20 MAY 2008
NORTHERN VENTURE TRUST PLC
UNAUDITED HALF-YEARLY FINANCIAL REPORT
FOR THE SIX MONTHS ENDED 31 MARCH 2008
Northern Venture Trust PLC is a Venture Capital Trust (VCT) managed by NVM Private Equity Limited. The trust was one of the first VCTs launched on the London Stock Exchange in 1995. It invests mainly in unquoted venture capital holdings and aims to provide high long-term tax-free returns to shareholders through a combination of dividend yield and capital growth.
Financial highlights:
(comparative figures as at 31 March 2007 in italics)
|
2008 |
2007 |
ORDINARY SHARES |
|
|
|
£31.8m |
£33.2m |
|
82.0p |
85.9p |
|
|
|
Revenue |
1.0p |
1.1p |
Capital |
(0.7)p |
5.1p |
Total |
0.3p |
6.2p |
|
|
|
proposed in respect of the period |
|
|
Revenue |
1.0p |
1.0p |
Capital |
2.0p |
2.0p |
Total |
3.0p |
3.0p |
|
|
|
shareholders since launch |
|
|
Net asset value per share |
82.0p |
85.9p |
Dividends paid per share* |
71.0p |
62.0p |
Net asset value plus dividends |
|
|
paid per share |
153.0p |
147.9p |
|
63.0p |
70.0p |
*Excluding proposed interim dividend
|
2008 |
2007 |
C SHARES |
|
|
|
£19.1m |
£19.2m |
|
92.6p |
93.0p |
|
|
|
Revenue |
1.1p |
1.1p |
Capital |
1.0p |
(1.8)p |
Total |
2.1p |
(0.7)p |
|
|
|
proposed in respect of the period |
|
|
Revenue |
1.0p |
1.0p |
Capital |
- |
- |
Total |
1.0p |
1.0p |
|
|
|
shareholders since launch |
|
|
Net asset value per share |
92.6p |
93.0p |
Dividends paid per share* |
3.0p |
1.0p |
Net asset value plus dividends |
|
|
paid per share |
95.6p |
94.0p |
|
82.5p |
84.5p |
*Excluding proposed interim dividend
For further information, please contact:
NVM Private Equity Limited Christopher Mellor, Director Website: www.nvm.co.uk |
0191 244 6000 |
Lansons Communications Karen Mignon |
020 7294 3685 |
NORTHERN VENTURE TRUST PLC
HALF-YEARLY MANAGEMENT REPORT TO SHAREHOLDERS
Results and dividend - ordinary shares
The net asset value (NAV) per ordinary share at 31 March 2008, after deducting the 6.0p dividend paid during the half year, was 82.0p, compared with 87.6p at 30 September 2007. The return per share for the period before dividends as shown in the income statement was 0.3p, reflecting a number of positive developments in the portfolio but also the need to take a cautious approach to investment valuations against the background of the credit crisis and worsening economic conditions.
The directors propose an unchanged interim dividend of 3.0p per ordinary share, again comprising 1.0p revenue and 2.0p capital distribution. As stated in last year's annual report, it is our intention to maintain the annual dividend at not less than 6.0p per ordinary share. The interim dividend will be paid on 27 June 2008 to shareholders on the register on 6 June 2008 and will take the total ordinary dividends paid by the company since launch to 74p per share.
Results and dividend - C shares
The net asset value per C share at 31 March 2008, after deducting the 1.0p dividend paid during the half year, was 92.6p, a slight increase from the 91.5p reported at 30 September 2007. The return per share for the period was 2.1p, a creditable result in the circumstances.
The directors propose an unchanged interim dividend of 1.0p per C share, which will be paid on 27 June 2008 to shareholders on the register on 6 June 2008.
Investments
During the six months to 31 March 2008 the company invested £1,000,000 each in Optilan Group, a Coventry-based telecommunications systems integration business, and Axial Systems Holdings, a supplier of distributed network management solutions based in Maidenhead. We also invested a further £450,000 in Paladin Group (formerly known as Touchstone Asset Management) to finance new acquisitions.
The half year saw strong exit activity in the ordinary share portfolio. The long-standing AIM-quoted investments in Computerland (UK) and Revenue Assurance Services were both sold following recommended offers, realising sale proceeds of £1.5 million and a gain over original cost of £0.8 million. KCS Global Holdings was sold to Sage Group plc for proceeds of £1.5 million and a realised gain of over £0.9 million, and Barony Universal Products was sold to a privately owned group for £1.4 million generating a gain of almost £1.3 million. Since 31 March 2008 TFB Group has been sold to the AIM-quoted Tikit Group plc for £2.1 million in cash and shares, and a bank-financed recapitalisation of CGI Group has enabled us to withdraw £1 million in cash from the investment whilst retaining a slightly enhanced equity stake.
A number of our investments have faced challenging conditions. As reported at the last year end, the investment in Nightingales Holdings, the mail order clothing retailer, had to be written off after a period of disappointing trading performance compounded by the impact of postal strikes, which eventually led to the appointment of administrators in October 2007. The investment had already been written down to nil value at 30 September 2007. We have also made full provision against the investment in Alaric Systems, which continues to trade behind expectations, at a cost in the half year of £1.1 million.
The C share portfolio is still in the initial investment phase but is developing satisfactorily and we would expect to see some exit opportunities in due course.
Shareholder issues
We announced six months ago that following a review of the company's policy in relation to the re-purchasing of ordinary shares, the board had decided that it would no longer seek to use its buy-back authority to maintain a fixed 10% discount to NAV. Instead we have allowed market supply and demand to set the share price, against the background of our policy of maintaining the annual ordinary dividend at not less than 6.0p per share. As expected this has initially led to a fall in the quoted market price, but it remains our belief that in the longer term we can stimulate secondary market interest in the shares by achieving strong tangible returns to shareholders and communicating the investment merits of VCTs to a wider audience. In the meantime we remain ready to use our buy-back authority where we consider it is in shareholders' interests to do so.
Board of directors
I am sorry to report that Clive Williams, who joined the board in 2005 and has made an important contribution to our business, has today retired as a director due to the pressure of his other personal commitments. I have indicated to my colleagues that, having served as chairman and a director since the company's formation in 1995, I intend to retire from both roles at the close of the annual general meeting in January 2009. The directors are delighted that John Hustler has agreed to take over the chair on my retirement. It is likely that we will seek to appoint an additional director to the board in due course.
VAT on management fees
The Government has recently announced that VCTs will be exempt from paying VAT on investment management fees with effect from 1 October 2008, following a European Court of Justice judgement against the Government in a case relating to VAT payable by investment trusts. HM Revenue & Customs have yet to confirm whether it will be possible to obtain a repayment of VAT paid on management fees prior to the new measure taking effect, a potentially significant sum for your company which is one of the longest established VCTs. In the meantime we look forward to an annual cost saving which is likely to be well in excess of £150,000.
VCT qualifying status
I am pleased to report that the company has continued to comply with the conditions laid down by HM Revenue & Customs for preserving its approved status as a VCT. Taking into account the funds raised in the C share issue in 2006, the company has already satisfied the requirement for 70% of its assets to be invested in qualifying holdings. We now have to ensure we maintain this position at a time when market conditions may restrict the flow of attractive new investment propositions. Your board keeps the company's qualifying status under close review with our managers and our VCT taxation advisers at PricewaterhouseCoopers LLP.
Companies Act 2006
In anticipation of forthcoming changes to company law brought about by the Companies Act 2006, the directors intend to convene an extraordinary general meeting at which a resolution will be proposed to alter that part of the company's articles of association which relates to directors' conflicts of interest. An explanatory letter giving notice of the meeting will be sent to shareholders shortly.
Outlook
Although the rate of new investment activity may slow down in the short term, our maturing portfolios should continue to produce realisation opportunities. Our investments cover a wide range of industry sectors and although their resilience is likely to be tested by the current economic difficulties, we believe that the company is well placed to make further progress in the future.
On behalf of the Board
Professor Sir Frederick Holliday
Chairman
The unaudited half-yearly financial statements for the six months ended 31 March 2008 are set out below.
INCOME STATEMENT
(unaudited) for the six months ended 31 March 2008
|
Ordinary shares |
C shares |
||||
|
------------------------ |
-------------------------- |
||||
|
Revenue £000 |
Capital £000 |
Total £000 |
Revenue £000 |
Capital £000 |
Total £000 |
Gain/(loss) on disposal |
|
|
|
|
|
|
of investments |
- |
339 |
339 |
- |
(5) |
(5) |
Unrealised adjustments to fair |
|
|
|
|
|
|
value of investments |
- |
(399) |
(399) |
- |
323 |
323 |
|
------ |
------ |
------ |
------ |
------ |
------ |
|
- |
(60) |
(60) |
- |
318 |
318 |
Income |
737 |
- |
737 |
466 |
- |
466 |
Investment management fee |
(99) |
(296) |
(395) |
(56) |
(166) |
(222) |
Other expenses |
(98) |
- |
(98) |
(85) |
- |
(85) |
|
------- |
------ |
------ |
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
before tax |
540 |
(356) |
184 |
325 |
152 |
477 |
Tax on return on ordinary activities |
(139) |
88 |
(51) |
(97) |
50 |
(47) |
|
------ |
------ |
------ |
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
after tax |
401 |
(268) |
133 |
228 |
202 |
430 |
|
------ |
------ |
------ |
------ |
------ |
------ |
|
|
|
|
|
|
|
Return per share |
1.0p |
(0.7)p |
0.3p |
1.1p |
1.0p |
2.1p |
|
Company |
|||||
|
|
------------------------- |
||||
|
|
|
|
Revenue £000 |
Capital £000 |
Total £000 |
Gain on disposal of investments |
|
|
|
- |
334 |
334 |
Unrealised adjustments to fair |
|
|
|
|
|
|
value of investments |
|
|
|
- |
(76) |
(76) |
|
|
|
|
------ |
------ |
------ |
|
|
|
|
- |
258 |
258 |
Income |
|
|
|
1,203 |
- |
1,203 |
Investment management fee |
|
|
|
(155) |
(462) |
(617) |
Other expenses |
|
|
|
(183) |
- |
(183) |
|
|
|
|
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
before tax |
|
|
|
865 |
(204) |
661 |
Tax on return on ordinary activities |
|
|
|
(236) |
138 |
(98) |
|
|
|
|
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
after tax |
|
|
|
629 |
(66) |
563 |
|
|
|
|
------ |
------ |
------ |
INCOME STATEMENT
(unaudited) for the six months ended 31 March 2007
|
Ordinary shares |
C shares |
||||
|
------------------------- |
-------------------------- |
||||
|
Revenue £000 |
Capital £000 |
Total £000 |
Revenue £000 |
Capital £000 |
Total £000 |
Gain/(loss) on disposal |
|
|
|
|
|
|
of investments |
- |
310 |
310 |
- |
(3) |
(3) |
Unrealised adjustments to fair |
|
|
|
|
|
|
value of investments |
- |
1,888 |
1,888 |
- |
(267) |
(267) |
|
------ |
------ |
------ |
------ |
------ |
------ |
|
- |
2,198 |
2,198 |
- |
(270) |
(270) |
Income |
684 |
- |
684 |
469 |
- |
469 |
Investment management fee |
(97) |
(292) |
(389) |
(58) |
(172) |
(230) |
Other expenses |
(92) |
- |
(92) |
(87) |
- |
(87) |
|
------ |
------ |
------ |
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
before tax |
495 |
1,906 |
2,401 |
324 |
(442) |
(118) |
Tax on return on ordinary activities |
(85) |
81 |
(4) |
(97) |
62 |
(35) |
|
------ |
------ |
------ |
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
after tax |
410 |
1,987 |
2,397 |
227 |
(380) |
(153) |
|
------ |
------ |
------ |
------ |
------ |
------ |
|
|
|
|
|
|
|
Return per share |
1.1p |
5.1p |
6.2p |
1.1p |
(1.8)p |
(0.7)p |
|
Company |
|||||
|
|
------------------------------------------------- |
||||
|
|
|
|
Revenue £000 |
Capital £000 |
Total £000 |
Gain on disposal of investments |
|
|
|
- |
307 |
307 |
Unrealised adjustments to fair |
|
|
|
|
|
|
value of investments |
|
|
|
- |
1,621 |
1,621 |
|
|
|
|
------ |
------ |
------ |
|
|
|
|
- |
1,928 |
1,928 |
Income |
|
|
|
1,153 |
- |
1,153 |
Investment management fee |
|
|
|
(155) |
(464) |
(619) |
Other expenses |
|
|
|
(179) |
- |
(179) |
|
|
|
|
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
before tax |
|
|
|
819 |
1,464 |
2,283 |
Tax on return on ordinary activities |
|
|
|
(182) |
143 |
(39) |
|
|
|
|
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
after tax |
|
|
|
637 |
1,607 |
2,244 |
|
|
|
|
------ |
------ |
------ |
INCOME STATEMENT
(unaudited) for the year ended 30 September 2007
|
Ordinary shares |
C shares |
||||
|
-------------------------- |
-------------------------- |
||||
|
Revenue £000 |
Capital £000 |
Total £000 |
Revenue £000 |
Capital £000 |
Total £000 |
Gain/(loss) on disposal |
|
|
|
|
|
|
of investments |
- |
1,188 |
1,188 |
- |
(98) |
(98) |
Unrealised adjustments to fair |
|
|
|
|
|
|
value of investments |
- |
2,474 |
2,474 |
- |
(382) |
(382) |
|
------ |
------ |
------ |
------ |
------ |
------ |
|
- |
3,662 |
3,662 |
- |
(480) |
(480) |
Income |
1,535 |
- |
1,535 |
974 |
- |
974 |
Investment management fee |
(195) |
(585) |
(780) |
(114) |
(342) |
(456) |
Other expenses |
(176) |
- |
(176) |
(166) |
- |
(166) |
|
------ |
------ |
------ |
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
before tax |
1,164 |
3,077 |
4,241 |
694 |
(822) |
(128) |
Tax on return on ordinary activities |
(251) |
178 |
(73) |
(222) |
108 |
(114) |
|
------ |
------ |
------ |
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
after tax |
913 |
3,255 |
4,168 |
472 |
(714) |
(242) |
|
------ |
------ |
------ |
------ |
------ |
------ |
|
|
|
|
|
|
|
Return per share |
2.4p |
8.4p |
10.8p |
2.3p |
(3.5)p |
(1.2)p |
|
Company |
|||||
|
|
-------------------------- |
||||
|
|
|
|
Revenue £000 |
Capital £000 |
Total £000 |
Gain on disposal of investments |
|
|
|
- |
1,090 |
1,090 |
Unrealised adjustments to fair |
|
|
|
|
|
|
value of investments |
|
|
|
- |
2,092 |
2,092 |
|
|
|
|
------ |
------ |
------ |
|
|
|
|
- |
3,182 |
3,182 |
Income |
|
|
|
2,509 |
- |
2,509 |
Investment management fee |
|
|
|
(309) |
(927) |
(1,236) |
Other expenses |
|
|
|
(342) |
- |
(342) |
|
|
|
|
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
before tax |
|
|
|
1,858 |
2,255 |
4,113 |
Tax on return on ordinary activities |
|
|
|
(473) |
286 |
(187) |
|
|
|
|
------ |
------ |
------ |
Return on ordinary activities |
|
|
|
|
|
|
after tax |
|
|
|
1,385 |
2,541 |
3,926 |
|
|
|
|
------ |
------ |
------ |
RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS
(unaudited) for the six months ended 31 March 2008
|
Ordinary shares |
C shares |
Company |
|
£000 |
£000 |
£000 |
Equity shareholders' funds at |
|
|
|
1 October 2007 |
33,632 |
18,883 |
52,515 |
Return on ordinary activities after tax |
133 |
430 |
563 |
Dividends recognised in the period |
(2,303) |
(206) |
(2,509) |
Net proceeds of share issues |
292 |
- |
292 |
|
------ |
------ |
------ |
Equity shareholders' funds at |
|
|
|
31 March 2008 |
31,754 |
19,107 |
50,861 |
|
------ |
------ |
------ |
RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS
(unaudited) for the six months ended 31 March 2007
|
Ordinary shares |
C shares |
Company |
|
£000 |
£000 |
£000 |
Equity shareholders' funds at |
|
|
|
1 October 2006 |
33,118 |
19,571 |
52,689 |
Return on ordinary activities after tax |
2,397 |
(153) |
2,244 |
Dividends recognised in the period |
(2,319) |
(207) |
(2,526) |
Net proceeds of share issues |
268 |
- |
268 |
Shares purchased for cancellation |
(240) |
- |
(240) |
|
------ |
------ |
------ |
Equity shareholders' funds at |
|
|
|
31 March 2007 |
33,224 |
19,211 |
52,435 |
|
------ |
------ |
------ |
RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS
(unaudited) for the year ended 30 September 2007
|
Ordinary shares |
C shares |
Company |
|
£000 |
£000 |
£000 |
Equity shareholders' funds at |
|
|
|
1 October 2006 |
33,118 |
19,571 |
52,689 |
Return on ordinary activities after tax |
4,168 |
(242) |
3,926 |
Dividends recognised in the period |
(3,477) |
(414) |
(3,891) |
Net proceeds of share issues |
417 |
- |
417 |
Shares purchased for cancellation |
(594) |
(32) |
(626) |
|
------ |
------ |
------ |
Equity shareholders' funds at |
|
|
|
30 September 2007 |
33,632 |
18,883 |
52,515 |
|
------ |
------ |
------ |
BALANCE SHEET
(unaudited) as at 31 March 2008
|
Ordinary shares £000 |
C shares £000 |
Company £000 |
Fixed asset investments: |
|
|
|
Venture capital investments |
|
|
|
Unquoted |
23,001 |
8,616 |
31,617 |
Quoted |
915 |
1,136 |
2,051 |
|
------ |
------ |
------ |
Total venture capital investments |
23,916 |
9,752 |
33,668 |
Listed fixed-interest investments |
- |
8,401 |
8,401 |
|
------ |
------ |
------ |
Total fixed asset investments |
23,916 |
18,153 |
42,069 |
|
------ |
------ |
------ |
Current assets: |
|
|
|
Debtors |
1,217 |
218 |
1,435 |
Cash at bank |
6,828 |
1,035 |
7,863 |
|
------ |
------ |
------ |
|
8,045 |
1,253 |
9,298 |
Creditors (amounts falling due within one year) |
(207) |
(299) |
(506) |
|
------ |
------ |
------ |
Net current assets |
7,838 |
954 |
8,792 |
|
------ |
------ |
------ |
|
|
|
|
Net assets |
31,754 |
19,107 |
50,861 |
|
------ |
------ |
------ |
|
|
|
|
Capital and reserves: |
|
|
|
Called-up equity share capital |
9,686 |
15,472 |
25,158 |
Share premium |
9,301 |
2,030 |
11,331 |
Capital redemption reserve |
1,971 |
28 |
1,999 |
Capital reserve - realised |
4,588 |
673 |
5,261 |
Capital reserve - unrealised |
5,171 |
573 |
5,744 |
Revenue reserve |
1,037 |
331 |
1,368 |
|
------ |
------ |
------ |
|
|
|
|
Total equity shareholders' funds |
31,754 |
19,107 |
50,861 |
|
------ |
------ |
------ |
Net asset value per share |
82.0p |
92.6p |
|
BALANCE SHEET
(unaudited) as at 31 March 2007
|
Ordinary shares £000 |
C shares £000 |
Company £000 |
Fixed asset investments: |
|
|
|
Venture capital investments |
|
|
|
Unquoted |
24,633 |
3,172 |
27,805 |
Quoted |
3,639 |
633 |
4,272 |
|
------ |
------ |
------ |
Total venture capital investments |
28,272 |
3,805 |
32,077 |
Listed fixed-interest investments |
- |
14,320 |
14,320 |
|
------ |
------ |
------ |
Total fixed asset investments |
28,272 |
18,125 |
46,397 |
|
------ |
------ |
------ |
Current assets: |
|
|
|
Debtors |
920 |
340 |
1,260 |
Cash at bank |
4,124 |
833 |
4,957 |
|
------ |
------ |
------ |
|
5,044 |
1,173 |
6,217 |
Creditors (amounts falling due within one year) |
(92) |
(87) |
(179) |
|
------ |
------ |
------ |
Net current assets |
4,952 |
1,086 |
6,038 |
|
------ |
------ |
------ |
|
|
|
|
Net assets |
33,224 |
19,211 |
52,435 |
|
------ |
------ |
------ |
|
|
|
|
Capital and reserves: |
|
|
|
Called-up equity share capital |
9,666 |
15,500 |
25,166 |
Share premium |
8,997 |
2,030 |
11,027 |
Capital redemption reserve |
1,854 |
- |
1,854 |
Capital reserve - realised |
5,084 |
1,755 |
6,839 |
Capital reserve - unrealised |
6,720 |
(345) |
6,375 |
Revenue reserve |
903 |
271 |
1,174 |
|
------ |
------ |
------ |
|
|
|
|
Total equity shareholders' funds |
33,224 |
19,211 |
52,435 |
|
------ |
------ |
------ |
Net asset value per share |
85.9p |
93.0p |
|
BALANCE SHEET
(unaudited) as at 30 September 2007
|
Ordinary shares £000 |
C shares £000 |
Company £000 |
Fixed asset investments: |
|
|
|
Venture capital investments |
|
|
|
Unquoted |
24,996 |
6,054 |
31,050 |
Quoted |
2,452 |
1,389 |
3,841 |
|
------ |
------ |
------ |
Total venture capital investments |
27,448 |
7,443 |
34,891 |
Listed fixed-interest investments |
- |
10,845 |
10,845 |
|
------ |
------ |
------ |
Total fixed asset investments |
27,448 |
18,288 |
45,736 |
|
------ |
------ |
------ |
Current assets: |
|
|
|
Debtors |
350 |
371 |
721 |
Cash at bank |
6,008 |
364 |
6,372 |
|
------ |
------ |
------ |
|
6,358 |
735 |
7,093 |
Creditors (amounts falling due within one year) |
(174) |
(140) |
(314) |
|
------ |
------ |
------ |
Net current assets |
6,184 |
595 |
6,779 |
|
------ |
------ |
------ |
|
|
|
|
Net assets |
33,632 |
18,883 |
52,515 |
|
------ |
------ |
------ |
|
|
|
|
Capital and reserves: |
|
|
|
Called-up equity share capital |
9,596 |
15,472 |
25,068 |
Share premium |
9,099 |
2,030 |
11,129 |
Capital redemption reserve |
1,971 |
28 |
1,999 |
Capital reserve - realised |
4,174 |
1,513 |
5,687 |
Capital reserve - unrealised |
7,772 |
(469) |
7,303 |
Revenue reserve |
1,020 |
309 |
1,329 |
|
------ |
------ |
------ |
|
|
|
|
Total equity shareholders' funds |
33,632 |
18,883 |
52,515 |
|
------ |
------ |
------ |
Net asset value per share |
87.6p |
91.5p |
|
CASH FLOW STATEMENT
(unaudited) for the six months ended 31 March 2008
|
Ordinary shares |
C shares |
Company |
|
£000 |
£000 |
£000 |
Net cash inflow/(outflow) from operating activities |
(641) |
424 |
(217) |
Taxation: |
|
|
|
Corporation tax paid |
- |
- |
- |
Financial investment: |
|
|
|
Purchase of investments |
(1,160) |
(2,300) |
(3,460) |
Sale/repayment of investments |
4,632 |
2,753 |
7,385 |
Net cash inflow from |
|
|
|
financial investment |
3,472 |
453 |
3,925 |
Equity dividends paid |
(2,303) |
(206) |
(2,509) |
|
------ |
------ |
------ |
Net cash inflow before financing |
528 |
671 |
1,199 |
Financing: |
|
|
|
Issue of shares |
292 |
- |
292 |
Share issue expenses |
- |
- |
- |
Purchase of ordinary shares for cancellation |
- |
- |
- |
Net cash inflow from financing |
292 |
- |
292 |
|
------ |
------ |
------ |
Increase in cash at bank |
820 |
671 |
1,491 |
|
------ |
------ |
------ |
|
|
|
|
Reconciliation of return before tax to |
|
|
|
net cash flow from operating activities |
|
|
|
Return on ordinary activities before tax |
184 |
477 |
661 |
(Gain)/loss on disposal of |
|
|
|
investments held at fair value |
(339) |
5 |
(334) |
Unrealised adjustments to fair value |
|
|
|
of investments |
399 |
(323) |
76 |
(Increase)/decrease in debtors |
(867) |
153 |
(714) |
Increase/(decrease) in creditors |
(18) |
112 |
94 |
|
------ |
------ |
------ |
Net cash inflow/(outflow) from operating activities |
(641) |
424 |
(217) |
|
------ |
------ |
------ |
|
|
|
|
Analysis of movement in net funds |
|
|
|
|
1 October 2007 |
Cash flows |
31 March 2008 |
|
£000 |
£000 |
£000 |
Cash at bank |
6,372 |
1,491 |
7,863 |
|
------ |
------ |
------ |
CASH FLOW STATEMENT
(unaudited) for the six months ended 31 March 2007
|
Ordinary shares |
C shares |
Company |
|
£000 |
£000 |
£000 |
Net cash inflow from operating activities |
245 |
305 |
550 |
Taxation: |
|
|
|
Corporation tax paid |
(112) |
(48) |
(160) |
Financial investment: |
|
|
|
Purchase of investments |
(859) |
(3,774) |
(4,633) |
Sale/repayment of investments |
2,618 |
1,156 |
3,774 |
Net cash inflow/(outflow) from |
|
|
|
financial investment |
1,759 |
(2,618) |
(859) |
Equity dividends paid |
(2,319) |
(207) |
(2,526) |
|
------ |
------ |
------ |
Net cash outflow before financing |
(427) |
(2,568) |
(2,995) |
Financing: |
|
|
|
Issue of shares |
273 |
- |
273 |
Share issue expenses |
(5) |
- |
(5) |
Purchase of ordinary shares for cancellation |
(240) |
- |
(240) |
Net cash inflow from financing |
28 |
- |
28 |
|
------ |
------ |
------ |
Decrease in cash at bank |
(399) |
(2,568) |
(2,967) |
|
------ |
------ |
------ |
|
|
|
|
Reconciliation of return before tax to |
|
|
|
net cash flow from operating activities |
|
|
|
Return on ordinary activities before tax |
2,401 |
(118) |
2,283 |
(Gain)/loss on disposal of |
|
|
|
investments held at fair value |
(310) |
3 |
(307) |
Unrealised adjustments to fair value |
|
|
|
of investments |
(1,888) |
267 |
(1,621) |
Decrease in debtors |
12 |
127 |
139 |
Increase in creditors |
30 |
26 |
56 |
|
------ |
------ |
------ |
Net cash inflow from operating activities |
245 |
305 |
550 |
|
------ |
------ |
------ |
|
|
|
|
Analysis of movement in net funds |
|
|
|
|
1 October 2006 |
Cash flows |
31 March 2007 |
|
£000 |
£000 |
£000 |
Cash at bank |
7,924 |
(2,967) |
4,957 |
|
------ |
------ |
------ |
CASH FLOW STATEMENT
(unaudited) for the year ended 30 September 2007
|
Ordinary shares |
C shares |
Company |
|
£000 |
£000 |
£000 |
Net cash inflow from operating activities |
689 |
448 |
1,137 |
Taxation: |
|
|
|
Corporation tax paid |
(112) |
(48) |
(160) |
Financial investment: |
|
|
|
Purchase of investments |
(1,828) |
(11,544) |
(13,372) |
Sale/repayment of investments |
6,390 |
8,553 |
14,943 |
Net cash inflow/(outflow) from |
|
|
|
financial investment |
4,562 |
(2,991) |
1,571 |
Equity dividends paid |
(3,477) |
(414) |
(3,891) |
|
------ |
------ |
------ |
Net cash inflow/(outflow) before financing |
1,662 |
(3,005) |
(1,343) |
Financing: |
|
|
|
Issue of shares |
429 |
- |
429 |
Share issue expenses |
(12) |
- |
(12) |
Purchase of ordinary shares for cancellation |
(594) |
(32) |
(626) |
Net cash outflow from financing |
(177) |
(32) |
(209) |
|
------ |
------ |
------ |
Increase/(decrease) in cash at bank |
1,485 |
(3,037) |
(1,552) |
|
------ |
------ |
------ |
|
|
|
|
Reconciliation of return before tax to |
|
|
|
net cash flow from operating activities |
|
|
|
Return on ordinary activities before tax |
4,241 |
(128) |
4,113 |
(Gain)/loss on disposal of investments |
|
|
|
held at fair value |
(1,188) |
98 |
(1,090) |
Unrealised adjustments to fair value |
|
|
|
of investments |
(2,474) |
382 |
(2,092) |
Decrease in debtors |
67 |
96 |
163 |
Increase in creditors |
43 |
- |
43 |
|
------ |
------ |
------ |
Net cash inflow from operating activities |
689 |
448 |
1,137 |
|
------ |
------ |
------ |
|
|
|
|
Analysis of movement in net funds |
|
|
|
|
1 October 2006 |
Cash flows |
30 September 2007 |
|
£000 |
£000 |
£000 |
Cash at bank |
7,924 |
(1,552) |
6,372 |
|
------ |
------ |
------ |
|
|
|
|
INVESTMENT PORTFOLIO SUMMARY
as at 31 March 2008
ORDINARY SHARES
|
Cost £000 |
Valuation £000 |
% of net assets by valuation |
CGI Group |
2,325 |
4,453 |
14.0 |
Weldex (International) Offshore |
200 |
2,990 |
9.4 |
TFB Group |
773 |
2,090 |
6.6 |
DxS |
1,105 |
1,560 |
4.9 |
Envirotec |
812 |
1,447 |
4.6 |
Pivotal Laboratories Holdings |
714 |
955 |
3.0 |
Arleigh International |
375 |
861 |
2.7 |
Abermed |
600 |
747 |
2.4 |
S&P Coil Products |
480 |
709 |
2.2 |
John Laing Partnership |
356 |
681 |
2.2 |
Interlube Systems |
88 |
639 |
2.0 |
Direct Valeting |
635 |
635 |
2.0 |
IG Doors |
500 |
608 |
1.9 |
Liquidlogic |
144 |
554 |
1.7 |
Paladin Group |
291 |
417 |
1.3 |
|
------ |
------ |
------ |
Fifteen largest venture capital investments |
9,398 |
19,346 |
60.9 |
Other venture capital investments |
9,347 |
4,570 |
14.4 |
|
------ |
------ |
------ |
Total fixed asset investments |
18,745 |
23,916 |
75.3 |
|
------ |
|
|
Net current assets |
|
7,838 |
24.7 |
|
|
------ |
------ |
Net assets |
|
31,754 |
100.0 |
|
|
------ |
------ |
C SHARES
|
Cost £000 |
Valuation £000 |
% of net assets by valuation |
Paladin Group |
1,161 |
1,668 |
8.7 |
Product Support (Holdings) |
800 |
1,132 |
5.9 |
Promanex Group Holdings |
801 |
801 |
4.2 |
Astbury Marsden Holdings |
800 |
800 |
4.2 |
Foreman Roberts Group |
800 |
800 |
4.2 |
Promatic Group |
797 |
797 |
4.2 |
Axial Systems Holdings |
700 |
700 |
3.7 |
Optilan Group |
700 |
700 |
3.7 |
Frontier Foods |
542 |
542 |
2.8 |
Gentronix |
406 |
406 |
2.1 |
IDOX* |
298 |
357 |
1.8 |
Wear Inns |
270 |
270 |
1.4 |
Maelor* |
199 |
253 |
1.3 |
Brulines (Holdings)* |
184 |
209 |
1.1 |
Shieldtech* |
248 |
168 |
0.9 |
|
------ |
------ |
------ |
Fifteen largest venture capital investments |
8,706 |
9,603 |
50.2 |
Other venture capital investments |
347 |
149 |
0.8 |
|
------ |
------ |
------ |
Total venture capital investments |
9,053 |
9,752 |
51.0 |
Listed fixed-interest investments |
8,527 |
8,401 |
44.0 |
|
------ |
------ |
------ |
Total fixed asset investments |
17,580 |
18,153 |
95.0 |
|
------ |
|
|
Net current assets |
|
954 |
5.0 |
|
|
------ |
------ |
Net assets |
|
19,107 |
100.0 |
|
|
------ |
------ |
*Quoted on AIM |
|
|
|
The above summary of results for the six months ended 31 March 2008 does not constitute statutory financial statements within the meaning of Section 240 of the Companies Act 1985 and has not been delivered to the Registrar of Companies. The figures for the year ended 30 September 2007 have been extracted from the financial statements for that year, which have been delivered to the Registrar of Companies; the independent auditors' report on those financial statements under Section 235 of the Companies Act 1985 was unqualified.
The directors confirm that to the best of their knowledge the half-yearly financial statements have 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 in 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.
The proposed interim ordinary share dividend of 3.0p per share for the year ending 30 September 2008 will be paid on 27 June 2008 to ordinary shareholders on the register at the close of business on 6 June 2008.
The proposed interim C share dividend of 1.0p per share for the year ending 30 September 2008 will be paid on 27 June 2008 to C shareholders on the register at the close of business on 6 June 2008.
A copy of the half-yearly financial report for the six months ended 31 March 2008 is expected to be posted to shareholders on 30 May 2008 and will be available to the public at the registered office of the company at Northumberland House, Princess Square, Newcastle upon Tyne NE1 8ER and on the NVM Private Equity Limited website, www.nvm.co.uk.
ENDS