Annual Financial Report
The Income & Growth VCT plc
23 December 2011
Annual Financial Results of the Company for the Year ended 30 September 2011
Investment Objective
The objective of The Income & Growth VCT plc ("I&G" or "the Company") is to
provide investors with an attractive return, by maximising the stream of
dividend distributions from the income and capital gains generated by a diverse
and carefully selected portfolio of investments.
The Company invests in companies at various stages of development. In some
instances this may include investments in new and secondary issues of companies
which may already be quoted on the Alternative Investment Market ("AiM") or
PLUS.
Financial Highlights
The net assets of the 'O' and 'S' Share Funds were merged to form one share
class of Ordinary Shares on 29 March 2010. At that date, the net assets of the
merged VCT were £35.7 million, which have increased to £49.2 million at 30
September 2011.
The highlights during the year have been:-
- Increase of 25.9% in net asset value (NAV) total return to Shareholders
- Dividends totalling 4 pence per share were paid during the year and a special
capital dividend of 20 pence per share has been declared since the year-end
subsequent to the realisation of App-DNA. Further, a final dividend of 4
pence per share will be recommended to Shareholders at the AGM. These
payments will bring cumulative dividends paid to date to 28.5 pence per share
(43.7 pence per original share invested for shareholders who originally
invested in the former 'O' Share Fund)
- Increase of 9.8% in share price total return to Shareholders
- Strong liquidity has been maintained in the context of continuing market
volatility
Merger of the 'O' and 'S' share classes of the Company
The merger was effected by converting the relevant 'O' Shares into 'S' Shares
using a conversion ratio of 0.7578. All the issued and unissued 'S' Shares
were subsequently redesignated as Ordinary Shares on a 1 for 1 basis.
Performance Summary
The net asset value (NAV) per share at 30 September 2011 was 120.8 pence
To help Shareholders in each former share class understand the recent trend in
performance of their investment, comparative data for each former share class
is shown below:-
Net NAV Cumulative NAV total Share Share price
assets per dividends return to price total
(£m) Share paid per Shareholders (p) 2 return to
(p) Share (p) since launch Shareholders
per Share (p)
(p)
Ordinary Shares ('S' Shares until 29 March 2010)
As at 30 September 49.2 120.8 4.5 125.3 91.6 96.1
2011 1
As at 30 September 36.6 99.0 0.5 99.5 87.0 87.5
2010
As at 30 September 11.0 93.2 0.0 93.2 94.5 94.5
2009
As at 30 September 11.2 94.6 0.0 94.6 100.0 100.0
2008
At close of Offer 11.2 94.5 0.0 94.5 100.0 100.0
for subscription
Net NAV Cumulative NAV total Share Share price
assets per dividends return to price total
(£m) Share paid per Shareholders (p) 2 return to
(p) share (p) since launch Shareholders
per Share (p) (p)
Former 'O' Shares (until 29 March 2010)
As at 30 September - 91.5 25.5 117.0 - -
2011 1
As at 30 September - 75.0 22.5 97.5 - -
2010
As at 30 September 24.9 71.5 20.5 92.0 54.8 75.3
2009
As at 30 September 29.6 83.6 16.5 100.1 79.5 96.0
2008
1 The data for all periods shows the return on an initial subscription price of 100p
at the date of inception of each Fund. Data as at 30 September 2011 is supported by the
table below divided by £10,000.
2 Source: London Stock Exchange.
Return before and after tax relief
The tables below show the NAV total returns at 30 September 2011 for a
shareholder in each original class that invested £10,000 at £1 a share at each
Fund's inception.
Ordinary Shares Former 'O' Shares
2007/08 1 2000/2001
Original investment (10,000 shares at £1 each) (£) 10,000 10,000
Number of shares held post merger 10,000 7,578
Rate of income tax relief % 30% 20% 2
Cost net of income tax relief (£) 7,000 8,000
NAV at 30 September 2011 (£) 12,079 9,154
Dividends paid to Shareholders since subscription (£) 450 2,548
Total return (NAV basis) to Shareholders since subscription (£) 12,529 11,702
Profit before income tax relief 3 (£) 2,529 1,702
Profit after income tax relief 4 (£) 5,529 3,702
1 Formerly 'S' Shares
2 Additional capital gains tax deferral relief of up to £4,000 available to qualifying shareholders
3 NAV total return minus initial investment cost (before applicable income tax relief)
4 NAV total return minus cost net of income tax relief
Discount
The Board's current intention is to continue with its existing buy-back policy
with the objective of maintaining the discount to NAV at which the shares trade
at 10% or less. The discount for the Company's Ordinary Shares at 30 September
2011 was 10.9% (2010: 9.6%) based on an NAV at 30 June 2011 of 102.8 pence.
The share price has however risen considerably since the year-end to 109 pence
subsequent to the announcement of the realisation of App-DNA in anticipation of
the increase in the net asset value shown in these accounts.
Dividends paid in each year since launch
Dividends paid include distributions from both income and capital
In respect of year ended Payment date Ordinary Shares Former
'O' Shares
(former 'S'Shares)
(dividends
paid on
original
holding)
(p) per share (p) per share
30 September 2001 18 February 2002 - 1.20 pence
30 September 2002 12 February 2003 - 1.75 pence
30 September 2003 11 February 2004 - 1.25 pence
30 September 2004 04 February 2005 - 1.25 pence
30 September 2005 14 February 2006 - 0.75 pence
30 September 2006 (interim) 14 February 2006 - 2.50 pence
30 September 2006 15 February 2007 - 0.75 pence
30 September 2007 (interim) 15 February 2007 - 3.00 pence
30 September 2007 (interim) 24 October 2007 - 2.00 pence
30 September 2007 15 February 2008 - 2.00 pence
30 September 2008 16 February 2009 - 4.00 pence
30 September 2009 17 March 2010 0.50 pence 2.00 pence
30 September 2010 22 February 2011 2.00 pence 1.52 pence
1
30 September 2010 28 March 2011 2.00 pence 1.52 pence
1
---------- ---------- ---------- ----------
Cumulative dividends paid 4.50 pence 25.49 pence
1 The dividends paid after the Merger on the Ordinary Shares have also been
shown in the data for the former 'O' Shares. Such dividends have been
converted at the merger ratio, so that a former 'O' Fund Shareholder can see
the total dividends received on their original holding
Dividends proposed
In addition to the special capital dividend of 20 pence per share declared
since the year-end, a final dividend of 4 pence per share comprising 2 pence
from income and 2 pence from capital will be recommended to Shareholders at the
Annual General Meeting of the Company to be held on 9 February 2012. The
dividend will be paid on 15 February 2012 to Shareholders on the Register on 20
January 2012.
Chairman's Statement
I am pleased to present to Shareholders the annual results of the Company for
the year ended 30 September 2011.
The persisting uncertainty in the UK and global economies has continued to
impact on the Company during the year under review. The signs in the first
half of the year of a possible return to comparative stability failed to
materialise and we are now experiencing a resurgence of the earlier volatility,
particularly as a result of debt problems in several of the Eurozone countries.
However, since the year-end, in early November I am delighted that the Company
was able to announce that it had sold its investment in App-DNA to Citrix
Systems Inc. App-DNA is a leading specialist in Application Migration and
Compatibility Software including App-DNAâ„¢ and AppTitudeâ„¢ which it distributes
to blue chip companies around the world. Citrix Systems has acquired all of the
equity in App-DNA for a headline consideration of some US$92 million. This
delivered to the Company an initial consideration of £14.6 million and has
resulted, therefore, in a material uplift in the NAV per share of the Company,
a substantial portion of which was included in the fair value of this
investment at 30 September 2011. In addition, approximately £1.8 million of
further deferred consideration could be receivable over the next four years.
The total consideration equates to a return of approximately 32 times the
original investment. This outcome, of course, completely overshadows the
performance of the remainder of the portfolio and has resulted in a special
interim dividend being paid to all Shareholders - please see more information
below. Shareholders should note that the Board anticipates that a performance
incentive fee of up to an estimated £2.8 million could be payable for the
current financial year ending 30 September 2012 in respect of this
realisation.
Performance
As at 30 September 2011 the Company's NAV per Ordinary Share was 120.8 pence
(30 September 2010: 99.0 pence). Adjusted for dividends paid to Shareholders
during the year, this represents an increase of 26.0% over the twelve month
period. This compares with an increase of 6.6% in the FTSE SmallCap Index and a
rise of 10.5% in the FTSE AiM All-Share Index, both on a capital return basis.
Cumulative dividends paid, declared and proposed to date amount to 43.7 pence
per original share invested for shareholders who originally invested in the
former 'O' Share Fund (the 28 pence per share paid following the Merger has
therefore been adjusted using the merger ratio of 0.7578) and 28.5 pence per
Ordinary Share for shareholders who originally invested in the former 'S' Share
Fund.
The portfolio
This has been a particularly active year for the portfolio as a whole. Overall,
over the year the portfolio showed a net increase of £10.9 million in
unrealised and £0.3 million in realised gains and it was valued at 125.5% of
cost at the year-end. The valuation of the portfolio at the year-end was £37.1
million with the MPEP portfolio being valued at £23.9 million and the
ex-Foresight portfolio at £13.2 million.
During the year a total of some £2.7 million was placed into new investments
(excluding the £3 million already invested in each of the acquisition vehicles,
Aust, Apricot and Fullfield). In October 2010 I&G made a further investment
into the acquisition vehicle, Aust, of £441,667 to support the MBO of RDL
Recruitment Corporation, a European recruitment provider within the
pharmaceutical, business intelligence and IT sector. The VCT's investment in
this company now stands at £1.4 million. In December 2010, a new investment of
£487,744 was made into Faversham House, a broadly based publishing business. In
the same month £279,996 was invested into Omega Diagnostics, an AiM listed
company specialising in in-vitro diagnostics for food intolerance, autoimmune
diseases and infectious diseases.
A further investment into the acquisition vehicle Apricot of £193,906 was made
to support the MBO of Automated Systems Group plc, a provider of printer and
copier services. This brought the VCT's investment in this company to £1.2
million. The company has since changed its name to ASL Technology Holdings
Limited. A further investment was then made in March 2011 of £575,884 to
support the acquisition of Transcribe Copier Systems Limited. In July 2011 a
further investment of £718,189 was put into the acquisition vehicle Fullfield
Limited to support the MBO of Motorclean Group Limited, a provider of vehicle
cleaning and valet services to the car dealership market. This brought I&G's
investment in this company to £1.7 million.
It is a measure of the success of the Manager's efforts that the portfolio has
required only £42,560 of additional funding despite the challenges that
investee companies have faced. An additional loan stock investment of £42,446
was made into Monsal in July and August 2011 as part of a facility of £1.75
million to support the turnaround of Monsal.
Following the year-end, a new investment of £1,383,314 was provided as
mezzanine finance as part of a £7.8m transaction to support the acquisition of
the international intellectual property and assets of Lowe Alpine Srl (from
administration in Italy) by Equip Outdoor Technologies Limited, a company
specialising in owning and distributing clothing brands focused on the outdoor
sector. A further new investment of £1,878,124 (including £1 million from
Vanir) has been made to support the MBO of EMaC Limited, the UK's leading
provider of outsourced service plans to franchised dealers in the automotive
sector.
Finally, a further investment in the form of a loan of up to £1.5 million was
committed in December 2011 into Image Source to help support the resolution of
a legal dispute with a former employee and shareholder in that company.
I am pleased to be able to advise you that there were numerous loan stock
repayments, totalling some £2.5 million, during the year. A full breakdown of
the payments received can be found in the Manager's Review below.
During the year there were four disposals which realised a total of £3.0
million. In January 2011, Campden Media was fully realised for a cash
consideration of £287,239, compared to the year-end valuation at 30 September
2010 of £125,921. Together with interest paid over the life of the investment
the total cash return was marginally above cost. In February 2011, HWA was
disposed of, resulting in a total cash return over the life of this investment
of £5,070,682, compared to the £1,422,320 originally invested. In July 2011,
Amaldis was sold to LDC for net proceeds of £2,304,000, including accrued
interest of £426,714 and £537,948 of loan stock issued by the acquirer. This
realisation contributed to total proceeds of £4,170,000 to the Company over the
life of the investment, representing a 4.2 times return on the Company's
original investment of £1 million. Finally, the Company sold a total of 270,000
shares in Tikit plc at prices ranging from £1.97 to £2.75, realising a net
total of £625,485 and representing a 2 times return on the original investment
of £310,500. The VCT continues to retain a residual holding in this company.
Following the year-end, as I have detailed above, the Company sold its interest
in AppDNA to Citrix Systems resulting in a substantial return on investment and
in a material uplift to I&G's NAVwhich is largely reflected in the balance
sheet as at 30 September 2011.
Also following the year-end in December 2011, the VCT made a partial disposal
of its investment in DiGiCo to ISIS Equity Partners. The VCT received cash
proceeds of £1,405,642 which, including previous repayments of £581,373,
generates a return of 3 times cash return on this investment to date. In
addition, the VCT continues to hold a residual loan stock and equity (1.57%)
investment with an assumed valuation of £874,497.
Finally, the portfolio has seen two of its investments demerge during the year.
In November 2010 Camwood completed the demerger of its App-DNA business.
Following the demerger, I&G had an investment in each of Camwood Enterprises
Limited and App-DNA Group Limited, the latter since sold as above. This
comprised a 31.5% equity stake and a secured loan of £333,334 in both
companies. Both companies are leading specialists in Application Migration
SoftwareTM. Then in March 2011, VSI also completed the demerger of its two
operating subsidiary companies creating two separate companies, namely
MachineWorks Software Limited and LightWorks Software Limited. Following the
repayment of the VSI secured loan (which was transferred to MachineWorks
Software on the demerger) in April 2011, I&G now has a 9.2% equity stake in
both companies.
A number of the investee companies have continued to trade strongly, in
particular, DiGiCo, Iglu.com Holidays, ATG Media and Original Additions.
Cash available for investment
During the economic turmoil, both the Board and the Manager have continued to
work to ensure that our cash deposits continue to remain as secure as possible.
We have for some time been spreading our significant cash deposits with a
number of the leading global cash funds rather than depositing all liquidity
directly with individual banks, thereby reducing our exposure to any one
particular bank. However, the current low level of interest rates on cash
deposits means that it will continue to be difficult for the Company to pay
dividends out of interest income from cash held. The Board and Manager both
strongly believe that at this time the security and protection of the Company's
capital is more important than striving for a small increase in deposit rates
at the cost of much higher risk.
Cash and liquidity fund balances as at 30 September 2011 amounted to £13.3
million.
Revenue Account
The revenue account has achieved a strong return this year, achieving a
positive return of £864,072, compared to last year's loss of £50,860, an
improvement of £914,932.
The strong increase in income over the year of £924,216 has been a significant
factor in this turnaround. The main cause of this increase was a rise in loan
stock interest of £770,663, £426,714 of which was due to interest recognised
upon the disposal of Amaldis. The balance of the increase of £343,949 reflects
the impact of a number of new investments made in the year, such as RDL
Corporation, Faversham House, ASL Technology and Fullfield (Motorclean). In
addition, Blaze Signs and Youngman re-commenced loan interest payments, with
Youngman also reducing its interest arrears.
Dividend income also rose by £164,726, due to increased dividends from
Brookerpaks, DiGiCo, ATG Media and VSI, as well as a maiden dividend from CB
Imports.
Other expenses have fallen in the year to £375,837 (2010: £513,840). Last
year's revenue account was depressed by £75,516 of costs relating to the
merger, while the higher levels of loan stock income this year have increased
the tax charge borne by the revenue account by £176,808. Due to the Company's
ability to offset some capital costs against revenue profits, the Company has
no charge to tax.
Dividends
Arising from the realisation of AppDNA, your Board declared a special interim
capital dividend of 20 pence per share, for the year ending 30 September 2012,
and this will be paid on 27 January 2012 to Shareholders on the Register on 30
December 2011.
A final dividend of 4 pence per new Ordinary Share, comprising 2 pence from
income and 2 pence from capital, will be recommended to Shareholders at the
Annual General Meeting of the Company to be held on 9 February 2012 for payment
to shareholders on the register on 20 January 2012 on 15 February 2012.
Dividend Investment Scheme
The Company's Dividend Investment Scheme ("the Scheme") will apply to both of
these dividends. The Scheme is a convenient, easy and cost effective way to
build up your shareholding in the Company. Instead of receiving cash dividends
you can elect to receive new shares in the Company. By opting to receive your
dividend in this manner, there are three benefits to you:
- The dividend is tax free to you;
- Shareholders are allotted new ordinary shares which will, subject
to your particular circumstances, attract VCT tax reliefs applicable for the
tax year in which the shares are allotted. The tax relief currently available
to investors in new VCT shares is 30% for the 2011/12 tax year for investments
up to £200,000 in any one tax year; and
- The Scheme also has one unique advantage. Under its terms, a
member is able to re-invest at an advantageous price, being the average market
price of the shares for the five business days prior to the dividend being
paid. This price is likely to be at a discount of 10% to the underlying net
asset value.
Elections under the Scheme should be received by the Scheme Administrator,
Capita Registrars, by no later than 12 January 2012 in the case of the special
dividend and 31 January 2012 in the case of the final dividend to ensure that
you receive these dividends as shares.
Last year, 288 Shareholders, who between them held a total of 2,276,359
Ordinary Shares representing 5.9% of the Company were issued 52,473 Ordinary
Shares on 22 February 2011 in respect of the Interim Dividend of 2 pence per
share paid to Shareholders on 22 February 2011 at an issue price of 86.70 pence
per share.
In addition, 419 Shareholders, who between them held a total of 3,590,904
Ordinary Shares representing 9.36% of the Company were issued 78,840 Ordinary
Shares on 29 March 2011 in respect of the Final Dividend of 2.0 pence per share
paid to Shareholders on 28 March 2011 at an issue price of 91.0 pence per
share.
The issue price used for both dividends was equal to the average of the middle
market price for the Shares taken from the London Stock Exchange Daily Official
List for the five business days immediately preceding the payment date.
Share buy-backs
During the year ended 30 September 2011, the Company bought back 1,649,765
Ordinary Shares (year to 30 September 2010: 1,407,758, of which 1,037,821 were
bought-back following the Merger) representing 4.46% of the Shares in issue at
the beginning of the year at a total cost of £1,475,019 (year to 30 September
2010: £966,118) net of expenses. These shares were subsequently cancelled by
the Company.
The Board regularly reviews its buyback policy and, given the less volatile
outlook for the valuation of the portfolio, has significantly reduced the
discount to NAV at which the Company's shares trade over the last year. At 22
December 2011, the mid-market price for the Company's shares was 109 pence,
representing a premium of 6% to the last published NAV which was at 30 June
2011 but a discount of 9.7% to the NAV shown by these results. The share price
has appreciated since the year-end, after the initial announcement of the sale
of App-DNA.
Fundraising
A Joint Offer was launched on 12 November 2010 to raise £21 million in
aggregate for the Company together with Matrix Income & Growth VCT plc and
Matrix Income & Growth 4 VCT plc. The Offer closed on 30 June 2011 having
raised £16.2 million across the three VCTs. This resulted in £5.4 million being
raised for I&G.
The Company is intending to participate in a similar linked fundraising with
these VCTs in 2012. The funds raised will bolster the Company's strong cash
position to capitalise on new investment opportunities and spread our fixed
running costs over a larger asset base.
Outlook
Uncertainty, interspersed with rushes of optimism, has characterised global
financial markets in recent months. With EU leaders having met recently to
finally come up with a realistic solution to the Eurozone crisis, the markets
ratcheted up the pressure. If these financial measures prove to be successful,
markets could yet be heralding the end of the 'double-bottom'.
Unfortunately, inflation in the UK is much higher than forecast and proving to
be very stubborn despite the Bank of England's assertions that it will fall
back sharply in the coming months. The inflation figures will have caused
little surprise to householders who have had to cope with rising fuel and food
bills and also having seen the value of their savings and pensions shrink. So
the immediate outlook for investors may not be one of recession but of quite
high inflation against a back drop of historically low interest rates.
Although this Fund seeks to invest in profitable companies, and is no longer
investing in technology high risk start ups, companies which are in most cases
at a relatively early stage in their growth will be challenged by the economic
environment over the coming winter. On the other hand, it is highly encouraging
to be able to report that the majority of companies within the portfolio
continue to trade profitably.
The Company continues to retain a significant cash position, having correctly
limited investment during the downturn. Moreover, the forthcoming Fundraising
Offer, which I have referred to above, will strengthen this position further.
The unquoted sector has seen a return to more active levels, and the Board and
Manager expect that a number of attractive investment opportunities will
continue to be identified in the near term.
In summary, your Board is encouraged greatly by the portfolio which shows
resilience and promise in spite of these difficult economic conditions and, of
course, is delighted to be able to distribute much of the proceeds from the
disposal of AppDNA.
I&G website
May I remind you that the Company has its own website which is available at
www.incomeandgrowthvct.co.uk.
Once again, I would like to take this opportunity to thank Shareholders for
their continued support.
Colin Hook
Chairman
Investment Policy
The Company's policy is to invest primarily in a diverse portfolio of UK
unquoted companies. Investments are structured as part loan and part equity in
order to receive regular income and to generate capital gains from trade sales
and flotations of investee companies.
Investments are made selectively across a number of sectors, primarily in
management buyout transactions (MBOs) i.e. to support incumbent management
teams in acquiring the business they manage but do not yet own. Investments are
primarily made in companies that are established and profitable.
The Company has a small legacy portfolio of investments in companies from its
period prior to 30 September 2008, when it was a multi-manager VCT. This
includes investments in early stage and technology companies and in companies
quoted on the AiM or PLUS.
Uninvested funds are held in cash and lower risk money market funds.
UK companies
The companies in which investments are made must have no more than £15 million,
in the case of funds raised under the original prospectus in 2000/01, and £7
million, in the case of funds raised after 6 April 2006, (including the former
'S' Share Fund raised in 2007/08) of gross assets at the time of investment to
be classed as a VCT qualifying holding.
VCT regulation
The investment policy is designed to ensure that the Company continues to
qualify and is approved as a VCT by HM Revenue & Customs ("HMRC"). Amongst
other conditions, the Company may not invest more than 15% of its investments
in a single company and must have at least 70% by value of its investments
throughout the period in shares or securities comprised in VCT qualifying
holdings, of which a minimum overall of 30% by value must be ordinary shares
which carry no preferential rights (save as may be permitted under VCT rules).
In addition, although the Company can invest less than 30% of an investment in
a specific company in ordinary shares it must have at least 10% by value of its
total investments in each VCT qualifying company in ordinary shares which carry
no preferential rights (save as may be permitted under VCT rules).
The VCT regulations in respect of funds raised after 6 April 2011 changed, such
that 70% of such funds must be invested in equity.
Asset mix
The Company initially holds its funds in a portfolio of readily realisable
interest-bearing investments and deposits. The investment portfolio of
qualifying investments is built up over a three year period with the aim of
investing and maintaining at least 70% of net funds raised in qualifying
investments.
Risk diversification and maximum exposures
Risk is spread by investing in a number of different businesses across
different industry sectors. To reduce the risk of high exposure to equities,
each qualifying investment is structured using a significant proportion of loan
stock. Initial investments in VCT qualifying companies are generally made in
amounts ranging from £200,000 to £1 million at cost. No holding in any one
company will represent more than 10% of the value of the Company's investments
at the time of investment. Ongoing monitoring of each investment is carried out
by the Investment Manager, generally through taking a seat on the board of each
VCT qualifying company.
Co-investment
The Company aims to invest in larger, more mature unquoted companies through
investing alongside the three other VCTs advised by the Investment Manager with
a similar investment policy. This enables the Company to participate in
combined investments advised on by the Investment Manager of up to £5 million.
Principal risks, management and regulatory environment (Extracted from the
Directors' Report)
The Board believes that the principal risks faced by the Company are:
Economic risk - events such as an economic recession and movement in interest
rates could affect trading conditions for smaller companies and consequently
the value of the Company's qualifying investments.
Risk of loss of approval as a Venture Capital Trust - the Company must comply
with the provisions of section 274 of the Income Tax Act 2007 ("ITA") to
continue to be exempted from capital gains tax on investment gains and to
ensure that its investors continue to qualify for VCT tax reliefs. Any breach
of these rules may lead to the Company losing its approval as a Venture Capital
Trust (VCT), qualifying shareholders who have not held their shares for the
designated holding period having to repay the income tax relief they obtained
and future dividends paid by the Company becoming subject to tax. The Company
would also lose its exemption from corporation tax on capital gains.
Investment and strategic risk - inappropriate strategy or consistently weak VCT
qualifying investment recommendations might lead to underperformance and poor
returns to shareholders. Investment in unquoted small companies by its nature
involves a higher degree of risk than investment in companies traded on the
London Stock Exchange main market. Smaller companies often have limited
product lines, markets or financial resources and may be dependent for their
management on a smaller number of key individuals. This may make them more
risk-prone and volatile investments.
Regulatory risk - the Company is required to comply with the Companies Act 2006
("the Companies Act"), the listing rules of the UKLA and United Kingdom
Accounting Standards. Breach of any of these might lead to suspension of the
Company's Stock Exchange listing, financial penalties or a qualified audit
report.
Financial and operating risk - inadequate controls that might lead to
misappropriation of assets. Inappropriate accounting policies might lead to
misreporting or beaches of regulations. Failure of the Investment Manager's and
Administrator's accounting systems or disruption to its business might lead to
an inability to provide accurate reporting and monitoring.
Market risk - movements in the valuations of the VCT's investments will, inter
alia, be connected to movements in UK Stock Market indices.
Asset liquidity risk - The Company's investments may be difficult to realise.
Market liquidity risk - Shareholders may find it difficult to sell their shares
at a price which is close to the net asset value.
Counterparty risk - A counterparty may fail to discharge an obligation or
commitment that it has entered into with the Company. For further information,
please see the paragraph headed 'Cash available for investment' in this
Chairman's Statement.
The Board seeks to mitigate the internal risks by setting policy and by
undertaking a key risk management review at each quarterly Board meeting.
Performance is regularly reviewed and assurances in respect of adequate
internal controls and key risks are sought and received from the Investment
Manager and Administrator on a six monthly basis. In mitigation and the
management of these risks, the Board applies rigorously the principles detailed
in the AIC Code of Corporate Governance. The Board also has a Share Buy-Back
policy which seeks to mitigate the Market Liquidity risk. This policy is
reviewed at each quarterly Board Meeting.
Investment Manager's Review
Overview
We continue to be encouraged by the positive signs of improvement that we have
seen in our investment market both in terms of making investments and in
realisations. There has been a clear upward trend in dealflow during the
latter half of the year under review and we have seen a higher number of better
priced, profitable, well-positioned and cash generative businesses seeking
investment. We believe that this is due to two important converging factors
which have combined to make our level of investment over recent months the
highest for several years, without compromising the criteria that we use to
assess the quality of potential investments. Firstly, the lower level of
activity in the economy has led to greater realism amongst vendors regarding
the value of their companies, leading to more realistic pricing. Secondly,
our ability to invest significant levels of capital in a market lacking bank
funding means that management buy-out ("MBO") teams are increasingly turning to
us as a source of finance. In addition to the recent investments referred to
below, there are a number of investment opportunities nearing completion that
we are currently taking forward.
Furthermore, we are finding that there is significant trade interest and
enthusiasm from private equity investors in the type of businesses in which we
have invested. App-DNA was sold to Citrix Systems Inc. shortly after the
year-end in November 2011 for an initial consideration of £14.5 million (plus a
further approximately £1.8 million of deferred consideration which could be
receivable over the next four years). The total consideration equates to a
return of approximately 32 times the original investment making it the most
successful realisation in the history of the Company.
We believe that the VCT's strategy of investing in MBO structured deals;
supporting highly motivated management teams; focusing on acquiring
established, profitable, positive cashflow businesses; and investing partly in
income yielding loan stocks substantially increases the degree of downside
protection to Shareholders' capital.
The volatility in the quoted markets which has continued after the year-end
will inevitably have an effect on the valuations of those companies in our
portfolio. The level of the FTSE All-Share index stood at 3,662 at 30
September 2011 when the investments were valued and since that date it has
fallen to 2,768. It is worth bearing in mind that many of the portfolio
companies are valued partly by reference to the performance of companies
trading in similar sectors within the FTSE All-Share index. However, as part
of each investment is in loan stocks, the negative effect of any downward
movement is mitigated to some degree.
New investment
Five new investments have been completed during the year under review totalling
£5.7 million, three of which used the VCT's existing investments totalling £3
million in the acquisition vehicles Aust, Apricot Trading and Fullfield.
In the first of these in October last year, the Company used its existing
investment of £1 million in the acquisition vehicle Aust to support the MBO of
RDL Recruitment Corporation, a European recruitment provider within the
pharmaceutical, business intelligence and IT sectors based in London and
Woking. The VCT's total investment in this company following the MBO stands at
£1.4 million.
Three new investments were made during December 2010. The first of these was
to support the MBO of Faversham House Group Limited in which the VCT invested £
487,744. Based in Croydon, this is an established media company providing
magazines, exhibitions and online resources in the environment and
sustainability, visual communications and building services sectors.
Again in December, the VCT invested £279,996 into the AiM-listed company Omega
Diagnostics Group Plc. Based in Alva, Scotland this company provides high
quality in vitro diagnostics products for use in hospitals, blood banks,
clinics and laboratories in over 100 countries and specialises in the areas of
food intolerance, autoimmune disease and infectious disease. The share price of
Omega on AiM has risen since investment showing a 4% increase in value.
Finally in December, the VCT used its existing acquisition vehicle, Apricot
Trading, to support the MBO of Automated Systems Group plc, a Cambridge-based
printer and copier services business with a broad customer base of schools and
SMEs. The VCT's total investment in this company, which changed its name to ASL
Technology Holdings Limited, stood at £1.2 million following the MBO. The VCT
made a follow-on investment of £575,884 in March 2011 to help fund the
acquisition of Transcribe Copier Systems Limited bringing the VCT's current
investment in this company to £1,769,790.
The final investment completed during the year under review was made in July
2011 when the VCT invested a further £718,189 into the acquisition vehicle
Fullfield to enable it to support the MBO of Motorclean Group Limited, a
provider of vehicle cleaning and valet services to the car dealership market,
bringing the VCT's investment in this company to £1.7 million.
Two further new investments have been completed since the year-end in October
and November to support the MBOs of Equip and EMaC.
In the first of these the VCT made an investment of £1,383,314 to provide
mezzanine finance as part of a £7.8m transaction to support the acquisition of
the international intellectual property and assets of Lowe Alpine Srl from
administration in Italy by Equip Outdoor Technologies Limited, a company
specialising in owning and distributing brands focused on the outdoor sector.
The second was a new investment of £1,878,124 to support the MBO of EMaC
Limited the UK's leading provider of outsourced Service Plans to franchised
dealers in the automotive sector.
Our Operating Partner programme continues to pursue an active search for
investment opportunities. The four remaining acquisition vehicles in which the
Company invested in September 2010, Backbarrow, Bladon Castle Management,
Rusland Management and Torvar are all seeking suitable investment
opportunities in a variety of sectors including healthcare and wellbeing, food
manufacturing and distribution, consumer products and retailing, brand
management, database management, data mapping and management services. So far
they have not found sufficiently attractive investment opportunities at the
right price. Since the year-end, Bladon Castle Management has repaid its loan
stock, and has been sold to a new acquisition vehicle, Watchgate Limited which
has the intention of continuing to see similar opportunities, building on
Bladon's work to date. Each of the acquisition vehicles is headed by an
experienced Chairman, well-known to us, who is working closely with us in
seeking to identify and complete investments in specific sectors relevant to
their industry knowledge and experience. We have established these companies
to provide time for us to identify and invest in suitable target companies at
sufficiently attractive prices.
Follow-on investment
We have worked with our investee companies during the downturn in the economy
to support and encourage them to make the necessary changes to ensure that they
were in the best possible position to withstand the rigours of their situation.
It is indicative of the success of these measures that Monsal is the only
investment in the portfolio that has required further funding during the year
under review. Earlier in the year, Monsal was experiencing completion delays
on an existing contract and in the commissioning of new contracts. These
delays led to a requirement for additional funding and following careful
consideration, your Company approved a further loan stock investment of up to £
106,000 as part of a £1.75 million fundraising alongside other Matrix VCTs and
other shareholders. Three tranches of this new funding round totalling £42,446
have been drawn-down to date in separate tranches in July and August 2011 and
these investments are held at cost. The terms of this new investment provided
that it would rank ahead of the existing rounds of investment. With this
additional funding, Monsal now has the ability to pursue a number of major
contracts in the waste and water sector which will make the potential for
recovery of value in the original investment a more realistic prospect. Since
approval of this facility Monsal has materially advanced its negotiations on a
number of new contracts.
Finally a further investment in the form of a loan of up to £1.5 million was
committed in December 2011 into Image Source to help support the resolution of
a legal dispute with a former employee and shareholder in that company. This
company has continued to suffer from deteriorating trading conditions in a
challenging market. It is now hoped that the company can improve its trading
prospects.
Realisations
We are pleased to report that a number of companies in the portfolio continue
to be strongly cash generative and have repaid a total of £2.5 million
(including any premiums paid) of their loan stock during the year to 30
September 2011. The payments received were from ATG Media which made a partial
repayment of £111,111 in October 2010; DCG Group which repaid its outstanding
loan in full remitting £204,772 to the Company in November 2010; Westway which
made a further repayment of £99,681; Iglu.com Holidays which repaid its loan
stock in full in February 2011, realising £997,675 for the Company; Vectair
which repaid its loan in full in March 2011 remitting £195,017 to the Company;
App-DNA Group which repaid its secured loan of £333,334 in full in March and
July; Camwood Enterprises which repaid its loan of £333,334 in full in March
and April; and MachineWorks which made a payment of £255,818 in full settlement
of its loan in April 2011.
In January 2011 the Company realised its entire investment in Campden Media for
a cash consideration of £287,239, compared to the 2010 year-end valuation of £
125,921. This represented 85.8% of the total investment cost of £334,880.
Together with interest paid over the life of the investment the total cash
return was £349,013, representing 104.2% of cost.
In February 2011, the Company realised its residual investment in HWA for a
small cash consideration. The total cash return over the life of this
investment was £5,070,682, compared to amounts originally invested of £
1,422,320, being 3.6 times cost.
Amaldis, the holding company for the Original Additions Group, a market leading
manufacturer and distributor of beauty brands for the retail and professional
markets in the UK and worldwide, was sold to LDC, the mid-market private equity
house that is a part of Lloyds Banking Group, in July 2011 for net proceeds of
£2,304,042, including interest of £426,714 and £537,948 of loan stock in
Original Additions Topco Limited issued by the acquirer. This realisation
contributed to total proceeds of £4,170,000 to the Company over the life of the
investment, representing a 4.2 times return on the Company's original
investment of £1 million.
The Company sold a total of 270,000 shares in Tikit Group plc during the year
to 30 September 2011 realising total net proceeds of £625,485 which represented
a 2.0 times realised return on the VCT's original investment cost of £310,500.
The VCT continues to retain a residual holding in this company, which had a
value of £458,094 at the year-end.
Following the year-end in November 2011, the VCT realised in full its
investment in AppDNA by way of a trade sale to Citrix Systems Inc. The total
cash consideration from the sale of £14,542,468 and the total proceeds to the
Company over the life of the investment of £15,054,113, represented a 29 times
return on the Company's original investment of £514,090. This figure increases
to 32 times if approximately £1.8 million of anticipated deferred consideration
is brought into the calculation.
Also following the year-end in December 2011, the VCT made a partial disposal
of its investment in DiGiCo to ISIS Equity Partners. The VCT received cash
proceeds of £1,405,642 representing a 3 times cash return on this investment to
date. In addition, the VCT continues to hold a residual loan stock and equity
(1.57%) investment with an assumed valuation of £874,497.
Portfolio review
The MPEP invested portfolio at 30 September 2011 comprised 33 investments with
a cost of £21.2 million and valued at £23.9 million representing an uplift of
12.7% on cost.
The portfolio's performance as a whole continues to be robust. Some investee
companies, of which DiGiCo, Iglu.com Holidays, ATG Media and Original Additions
have been the most notable, have increased sales and profits despite the
challenges of the economic environment.
The new investments made since last year, RDL Corporation, Faversham House,
Omega Diagnostics Group plc, ASL Technology and Fullfield (Motorclean Group)
are all progressing steadily. Fullfield and Faversham are held at cost and ASL
and RDL have small write-downs.
Iglu.com Holidays continues to perform strongly and is now valued above cost
following out-performance of its business plans at the time of investment.
DiGiCo, BIH and ATG all experienced increased trading and profitability which
has contributed to their higher unrealised valuations. Focus Pharma continues
to trade well, although it ended its financial year slightly behind a
stretching budget. It launched two new products during 2011 and expects to
progress further with several further product launches planned for 2012.
Other companies are still endeavouring to recover from the effects of the
continuing downturn. Recovery in the construction and house building sectors
remains fragile and this continues to affect the performance of PXP and Plastic
Surgeon although Youngman has now fully repaid its bank debt since investment
and is well positioned to benefit from any upturn in its markets. Blaze Signs
is starting to return improved results demonstrating a strong recovery from the
recession.
In March 2011, VSI completed a 50:50 demerger into Lightworks Software Limited
and Machineworks Software Limited. As part of the agreement Machineworks
assumed all of VSI's loan stock which it repaid in April. The remaining
investment in Machineworks in particular is valued considerably above cost.
Former Foresight investments
With effect from 1 October 2008, MPEP assumed responsibility from Foresight for
all the investments it managed on behalf of the Company. This section of the
portfolio which comprises largely technology and early-stage companies consists
of 12 investments with a cost of £8.4 million and valued at £13.2 million as at
30 September 2011 representing 157% of cost (inclusive of the valuation uplift
from App-DNA totalling £10.9 million).
Camwood completed the demerger of its AppDNA business in November 2010. As a
result of the demerger, the VCT had two identical investments in each of
Camwood Enterprises and App-DNA Group, comprising a 31.5% gross equity stake
(28.4% fully diluted). (The original Camwood secured loan of £666,667 has
since been repaid by both businesses). Both companies are leading specialists
in Application Migration softwareTM. Camwood, trading as Camwood Consulting,
provides IT consultancy services to blue chip customers and AppDNA sells its
software via third party consultancies. The demerger has established AppDNA as
a profitable independent business. App-DNA was realised following the year-end
as set out above.
Investment outlook
Whilst we remain uncertain about the extent of UK economic recovery, we have
been encouraged by developments in the year and we look forward to a productive
new investment period. Although the coming months are likely to prove more
testing as the public sector cuts begin to take effect and the economy
struggles to stabilise its faltering growth, we consider that good quality
companies of the calibre in which we seek to invest, capable of maintaining
competitive advantage, have the potential to succeed in this environment.
Our caution during the past, challenging investment environment has meant that
we now have the cash reserves to deploy on the attractive new investment
opportunities that are emerging and support portfolio needs as they arise.
The volatility in the quoted market will inevitably continue to impact on the
unrealised valuations of the companies in the portfolio. However, we believe
that the portfolio overall is resilient and essentially of high value which
will be released in the long-term when the markets return to more stable
conditions. Our strategy of investing primarily in MBOs and structuring
investments to include loan stock will continue to mitigate downside risk.
Details of the Company's ten largest investments by value as at 30 September
2011 (excluding the four acquisition vehicles in the portfolio which have yet
to complete an investment and each have a current cost and valuation of £1
million) are set out below.
App-DNA Group Limited www.app-dna.com
Cost: £180,757
Valuation: £11,633,974
Basis of valuation: Discounted realisation proceeds
Equity % held: 31.5%
Business: Provider of software packaging services
Location: London
History: Development capital
Income in year to I&G: £19,154
Audited financial information:
Year ended Turnover Operating profit Net assets
31 March 2011 £7,584,000 £635,000 £629,000
IDOX plc www.idoxplc.com
Cost: £872,625
Valuation: £1,796,667
Basis of valuation: Bid price (AiM-quoted)
Equity % held: 2.4%
Business: Development and supply of knowledge
management products
Location: London
History: AiM flotation
Income in year to I&G: £48,183
Audited financial information:
Year ended Turnover Operating profit Net assets Earnings per share
31 October 2010 £31,268,000 £7,504,000 £31,012 1.07p
FullfieldLimited (Motorclean) www.motorclean.net
Cost: £1,718,189
Valuation: £1,718,189
Basis of valuation: Cost
Equity % held: 11.7%
Business: Vehicle cleaning and valet services
Location: Laindon, Essex
History: Management buy-out
Income in year to I&G: £35,324
Audited financial information: First audited accounts since investment
will be for the year ended 30 November
2011
ATG Media Holdings Limited www.antiquestradegazette.com
Cost: £888,993
Valuation: £1,675,368
Basis of valuation: Earnings multiple
Equity % held: 8.5%
Business: Publisher and on-line auction platform
operator
Location: London
History: Management buy-out
Income in year to I&G: £92,298
Audited financial information:
Year ended Turnover Operating profit Net assets
30 September 2010 £7,215,000 £1,261,000 £2,506,000
ASL Technology Holdings Limited (formerly Apricot Trading Limited) www.asl-group.co.uk
Cost: £1,769,790
Valuation: £1,674,630
Basis of valuation: Earnings multiple
Equity % held: 9.6% (fully diluted)
Business: Provider of printer and photocopier
services
Location: Cambridge
History: Management buy-out
Income in year to I&G: £91,216
Audited financial information: First audited accounts since investment
will be for the year ended 30 September
2011
RDL Corporation Limited www.rdlcorp.com
(formerly Aust Recruitment Group Limited and Aust Construction Investors
Limited)
Cost: £1,441,667
Valuation: £1,383,792
Basis of valuation: Earnings multiple
Equity % held: 13.0% (fully diluted)
Business: Recruitment consultants for the
pharmaceutical, business intelligence
and IT industries
Location: Woking, Surrey
History: Management buy-out
Income in year to I&G: £110,148
Audited financial information:
Year ended Turnover Operating profit Net assets
31 December 2010* £19,999,000 £1,111,000 £2,130,000
* Accounts are for the operating subsidiary RDL Recruitment Limited (formerly
RDL Corporation Limited)
Blaze Signs Holdings Limited www.blaze-signs.com
Cost: £1,338,500
Valuation: £1,354,238
Basis of valuation: Earning multiple
Equity % held: 12.5%
Business: Manufacturer and installer of signs
Location: Broadstairs, Kent
History: Management Buy Out
Income in year to I&G: £97,291
Audited financial information:
Year ended Turnover Operating profit Year ended
31 March 2011 £20,127,000 £1,889,000 £2,937,000
DiGiCoEurope Limited www.digico.org
Cost: £325,594
Valuation: £1,258,330
Basis of valuation: Earnings multiple
Equity % held: 4.3%
Business: Designer and manufacturer of digital
audio mixing desks
Location: Chessington, Surrey
History: Management buy-out
Income in year to I&G: £94,308
Audited financial information:
Year ended Turnover Operating profit Year ended
31 December 2010 £18,757,000 £5,501,000 £8,909,000
CB Imports Group Limited www.countrybaskets.co.uk
Cost: £1,000,000
Valuation: £1,025,448
Basis of valuation: Earnings multiple
Equity % held: 6.0%
Business: Importer and distributor of artificial
flowers, floral sundries and home décor
products.
Location: East Ardsley, West Yorkshire
History: Management buy-out
Income in year to I&G: £81,535
Unaudited financial information:
Year ended Turnover Operating profit Year ended
31 December 2010 £21,197,000 £2,139,000 £4,259,000
Westway Services Holdings (2010) Limited www.westwaycooling.co.uk
Cost: £353,589
Valuation: £928,577
Basis of valuation: Earnings multiple
Equity % held: 4.7%
Business: Installation, service and maintenance of
air conditioning systems
Location: Greenford, Middlesex
History: Management buy-out
Income in year to I&G: £34,995
Audited financial information:
Year ended Turnover Operating profit Year ended
28 February 2011 £27,521,000 £3,942,000 £3,769,000
Operating profit is stated before charging amortisation of goodwill where
appropriate for all investee companies.
The remaining 35 investments in the portfolio (including the four acquisition
vehicles in the portfolio at 30 September 2011) had a current cost of £19.7
million and were valued at 30 September 2011 at £12.7 million.
Further details of the investments in the portfolio may be found on MPEP's
website: www.matrixpep.co.uk
Investment Portfolio Summary
as at 30 September 2011
Total Total Additional Total % of % of
cost at valuation at investments valuation at equity portfolio
30-Sep-11 30-Sep-10 30-Sep-11 held 1 by value
£ £ £ £
App-DNA Group Limited 2 4 180,757 1,091,346 - 11,633,974 31.5% 31.31%
Provider of software repackaging
services
I-Dox plc 3 872,625 939,167 - 1,796,667 2.4% 4.83%
Developer and supplier of
knowledge management products
Fullfield Limited (trading as 1,718,189 1,000,000 718,189 1,718,189 11.7% 4.61%
Motorclean)
Vehicle cleaning and valet services
ATG Media Holdings Limited 888,993 1,377,208 104 1,675,368 8.5% 4.51%
Publisher and online auction
platform operator
ASL Technology Holdings 1,769,790 1,000,000 769,790 1,674,630 9.6% 4.51%
Limited (formerly Apricot
Trading Limited)
Printer and photocopier services
RDL Corporation Limited 1,441,667 1,000,000 441,667 1,383,792 13.0% 3.72%
(formerly Aust Recruitment
Group Limited)
Recruitment provider within
the pharmaceutical, business
intelligence and IT sectors
Blaze Signs Holdings Limited 1,338,500 242,090 - 1,354,238 12.5% 3.64%
Manufacturer and installer of signs
DiGiCo Europe Limited 325,594 1,201,553 - 1,258,330 4.3% 3.39%
Designer and manufacturer of
digital audio mixing desks
CB Imports Group Limited 1,000,000 1,199,310 - 1,025,448 6.0% 2.76%
(trading as Country Baskets)
Importer and distributor of
artificial flowers, floral sundries
and home decor products
Backbarrow Limited 1,000,000 1,000,000 - 1,000,000 16.7% 2.70%
Company seeking to acquire
businesses in the food
manufacturing, distribution and
brand management sectors
Bladon Castle Management Limited 1,000,000 1,000,000 - 1,000,000 16.7% 2.70%
Company seeking to acquire
businesses in the brand
management, consumer
products and retail sectors
Rusland Management Limited 1,000,000 1,000,000 - 1,000,000 16.3% 2.70%
Company seeking to acquire
businesses in the brand
management, consumer
products and retail sectors
Torvar Limited 1,000,000 1,000,000 - 1,000,000 16.3% 2.70%
Company seeking to acquire
businesses in the database
management, mapping, data
mapping and management
services sectors
Westway Services Holdings 353,589 884,557 - 928,577 4.7% 2.50%
(2010) Limited
Installation, service and
maintenance of air conditioning
systems
Iglu.com Holidays Limited 152,326 1,616,116 - 888,657 8.1% 2.39%
Online ski and cruise travel agency
Youngman Group Limited 1,000,052 700,992 - 682,203 8.5% 1.84%
Manufacturer of ladders and
access towers
British International Holdings 590,909 796,381 - 646,718 5.0% 1.74%
Limited
Helicopter service operator
Focus Pharma Holdings Limited 516,900 707,569 - 628,706 2.1% 1.69%
Licensor and distributor of generic
pharmaceuticals
Brookerpaks Limited 55,000 498,095 - 576,042 18.2% 1.55%
Importer and distributor of garlic
and vacuum-packed vegetables
Original Additions Topco Limited 8 25,696 - - 537,948 0.0% 1.45%
Sale of false nails, nail
accessories,
false eyelashes, depilatory
products,
hair lightening and perming
products
Duncary 8 Limited 634,923 683,746 - 535,699 25.5% 1.44%
Technical training business
Camwood Enterprises Limited 2 4 180,757 1,091,346 - 499,182 31.5% 1.34%
Provider of software repackaging
services
Faversham House Holdings Limited 487,744 - 487,744 487,744 8.8% 1.31%
Publisher, exhibition organiser and
operator of websites for the
environmental, visual communications
and building services
Aquasium Technology Limited 4 700,000 396,581 - 486,319 16.7% 1.31%
Manufacturing and marketing of
bespoke electron beam welding
and vacuum furnace equipment
Tikit Group plc 3 189,500 839,129 - 458,094 1.1% 1.23%
Supplier of IT solutions and
support services to legal and
accounting businesses
Machineworks Software Limited 5 20,471 583,453 - 407,310 9.2% 1.10%
Provider of software for CAD and
CAM vendors
Omega Diagnostics Group plc 279,996 - 279,996 291,663 2.7% 0.78%
In-vitro diagnostics for food
intolerance, autoimmune
diseases and infectious diseases
Image Source Group Limited 305,000 1,399,114 - 238,977 44.0% 0.64%
Royalty free picture library
Letraset Limited 650,010 213,859 10 234,385 5.3% 0.63%
Manufacturer and worldwide
distributor of graphic art products
Alaric Systems Limited 4 595,802 30,647 - 167,114 6.9% 0.44%
Software developer and provider
of support services for retail
credit
card payment systems
NexxtDrive Limited 6 812,014 162,500 - 162,500 6.2% 0.43%
Developer and exploiter of
mechanical transmission
technologies
Racoon International Holdings 550,852 243,664 - 157,755 7.7% 0.42%
Limited
Supplier of hair extensions,
hair care products and training
ANT plc 4 462,816 160,866 - 144,451 2.7% 0.39%
Provider of embedded browser/
email software for consumer
electronics and Internet appliances
Vectair Holdings Limited 53,400 366,575 - 139,125 4.6% 0.37%
Designer and distributor of
washroom products
The Plastic Surgeon Holdings 406,082 101,521 - 101,521 6.1% 0.27%
Limited
Supplier of snagging and finishing
services to the property sector
Oxonica Limited (formerly 2,524,527 - - 69,624 10.6% 0.19%
Oxonica plc) 4
International nanomaterials group
Lightworks Software Limited 5 20,471 194,484 - 54,138 9.2% 0.15%
Provider of software for CAD and
CAM vendors
Monsal Holdings Limited 468,610 768,505 42,446 42,446 5.6% 0.11%
Supplier of engineering services
to the water and waste sectors
Sarantel Group plc 4 1,881,252 102,117 - 39,485 0.8% 0.11%
Developer and manufacturer of
antennae for mobile phones and
other wireless devices
Corero Network Security plc 4 600,000 24,558 - 35,363 0.2% 0.10%
(Formerly Corero plc)
Provider of e-business technologies
PXP Holdings Limited (Pinewood 920,176 - - - 6.8% -
Structures)
Designer, manufacturer and
supplier of timber frames for
buildings
Aigis Blast Protection Limited 4 272,120 - - - 0.4% -
Specialist blast containment
materials company
Legion Group plc (in 150,000 - - - 0.7% -
administration)
Provider of manned guarding,
mobile patrols and alarm response
services
Biomer Technology Limited 6 137,170 226,152 - - 4.4% -
Developer of biomaterials for
medical devices
DCG Group Limited 4 83,324 181,771 - - 10.7% -
Design, supply and integration
of data storage solutions
Other investments in the - - - - - -
portfolio 7
Disposed in year
Amaldis (2008) Limited - 1,965,586 - - 0.0% -
(Original Additions) 8
Manufacturer and distributor
of beauty products
Campden Media Limited - 125,921 - - 0.0% -
Magazine publisher and
conference organiser
HWA Group Limited (Holloway - - - - 0.0% -
White Allom) (in administration)
High value property restoration
and refurbishment
-------- -------- -------- -------- --------
Total 29,617,604 28,116,479 2,739,946 37,162,382 100.00%
-------- -------- -------- -------- --------
Notes
1 The percentage of equity held for these companies may be subject to
further dilution of an additional 1% or more if, for example, management of
the investee company exercises share options.
2 On 28 March 2011, Camwood Limited was demerged resulting in a 50:50
split holding in App-DNA Group Limited and Camwood Enterprises
Limited
3 Investment formerly managed by Nova Capital Management Limited until
31 August 2007.
4 Investment formerly managed by Foresight Group up to various dates
ending on or before 10 March
2009.
5 On 31 March 2011, VSI Limited (VSI) undertook a demerger, such that
the Company now holds separate investments in Machineworks Software Limited
(Machineworks) and Lightworks Software Limited (Lightworks). On the demerger
date, the cost of the ordinary shares and the cost and valuation of the
preference share investments were split equally between Machineworks and
Lightworks. However the valuation of the ordinary share investments at the
merger date were split 75:25 between Machineworks and Lightworks respectively.
The former loan investment in VSI of £255,818 was wholly transferred to
Machineworks at the date of the Merger. It was repaid in full on 4 April 2011.
6 Investment formerly managed by Nova Capital Management Limited until
31 August 2007 and by Foresight Group until various dates ending on or before
10 March 2009.
7 'Other investments in the portfolio' comprises Stortext-FM Limited/
Stortext (DO) Limited which was sold during the year and a subsidiary of FH
Ingredients Limited which has been
dissolved.
8 As part of the consideration on the disposal of Amaldis (2008)
Limited, £537,948 of Original Additions Topco Limited loan stock was issued to
the Company.
Statement of Directors' Responsibilities
The Directors are responsible for preparing the Directors' Report, the
Directors' Remuneration Report and the financial statements in accordance with
applicable law and regulations. They are also responsible for ensuring that the
Annual Report includes information required by the Listing Rules of the
Financial Services Authority.
Company law requires the Directors to prepare financial statements for each
financial year. Under that law the Directors have elected to prepare the
financial statements in accordance with United Kingdom Generally Accepted
Accounting Practice (United Kingdom Accounting Standards and applicable law).
Under company law the Directors must not approve the financial statements
unless they are satisfied that they give a true and fair view of the state of
affairs of the company and of the profit or loss of the company for that year.
In preparing these financial statements the Directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable accounting standards have been followed, subject to
any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is
inappropriate to presume that the Company will continue in business.
The Directors are responsible for keeping adequate accounting records that are
sufficient to show and explain the Company's transactions and disclose with
reasonable accuracy at any time the financial position of the Company and
enable them to ensure that the financial statements comply with the Companies
Act 2006. They are also responsible for safeguarding the assets of the Companyand
hence for taking reasonable steps for the prevention and detection of fraud
and other irregularities.
The Directors are responsible for the maintenance and integrity of the
corporate and financial information included on the Company's website.
Legislation in the United Kingdom governing the preparation and dissemination
of the financial statements and other information included in annual reports
may differ from legislation in other jurisdictions.
The Directors confirm to the best of their knowledge that:
(a) the financial statements, which have been prepared in accordance with
UK Generally Accepted Accounting Practice and the 2009 Statement of Recommended
Practice, 'Financial Statements of Investment Trust Companies and Venture
Capital Trusts' (SORP), give a true and fair view of the assets, liabilities,
financial position and the profit of the Company.
(b) the management report, included within the Chairman's Statement,
Investment Portfolio Summary, Investment Manager's Review and Directors' Report
includes a fair review of the development and performance of the business and
the position of the Company, together with a description of the principal risks
and uncertainties that it faces.
For and on behalf of the Board:
Colin Hook
Chairman
Income Statement
for the year ended 30 September 2011
30 September 2011 30 September 2010
Revenue Capital Total Revenue Capital Total
£ £ £ £ £ £
Net unrealised gains on investments - 10,870,219 10,870,219 - 2,986,059 2,986,059
Net gains on realisation of investments - 343,231 343,231 - 15,412 15,412
Income 1,654,663 - 1,654,663 730,447 - 730,447
Recoverable VAT - - - 12,295 36,886 49,181
Investment management fees (237,946) (713,837) (951,783) (204,246) (612,738) (816,984)
Other expenses (375,837) - (375,837) (513,840) - (513,840)
Litigation costs - (1,337,456) (1,337,456) - - -
Merger costs - - - (75,516) - (75,516)
-------- -------- -------- -------- -------- --------
Profit/(loss) on ordinary activities
before taxation 1,040,880 9,162,157 10,203,037 (50,860) 2,425,619 2,374,759
Tax on profit/(loss) on ordinary
activities (176,808) 176,808 - - - -
-------- -------- -------- -------- -------- --------
Profit/(loss) on ordinary activities
after taxation for the financial year 864,072 9,338,965 10,203,037 (50,860) 2,425,619 2,374,759
-------- -------- -------- -------- -------- --------
Basic and diluted earnings per
Ordinary Share: 2.21p 23.83p 26.04p (0.20)p 9.75p 9.55p
All the items in the above statement derive from continuing operations. No
operations were acquired or discontinued in the period. The total column is
the Profit and Loss Account of the Company. There were no other recognised
gains and losses in the year.
Other than the revaluation movements arising in investments held at fair value
through profit and loss, there were no differences between the profit/(loss) as
stated above and at historical cost.
Balance Sheet
as at 30 September 2011
as at 30 September 2011 as at 30 September 2010
£ £ £ £ £ £
Fixed assets
Investments at fair value 37,162,382 28,116,479
Current assets
Debtors and prepayments 280,709 162,076
Current investments 11,682,461 8,708,573
Cash at bank 1,577,420 106,536
-------- -------- -------- --------
13,540,590 8,977,185
Creditors: amounts
falling due within one
year (212,717) (488,968)
-------- -------- -------- --------
Net current assets 13,327,873 8,488,217
Provision for liabilities
and charges (1,337,456) -
-------- --------
Net assets 49,152,799 36,604,696
-------- --------
Capital and reserves
Called up share capital 406,920 369,709
Share premium account 5,669,141 369,141
Capital redemption reserve 187,309 170,811
Capital reserve - unrealised 12,350,858 422,183
Special reserve 17,139,273 23,105,248
Profit and loss account 13,399,298 12,167,604
------------ -----------
Equity Shareholders' funds 49,152,799 36,604,696
------------ -----------
Basic and diluted net
asset value per share
Ordinary Shares 120.79p 99.01p
Reconciliation of Movements in Shareholders'Funds
For the year ended 30 September 2011
Year ended Year ended
30 September 2011 30 September 2010
£ £
Opening shareholders' funds 36,604,696 35,883,097
Net share capital bought back in the year (1,475,019) (966,118)
Net share capital subscribed for in the year 5,353,709 61,721
Profit for the year 10,203,037 2,374,759
Dividends paid in the year (1,533,624) (748,763)
-------- --------
Closing shareholders' funds 49,152,799 36,604,696
-------- --------
Cash Flow Statement
for the year ended 30 September 2011
30 September 2011 30 September 2010
Operating activities £ £ £ £
Investment income received 1,571,454 687,327
VAT received and interest thereon 34,370 144,206
Other income 3,647 4,053
Investment management fees paid (1,160,893) (595,053)
Other cash payments (480,615) (508,610)
Merger costs paid by the company - (75,516)
-------- -------- -------- --------
Net cash outflow from operating activities (32,037) (343,593)
Investing activities
Acquisition of investments (2,739,946) (6,514,315)
Disposal of investments 4,907,493 1,289,635
-------- -------- -------- --------
Net cash inflow/(outflow) from investing
activities 2,167,547 (5,224,680)
Equity Dividends
Payment of equity dividends (1,533,624) (748,763)
-------- -------- -------- --------
Net cash inflow/(outflow) before liquid
resource management and financing 601,886 (6,317,036)
Management of liquid resources
(Increase)/decrease in monies held pending
investment (2,973,888) 7,253,497
Financing
Issue of Ordinary Shares 5,353,709 61,721
Purchase of own shares (1,510,823) (947,284)
-------- -------- -------- --------
3,842,886 (885,563)
-------- -------- -------- --------
Increase in cash for the year 1,470,884 50,898
-------- -------- -------- --------
Notes
Basis of accounting
1. The accounts have been prepared under UK Generally Accepted
Accounting Practice (UK GAAP) and the Statement of Recommended Practice,
'Financial Statements of Investment Trust Companies and Venture Capital Trusts'
("the SORP") issued by the Association of Investment Companies in January 2009.
The results for the year to 30 September 2010 reflect the activities of what
were previously the 'O' Share Fund and the 'S' Share Fund of the Company up
until the funds were merged on 29 March 2010, after which they reflected the
activity of the merged funds.
2. Income
2011 2010
£ £
Income from investments
- from equities 365,331 200,605
- from OEIC funds 56,580 73,446
- from loan stock 1,212,795 442,132
- from bank deposits 16,309 664
- from VAT recoverable - 9,547
-------- --------
1,651,015 726,394
Other income 3,648 4,053
-------- --------
Total income 1,654,663 730,447
-------- --------
Total income comprises
Revenue dividends received 421,911 274,051
Interest 1,229,104 452,343
Other income 3,648 4,053
-------- --------
Total Income 1,654,663 730,447
-------- --------
Income from investments comprises
Listed UK securities 61,539 16,863
Listed overseas securities 56,580 73,446
Unlisted UK securities 1,516,587 625,874
-------- --------
Total Income 1,634,706 716,183
-------- --------
Loan stock interest above is stated after deducting an amount of £nil (2010:
£216)), being a provision made against loan stock interest regarded as
collectable in previous years.
Total loan stock interest due but not recognised in the year was £428,557
(2010: £538,899).
3. Net asset value per share
2011 2010
£ £
Net assets 49,152,799 36,604,696
Number of shares in issue 40,692,048 36,970,891
Basic and diluted net asset value per share 120.79p 99.01p
4. Basic and diluted earnings per share
2011 2010
£ £
Total earnings after taxation: 10,203,037 2,374,759
Basic and diluted earnings per share (note a) 26.04p 9.55p
Revenue profit/(loss) from ordinary activities 864,072 (50,860)
after taxation
Basic and diluted revenue earnings per 2.21p ( 0.20)p
share (note b)
Net unrealised capital gains on investments 10,870,219 2,986,059
Net realised capital gains on investments 343,231 15,412
Litigation costs (1,337,456) -
Recoverable VAT - 36,886
Capitalised management fees less taxation (537,029) (612,738)
Total capital return 9,338,965 2,425,619
Basic and diluted capital earnings per 23.83p 9.75p
share (note c)
Weighted average number of shares in 39,182,112 24,854,456
issue in the year
Notes
a) Basic earnings per share is total earnings after taxation divided by the
weighted average number of shares in issue.
b) Revenue earnings per share is the revenue profit after taxation divided
by the weighted average number of shares in issue.
c) Capital earnings per share is the total capital loss after taxation
divided by the weighted average number of shares in issue.
d) Diluted earnings per share in each case are the same as basic earnings
per share as no investment manager's incentive fee is payable in respect of the
current year.
5. Investment Manager's fees
In accordance with the policy statement published under "Management and
Administration" in the Company's Prospectus dated 13 October 2000, the
Directors have charged 75% of the investment management expenses to capital
reserve except for the incentive fee payable, which is charged 100% to capital.
6.Dividends
The Company proposes to pay a final dividend of 4 pence per share to
Shareholders comprising 2 pence from income and 2 pence from capital. The
dividend will be recommended to members at the Annual General Meeting and, if
approved, will be paid on 15 February 2011 to shareholders on the Register on
20 January 2011. The Company's Dividend Investment Scheme ("the Scheme") will
apply this dividend and elections under the Scheme should be received by the
Scheme Administrator, Capita Registrars, no later than 31 January 2012.
This is in addition to a special interim capital dividend in respect of the
year ending 30 September 2012 to be paid on 27 January 2012 to shareholders on
the Register on 30 December 2011 declared by the Directors on 15 December 2011.
The Company's Dividend Investment Scheme ("the Scheme") will apply to this
dividend and elections under the Scheme should be received by the Scheme
Administrator, Capita Registrars, no later than 12 January 2012.
7. Litigation costs
2011 2010
£ £
Provision at the year-end and charge in the year 1,337,456 -
Since the financial year end the Company, one of its investee companies Image
Source Group Limited "IMSG" and another shareholder in IMSG reached agreement
to settle an action brought by a former director and shareholder in IMSG. Under
an agreement between the Company and IMSG dated 6 December 2011, IMSG has met
the costs of the settlement including the Company's pro rata share of the legal
fees incurred in defending the action up to 30 September 2011 and all the legal
costs incurred since. To facilitate the settlement, the Company has lent
approximately £1.5million to IMSG on commercial terms and repayable in 5 years.
The plaintiff to the action will also be entitled to a small percentage share
of the net proceeds over and above £5 million attributable to the ordinary
shareholders from any sale of IMSG up to 31 December 2016, after all loans and
any outstanding interest costs and prior charges have been repaid. The loan has
been reflected in the financial records of the Company since the financial
year-end with a full provision against the carrying value.
As at the year-end, and therefore prior to the settlement described above, the
Company had a prima facie obligation to meet potential costs arising from the
action, as a co-respondent in the claim the cost of which has been clarified
after the year-end, as explained above. Accordingly, in these financial
statements for the year ended 30 September 2011, the Company has made a
provision of £1,337,456, being the £1.5 million total liability less costs not
yet incurred by the year-end. In the Directors' opinion, this reliably
quantifies the prima facie obligation that existed at the year-end.
8. Post balance sheet events
On 21 October 2011, £1,383,314 was invested into EOTH Limited (trading as Equip
Outdoor Clothing Limited).
On 1 November 2011, £1,878,124 was invested in EMaC Limited.
On 10 November 2011, App-DNA Limited was sold realising net proceeds of £
14,542,468. As a result of this realisation, an incentive fee may be payable in
respect of the year ended 30 September 2012. The final figure will not be known
until after the calculation date of 30 September 2012, but the current
estimated payment is approximately £2.86 million.
On 29 November 2011, Bladon Castle Management Limited redeemed its loan stock,
realising proceeds of £999,000 for the Company. On 29 November 2011, the
Company exchanged its shares in Bladon Castle Management Limited for shares in
Watchgate Limited.
On 9 December 2011, the Company's investment in DiGiCo Europe Limited was sold
to ISIS LLP for net cash proceeds of £1,405,642. In addition, the Company
continues to hold a residual investment comprising a 1.57% equity holding and
£874,926 of loan stock .
9. Financial information
The financial information set out in these statements does not
constitute the Company's statutory accounts for the year ended 30 September
2011 but is derived from those accounts. Statutory accounts will be delivered
to the Registrar of Companies after the Annual General Meeting.
10.Annual Report
A Summary Annual Report will be circulated by post to all
Shareholders shortly and copies will be available thereafter to members of the
public from the Company's registered office. Shareholders who wish to receive
a copy of the full Annual Report may request a copy by writing to the Company
Secretary, Matrix Private Equity Partners LLP, One Vine Street, London W1J
0AH. Alternatively copies may be downloaded via the Company's website at
www.incomeandgrowthvct.co.uk
11.Annual General Meeting
The Annual General Meeting of the Company will be held at 11.00 am on Thursday,
9 February 2012 at One Vine Street, London W1J 0AH.