Downing Distribution VCT 1 plc
Half-Yearly Report for the six months ended 30 September 2011
SHAREHOLDER INFORMATION
30 Sept 2011 Pence | 31 Mar 2011 Pence | 30 Sept 2010 Pence | |
Net asset value per share | 78.4 | 92.0 | 93.4 |
Cumulative dividends paid since 1 April 2010 | 7.5 | 5.0 | 2.5 |
Total return per share | 85.9 | 97.0 | 95.9 |
Forthcoming Dividends
Payable | Pence per share | |
Interim dividend | 30 March 2012 | 2.5 |
CHAIRMAN'S STATEMENT
I present the report and accounts for the six month period ended 30 September 2011, a period which saw sharp falls in stock market indices. It is disappointing to report that lower share prices, along with the impact of generally difficult trading conditions, have resulted in a fall in your Company's net asset value ("NAV") over the period.
On a positive note, I can report that the Company has announced the payment of a further dividend and also the Company will shortly launch a programme whereby Shareholders will have the opportunity to obtain a further 30% income tax relief on the value of their investment.
Net asset value
As at 30 September 2011, the Company's NAV stood at 78.4p, a decrease of 11.1p (or 12.1%) compared to the year end position and after taking into account the dividend paid during the period.
Venture capital investment portfolio
The Company has seen a reasonable level of investment activity during the period as the Manager continued to rationalise the investment portfolio.
The Company made one new AIM-quoted investment (£101,000 in Tracsis plc) and three follow-on unquoted investments totalling £214,000.
There were disposals or part disposals from 12 AIM-quoted stocks, which generated proceeds of £1.2 million. There were also two redemptions or partial redemptions of loan stock which returned £194,000 to the Company.
Additionally, IS Pharma plc was the subject of a share-for-share takeover during the period, whereby the Company received shares in the acquiring entity, Sinclair IS Pharma Plc.
There were a number of significant valuation movements within the AIM-quoted portfolio. The largest single movement was that of Ludorum, which fell in value by £499,000. Ludorum is a relatively young, AIM-quoted, media investment company, which includes the children's animated TV show, Chuggington, within its portfolio. The company is making good progress and has significant potential for future growth. However, trading in the company's shares is very limited and, in recent months, the share price has drifted lower without there being any apparent negative concerns about the company's progress. Ludorum is a relatively large investment for your Company and so the fall in share price has had a significant impact on NAV. The Manager and the Board remain satisfied with the investment in Ludorum and are optimistic that it can deliver attractive returns in due course.
Overall, the quoted investment portfolio experienced a total fall of £1.157 million over the period.
The Board reviewed the unquoted valuations at the period end and made a number of adjustments. The largest impact has been from a full provision against Doubletake Studios Limited, which operated a number of photographic studios. The company suffered from a downturn in trading during summer 2011 which, following the withdrawal of short-term financing arrangements by Lloyds Bank in 2010, put the business under significant stress and has resulted in the company going into administration. As a consequence the investment has been valued at nil at the period end, a write down of £475,000. Several other investments were also revalued such that net unrealised losses on the unquoted investments totalled £948,000.
Other investments
The Company continues to hold a small investment in permanent interest bearing shares. At the period end, this investment was valued at £280,000, with unrealised gains of £77,000 for the six-month period as the valuation of the shares recovered.
Results
The loss on ordinary activities after taxation for the period was £2.3 million, comprising a revenue return of £1,000 and a capital loss of £2.3 million.
Share buybacks
The Company has a policy of purchasing its own shares as they become available in the market. The Board has currently set a price of a 15% discount to NAV for such purchases but continues to monitor the market in the Company's shares and may make adjustments to the policy as appropriate. Such purchases will be subject to VCT regulations, company law, liquidity considerations and the Listing Rules.
During the period, the Company purchased 472,909 shares for an average price of 74.6p per share (being approximately equal to a 15% discount to the most recently published NAV). These shares were subsequently cancelled.
Dividends
The Company has a policy of seeking to pay regular dividends to Shareholders and targets a dividend of 2.5p per share at approximately six monthly intervals. I am pleased to confirm that the next dividend of 2.5p will be paid on 30 March 2012 to Shareholders on the register at 2 March 2012.
Share Realisation and Reinvestment Programme
In view of the disappointing recent performance of the Company, the Board is pleased to confirm that it expects to be able to offer Shareholders the opportunity to obtain a further 30% income tax relief on their investment via a "Share Realisation and Reinvestment Programme" or "Enhanced Share Buyback Scheme".
The programme will allow Shareholders to elect to sell their shares back to the Company at a small discount to NAV on the basis that the proceeds are reinvested in new shares in the Company, allowing the Shareholder to obtain VCT income tax relief on the new investment. The scheme has taken longer to finalise than originally hoped as a result of unexpected delays in obtaining regulatory approval. It is now expected that documentation will be finalised shortly. Full details will be sent to all Shareholders as soon as they are available.
Risks and uncertainties
Under the Disclosure and Transparency Directive, the Board is required, in the Company's half year results, to report on principal risks and uncertainties facing the Company over the remainder of the financial year.
The Board has concluded that the key risks are:
(i) investment risk associated with investing in small businesses;
(ii) investment risk arising from market volatility; and
(iii) failure to maintain approval as a VCT.
In the case of (i) and (ii) the Board is satisfied with the Company's approach to these risks. As a VCT, the Company has significant exposure to the relatively small businesses. However, by seeking to hold a well-diversified portfolio of businesses with strong management teams, the impact of falling markets and challenging economic conditions should be mitigated as much as possible given the Company's status as a VCT and its investment policy.
The Company's compliance with the VCT regulations is continually monitored by the Manager, who regularly reports to the Board on the current position. The Company also retains PricewaterhouseCoopers to provide regular reviews and advice in this area. The Board considers that this approach reduces the risk of a breach of the VCT regulations to a minimal level.
Going concern
The Company has sufficient financial resources at the period end, and holds a diversified portfolio of investments. As a consequence, the Directors believe that the Company is well placed to manage its business risks successfully, despite the current uncertain economic outlook.
The Directors are confident that the Company has adequate resources to continue in operational existence for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing the financial statements.
Outlook
The limited recovery shown by stock markets in October has been undone by more falls during November against a background of renewed fears of a Eurozone crisis and a generally weak economy. The gloomy economic outlook suggests that conditions are likely to remain challenging for the portfolio companies for some time to come.
While this environment is unlikely to support significant growth in the Company's underlying net assets in the short-term, the Board remains committed to the Company's dividend policy, which will continue to provide Shareholders with regular tax-free distributions from their investment.
Christopher Powell
Chairman
UNAUDITED BALANCE SHEET
as at 30 September 2011
Note | 30 Sept 2011 | 30 Sept 2010 | 31 Mar 2011 | |
£'000 | £'000 | £'000 | ||
Fixed assets | ||||
Investments | 15,796 | 19,141 | 19,136 | |
Current assets | ||||
Debtors | 275 | 177 | 159 | |
Cash at bank and in hand | 70 | 1,043 | 199 | |
345 | 1,220 | 358 | ||
Creditors: amounts falling due within one year | (184) | (310) | (333) | |
Net current assets | 161 | 910 | 25 | |
Net assets | 15,957 | 20,051 | 19,161 | |
Capital and reserves | ||||
Called up share capital | 7 | 204 | 215 | 208 |
Capital redemption reserve | 8 | 1,141 | 1,130 | 1,137 |
Share premium | 8 | 2 | 2 | 2 |
Special reserve | 8 | 14,558 | 15,442 | 14,913 |
Capital reserve - realised | 8 | 5,552 | 7,127 | 6,444 |
Revaluation reserve | 8 | (5,442) | (3,801) | (3,484) |
Revenue reserve | 8 | (58) | (64) | (59) |
Equity shareholders' funds | 6 | 15,957 | 20,051 | 19,161 |
Net asset value per Ordinary Share | 6 | 78.4p | 93.4p | 92.0p |
INCOME STATEMENT
for the six months ended 30 September 2011
Note | Six months ended 30 September 2011 | Six months ended 30 September 2010 | Year ended 31 March 2011 | |||||||||
Revenue | Capital | Total | Revenue | Capital | Total | Total | ||||||
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | ||||||
Income | ||||||||||||
- continuing operations | 171 | - | 171 | 96 | - | 96 | 188 | |||||
- acquisitions | - | - | - | 81 | - | 81 | 152 | |||||
(Losses)/gains on investments | ||||||||||||
- continuing operations | - | (2,223) | (2,223) | - | (272) | (272) | (79) | |||||
- acquisitions | - | - | - | - | (1,266) | (1,266) | (1,156) | |||||
Net gain on acquisition of net assets | - | - | - | - | 5,413 | 5,413 | 5,403 | |||||
171 | (2,223) | (2,052) | 177 | 3,875 | 4,052 | 4,508 | ||||||
Investment management fees | (39) | (118) | (157) | (49) | (148) | (197) | (374) | |||||
Other expenses | (131) | - | (131) | (153) | (1) | (154) | (269) | |||||
(Loss)/return on ordinary activities before taxation | 1 | (2,341) | (2,340) | (25) | 3,726 | 3,701 | 3,865 | |||||
Taxation | - | - | - | - | - | - | - | |||||
(Loss)/return attributable to equity shareholders | 4 | 1 | (2,341) | (2,340) | (25) | 3,726 | 3,701 | 3,865 | ||||
(Loss)/return per Ordinary Share | 4 | - | (11.4p) | (11.4p) | (0.1p) | 17.1p | 17.0p | 18.0p | ||||
The total column within the Income Statement represents the profit and loss account of the Company.
A Statement of Total Recognised Gains and Losses has not been prepared as all gains and losses are recognised in the Income Statement as noted above.
RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS
for the six months ended 30 September 2011
Note | 30 Sept 2011 | 30 Sept 2010 | 31 Mar 2011 | |
£'000 | £'000 | £'000 | ||
Opening Shareholders' funds | 19,161 | 4,860 | 4,860 | |
Issue of share capital on acquisition | - | 12,353 | 12,353 | |
Proceeds of new share issue | - | 10 | 10 | |
Purchase of own shares | (355) | (333) | (862) | |
Total recognised (losses)/ gains for the period | (2,340) | 3,701 | 3,865 | |
Dividends paid | 5 | (509) | (540) | (1,065) |
Closing Shareholders' funds | 15,957 | 20,051 | 19,161 |
UNAUDITED CASH FLOW STATEMENT
for the six months ended 30 September 2011
Six months ended 30 Sept 2011 | Six months ended 30 Sept 2010 | Year ended 31 Mar 2011 | ||
Note | £'000 | £'000 | £'000 | |
Cash outflow from operating activities and returns on investments | 9 | (181) | (107) | (262) |
Capital expenditure | ||||
Purchase of investments | (315) | (1,142) | (1,833) | |
Sale of investments | 1,344 | 1,877 | 2,879 | |
Net cash inflow from capital expenditure | 1,029 | 735 | 1,046 | |
Acquisitions | ||||
Cash acquired | - | 970 | 970 | |
Costs in relation to schemes of arrangement | (7) | (100) | (149) | |
(7) | 870 | 821 | ||
Equity dividends paid | (518) | (547) | (1,067) | |
Net cash inflow before financing | 323 | 951 | 538 | |
Financing | ||||
Purchase of own shares | (452) | (333) | (764) | |
Net cash outflow from financing | (452) | (333) | (764) | |
(Decrease)/increase in cash | 10 | (129) | 618 | (226) |
SUMMARY OF INVESTMENT PORTFOLIO
as at 30 September 2011
Cost | Valuation | Unrealised gain/(loss) in period | % of portfolio | ||||
£'000 | £'000 | £'000 | by value | ||||
Top ten Venture Capital investments (by value) | |||||||
Cadbury House Holdings Limited * | 2,518 | 2,346 | (200) | 14.8% | |||
Hoole Hall Country Club Holdings Limited * | 1,920 | 1,920 | - | 12.1% | |||
Ludorum plc | 2,161 | 1,714 | (499) | 10.8% | |||
Hoole Hall Spa and Leisure Limited * | 1,200 | 1,200 | - | 7.6% | |||
Animalcare Group plc | 521 | 695 | 21 | 4.4% | |||
IDOX plc | 337 | 645 | 125 | 4.1% | |||
First Care Limited * | 879 | 604 | (275) | 3.8% | |||
Tristel plc | 631 | 465 | (174) | 2.9% | |||
Plastics Capital plc | 183 | 456 | (85) | 2.9% | |||
Craneware plc | 293 | 448 | 45 | 2.8% | |||
10,643 | 10,493 | (1,042) | 66.2% | ||||
Other Venture Capital investments | 10,037 | 5,023 | (1,063) | 31.7% | |||
Other investments | 558 | 280 | (77) | 1.7% | |||
21,238 | 15,796 | (2,182) | 99.6% | ||||
Cash at bank and in hand | 70 | 0.4% | |||||
Total investments | 15,866 | 100.0% |
All Venture Capital investments are quoted on AIM unless otherwise stated.
* Unquoted
SUMMARY OF INVESTMENT MOVEMENTS
for the six months ended 30 September 2011
Additions
£'000 | ||
Financial News Publishing Limited | Follow-on investment | 20 |
Future Biogas (SF) Limited | Follow-on investment | 14 |
Hoole Hall Spa and Leisure Limited | Follow-on investment | 180 |
Sinclair IS Pharma plc * | Consideration from IS Pharma plc takeover | 611 |
Tracsis plc | New investment | 101 |
926 |
Disposals
Cost | Market value at 1 April 2011** | Disposal proceeds | Gain/ (loss) in period | Realised gain/ (loss) | |
£'000 | £'000 | £'000 | £'000 | £'000 | |
Sales | |||||
@ UK plc | 7 | 99 | 88 | 81 | (11) |
Animalcare Group plc | 235 | 304 | 321 | 86 | 17 |
Aortech International plc | 569 | 39 | 29 | (540) | (10) |
Atlantic Global plc | 50 | 28 | 26 | (24) | (2) |
Craneware plc | 77 | 106 | 104 | 27 | (2) |
Deltex Medical Group plc | 75 | 79 | 75 | - | (4) |
Hoole Hall Country Club Holdings Ltd | 180 | 180 | 180 | - | - |
IDOX plc | 35 | 53 | 72 | 37 | 19 |
Media Square plc | 119 | 3 | 2 | (117) | (1) |
Plastics Capital plc | 42 | 125 | 117 | 75 | (8) |
Sinclair IS Pharma plc | 433 | 433 | 374 | (59) | (59) |
The Kellan Group plc | 34 | 25 | 24 | (10) | (1) |
Tramps Nightclub Ltd | 14 | 14 | 14 | - | - |
Zamano plc | 32 | 8 | 6 | (26) | (2) |
Takeovers | |||||
IS Pharma plc * | 392 | 588 | 611 | 219 | 23 |
Administrations | |||||
Sport Media Group plc | 14 | - | - | (14) | - |
2,308 | 2,084 | 2,043 | (265) | (41) |
* Consideration for IS Pharma plc was settled by shares in Sinclair IS Pharma plc
** Adjusted for purchases in the period
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
for the six months ended 30 September 2011
1. The unaudited half yearly financial results cover the six months to 30 September 2011 and have been prepared in accordance with the accounting policies set out in the statutory accounts for the year ended 31 March 2011 which were prepared under UK Generally Accepted Accounting Practice and in accordance with the Statement of Recommended Practice "Financial Statements of Investment Trust Companies and Venture Capital Trusts" January 2009.
2. The Company has only one class of business and derives its income from investments made in shares, securities and bank deposits.
3. The comparative figures were in respect of the six months ended 30 September 2010 and the year ended 31 March 2011 respectively.
4. Return per share
30 Sept 2011 | 30 Sept 2010 | 31 March 2011 | |
Return per share based on: | |||
Net revenue return/(loss) for the period (£'000) | 1 | (25) | (20) |
Capital return per share based on: | |||
Net capital (loss)/gain for the period (£'000) | (2,341) | 3,726 | 3,885 |
Weighted average number of Ordinary Shares | 20,559,823 | 21,819,546 | 21,493,659 |
5. Dividends
Paid in the period | 30 September 2011 | 31 March 2011 | |||||
Revenue | Capital | Total | Total | ||||
£'000 | £'000 | £'000 | £'000 | ||||
Date paid | |||||||
2011 final | 30/09/2011: 2.5p | - | 509 | 509 | - | ||
2011 interim | 31/03/2011: 2.5p | - | - | - | 540 | ||
2011 interim | 30/09/2010: 2.5p | - | - | - | 525 | ||
- | 509 | 509 | 1,065 |
6. Net asset value per share
30 Sept 2011 | 30 Sept 2010 | 31 March 2011 | |||
Net Asset Value per share based on: | |||||
Net Assets (£'000) | 15,957 | 20,051 | 19,161 | ||
Number of Ordinary Shares in issue at the period end | 20,350,677 | 21,467,497 | 20,823,586 | ||
Basic and diluted net asset value per share | 78.4p | 93.4p | 92.0p |
7. Called up share capital
Ordinary Shares | ||
Shares | £'000 | |
As at 1 April 2011: Ordinary Shares of 1p each | 20,823,586 | 208 |
Shares bought back and cancelled | (472,909) | (4) |
As at 30 September 2011: Ordinary Shares of 1p each | 20,350,677 | 204 |
8. Reserves
Capital redemption reserve | Share premium | Special reserve | Capital reserve - realised | Revaluation reserve | Revenue reserve | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
At 1 April 2011 | 1,137 | 2 | 14,913 | 6,444 | (3,484) | (59) |
Shares repurchased | 4 | - | (355) | - | - | - |
Expenses capitalised | - | - | - | (118) | - | - |
Losses on investments | - | - | - | (41) | (2,182) | - |
Realisation of revaluations from previous years | - | - | - | (224) | 224 | - |
Dividends paid | - | - | - | (509) | - | - |
Retained net revenue loss | - | - | - | - | - | 1 |
At 30 September 2011 | 1,141 | 2 | 14,558 | 5,552 | (5,442) | (58) |
The special reserve is available to the Company to enable the purchase of its own shares in the market without affecting its ability to pay dividends/capital distributions.
Distributable reserves comprise the special reserve, capital reserve - realised and revenue reserve and are reduced by investment holding losses of £5,610,000 (31/03/2011: £3,512,000). At the period end there was £14,442,000 of reserves available for distribution (31/03/2011: £17,786,000).
9. Cash outflow from operating activities and returns on investments
30 Sept 2011 | 30 Sept 2010 | 31 Mar 2011 | ||||
£'000 | £'000 | £'000 | ||||
Return on ordinary activities before taxation | (2,340) | 3,701 | 3,865 | |||
Losses on investments | 2,223 | 1,538 | 1,235 | |||
Net gain on acquisition of net assets | - | (5,413) | (5,403) | |||
Increase in other debtors | (20) | (26) | (15) | |||
(Decrease)/increase in other creditors | (44) | 93 | 56 | |||
Net cash outflow from operating activities | (181) | (107) | (262) |
10. Analysis of net funds
30 Sept 2011 | 30 Sept 2010 | 31 Mar 2011 | ||||
£'000 | £'000 | £'000 | ||||
Beginning of period | 199 | 425 | 425 | |||
Net cash (outflow)/inflow | (129) | 618 | (226) | |||
End of period | 70 | 1,043 | 199 |
11. The unaudited financial statements set out herein do not constitute statutory accounts within the meaning of Section 434 of the Companies Act 2006 and have not been delivered to the Registrar of Companies. The figures for the year ended 31 March 2011 have been extracted from the financial statements for that year, which have been delivered to the Registrar of Companies; the auditors' report on those financial statements was unqualified.
12. The Directors confirm that, to the best of their knowledge, the half yearly financial report has been prepared in accordance with the "Statement: Half Yearly Financial Reports" issued by the UK Accounting Standards Board and the half yearly financial report includes a fair review of the information required by:
a. DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of financial statements, and a description of the principal risks and uncertainties for the remaining six months of the year; and
b. DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place during the first six months of the current financial year and that have materially affected the financial position or performance of the entity during that period, and any changes in the related party transactions described in the last annual report that could do so.
13. Copies of the unaudited half yearly financial results will be sent to Shareholders shortly. Further copies can be obtained from the Company's Registered Office and will be available for download from www.downing.co.uk.