
Company's activities during the financial year under review.
Performance analysis using key performance indicators
At each quarterly Board meeting the Directors consider a number of key
performance indicators (`KPI's') to assess the Company's success in achieving
its objectives, for example the net asset value (`NAV'), the movement in the
Company's share price, the discount of the share price in relation to the NAV,
the dividend per share and the total expense ratio.
- The Company's Income statement is set below.
- A total dividend for the year to 30 April 2008 of 13.65p (2008: 13.00p) per
Ordinary shares has been paid to shareholders by way of three quarterly
payments of 3.20p per Ordinary share and a fourth dividend payment of 4.05p per
Ordinary share.
- The NAV per Ordinary share at 30 April 2008 was 149.32p (2007: 266.32p).
- The total expense ratio (including investment management fee and other
expenses but excluding performance fee and exceptional items) for the year
ended 30 April 2008 was 1.93% (2007: 1.72%).
Principal risks
The Board considers the following as the principal risks facing the Company.
Migration of these risks is sought and achieved in a number of ways.
Market risk
The Company is exposed to UK market risk due to fluctuations in the market
prices of its investments.
The Investment Manager actively monitors economic performance of investee
companies and reports regularly to the Board on a formal and informal basis.
The Board formally meets with the Investment Manager on a quarterly basis when
the portfolio transactions and performance are discussed and reviewed.
The Company is substantially dependent on the services of the Investment
Manager's investment team for the implementation of its investment policy.
The Company may hold a proportion of the portfolio in cash or cash equivalent
investments from time to time. Whilst during positive stock market movements
the portfolio may forego notional gains, during negative market movements this
may provide protection.
Discount volatility
As with many investment trust companies, discounts can fluctuate significantly.
The Board recognises that, as a closed ended company, it is in the long-term
interests of shareholders to reduce discount volatility and believes that the
prime driver of discounts over the longer term is performance. The Board, with
its advisers, monitors the Company's discount levels and shares may be bought
back should it be thought appropriate to do so by the Board.
Regulatory risks
A breach of Companies Act regulations and FSA rules may result in the Company
being liable to fines or the suspension of the Company from the London Stock
Exchange. The Board, with its advisers, monitors the Company's regulatory
obligations both on an ongoing basis and at quarterly Board meetings.
Financial risk
The financial situation of the Company is reviewed in detail at each Board
meeting, monitored and approved by the Board and the Audit Committee.
New developments in accounting standards and industry related issues are
actively reported to and monitored by the Board and its advisers, ensuring that
appropriate accounting policies are adhered to.
Banking
A breach of the loan covenants may lead to funding being reduced or withdrawn.
The Board monitors compliance with the loan covenants at each Board meeting and
regularly reviews the loan and overdraft facilities, and the requirement for
them, with the Investment Manager.
A more detailed explanation of the risks facing the Company are given in note
26 to the financial statements.
Current and future developments
A review of the main features of the year is contained in the Chairman's report
and the Investment Manager's report.
The marketing and promotion of the Company will continue to involve the Board,
led by the Investment Manager, with a proactive communications programme either
directly or through its website, with existing and potential new shareholders
and other external parties.
Independent Auditors' report
to the members of Small Companies Dividend Trust PLC
We have audited the financial statements of Small Companies Dividend Trust PLC
for the year ended 30 April 2008 which comprise the Income statement, the
Statement of changes in net equity, the Balance sheet, the Statement of cash
flows and the related notes. These financial statements have been prepared
under the accounting policies set out therein. We have also audited the
information in the Directors' remuneration report that is described as having
been audited.
This report is made solely to the Company's members, as a body, in accordance
with Section 235 of the Companies Act 1985. Our audit work has been undertaken
so that we might state to the Company's members those matters we are required
to state to them in an auditor's report and for no other purpose. To the
fullest extent permitted by law, we do not accept or assume responsibility to
anyone other than the Company and the Company's members as a body, for our
audit work, for our audit work, for this report, or for the opinions we have
formed.
Respective responsibilities of Directors and Auditors
The Directors' responsibilities for preparing the Annual Report, the Directors'
remuneration report and the financial statements in accordance with applicable
law and International Financial Reporting Standards (`IFRSs') as adopted by the
European Union are set out in the Statement of Directors' responsibilities.
Our responsibility is audit the financial statements and the part of the
Directors' remuneration report to be audited in accordance with relevant legal
and regulatory requirements and International Standards on Auditing (UK and
Ireland).
We report to you our opinion as to whether the financial statements give a true
and fair view and whether the financial statements and the part of the
Directors' remuneration report to be audited have been properly prepared in
accordance with the Companies Act 1985. We also report to you whether in our
opinion the information given in the Report of the Directors is consistent with
the financial statements.
In addition we report to you if, in our opinion, the Company has not kept
proper accounting records, if we have not received all the information and
explanations we require for our audit, or if information specified by law
regarding Directors' remuneration and other transactions is not disclosed.
We review whether the Statement on corporate governance reflects the Company's
compliance with the nine provisions of the 2006 Combined Code specified for our
review by the Listing Rules of the Financial Services Authority, and we report
if it does not. We are not required to consider whether the Board's statements
on internal control cover all risks and controls, or form an opinion on the
effectiveness of the Company's corporate governance procedures or its risk and
control procedures.
We read other information contained in the Annual Report and consider whether
it is consistent with the audited financial statements. The other information
comprises only the Report of the Directors, the unaudited part of the
Directors' remuneration report, the Chairman's report, the Investment Managers
Report, the Company summary, the Financial highlights, details of the
Directors, Investment Manager's and Secretary, and the Statement on corporate
governance. We consider the implications for our report if we become aware of
any apparent misstatements or material inconsistencies with the financial
statements. Our responsibilities do not extend to any other information.
Basis of audit opinion
We conducted our audit in accordance with International Standards on Auditing
(UK and Ireland) issued by the auditing Practices Board. An audit includes
examination, on a test basis, of evidence relevant to the amounts and
disclosures in the financial statements and the part of the Directors'
remuneration report to be audited. It also includes an assessment of the
significant estimates and judgements made by the Directors in the preparation
of the financial statements, and of whether the accounting policies are
appropriate to the Company's circumstances, consistently applied and adequately
disclosed.
We planned and preformed our audit so as to obtain all the information and
explanations which we considered necessary in order to provide us with
sufficient evidence to give reasonable assurance that the financial statements
and the part of the Directors' remuneration report to be audited are free from
material misstatement, whether caused by fraud or other irregularity or error.
In forming our opinion we also evaluated the overall adequacy of the
presentation of information in the financial statements and the part of the
Directors' remuneration report to be audited.
Opinion
In our opinion:
- the financial statements give a true and fair view, in accordance with IFRSs
as adopted by the European Union, of the state of the Company's affairs as at
30 April 2008 and of its net revenue and total return for the year then ended;
- the financial statements and the part of the Directors' remuneration report
to be audited have been properly prepared in accordance with the Companies Act
1985; and
- the information given in the Report of the Directors is consistent with the
financial statements.
Hazlewoods LLP, Gloucester
Chartered Accountants & Registered Auditors
16 July 2008
The Directors announce the audited statement of results for the year
1 May 2007 to 30 April 2008 as follows:
INCOME STATEMENT
for the year ended 30 April 2008
1 May 2007 to 30 April 1 May 2006 to 30 April 2007
2008
Revenue Capital Total Revenue Capital Total
£'000 £'000 £'000 £'000 £'000 £'000
Investments
(Losses)/gains on - (17,645) (17,645) - 5,306 5,306
investments (note 11)
Investment income 2,757 - 2,757 2,846 - 2,846
(note 2)
Expenses
Investment management (116) (350) (466) (177) (531) (708)
fee (note 3)
Other expenses (note (200) - (200) (233) - (233)
4)
Exceptional item (note - 73 73 - (269) (269)
5)
(316) (277) (593) (410) (800) (1,210)
Net return before 2,441 (17,922) (15,481) 2,436 4,506 6,942
finance costs and
taxation
Finance costs (note 7) (249) (773) (1,022) (127) (1,283) (1,410)
Net return before 2,192 (18,695) (16,503) 2,309 3,223 5,532
taxation
Taxation (note 8) (7) - (7) (11) - (11)
Net return after 2,185 (18,695) (16,510) 2,298 3,223 5,521
taxation
Return per: pence pence pence pence pence pence
Ordinary share (note 13.45 (115.05) (101.60) 14.14 19.84 33.98
10)
The total column of this statement is the Income statement of the Company,
prepared in accordance with International Financial Reporting Standards
(`IFRS'). All items in the above statement derive from continuing operations.
No operations were acquired or discontinued during the year.
These financial statements have been prepared under IFRS. Applicable accounting
policies are included in the notes. The notes form part of these financial
statements.
STATEMENT OF CHANGES IN NET EQUITY
for the year ended 30 April 2008
Share Share Capital Hedge Revenue Total
capital premium reserve reserve reserve
account
Note £'000 £'000 £'000 £'000 £'000 £'000
Year ended 30 April
2008
30 April 2007 4,063 11,917 25,435 - 1,861 43,276
Net return after - - (18,695) - 2,185 (16,510)
taxation for the year
Dividends paid 9 - - - - (2,210) (2,210)
Movement in cashflow - - - (291) - (291)
hedges taken to equity
30 April 2008 4,063 11,917 6,740 (291) 1,836 24,265
Year ended 30 April
2007
30 April 2006 4,063 11,917 22,212 - 1,635 39,827
Net return after - - 3,223 - 2,298 5,521
taxation for the year
Dividends paid 9 - - - - (2,072) (2,072)
30 April 2007 4,063 11,917 25,435 - 1,861 43,276
These financial statements have been prepared under IFRS. The notes form part
of these financial statements.
BALANCE SHEET
as at 30 April 2008
30 April 30 April
2008 2007
Note £'000 £'000
Non-current assets
Fair value through profit or 11 34,077 59,001
loss investments
Current assets
Trade and other receivables 13 573 877
Cash and cash equivalents 79 247
652 1,124
Total assets 34,729 60,125
Current liabilities
Trade and other payables 14 (173) (363)
Bank overdraft - (4,912)
Loan Note 16 - (6,258)
Commitment to subscribe for 18 - (5,316)
shares
(173) (16,849)
Total assets less current 34,556 43,276
liabilities
Non current liabilities
Bank loan 15 (10,000) -
Derivative financial instruments 17 (291) -
(10,291) -
Total liabilities (10,464) (16,849)
Net assets 24,265 43,276
Represented by:
Share capital 19 4,063 4,063
Share premium account 20 11,917 11,917
Capital reserve 20 6,740 25,435
Hedge reserve 20 (291) -
Revenue reserve 20 1,836 1,861
Issued capital and reserves 24,265 43,276
These financial statements have been prepared under IFRS.
These financial statements were approved by the Board and authorised for issue
on 16 July 2008.
The notes form part of these financial statements.
STATEMENT OF CASH FLOWS
for the year ended 30 April 2008
1 May 2007 to 1 May 2006 to
30 April 2008 30 April 2007
Note £'000 £'000
Operating activities
Investment income received 2,809 2,858
Bank deposit interest received 11 8
Investment management fee paid (556) (709)
Investment management performance - (243)
fee paid
Administration and secretarial (55) (57)
fees paid
Exceptional expenses paid - (195)
Other cash payments (172) (169)
Cash generated from operations 2,037 1,493
Loan interest paid (995) (532)
Other costs in respect of former (26) -
subsidiary company
Net cash inflow from operating 1,016 961
activities
Investing activities
Purchases of investments (6,213) (14,502)
Sales of investments 13,725 20,110
Net cash inflow from investing 22 7,512 5,608
activities
Financing activities
Advance/ (repayment) of loan 10,000 (5,000)
Dividends paid (2,210) (2,072)
Repayment of Loan Note (6,258) -
Repayment of commitment to (5,316) -
subscribe for shares
Net cash outflow from financing (3,784) (7,072)
activities
Increase/(decrease) in cash and 23 4,744 (503)
cash equivalents for year
Cash and cash equivalents at 24 (4,665) (4,162)
start of year
Cash and cash equivalents at end 24 79 (4,665)
of year
These financial statements have been prepared under IFRS.
The notes form part of these financial statements.
NOTES TO THE FINANCIAL STATEMENTS
as at 30 April 2008
1 ACCOUNTING POLICIES
Small Companies Dividend Trust PLC is a company domiciled in the United
Kingdom.
Basis of preparation
The financial statements of the Company have been prepared in conformity with
International Financial Reporting Standards (`IFRS') issued by the
International Accounting Standards Board (as adopted by the European Union) and
Interpretations issued by the International Financial Reporting Interpretations
Committee, and applicable requirements of United Kingdom company law, and
reflect the following policies which have been adopted and applied
consistently.
At the date of authorisation of these financial statements the following
Standards and Interpretations which are relevant to the annual financial
statements and have not been applied in these financial statements were in
issue but not yet effective:
• IAS 1: (revised) Presentation of Financial Statements (effective 1 January
2009).
• IAS 23: (revised March 2007) Borrowing costs (effective 1 January 2009).
• IAS 27: (revised January 2008) Consolidated and separate financial statements
(effective 1 July 2009).
• Amendment to IAS 32: Financial Instruments (effective 1 January 2009).
• Amendment to IFRS 2: (January 2008) Share based payment (effective 1 January
2009).
• IFRS 3: (revised January 2008) Business Combinations (effective 1 July 2009).
• IFRS 8: Operating segments (effective 1 January 2009).
• IFRS 13: Customer Loyalty Programmes (effective 1 July 2008).
• IFRIC14: IAS 19 - The Limit on a Defined Benefit Asset, minimum funding
requirements and their interaction (effective 1 January 2009).
• A further 15 standards were amended on 22 May 2008 as part of the IASB's
annual improvements project (effective 1 January 2009).
The Directors anticipate that the adoption of these Standards and
Interpretations will have no material impact on the Company when the relevant
standards come into effect.
Convention
The financial statements are presented in Sterling rounded to the nearest
thousand. The financial statements have been prepared on a going concern basis
under the historical cost convention, except for the measurement at fair value
of investments classified as fair value through profit or loss and interest
rate swaps taken out as cashflow hedges. Where presentational guidance set out
in the Statement of Recommended Practice regarding the Financial Statements of
Investment Trust Companies (`SORP'), issued in 2003 and revised in December
2005, is consistent with the requirements of IFRS, the Directors have sought to
prepare the financial statements on a consistent basis compliant with the
recommendations of the SORP.
Segmental reporting
The Directors are of the opinion that the Company is engaged in a single
segment of business, being investment business. The Company invests in
companies listed in the United Kingdom.
Investments
All investments held by the Company are classified as `fair value through
profit or loss'. Investments are initially recognised at cost, being the fair
value of the consideration given.
After initial recognition, investments are measured at fair value, with
unrealised gains and losses on investments and impairment of investments
recognised in the Income statement and allocated to capital. Realised gains and
losses on investments sold are calculated as the difference between sales
proceeds and cost.
For investments actively traded in organised financial markets, fair value is
generally determined by reference to Stock Exchange quoted market bid prices
and SETS at last trade price at the close of business on the Balance sheet
date, without adjustment for transaction costs necessary to realise the asset.
Derivative financial instruments and hedge accounting
It is the Company's policy not to trade in derivative financial instruments.
However, the Company does have two interest rate swaps taken out as cash flow
hedges to mitigate its exposure to interest rate changes on its £10 million
loan which is subject to a variable rate of interest.
All derivatives are recognised at their fair value. The method of recognising
movements in fair value of derivates depends on whether they are designated as
hedging instruments and, if so, the nature of the item being hedged.
Derivatives are only designated as hedges provided certain strict criteria are
met. At the inception of a hedge its terms must be clearly documented and there
must be an expectation that the derivative will be highly effective in
offsetting changes in the cash flow of the hedged risk. The effectiveness of
the hedging relationship is tested throughout its life and if at any point it
is concluded that it is no longer highly effective in achieving the hedge
relationship is terminated.
The effective portion of changes in the fair value derivatives that are
designated as cash flow hedges (being the interest rate swaps) is recognised in
equity. The gain or loss relating to the ineffective portion is recognised
immediately in the Income statement.
Trade date accounting
All "regular way" purchases and sales of financial assets are recognised on the
"trade date" i.e., the day that the entity commits to purchase or sell the
asset. Regular way purchases, or sales, are purchases or sales of financial
assets that require delivery of the asset within a time frame generally
established by regulation or convention in the market place.
Income
Dividends receivable on quoted equity shares are taken into account on the
ex-dividend date. Where no ex-dividend date is quoted, they are brought into
account when the Company's right to receive payment is established. Other
investment income and interest receivable are included in the financial
statements on an accruals basis. Dividends received from UK registered
companies are accounted for net of imputed tax credits.
Expenses
All expenses are accounted for on an accruals basis. All expenses are charged
through the revenue account in the Income statement except as follows:
- expenses which are incidental to the acquisition of an investment are
included within the costs of the investment;
- expenses which are incidental to the disposal of an investment are deducted
from the disposal proceeds of the investments; and
- expenses are charged to capital reserve where a connection with the
maintenance or enhancement of the value of the investments can be demonstrated.
The Company's investment management fees, bank interest and all other expenses
are allocated to revenue with the exception of 75% (2007: 75%) of the
Investment Manager's fee, 75% (2007: 75%) of bank and loan interest and 100% of
the provision for the Investment Manager's performance fee, all of which are
allocated to capital. In respect of the investment management fee, bank and
loan interest allocation to revenue and capital this is in line with the
Board's expected long term split of returns in the form of income and capital
gains respectively, from the investment portfolio of the Company. This
expectation was revised in the previous financial year based on a review of
historical performance which the Board believe is the best current indication
of future returns.
Cash and cash equivalents
Cash in hand and in banks and short-term deposits which are held to maturity
are carried at cost. Cash and cash equivalents are defined as cash in hand,
demand deposits and short-term, highly liquid investments readily convertible
to known amounts of cash and subject to insignificant risk of changes in value.
Bank overdrafts that are repayable on demand which form an integral part of the
Company's cash management are included as a component of cash and cash
equivalents for the purpose of the Statement of cash flows.
Bank loans and borrowings
All bank loans and borrowings are initially recognised at cost, being the fair
value of the consideration received, less issue costs where applicable. After
initial recognition, all interest-bearing loans and borrowings are subsequently
measured at amortised cost. Any difference between cost and redemption value is
recognised in the Income statement over the period of the borrowings on an
effective interest basis.
Taxation
There is no charge to income tax as the Company's allowable expenses exceed its
taxable income. Deferred tax assets in respect of unrelieved excess expenses
are not recognised as it is unlikely that the Company will generate sufficient
taxable income in the future to utilise these expenses.
Dividends payable to shareholders
Dividends to shareholders are recognised as a liability in the period in which
they are paid or approved in general meetings and are charged to the Statement
of changes in net equity. Dividends declared and approved by the Company after
the Balance sheet date have not been recognised as a liability of the Company
at the Balance sheet date.
2 Income
2008 2007
£'000 £'000
Income from listed investments
UK net dividend income 2,722 2,766
Unfranked foreign dividend income 24 72
2,746 2,838
Other income
Bank interest receivable 11 8
Total income 2,757 2,846
Total income comprises
Dividends 2,746 2,838
Interest 11 8
2,757 2,846
3 Investment management fee
2008 2007
Revenue Capital Total Revenue Capital Total
£'000 £'000 £'000 £'000 £'000 £'000
Investment 110 332 442 151 452 603
management fee
Irrecoverable VAT 6 18 24 26 79 105
thereon
116 350 466 177 531 708
At 30 April 2008 there were amounts outstanding of £87,000 (2007: £177,000,
including VAT).
A performance fee was not payable for the year ended 30 April 2007 or for the
year ended 30 April 2008.
In 2004 the Association of Investment Companies (AIC) and JP Morgan Claverhouse
(Claverhouse) brought a case against HM Revenue & Customs to challenge the VAT
charge on management fees paid by investment trusts. The case was referred to
the European Court of Justice and in a ruling in June 2007 it upheld the AIC/
Claverhouse claim. The immediate effect is that invoices from the Investment
Manager will no longer include VAT.
The Board is awaiting further clarification from HM Revenue & Customs on the
timetable and procedure for reclaiming VAT paid on investment management fees
since 1 January 2001. There may also be scope for recovering certain VAT paid
in relation to earlier periods. At the current time the Board is not
recognising the potential back claim in its results nor its published NAV.
The irrecoverable VAT charged during the year has been affected as a
consequence of the above ruling. The Company was charged VAT on fees for the
quarters to 31 July and 31 October 2007, but no VAT was charged for the
quarters to 31 January and 30 April 2008.
4 Other expenses
2008 2007
£'000 £'000
Administrative and secretarial fee* 55 56
Directors' remuneration 61 70
Auditors' remuneration:
audit services* 19 18
non audit services* - -
Insurance 14 16
Other expenses* 51 73
200 233
*The above amounts include irrecoverable VAT where applicable.
5 Exceptional item
The exceptional item in the year ended 30 April 2008 of £73,000 relates to the
release of a provision for professional fees incurred in respect of advice and
general meetings called to propose a deferral of the redemption date of the
Zero Dividend Preference shares of the former subsidiary company no longer
considered likely to be paid. In the year ended 30 April 2007 a charge of £
269,000 was recognised in respect of such costs.
6 Directors' Remuneration
2008 2007
£ £
Total fees 61,125 70,000
Remuneration to Directors
Lord Lamont (Chairman) 20,000 20,000
J E Chappell (retired 27 September 6,125 15,000
2007)
B N Lenygon 20,000 20,000
D Harris 15,000 15,000
W van Heesewijk* - -
* Mr van Heesewijk has waived his entitlement to fees
7 Finance costs
2008 2007
Revenue Capital Total Revenue Capital Total
£'000 £'000 £'000 £'000 £'000 £'000
Bank interest payable 249 747 996 127 383 510
on bank overdraft and
bank loan
Finance costs in
respect of former
subsidiary company
Appropriations in
respect of:
Zero Dividend - - - - 855 855
Preference shares
Preference shares - - - - 4 4
Amortisation of Zero - - - - 32 32
Dividend Preference
share issue costs
Provision for loss in - 26 26 - 9 9
former subsidiary
company
249 773 1,022 127 1,283 1,410
8 Taxation
2008 2007
£'000 £'000
Based on the revenue return for the year
Current tax 7 11
The current tax charge for the year is lower than the standard rate of
corporation tax in the UK of 30% (2007: 30%). The differences are explained
below:
2008 2007
£'000 £'000
Revenue on ordinary activities before 2,192 2,309
taxation
Theoretical tax at UK corporation rate of 658 693
30% (2007: 30%)
Effects of:
UK dividends which are not taxable (817) (830)
Excess expenses in the year 159 137
Withholding tax suffered on foreign 7 11
dividend income
Actual current tax charged to the revenue 7 11
account
The Company has unrelieved excess expenses of £14,732,000 (2007: £12,194,000).
It is unlikely that the Company will generate sufficient taxable profits in the
future to utilise these expenses and therefore no deferred tax asset has been
recognised.
9 Dividends
2008 2007
£'000 £'000
Declared and paid per Ordinary share
Fourth interim dividend for the year ended 650 609
30 April 2007 of 4.00p (2006: 3.75p)
First interim dividend paid of 3.20p (2007: 520 487
3.00p)
Second interim dividend paid of 3.20p 520 488
(2007: 3.00p)
Third interim dividend paid of 3.20p (2007: 520 488
3.00p)
2,210 2,072
Proposed per Ordinary share*
Proposed fourth interim dividend for the 658 650
year ended 30 April 2008 of 4.05p (2007:
4.00p)
* The fourth interim dividend for the year ended 30 April 2008 was paid on 30
June 2008.
10 Return per share
Ordinary shares
Revenue return per Ordinary share is based on the net revenue on ordinary
activities after taxation of £2,185,000 (2007: £2,298,000) and on 16,250,000
(2007: 16,250,000) Ordinary shares, being the weighted average number of
Ordinary shares in issue during the year.
Capital return per Ordinary share is based on capital losses of £18,695,000
(2007: capital gains £3,223,000) and on 16,250,000 (2007: 16,250,000) Ordinary
shares, being the weighted average number of Ordinary shares in issue during
the year.
11 Investments
2008
Listed AIM Unlisted Total
£'000 £'000 £'000 £'000
Year ended 30 April 2008
Opening bookcost 35,495 9,770 101 45,366
Opening unrealised appreciation/ 11,557 2,153 (75) 13,635
(depreciation)
Opening valuation 47,052 11,923 26 59,001
Movements in the year:
Purchases at cost 4,745 1,468 - 6,213
Disposals:
Proceeds (11,762) (1,730) - (13,492)
Net realised gains on disposals 1,511 233 - 1,744
Reclassification of investment (2,565) 2,565 - -
Decrease in unrealised (15,110) (4,279) - (19,389)
appreciation
Closing valuation 23,871 10,180 26 34,077
Closing book cost 27,424 12,306 101 39,831
Closing unrealised depreciation (3,553) (2,126) (75) (5,754)
23,871 10,180 26 34,077
Realised gains on disposals 1,511 233 - 1,744
Decrease in unrealised (15,110) (4,279) - (19,389)
appreciation
Losses on investments (13,599) (4,046) - (17,645)
2007
Listed AIM Unlisted Total
£'000 £'000 £'000 £'000
Year ended 30 April 2007
Opening bookcost 34,087 9,839 101 44,027
Opening unrealised appreciation/ 14,167 1,620 (75) 15,712
(depreciation)
Opening valuation 48,254 11,459 26 59,739
Movements in the year:
Purchases at cost 12,093 2,191 - 14,284
Disposals:
Proceeds (17,914) (2,414) - (20,328)
Realised gains on disposals 7,229 154 - 7,383
(Decrease)/increase in (2,610) 533 - (2,077)
unrealised appreciation
Closing valuation 47,052 11,923 26 59,001
Closing book cost 35,495 9,770 101 45,366
Closing unrealised appreciation/ 11,557 2,153 (75) 13,635
(depreciation)
47,052 11,923 26 59,001
Realised gains on disposals 7,229 154 - 7,383
Increase in unrealised (2,610) 533 - (2,077)
appreciation
Gains on investments 4,619 687 - 5,306
Transaction costs
During the year the Company incurred transaction costs of £50,000 (2007: £
53,000) and £39,000 (2007: £71,000) on purchases and sales of investments
respectively. These amounts are included in gains on investments, as disclosed
in the Income statement.
12 Significant Interests
The Company has a holding of 3% or more in the following investments:
30 April 2008
Class of share % held
ATA Group Ordinary 5.209
Sanderson Group Ordinary 4.610
Victoria Ordinary 4.321
Sinclair (Williams) Holdings Ordinary 4.078
THB Group Ordinary 3.860
Stadium Group Ordinary 3.298
Portmeirion Group Ordinary 3.282
Avesco Group Ordinary 3.197
Chamberlin Ordinary 3.160
Macfarlane Group Ordinary 3.043
13 Trade and other receivables - amounts falling due within one year
2008 2007
£'000 £'000
Sales for future settlement 5 238
Dividends receivable 564 632
Prepayment and accrued income 4 7
573 877
14 Trade and other payables - amounts falling due within one year
2008 2007
£'000 £'000
Other payables 173 363
The Company has an undrawn bank overdraft facility of £6.5 million which is
secured by a first legal charge over the Company's investment portfolio. Since
the year end this facility has been renewed at £3.0 million.
15 Bank loan
2008 2007
£'000 £'000
Bank loan 10,000 -
The bank loan is secured by a first legal charge over the Company's investment
portfolio and is repayable on 1 May 2014.
16 UnsecureD loan note
On 25 May 1999 the Company issued a Loan Note to its then Subsidiary with a
value of £6,258,000. The Loan Note was non-interest bearing and was redeemable
at par on 30 April 2007 on the winding up of the Subsidiary. The costs of
issuing this Loan Note were amortised through the capital reserve.
2008 2007
£'000 £'000
Value at 1 May 2007 6,258 6,226
Amortisation of costs - 32
Repayment of Loan Note (6,258) -
Value at 30 April 2008 - 6,258
The Loan Note was settled on 3 May 2007.
17 DERIVATIVE FINANCIAL INSTRUMENTS
An interest rate swap is an agreement between two parties to exchange fixed and
floating interest payments based upon interest rates defined in the contract
without the exchange of the underlying principal amounts. In each case noted
below the Company has swapped its obligation to pay variable rates of interest
for a fixed rate. The swaps are 100% effective cashflow hedges and the fair
value has been deferred in equity. The fair value at the end of the financial
year of interest rate swaps designated as cashflow hedges was estimated as
follows:
2008 2007
£'000 £'000
£5,000,000 fixed at 6.3175% for floating 117 -
interest rate swap expiring 12 July 2010
£5,000,000 fixed at 6.2475% for floating 174 -
interest rate swap expiring 10 July 2012
291 -
18 Commitment to repay capital entitlement of Zero Dividend Preference
shares and Preference shares
The Company entered into an agreement with its then Subsidiary, pursuant to
which the Company subscribed on 30 April 2007 for one Ordinary share in the
Subsidiary. The subscription would be at such a premium as would result in the
assets of the Subsidiary being sufficient to satisfy the capital entitlement on
30 April 2007 of 184.63p per share of the Zero Dividend Preference shares and
the Preference shares in issue on that date.
The proceeds from this issue were used by the Subsidiary to subscribe for a
Loan Note in the Company. The premium hence in substance reflects a finance
cost attributable to the Loan Note.
The capital entitlement of the Zero Dividend Preference shares and the
Preference shares increased daily at a compound rate over the period to
redemption on 30 April 2007. A provision was made in the financial statements
for the Company's commitment to subscribe for the Subsidiary share, equal to
the increase in the capital entitlement of the Zero Dividend Preference shares
and the Preference shares. This provision was taken to the capital reserve. The
commitment was crystallised as a liability on 30 April 2007 on which date the
Subsidiary was wound-up.
2008 2007
£'000 £'000
Value at 1 May 2007 5,316 4,515
Increase in capital entitlement of Zero - 855
Dividend Preference shareholders
Increase in capital entitlement of Preference - 4
shareholders
Revenue reserve profits in Subsidiary - (58)
Repayment of commitment to subscribe for (5,316) -
shares
Value at 30 April 2008 - 5,316
The liability on 30 April 2007 arising under the commitment to subscribe for
shares was repaid on 3 May 2007.
19 Share capital
2008 2007
£'000 £'000
Authorised
33,000,000 (2007: 33,000,000) Ordinary shares 8,250 8,250
of 25p each
8,250 8,250
Issued, allotted and fully paid
16,250,000 (2007: 16,250,000) Ordinary shares 4,063 4,063
of 25p each
4,063 4,063
As to dividends each year
Ordinary shares are entitled to all the revenue profits of the Company
available for distribution, including all undistributed income.
As to capital on winding up
On a winding up, the holders of Ordinary shares will receive all the assets
available for distribution to shareholders after payment of all debts and
satisfaction of all liabilities of the Company rateably according to the
amounts paid or credited as paid up on the Ordinary shares held by them
respectively.
Duration
The Directors shall convene an extraordinary general meeting of the Company to
be held on 30 April 2014, or if that is not a business day, on the immediately
preceding business day (`the First EGM'), at which an ordinary resolution will
be proposed to the effect that the Company continues in existence (`the
Continuation Resolution'). In the event that such resolution is not passed the
Directors shall, subject to the Statutes, put forward further proposals to
shareholders regarding the future of the Company (which may include the
voluntary liquidation, unitisation or other reorganisation of the Company)
(`Restructuring Resolution') at an extraordinary general meeting of the Company
to be convened not more than four months after the date of the First EGM (or
such adjournment). The Restructuring Resolution shall be proposed as a special
resolution. If the Restructuring Resolution is either not proposed or not
passed then the Directors shall convene an extraordinary general meeting not
more than four months after the date of the First EGM (or such adjournment) if
the Restructuring Resolution is not proposed or four months after the date the
Restructuring Resolution is not passed, an ordinary resolution pursuant to
section 84 of the Insolvency Act 1986 to voluntarily wind-up the Company shall
be put to shareholders at this extraordinary general meeting and the votes
taken on such resolution shall be on a poll.
20 Reserves
Share Capital Capital Hedge Revenue
premium reserve reserve reserve reserve
account realised unrealised
£'000 £'000 £'000 £'000 £'000
At 1 May 2007 11,917 11,800 13,635 - 1,861
Net losses on - (1,415) - - -
realisation of
investments
Transfer of gains on - 3,159 (3,159) - -
disposal of investments
Movement in unrealised - - (16,230) - -
appreciation/
(depreciation)
Costs charged to capital - (1,050) - - -
Net deficit after - - - - (25)
dividends for the year
retained
Movement in fair value - - - (291) -
of cashflow hedges
At 30 April 2008 11,917 12,494 (5,754) (291) 1,836
At 1 May 2006 11,917 6,500 15,712 - 1,635
Net gains on realisation - 1,587 - - -
of investments
Transfer of gains on - 5,796 (5,796) - -
disposal of investments
Movement in unrealised - - 3,719 - -
appreciation
Costs charged to capital - (2,083) - - -
Retained net revenue for - - - - 226
the year
As 30 April 2007 11,917 11,800 13,635 - 1,861
21 Net asset value per share
The net asset value per share and the net assets attributable to the Ordinary
shareholders at the year end are calculated in accordance with the Articles of
Association and are as follows:
Net asset Net assets Net asset Net asset
value per attributed value per attributed
share to share to
shareholders shareholders
2008 2008 2007 2007
pence £'000 pence £'000
Ordinary shares 149.32 24,265 266.32 43,276
22 Reconciliation of net return before and after taxation to net cash flow
from operating activities
2008 2007
£'000 £'000
Net return before taxation (16,503) 5,532
Taxation (7) (11)
Net return after taxation (16,510) 5,521
Net capital return 18,695 (3,223)
Decrease in debtors 71 34
Decrease in creditors (190) (188)
Interest and expenses charged to the (1,050) (1,183)
capital reserve
Net cash inflow from operating 1,016 961
activities
23 Reconciliation of net cash flow to movement in net debt
2008 2007
£'000 £'000
Increase/(decrease) in cash in year 4,744 (503)
Repayment of loan note 6,258 -
Repayment of commitment to subscribe 5,316 -
for shares
Finance costs in respect of former - (833)
Subsidiary company
Advance/(repayment) of loan (10,000) 5,000
Change in net debt 6,318 3,664
Net debt at 1 May 2007 (16,239) (19,903)
Net debt at 30 April 2008 (9,921) (16,239)
24 Analysis of changes in net debt
At 1 May 2007 Cash flows At 30 April
2008
£'000 £'000 £'000
Cash at bank 247 (168) 79
Overdrafts (4,912) 4,912 -
(4,665) 4,744 79
Debts due within one year (11,574) 11,574 -
Debts due after more than one - (10,000) (10,000)
year
(16,239) 6,318 (9,921)
25 Related party transactions
The investments are managed by Chelverton a company in which Mr van Heesewijk,
as an employee of the Investment Manager, has an interest. The amounts paid to
the Investment Manager are disclosed in note 3.
26 Analysis of financial assets and liabilities
Objectives, policies and strategies
The Company primarily invests in companies with a market capitalisation of up
to £500 million. The majority of investments comprise ordinary shares in
companies listed on the Official List and companies admitted to AIM.
The Company borrowed money by way of a short-term £6.5 million bank overdraft
facility and bank loan. The £5.0 million bank loan was repaid on 30 March 2007
and a further £10.0 million bank loan taken out in May 2007. These facilities
are used for investment purposes and to aid settlement and finance placings
until other investments have been reduced.
The Company finances its operations through bank borrowings, equity and
retained profits.
Cash, liquid resources and short-term debtors and creditors arise from the
Company's day-to-day operations.
It is, and has been throughout the year under review, the Company's policy that
no trading in financial instruments shall be undertaken.
Details of the Company's interest rate swap taken out during the year can be
found in note 17. The purpose of these swaps is to fix the interest level over
a certain period and reduce interest volatility on the £10 million bank loan.
In pursuing its investment objective, the Company is exposed to a variety of
risks that could result in either a reduction in the Company's net assets or a
reduction of the profits available for distribution. These risks are market
risk (comprising currency risk, interest rate risk, and other price risk) and
liquidity risk. The Board reviews and agrees policies for managing each of
these risks and they are summarised below.
As required by IFRS 7: Financial Instruments: Disclosures, an analysis of
financial assets and liabilities, which identifies the risk to the Company of
holding such items, is given below.
Market risk
Market risk arises mainly from uncertainty about future prices of financial
instruments used in the Company's business. It represents the potential loss
the Company might suffer through holding market positions by way of price
movements and movements in exchange rates. The Investment Manager assesses the
exposure to market risk when making each investment decision and these risks
are monitored by the Investment Manager on a regular basis and the Board at
quarterly meetings with the Investment Manager.
Market price risk
Market price risks (i.e. changes in market prices other than those arising from
currency risk or interest rate risk) may affect the value of investments.
The Board manages the risks inherent in the investment portfolio by ensuring
full and timely report of relevant information from the Investment Manager.
Investment performance is reviewed at each Board meeting.
The Company's exposure to other changes in market prices at 30 April on its
investments is as follows;
2008 2007
£'000 £'000
Fair value through profit of loss 34,077 59,001
investments
Sensitivity analysis
A 10% increase in the market value of investments at 30 April 2008 would have
increased net assets attributable to shareholders by £3,408,000 (2007: £
5,900,000). An equal change in the opposite direction would have decreased the
net assets available to shareholders by an equal but opposite amount.
Foreign currency risk
All the Company's assets are in sterling and accordingly the only currency
exposure the Company has is through the trading activities of its investee
companies.
Interest rate risk
Interest rate movements may affect the level of income receivable on cash
deposits and the interest payable on the Company's variable rate borrowings.
The majority of the Company's financial assets are non-interest bearing. As a
result the Company's financial assets are not subject to significant amounts of
risk due to fluctuations in the prevailing levels of market interest rates.
The possible effects on fair value and cash flows that could arise as a result
of changes in interest rates are taken into account when making investment
decisions and borrowing under the overdraft and loan facilities.
The Company is exposed to interest rate risk on its variable rate loan and
overdraft. The Company has mitigated its exposure to cashflow variations
arising from changes in interest rates by taking out two £5.0 million interest
rate swaps as described in note 17. The Company settles the difference between
fixed and variable rate on a quarterly basis. Changes in interest rates will
however affect the fair value of these derivative instruments. The fair value
is determined by obtaining a quotation from the Company's banker of the cost of
benefit of closing the contracts.
The Company has cash, bank overdraft and loan. These assets and liabilities
will be subject to fluctuations in current and future interest rates.
The exposure at 30 April of financial assets and financial liabilities to
interest rate risk is as follows:
Within one year More than one Total
year
£'000 £'000 £'000
30 April 2008
Cash and cash equivalents 79 - 79
Bank loan - (10,000) (10,000)
Total exposure to interest 79 (10,000) (9,921)
rates
30 April 2007
Cash and cash equivalents 247 - 247
Bank loan (4,912) - (4,912)
Total exposure to interest (4,665) - (4,665)
rates
The Company had an undrawn overdraft facility of £6.5 million. Since the year
end this has been renewed at £3.0 million until 31 March 2009. Bank borrowings
under this facility incur interest at a rate of 1% above base rate.
A loan of £10.0 million was taken out in May 2007, repayable on 1 May 2014.
Bank borrowings under this facility incur interest at a rate of 1% above LIBOR.
Sensitivity analysis
The Directors believe that at 30 April 2008 the interest rate swaps completely
mitigate any cashflow risk through increases in interest rates. Though the fair
value of the interest rate swap instruments will vary with changes in interest
rates.
Liquidity risk
The majority of the Company's assets are small listed securities, which can
under normal conditions be sold to meet funding commitments if necessary. They
may however be difficult to realise in adverse market conditions.
Under the terms of the bank facilities the Company must comply with the
following financial covenants that: (a) the borrowing (including both loan and
overdraft) does not at any time exceed 30% of the value of the investment
portfolio after deducting (i) the amount by which the value of any single
investment exceeds 5% of the value of the investment portfolio; and (ii) the
amount by which the aggregate value of all investments in a single industry
sector exceeds 20% of the value of the investment portfolio; or (b) the
borrowing does not at any time exceed 80% of the value of the investment
portfolio after deducting the value of any investment with a market
capitalisation that (i) exceeds £500,000,000, by 10% of the value of such
investment; (ii) equals or exceeds £75,000,000 but does not exceed £
500,000,000, by 40% of the value of such investment; or, (iii) is less than £
75,000,000, by 70% of the value of such investment; and (c) profit before
interest and taxation is not at any time less than 200% of aggregate amount of
interest paid and payable.
At 30 April 2008, the level of borrowing was 29.3% of the value of the
investment portfolio; a further marginal reduction in the market value of
investments is likely to require disposal of investments to ensure ongoing
compliance with the lending covenant.
The covenant is reviewed frequently and monitored in conjunction with the Bank
on a monthly basis.
Financial instruments by category
The financial instruments of the Company fall into the following categories.
30 April 2008 At Loans and Assets at Derivatives Total
amortised receivables fair value used for
cost through hedging
profit or
loss
£'000 £'000 £'000 £'000 £'000
Assets as per Balance
sheet
Investments - - 34,077 - 34,077
Trade and other - 573 - - 573
receivables
Cash and cash equivalents - 79 - - 79
Total - 652 34,077 - 34,729
Liabilities as per
Balance sheet
Trade and other payables 173 - - - 173
Bank loan 10,000 - - - 10,000
Derivatives financial - - - 291 291
instruments
Total 10,173 - - 291 10,464
30 April 2007
Assets as per Balance
sheet
Investments - - 59,001 - 59,001
Trade and other - 877 - - 877
receivables
Cash and cash equivalents - 247 - - 247
Total - 1,124 59,001 - 60,125
Liabilities as per
Balance sheet
Trade and other payables 363 - - - 363
Bank overdraft - 4,912 - - 4,912
Loan note 6,258 - - - 6,258
Commitment to subscribe 5,316 - - - 5,316
for shares
Total 11,937 4,912 - - 16,849
27 POST BALANCE SHEET EVENTS
Since 30 April 2008 there has been a further period of stock market volatility
resulting in a reduction in the value of the investment portfolio. The value of
the investment portfolio has been reduced by realisation of investments.
On 11 July 2008 the Company repaid £3.0 million of its loan facility to avoid a
breach of one of its borrowing covenants. The Company currently has £7.0
million drawn down under the loan facility. The Company has renewed its
overdraft facility for £3.0 million until 31 March 2009, which is currently
undrawn.
As at the close of trading on 11 July 2008 the value of the investment
portfolio stood at approximately £24 million following the net disposal of
investments since 30 April 2008 which realised £3.075 million.