Interim Results
Matrix Venture Fund VCT PLC
16 December 2002
Matrix Venture Fund VCT Plc
Interim Results for the six months ended 31 October 2002
CHAIRMAN'S STATEMENT
I have pleasure enclosing the Interim Report and Financial Statements of Matrix
Venture Fund VCT plc for the period from 1 May 2002 to 31 October 2002. The
results for this period are set out in the following pages and show a revenue
return (after tax) attributable to Ordinary Shareholders of 0.35 pence per
Ordinary Share (31 October 2001: Loss 0.62p). The total loss (after tax)
attributable to Ordinary Shareholders was 1.07 pence per Ordinary Share (31
October 2001: 9.33p) and the net asset value per Ordinary Share at 31 October
2002 was 69.28 pence (compared with 70.34p as at 30 April 2002 and 79.36 pence
as at 31 October 2001).
The trading environment for technology businesses remains extremely challenging,
and a number of the portfolio companies will require careful monitoring and
ongoing support to ensure longer term success. However, all of our current
investee companies have shown improved revenue growth year on year, and several
are trading on or above their budgeted levels. Details of the current portfolio
are given in the Venture Capital Fund Adviser's Report that follows.
The Board believes, on the basis of advice from its Venture Capital Fund
Adviser, that the target of investing 70% of its portfolio in qualifying shares
and securities ought to be achieved within the time period prescribed by the VCT
legislation. If it becomes possible that current market conditions might
prevent the Company from completing a sufficient number of suitable investments
for this target to be achieved, then the Company would, as advised by its
Venture Capital Fund Adviser and VCT Tax Advisers, take the appropriate steps to
ensure that the Company retains its qualifying status as a VCT in order to
preserve VCT tax benefits for its shareholders.
In the period under review, the Company has made one new investment and two
further investments to support existing portfolio companies. £750,000 was
invested in Footfall Limited, as part of a syndicate investing £2.65m. A
further £50,000 was invested in Espotting Media (UK) Limited as part of a £3m
syndicate, and an additional £74,443 in Sit-up Limited together with a £5m
fundraising from a new investor.
As last year, the Board is not recommending the payment of an interim dividend.
The Board will, however, give consideration to the level of any dividend at the
time of finalising the year-end accounts.
Matrix Private Equity Limited has informed the Board that Mark Burgess will be
leaving the company in February 2003 to work overseas. The Board has been
assured by Matrix Private Equity Limited that this will not lead to any
alteration in the level of service that the Company receives.
I would like to take this opportunity to thank all shareholders for their
continuing support of the Company. My next statement will be in respect of the
year to 30 April 2003.
M Cumming
Chairman
16 December 2002
VENTURE CAPITAL FUND ADVISER'S REPORT
As at 31 October 2002, the Fund held eight venture capital investments
summarised details of which are set out below. In the six months to 31 October
2002 the team evaluated almost 250 business plans. The Fund completed one new
investment of £750,000 (as part of a £2.65m fund raising) into Footfall Limited,
which provides people counting services and statistics to retailers and shopping
centre operators.
Deal flow has slowed down as a result of the economic climate, specifically as
it affects early stage technology companies. Many companies continue to struggle
to achieve forecast levels of turnover and we are unable to recommend investment
in any company that is not able to substantiate its revenue forecasts to our
satisfaction.
Over the last 6 months, valuations of many technology companies in the public
markets have continued to fall, and overall levels of corporate activity are
extremely low. This is inevitably impacting on the number of deals completed and
levels of confidence in the private equity market. However, we expect that
current deals in progress should lead to one or more investments being completed
in the next few months.
At 31 October 2002 the Venture Capital Portfolio was valued at £4,287,511
against cost of £7,024,440 for all investments made to date. The Company also
held £4.8m in gilts, bonds and cash, awaiting investment. We continue to pay
close attention to the current portfolio which comprises:
COMPANY BUSINESS COST CURRENT
VALUATION
Callserve Voice over Internet Protocol £300,000 £300,000
Communications Limited
Callserve provides prepaid Internet Telephony services (or Voice over Internet
Protocol, "VoIP") from PC's to telephones, worldwide. Turnover has grown
dramatically over the last year and the existing shareholders are considering
providing further investment to support the working capital needs of the growing
business.
Clarity Commerce Customer Relationship £250,000 £147,000
Solutions plc Management software for hospitality/
(AIM listed) leisure venues
Clarity, which is listed on AIM, provides EPOS solutions to hospitality and
leisure companies. It has more than doubled in size in the last year and the
company's brokers are forecasting that the business will become profitable in
the current year. Despite this, there has been a further fall in the share
price, from £0.79 at 30 April 2002 to £0.735 as at 31 October 2002. This
compares with a cost of £1.25 per share and therefore the current price leads to
an unrealised loss of £103,000.
Espotting Media (UK) Performance based internet £550,000 £732,471
Limited search engine
Espotting is the European market leader in performance-based advertising through
Internet search engines. It recently raised a further £3m, with the Fund
investing £50,000, in order to finance the acquisition of a contract with Lycos
Europe. This investment is at a higher price than the original investment,
giving an unrealised profit on the entire investment of £182,471.
Flightstore Inflight Inflight retail services £750,000 £750,000
Retailing Limited
Flightstore software enables airlines to use existing seatback hardware to
create information, shopping and reservation services for passengers. The
service has been installed on Swiss, Lauda and Austrian Airlines and is expected
to be launched on two major Far East airlines in 2003.
FootFall Limited People counting services £750,000 £750,000
Footfall provides business performance information derived from monitoring and
analysing pedestrian traffic in shopping centres and retail outlets. It has
operations in France and the Far East as well as being the UK market leader.
Magicalia Limited Community websites £400,000 £400,000
Magicalia has a network of six community websites supporting enthusiast-based
participation sports such as cycling, golf, fishing and sailing. Turnover has
increased substantially in the last year and steps are being taken to accelerate
the growth of the online publishing business.
Monactive Limited Software asset management £500,000 £500,000
tools & services
Monactive provides a range of software asset management tools. Whilst turnover
has grown over the past year, this was less than budget, leading to increased
losses. Steps have now been taken to reduce overheads.
Sit-up Limited Interactive auction TV £924,443 £708,040
Sit-up operates two TV shopping channels. The first service is Bid-up.TV, the
UK's first TV-based, interactive auction channel, the second is Screenshop. The
existing investors provided a mezzanine loan earlier in the year and the final
tranche of £50,000 from the Fund was drawn down in the period. More recently
the company raised a further £5m to finance the launch of a new TV channel
planned for Spring 2003 and the Fund invested £24,443 in addition to the new
investor. However the investment has been revalued in line with this third party
valuation leading to an unrealised loss of £216,403, compared with an unrealised
profit of £35,000 as at 30 April 2002.
Further details of each company's activities are included in the Annual Report
and Accounts for the Company published in July 2002 or can be viewed through the
Matrix Private Equity website at www.matrixpe.com.
Matrix Private Equity Limited
Venture Capital Fund Adviser
16 December 2002
Statement of Total Return
6 months ended 31 October 2002
Notes Revenue Capital Total
£ £ £
Unrealised gains and losses on investments - (97,932) (97,932)
Realised gains and losses on investments - (21,940) (21,940)
Income 205,456 - 205,456
Management fees 3 (25,865) (77,596) (103,461)
Other expenses (122,561) - (122,561)
----------- ----------- -----------
Return on ordinary activities before taxation 57,030 (197,468) (140,438)
Tax on ordinary activities (10,719) 10,719 -
----------- ----------- -----------
Return attributable to equity shareholders 46,311 (186,749) (140,438)
Dividends in respect of equity shares - - -
----------- ----------- -----------
Transfer to/(from) reserves 46,311 (186,749) (140,438)
----------- ----------- -----------
Return per ordinary share 4 0.35p (1.42)p (1.07)p
6 months ended 31 October 2001
Notes Revenue Capital Total
£ £ £
Unrealised gains and losses on investments - (1,198,978) (1,198,978)
Realised gains and losses on investments - (3,864) (3,864)
Income 234,929 - 234,929
Management fees 3 (43,198) (129,594) (172,792)
Other expenses (89,633) - (89,633)
----------- ------------- -------------
Return on ordinary activities before taxation 102,098 (1,332,436) (1,230,338)
Tax on ordinary activities (20,307) 20,307 -
----------- -------------- -------------
Return attributable to equity shareholders 81,791 (1,312,129) (1,230,338)
Dividends in respect of equity shares - - -
----------- -------------- -------------
Transfer to/(from) reserves 81,791 (1,312,129) (1,230,338)
----------- -------------- -------------
Return per ordinary share 4 0.62p (9.95)p (9.33)p
Year ended 30 April 2002
Notes Revenue Capital Total
£ £ £
Unrealised gains and losses on investments - (2,210,627) (2,210,627)
Realised gains and losses on investments - (68,047) (68,047)
Income 469,379 - 469,379
Management fees 3 (60,094) (180,282) (240,376)
Other expenses (186,596) - (186,596)
----------- ----------- -----------
Return on ordinary activities before taxation 222,689 (2,458,956) (2,236,267)
Tax on ordinary activities (44,352) 39,690 (4,662)
----------- ----------- -----------
Return attributable to equity shareholders 178,337 (2,419,266) (2,240,929)
Dividends in respect of equity shares (177,938) - (177,938)
----------- ----------- -----------
Transfer to/(from) reserves 399 (2,419,266) (2,418,867)
----------- ----------- -----------
Return per ordinary share 4 1.35p (18.35)p (17.00)p
Balance Sheet
31 October 30 April 31 October
2002 2002 2001
Notes £ £ £
Fixed Assets
Venture capital investments 1(b) 4,287,610 3,493,099 3,775,500
Fixed interest securities 3,526,236 5,047,590 5,482,775
Monies held pending investment 1,272,692 810,979 1,184,369
------------ ------------ ------------
9,086,538 9,351,668 10,442,644
Current Assets
Debtors and prepayments 139,330 155,639 221,705
Cash at bank 11,552 14,679 10,943
------------ ------------ ------------
150,882 170,318 232,648
Creditors: amounts falling due within one year
Corporation tax 4,662 - -
Other creditors 32,081 5,815 38,471
Accruals 69,458 244,514 176,635
------------ ------------ ------------
(106,201) (250,329) (215,106)
------------ ------------ ------------
Net current assets/(liabilities) 44,681 (80,011) 17,542
------------ ------------ --------------
Net assets 9,131,219 9,271,657 10,460,186
------------ ------------ --------------
Capital and reserves
Called up share capital 131,806 131,806 131,806
Share premium account 12,256,431 12,256,431 12,256,431
Capital reserve - realised (509,049) (383,852) (288,364)
Capital reserve - unrealised (2,794,679) (2,733,127) (1,721,478)
Revenue reserves 46,710 399 81,791
------------ ------------ --------------
9,131,219 9,271,657 10,460,186
------------ ------------ --------------
NAV per share 69.28p 70.34p 79.36p
Cash Flow Statement
6 months ended Year ended 6 months ended
31 October 30 April 31 October
2002 2002 2001
£ £ £
Operating activities
Net investment interest - non-qualifying 221,675 370,172 65,596
Investment management fees paid (52,465) (282,659) (90,960)
Other cash payments (139,657) (268,463) (144,739)
------------ ------------ ------------
Net cash inflow/(outflow) from operating activities 29,553 (180,950) (170,103)
Investing activities
Acquisition of investments (2,368,029) (13,344,340) (6,473,520)
Disposal of investments 2,975,000 7,202,573 690,000
------------ ------------- --------------
Net cash inflow/(outflow) from investing activities 606,971 (6,141,767) (5,783,520)
------------ ------------- --------------
Dividends
Dividend (177,938) (123,140) (122,580)
------------ ------------ ------------
Net cash inflow/(outflow) before liquid resource
management 458,586 (6,445,857) (6,076,203)
Management of liquid resources
Movement in money market and other deposits (461,713) 6,384,538 6,011,148
------------ ------------ ------------
Decrease in cash (3,127) (61,319) (65,055)
======= ======= =======
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
1. Principal Accounting Policies
The following accounting policies have been applied consistently throughout the
period. Full details of principal accounting policies will be disclosed in the
Annual Financial Report.
a) Basis of Accounting
The financial statements have been prepared under the historical cost
convention, modified to include the revaluation of fixed asset investments and
in accordance with the applicable Accounting Standards in the United Kingdom.
b) Investments
Listed investments traded on AIM are stated at middle market prices as at 31
October. Unlisted investments are stated at the Director's valuation.
Investments in unlisted companies are valued in accordance with the British
Venture Capital Association ("BVCA") guidelines. The Directors' policy in
valuing unlisted investments is to carry them at cost except in the following
circumstances:
• Where the company's under-performance against plan indicates a diminution in
value of the investment, provision against cost is made as appropriate in
bands of 25%.
• Where a company is well established and profitable, the shares may be
valued by applying a suitable price earnings ratio to the company's historic
post-tax earnings. The ratio used is based on comparable listed company or
sector but discounted to reflect lack of marketability.
• Where a value is indicated by a material arms length transaction by a
third party in the shares of a company.
Unquoted investments will not normally be revalued upwards for a period of at
least twelve months from the date of acquisition.
Capital gains and losses on investments, whether realised or unrealised, are
dealt with in the capital reserve.
2. Basic revenue and capital items in the Statement of Total Return derive
from continuing operations.
3. In accordance with the Company's prospectus dated 10 May 2000, the
Directors have charged 75% of the investment management expenses to the capital
reserve.
4. Basic revenue return per Ordinary Share is based on the net revenue on
ordinary activities after taxation, and on 13,180,612 Ordinary Shares, being the
number of Ordinary Shares in issue during the period (Year ended 30 April 2002:
13,180,612 Ordinary Shares; Period ended 31 October 2001: 13,180,612 Ordinary
Shares).
5. The cancellation of the Company's share premium account (as approved by
Resolution 6 of the Annual General Meeting held on 6 September 2002 and order of
the Court dated 30 October 2002 as registered with the Registrar of Companies on
2 November 2002) will provide the Company with a special reserve out of which it
can fund buy-backs of Ordinary Shares as and when it is considered by the Board
to be in the interests of the shareholders. Under Resolution 9 of the Annual
General Meeting held on 6 September 2002, the shareholders authorised the
Company to purchase its own shares pursuant to section 166 of the Companies Act
1985. The authority is limited to a maximum of 14.99 per cent of the issued
Ordinary Share Capital of the Company and will unless previously revoked or
renewed expire on the conclusion of the Annual General Meeting of the Company to
be held in 2003. The maximum price that may be paid for an Ordinary Share will
be an amount equal to 105 per cent of the average of the middle market quotation
for Ordinary Shares taken from the London Stock Exchange Daily Official List for
the five business days immediately preceding the day on which the Ordinary
Shares are purchased. The minimum price that may be paid for Ordinary Shares is
1 pence per share. The authority provides that the Company may make a contract
to purchase Ordinary Shares under the authority conferred by this resolution
prior to the expiry of such authority which will or may be executed wholly or
partly after the expiration of such authority and may make a purchase of
Ordinary Shares pursuant to such contract.
6. The financial information set out in this report has not been audited
and does not comprise full financial statements within the meaning of section
240 of the Companies Act 1985. The audited accounts for the Company for the
period to 30 April 2002, on which the auditors gave an unqualified report, have
been delivered to the Registrar of Companies.
7. Copies of this statement are being sent to all shareholders. Further
copies are available free of charge from the Company's registered office,
Gossard House, 7-8 Savile Row, London, W1S 3PE.
This information is provided by RNS
The company news service from the London Stock Exchange
Latest directors dealings
- 14 hours ago CMC Markets
- 14 hours ago Jersey Oil and Gas
- 14 hours ago Marlowe
- 14 hours ago Wise Class A
- 14 hours ago Shell