Half-year Report

RNS Number : 3097S

Braveheart Investment Group plc

15 November 2021

 

The information contained within this announcement is deemed by the Group to constitute inside information as stipulated under the Regulation 11 of the Market Abuse (Amendment) (EU Exit) Regulations 2019/310 ("MAR"). With the publication of this announcement via a Regulatory Information Service, this inside information is now considered to be in the public domain.

15 November 2021

Braveheart Investment Group plc

("Braveheart" or the "Company" or the "Group")

Interim Results

Braveheart Investment Group plc (AIM: BRH), announces its interim results for the six months ended 30 September 2021.

Highlights:

· Income of £3,364,000 (H1 2020: £895,000);

· Profit of £2,533,000 (H1 2020: £402,000);

· Earnings per share of 4.85p (H1 2020: 1.21p);

· Uplift in valuation of PhaseFocus Holdings

· Investments into Autins Group Plc and Velocity Composites Plc

· Funds raised in the period totalling £2,500,000

Post Period End:

· Autins Group plc shareholding increased to 11.995%

For further information:

Braveheart Investment Group plc	Tel: [phone]
Trevor Brown CEO
Allenby Capital Limited (Nominated Adviser and Joint Broker)	Tel: [phone]
David Worlidge / James Reeve / George Payne
Peterhouse Capital Limited (Joint Broker)	Tel: [phone]
Duncan Vasey / Lucy Williams

Chief Executive Officer's Statement

We are pleased to report to shareholders the results for the six months ended 30 September 2021.  Progress has continued in all the Group's activities and detailed operational summaries follow later in this report.

Financial Review

The Directors have undertaken an unaudited interim review of the valuations of the Group's investments and have concluded that, as at 30 September 2021, the fair value of the Group's investments were as follows:

· Valuation of Portfolio Investments: £177,000 (31 March 2021: £224,000)*

· Valuation of unconsolidated Strategic Investments: £4,248,000 (31 March 2021: £596,000)**

* these are the historic investments made by Braveheart up to 2015

** these are the new investments made by Braveheart since 2015

Therefore, the total unaudited value of our unconsolidated investment portfolio as at 30 September 2021 is £4,425,000 (31 March 2021: £820,000). This uplift is largely due to the increase in the investment value of PhaseFocus Holdings Limited. As at 30 September 2020, the comparable total valuation of our investments was £2,396,000.

The Group reports a profit before tax for the period under review of £2,533,000 (2020: profit of £402,000). This equates to earnings per share of 4.85 pence (2020: 1.21 pence).

The Group made two new strategic investments during the period; Autins Group Plc and Velocity Composites Plc. The Directors believe that the Strategic Investments continue to be the most likely drivers of growth in shareholder value over the remainder of the current year and so have concentrated the remainder of this CEO Statement on their operations and prospects.

Dividend

Whilst we are not paying an interim dividend this year, the Directors will give consideration to the payment of a final dividend when the full year financial results are known.

Strategic Investments Overview

Paraytec Limited (Braveheart owns 100% per cent of the company)

Paraytec Limited ("Paraytec") develops high performance specialist detectors for the analytical and life sciences instrumentation markets. In addition, the company has undertaken a programme with the University of Sheffield to develop a rapid test for identifying cancer and pathogens, including viruses.

As reported on 30 September 2021, Paraytec has continued to refine the platform technology that underpins its proposed fast, sensitive COVID-19 test. The platform technology (product reference "CX300") comprises a low-cost instrument that utilises intense fluorescent light to detect small specific viruses or cells in a biological sample.

The Directors believe that encouraging results have been derived from testing of clinical specimens.

The Paraytec team has engaged Sagentia International, a UK company who specialise in taking diagnostic instruments and disposables from laboratory prototypes through to final prototype verification, ready for transfer to the Contract Manufacturing Organisation (CMO) or commercial manufacturing partner. During this development, Paraytec will continue to test clinical specimens and is preparing for a prospective clinical study to test subject specimens in the latest available prototypes.

Paraytec's corporate finance adviser has engaged with over 70 companies from a wide spectrum of global markets. Meetings are ongoing with potential partners for licensing and/or co-development of the technology, some of which are potential acquirers of the company. In these discussions, it is clear that potential partners believe a low cost, rapid and accurate test for COVID-19 will be needed for many years to come. They also like the fact that Paraytec's technology can be potentially used as a platform for other diseases and cancer detection.

In parallel with the COVID-19 project, Paraytec is working with Professor Carl Smythe's team at the University of Sheffield to restart development of the bladder cancer test, based on the CX300 technology platform. The team has already identified the scientific and engineering teams needed to produce a test for the bacteraemia that causes sepsis and has prepared a detailed plan to produce a prototype instrument .

As reported on 30 September 2021, Paraytec's 30-month grant funded Eurostars project with a pan-European consortium in the field of Alzheimer's disease (AD) detection ended on 31 August 2021. A prototype instrument was tested by Vrije University Medical Centre Amsterdam (VUMC), a target user of the AD Scanner, using AD patient samples. VUMC reported that the instrument performed capillary isoelectric focusing (cIEF) in a highly stable manner and showed excellent repeatability of results. However, the analysis of test results failed to reliably discriminate between patients with Alzheimer's disease and healthy controls. As a result, Paraytec is exploring other applications, for example in the biopharmaceutical industry for quality control in manufacturing therapeutic antibodies and the Group is seeking opportunities to explore this.

PhaseFocus Holdings Limited (Braveheart owns 42.67 per cent of the company)

PhaseFocus Holdings Limited ("PhaseFocus"), a spin-out from the University of Sheffield, has developed a series of patented computational imaging techniques that have a wide range of applications including live cell imaging, engineering metrology and electron microscopy.

As reported on 30 September 2021, PhaseFocus continues to make positive progress, achieving its highest number of sales in a six month period in H1 2021. With much of the world starting to reopen again after the COVID pandemic, Phasefocus and its global distribution partners have seen a substantial increase in demand for customer demonstrations of Livecyte.

The company's distributors, Nakayama in Japan and Sinsi Technology in China, are now able to make onsite demonstrations of Livecyte™ to a strong pipeline of prospective buyers. CELLINK AB, recently renamed BICO Group AB, PhaseFocus's EU and US distribution partner, also has a strong pipeline and a series of Livecyte™ demonstrations are planned for these territories.

The number of demonstrations now taking place suggests a pipeline of prospective customers that could drive sales in 2022.  In order to meet the expected demand for Livecyte™ systems, the company has opened a new manufacturing facility at the Nottingham Science Park and further expansion is planned to ensure capacity is available in 2022.

Braveheart is pleased to see the growth in sales of PhaseFocus's market leading Livecyte™ instruments to leading cell biology research institutions across the globe. The Directors believe the company has a strong future and Braveheart is working to seek an exit in the next 12 months. In recognition of this Braveheart has increased its book value for its holding in PhaseFocus from £437,000 to £3,628,000.

Sentinel Medical Limited (Braveheart owns 38.38% of the company)

Sentinel Medical ("Sentinel") was formed to exploit Paraytec's measurement techniques in the detection and monitoring of bladder cancer from urine samples. In collaboration with the University of Sheffield, a prototype instrument was tested with 'live' samples, provided by bladder cancer patients undergoing treatment for their condition, and it was concluded that further enhancements to the sensitivity of the test method were needed.

Paraytec's work associated with the COVID-19 project has demonstrated techniques which, subject to the necessary licence agreements, can now be applied to Sentinel's bladder cancer product. The team has prepared a project plan and is negotiating with potential partners to enable Sentinel (or Paraytec) to develop a point-of-care instrument for the diagnosis and monitoring of bladder cancer from urine samples.

Kirkstall Limited (Braveheart owns 80.28% of the company)

Kirkstall Limited ("Kirkstall") operates in the market known as 'organ-on-a-chip', where it has developed Quasi Vivo™, a system of chambers for cell and tissue culture in laboratories. Its patented technology is used by researchers in the growing 'organ-on-a-chip' market, where academia and drug development companies need to maintain living cells in a nutrient flow.

With most of Europe's university research labs operating fully again, following relaxation of restrictions on non-COVID related research, Kirkstall has seen a steady upturn in sales enquiries and orders for its Quasi Vivo™ products.

The second instalment of Kirkstall's conference, Advances in Cell and Tissue Culture ("ACTC") 2021 ran 'virtually' on 3 November 2021, with great success. Over 20 speakers presented the latest 'organ-on-a-chip' research and developments from the from leading institutions in Europe, USA and Asia. The conference had over 180 delegates from countries across the globe and the programme included training workshops, product exhibitions and round-table discussions with world leading experts.

The Directors of the Group believe that the €4.7m EU grant funded project, CyGenTiG, where Kirkstall is part of a European consortium to develop new techniques for the production of engineered tissues by optogenetics, is progressing well. The project aims to build replacement human organs, by controlling individual cell growth and differentiation. In October 2021, the CyGenTiG team organised an international symposium on Optogenetics in Complex Systems. This three-day conference attracted over 20 speakers who presented and discussed their research in optogenetics, with delegates from leading universities in the EU and the USA.

Autins Group plc (Braveheart owns 11.995% of the company)

During the period Braveheart invested in Autins Group plc ("Autins") (AIM: AUTG) through market purchases of shares, the total consideration of which was £203,000.  After the period, further shares were acquired at a cost of £845,000 to bring the Group's shareholding in Autins Group plc to 11.995% of its issued shares . Autins specialises in solving acoustic and thermal problems in the automotive industry and other specialist applications. In particular, the company's leading product Neptune, a nonwoven microfibre web, is produced by a mixture of engineered polyester fibre and melt-blown polypropylene. This material outperforms traditional automotive insulation and is gaining traction in office and flooring acoustics applications.

Braveheart will seek to identify opportunities with Autins that will benefit both companies.

Velocity Composites plc (Braveheart owns 4.13% of the company)

In September 2021, Braveheart acquired 4.13% of Velocity Composites plc ("Velocity") (AIM: VEL) at a cost of £373,000. Velocity is a leading supplier of advanced composite material kits to the Aerospace sector Velocity Composites' clients include multi-national manufacturers of composite parts and assemblies, who in turn deliver to the world's leading civil and military aircraft manufacturers. The Airbus A320, A330, A350, A380, Eurofighter Typhoon, F35 Joint Strike Fighter, Boeing 737, Boeing 787 and V22 Osprey are all constructed using parts manufactured from Velocity's kits.

The Board considers this an investment that fits well in its portfolio of advanced technology businesses.

Outlook

The Directors are excited by the future prospects of the businesses and the potential value realisation events which lie ahead. We hope a clearer picture will emerge over the remainder of the financial year and as always, we will update shareholders as events unfold.

Trevor E Brown

Chief Executive Officer

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the six months ended 30 September 2021

		Six months ended	Six months ended	Year ended
		30 September	30 September	31 March
		2021	2020	2021
		(unaudited)	(unaudited)	(audited)
Continuing operations	Note	£	£	£
Revenue		67,070	148,430	268,725
Change in fair value of investments	5	3,236,617	746,837	(329,083)
Profit on disposal of investments		60,155	-	7,690,287
Profit on sale of subsidiary		-	-	8,931,434
Total income		3,363,842	895,267	16,561,363
Employee benefits expense		(195,899)	(194,943)	(1,340,954)
Impairment of goodwill		-	-	(62,543)
Other operating costs		(360,516)	(249,799)	(953,791)
Total operating costs		(556,415)	(444,742)	(2,357,288)
Finance income		3	147	150
Finance costs		(819)	(1,515)	(1,745)
Total costs		(557,231)	(446,110)	(2,358,883)
Profit before tax		2,806,611	449,157	14,202,480
Tax		(273,488)	-	(226,367)
Loss from discontinued operations	3	-	(47,185)	(69,350)
Profit after tax for the period and total comprehensive income for the period		2,533,123	401,972	13,906,763
Profit attributable to :
Equity holders of the parent		2,538,765	418,278	13,936,436
Non-controlling interest		(5,642)	(16,306)	(29,673)
		2,533,123	401,972	13,906,763
Basic earnings per share		Pence	Pence	Pence
-  Basic	2	4.85	1.21	36.30
-  Diluted	2	4.75	1.10	35.25

The above condensed consolidated Statement of Comprehensive Income should be read in conjunction with the accompanying notes.

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

as at 30 September 2021

		30 September	30 September	31 March
		2021	2020	2021
		(unaudited)	(unaudited)	(audited)
	Note	£	£	£
ASSETS
Non-current assets
Property, plant and equipment		2,347	809	2,166
Intangible assets		30,649	33,248	28,152
Goodwill	4	205,775	268,318	205,775
Investments at fair value through profit or loss	5	4,424,959	2,202,452	613,847
		4,663,730	2,504,827	849,940
Current assets
Inventory		93,720	106,098	98,441
Trade and other receivables		106,094	56,822	105,772
Assets held for sale	3	-	305,321	-
Cash and cash equivalents		3,460,760	659,662	2,142,866
		3,660,574	1,127,903	2,347,079
Total assets		8,324,304	3,632,730	3,197,019
LIABILITIES
Current liabilities
Trade and other payables		(409,197)	(176,427)	(591,079)
Held for sale liabilities	3	-	(38,359)	-
Deferred income		(36,918)	(66,606)	(41,843)
		(446,115)	(281,392)	(632,922)
Non-current liabilities Deferred taxation		(273,488)
		(273,488)
Total liabilities		(719,603)	(281,392)	(632,922)
Net assets		7,604,701	3,351,338	2,564,097
EQUITY
Called up share capital	6	1,044,807	693,970	766,148
Share premium		4,455,493	1,131,869	2,226,671
Share based payment reserve		131,905	-	137,200
Retained earnings		1,984,163	1,462,233	(559,897)
Equity attributable to owners of the parent		7,616,368	3,288,072	2,570,122
Non-controlling interest		(11,667)	63,266	(6,025)
Total equity		7,604,701	3,351,338	2,564,097

The above condensed consolidated statement of financial position should be read in conjunction with the accompanying notes.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

for the six months ended 30 September 2021

	Six months ended	Six months ended	Year ended
	30 September	30 September	31 March
	2021	2020	2021
	(unaudited)	(unaudited)	(audited)
	£	£	£
Operating activities
Profit before tax	2,806,611	401,972	14,133,130
Adjustments to reconcile profit before tax to net cash flows from operating activities
(Increase) / decrease in the fair value movements of investments	(3,236,617)	(746,837)	329,083
Share based payment	-	-	400,148
Profit on disposal of subsidiary	-	-	(8,931,434)
Profit on disposal of equity investments	(60,155)	-	(7,690,287)
Fees taken from investment proceeds	84,150	-	78,419
Bonus in lieu of cash	-	-	300,000
Non-controlling interest on disposal	-	-	(92,673)
Movement in liabilities due to Viking fund	33,565	790	(15,528)
Taxation	-	-	(4,136)
Depreciation and amortisation	6,111	8,053	11,755
Impairment of goodwill	-	-	62,543
Interest income	(3)	(147)	(150)
Decrease in inventory	4,721	20,510	39,253
Increase in trade and other receivables	(322)	(77,872)	(8,400)
(Decrease) / increase in trade and other payables	(186,807)	(19,414)	103,858
Net cash flow used in operating activities	(548,746)	(412,945)	(1,284,419)
Investing activities
Proceeds from sale of investments	74,865	-	17,346,338
Acquisition of investments	(622,769)	(200,000)	(250,000)
Acquisition of intangible assets	(7,987)	(4,733)	(5,549)
Acquisition of tangible assets	(802)	(25,911)	(1,124)
Taxation	-	-	4,136
Interest received	3	147	150
Net cash flow used in investing activities	(556,690)	(230,497)	17,093,951
Financing activities
Dividends paid	-	-	(15,859,160)
Warrants and share options exercised	7,480	-	866,980
Funds raised, net of share issue costs	2,415,850	640,623	640,623
Net cash flow from financing activities	2,423,330	640,623	(14,351,557)
Net increase / (decrease) in cash and cash equivalents	1,317,894	(2,819)	1,457,975
Cash and cash equivalents at the start of the period	2,142,866	684,891	684,891
Cash and cash equivalents at the end of the period	3,460,760	682,072	2,142,866

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the six months ended 30 September 2021

	Attributable to owners of the Parent
	Share Capital	Share Premium	Share based payment Reserve	Retained Earnings	Total	Non-controlling Interest	Total Equity
	£	£	£	£	£	£	£
At 31 March 2020 (audited)	561,555	91,657	-	1,043,955	1,697,167	79,572	1,776,739
Total comprehensive income for the period	-	-	-	418,278	418,278	(16,306)	401,972
Transactions with owners recorded directly in equity:
Allotment of shares	132,415	1,040,212	-	-	1,172,627	-	1,172,627
At 30 September 2020 (unaudited)	693,970	1,131,869	-	1,462,233	3,288,072	63,266	3,351,338
Total comprehensive income for the period	-	-	-	13,518,158	13,518,158	(13,367)	13,504,791
Transactions with owners recorded directly in equity:
Allotment of shares	72,178	1,094,802	-	-	1,166,980	-	1,166,980
Dividends paid	-	-	-	(15,859,160)	(15,859,160)	-	(15,859,160)
Non-controlling interest on disposal	-	-	-	55,924	55,924	(55,924)	-
Share based payments	-	-	400,148	-	400,148	-	400,148
Transfer to retained earnings	-	-	(262,948)	262,948	-	-	-
At 31 March 2021 (audited)	766,148	2,226,671	137,200	(559,897)	2,570,122	(6,025)	2,564,097
Total comprehensive income for the period	-	-	-	2,538,765	2,538,765	(5,642)	2,533,123
Transactions with owners recorded directly in equity:
Allotment of shares	278,659	2,228,822	-	-	2,507,481	-	2,507,481
Transfer to retained earnings	-	-	(5,295)	5,295	-	-	-
At 30 September 2021 (unaudited)	1,044,807	4,455,493	131,905	1,984,163	7,616,368	(11,667)	7,604,701

NOTES TO THE INTERIM FINANCIAL STATEMENTS

1   Basis of preparation

The financial information presented in this half-yearly report constitutes the condensed consolidated financial statements (the interim financial statements) of Braveheart Investment Group plc ("Braveheart" or "the Company"), a company incorporated in the United Kingdom and registered in Scotland, and its subsidiaries (together, "the Group") for the six months ended 30 September 2021. The interim financial statements should be read in conjunction with the Annual Report and Accounts for the year ended 31 March 2021 which have been prepared in accordance with UK-adopted international accounting standards in accordance with the requirements of the Companies Act 2006. The financial information in this half-yearly report, which was approved by the Board and authorised for issue on 15 November 2021 is unaudited.

The interim financial statements do not constitute statutory accounts for the purpose of sections 434 and 435 of the Companies Act 2006. The comparative financial information presented herein for the year ended 31 March 2021 has been extracted from the Group's Annual Report and Accounts for the year ended 31 March 2021 which have been delivered to the Registrar of Companies. The Group's independent auditor's report on those accounts was unqualified, did not include references to any matters to which the auditors drew attention by way of emphasis without qualifying their report and did not contain a statement under section 498(2) or 498(3) of the Companies Act 2006.

The preparation of the half-yearly report requires management to make judgements, estimates and assumptions that affect the policies and the reported amounts of assets and liabilities, income and expenses.  The estimates and associated assumptions are based on historical experience and other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making judgements about carrying values of assets and liabilities that are not readily apparent from other sources.  Actual results may differ from these estimates. In preparing this half-yearly report, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those applied to the audited consolidated financial statements for the year ended 31 March 2021.

The interim financial statements have been prepared using the same accounting policies as those applied by the Group in its audited consolidated financial statements for the year ended 31 March 2021 and which will form the basis of the 2022 Annual Report and Accounts.  The interim financial statements have been prepared on the same basis as the financial statements for year ended 31 March 2021 which is on the assumption that the Company is a going concern.

Going Concern

The Directors have reviewed the Group's and the Company's budgets and plans, taking account of reasonably possible changes in trading performance and have a reasonable expectation that the Group and the Company have adequate resources to continue in operational existence for the foreseeable future and that it is therefore appropriate to continue to adopt the going concern basis in preparing the financial statements.

a)  New and amended standards adopted by the Group

 A number of new or amended standards became applicable for the current reporting period. These new/amended standards do not have a material impact on the Group, and the Group did not have to change its accounting policies or make retrospective adjustments as a result of adopting these standards. 

b)  New accounting policies adopted by the Group

There were no new accounting policies adopted by the Group during the period, nor any amendments to existing accounting policies.

2   Earnings per share

The basic earnings per share has been calculated by dividing the profit for the period attributable to equity holders of the parent by the weighted average number of ordinary shares in issue during the period.

The calculation of earnings per share is based on the following profit and number of shares in issue:

	Six months ended		Six months ended		Year ended
	30 Sept 2021		30 Sept 2020		31 Mar 2021
	(unaudited)		(unaudited)		(audited)
	£		£		£
Profit for the period attributable to equity holders of the parent	2,533,123		401,972		13,906,763
Weighted average number of ordinary shares in issue:
-  For basic earnings per ordinary share	52,240,340		34,698,547		38,307,451
-  Potentially dilutive ordinary shares	1,096,000		1,709,248		1,140,000
-  For diluted earnings per ordinary share	53,336,340		36,407,795		39,447,451

Dilutive earnings per share adjusts for share options granted where the exercise price is less than the average price of the ordinary shares during the period.  At the end of the current period there were 1,096,000 potentially dilutive ordinary shares.

After the year end, a further 3,500,000 share options were issued to the Directors.

3  Assets Held for Sale

During the previous period, the Group announced its intention to sell the entire issued ordinary share capital of its subsidiary company, Pharm 2 Farm Limited. The sale of Pharm 2 Farm Limited completed on the 5th November 2020.

The related financial information is set out below:

a)  Results of disposal

		Six months ended	Six months ended	Year ended
		30 September	30 September	31 March
		2021	2020	2021
		(unaudited)	(unaudited)	(audited)
	Note	£	£	£
Revenue		-	110,063	118,481
Expenses		-	(157,248)	(187,831)
Loss before tax		-	(47,185)	(69,350)
Loss after tax for the period and total comprehensive income for the period		-	(47,185)	(69,350)

b)  Cash flows of disposal Group

Operating activities		-	(114,568)	(18,601)
Investing activities		-	(25,911)	-
Financing activities		-	-	-
Net cash from discontinued operations		-	(140,479)	(18,601)
c) Assets and liabilities of disposal group Assets classified as held for sale
Goodwill		-	131,359	-
Property, plant and equipment		-	23,934	-
Inventory		-	11,086	-
Trade and other receivables		-	116,532	-
Cash at bank		-	22,410	-
Total assets of disposal group		-	305,321	-
Liabilities directly associated with assets classified as held for sale
Trade and other payables		-	38,359	-
Total liabilities of disposal group		-	38,359	-

4   Goodwill

		Paraytec		Kirkstall	Total
		£		£	£
At 1 April 2020 (audited)		205,775		62,543	268,318
At 30 September 2020 (unaudited)		205,775		62,543	268,318
Impairment		-		(62,543)	(62,543)
At 31 March 2021 (audited)		205,775		-	205,775
At 30 September 2021 (unaudited)	205,775		-		205,775

The income approach was not deemed a reliable method for valuing the goodwill of Paraytec and Kirkstall. Therefore, the market value method was used in order to ascertain the value of goodwill at the period end.

5   Investments at fair value through profit or loss

	Level 1	Level 2				Level 3
	Equity investments in quoted companies		Equity investments in unquoted companies	Debt investments in unquoted companies	Equity investments in unquoted companies		Debt investments in unquoted companies	Total
	£		£	£	£		£	£
At 31 March 2020 (audited)	-		-	-	724,402		-	724,402
Additions at cost	529,003		-	-	203,000		-	732,003
Change in Fair Value	778,623		-	-	(31,786)		-	746,837
Increase in amount owed to creditors	-		-	-	(790)		-	(790)
At 30 September 2020
(unaudited)	1,307,626		-	-	894,826		-	2,202,452
Additions at cost	9,205,467		-	-	-		-	9,205,467
Disposals	(10,513,093)		-	-	-		-	(10,513,093)
Amount owed to creditors	-		-	-	16,318		-	16,318
Change in Fair Value	-		-	-	(297,297)		-	(297,297)
At 31 March 2021 (audited)	-		-	-	613,847		-	613,847
Additions at cost	575,834		-	-	46,935		-	622,769
Disposals	-		-	-	(48,274)		-	(48,274)
Change in Fair Value	43,385		-	-	3,193,232		-	3,236,617
At 30 September 2021
(unaudited)	619,219		-	-	3,805,740		-	4,424,959

Investments at fair value through profit or loss (continued)

The Group classifies its investments using a fair value hierarchy. Classification within the hierarchy has been determined on the basis of the lowest level input that is significant to the fair value measurement of the relevant investment as follows:

· Level 1 - valued using quoted prices in active markets for identical assets;

· Level 2 - valued by reference to valuation techniques using observable inputs other than quoted prices included within Level 1; and

· Level 3 - valued by reference to valuation techniques using inputs that are not based on observable market data.

The fair values of quoted investments are based on bid prices in an active market at the reporting date. All unquoted investments have been classified as Level 3 within the fair value hierarchy, their respective valuations having been calculated using a number of valuation techniques and assumptions, notwithstanding that the basis of the valuation methodology used most commonly by the Group is 'price of most recent investment'.  The use of reasonably possible alternative assumptions has a material effect on the fair valuation of PhaseFocus Holdings Limited in the period, as PhaseFocus Holdings Limited has been valued based a recent offer price which was made to the company for shares. This was in excess of the last round share price and so this offer price has been used as the basis for valuation. The impact on the fair value of investments if the discount rate and provision shift by 1% is £44,250 (2020: £22,024).

6   Share capital

	30 Sept 2021	30 Sept 2020	31 Mar 2021
	(unaudited)	(unaudited)	(audited)
Authorised	£	£	£
53,630,431 ordinary shares of 2 pence each (30 September 2020: 48,577,965, 31 March 2021: 48,577,965)	1,072,609	971,559	971,559
Allotted, called up and fully paid
52,240,340 ordinary shares of 2 pence each (30 September 2020: 34,698,547, 31 March 2021: 38,307,451)	1,044,807	693,970	766,148

On 13 August 2021, the Company raised £2.5 million (before expenses of £84,150) through a placing of 13,888,889 new ordinary shares of 2 pence each in the Company at a price of 18 pence per share.

The Company has one class of ordinary shares. All shares carry equal voting rights, equal rights to income and distribution of assets on liquidation or otherwise, and no right to fixed income. 

7   Related Party Transactions

Within accruals and other creditors, there is an amount owing to a director (Mr T E Brown) of £Nil (30 September 2020: 31 March 2021: £13,184).

8  Availability of Interim Results

Shareholder communications

A copy of this report is available on request from the Company's registered office: 1 George Square, Glasgow, G2 1AL.  A copy has also been posted on the Company's website: www.braveheartinvestmentgroup.co.uk .

 

END

 

 

IR DGBDBSSBDGBS