Final Results
The Income & Growth VCT plc
19 December 2012
Annual Financial Results of the Company for the Year ended 30 September 2012
Investment Objective
The objective of The Income & Growth VCT plc 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 the ICAP Securities and Derivatives Exchange (ISDX).
Financial Highlights
- This has been an exceptional year for disposals. A total of £26.64 million was
realised, primarily through the sales of the VCT's investments in App-DNA,
DiGiCo and Iglu.
- Dividends totalling 24 pence per share were paid during the year. An interim
dividend of 6 pence per share has also been declared. This payment will bring
cumulative dividends paid to date to 34.5 pence per share (48.22 pence per
original share invested for shareholders who invested in 2000/01).
- Increase of 10.62% in net asset value (NAV) total return for the year to
Shareholders.
- Increase of 32.05% in share price total return for the year to Shareholders
Performance Summary
The net asset value (NAV) per share at 30 September 2012 was 109.62 pence
The table below shows the recent past performance of funds raised
in 2007/08 for the existing class of ordinary shares.
Net NAV per Cumulative NAV total Share Share price
assets Share dividends return to price total return
(p) paid per Shareholders (p) 1 to
(£m) Share (p) since launch Shareholders
per Share (p)
(p)
Ordinary Shares
As at 30 September 2012 50.55 109.62 28.50 138.12 97.00 125.50
As at 30 September 2011 49.15 120.794 4.50 125.29 91.63 96.13
As at 30 September 2010 36.60 99.01 0.50 99.51 87.00 87.50
1 Source: London Stock Exchange.
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 2012 was 9.4% (2011: 10.9%) based on an NAV at
30 June 2012 of 107.11 pence.
Dividends proposed
An interim dividend of 6 pence per share comprising 3 pence from
income and 3 pence from capital has been declared and will be paid on 8
February 2013 to Shareholders on the Register on 18 January 2013.
Investments at valuation at 30 September 2012
Investments by market sector
% of venture capital portfolio
Market sector 30 September 2012 30 September 2011
Manufacturing 0.00% 0.63%
Industrial engineering 2.17% 1.75%
Pharmaceuticals and biotechnology 3.24% 2.66%
Technology, hardware and equipment 2.86% 3.49%
Software and computer services 10.42% 38.22%
Personal goods 1.98% 1.87%
Food producers 1.63% 1.55%
Media 10.86% 6.46%
General retailers 8.05% 5.15%
Support services 39.56% 27.35%
Acquisition vehicles 19.23% 10.77%
Investments by stage of development
% of venture capital portfolio
Stage of development 30 September 2012 30 September 2011
Management buyout/buyin 65.67% 48.07%
Development capital 5.94% 33.29%
Early stage 0.00% 0.44%
AIM-quoted 9.16% 7.44%
Acquisition vehicles 19.23% 10.76%
Chairman's Statement
I am pleased to present to Shareholders the twelfth Annual Report
of the Company for the year ended 30 September 2012.
Overview
As referred to in my statement at the half year stage, the UK and
global economies are still struggling to come to terms with the persisting
volatility caused in part by the continuing unresolved debt problems in
several of the Eurozone countries. We expect the recovery to be slow and
uncertain.
However, despite the macro-economic situation, there is good
progress in the portfolio and in the Manager's investment activity. The VCT
has made three new investments during the year to support the MBOs of EMaC,
EOTH (the holding company for the Rab and Lowe Alpine brands) and Tessella.
These have all made promising starts. The Board and the Manager continue to
adopt the cautious approach of waiting to identify the right opportunities in
this challenging market. Even though the rate of investment may still be low
compared to some previous periods, the Manager is currently considering a
number of potentially strong opportunities. The year under review has been the
most successful year to date in the history of the Company for realisations
which have totalled £26.643 million. The most noteworthy of these was App-DNA,
which was sold to Citrix Systems Inc in November 2011 resulting in the
substantial return on investment of 32 times original investment cost. Other
realisations included DiGiCo (where the Company retains a residual loan stock
and equity investment), Camwood, Iglu and Letraset. With the exception of
Letraset, which returned a disappointing 1.13 times cost on our original
investment, all of these achieved returns of 2.5 - 4.4 times the cost of
investment.
Performance
As at 30 September 2012 the Company's NAV per Ordinary Share was
109.62 pence (30 September 2011: 120.79 pence). Adjusted for dividends paid to
Shareholders during the year, this represents an increase of 10.62% over the
twelve month period. This compares with an increase of 14.61% in the FTSE
SmallCap Index and an increase of 0.77% in the FTSE AiM All-Share Index, both
on a capital return basis.
Cumulative dividends paid and proposed to date amount to 48.22
pence per original share invested for shareholders who invested in 2000/01
(the 28.00 pence per share paid following the Merger has, therefore, been
adjusted using the merger ratio of 0.7578) and 34.50 pence per Ordinary Share
for shareholders who invested in 2007/08 (the existing share class following
the Merger) .
The portfolio
Over the year, the portfolio as a whole achieved a net increase of
£2.364 million in unrealised, and £5.243 million in realised, gains net of
transaction costs. The portfolio under management was valued at £31.206
million at the year-end representing 86.73% of cost.
During the year £5 million was placed into new investments
(including the £1 million already invested into the acquisition vehicle
Sawrey). I included details of the investments of £1.383 million into EOTH and
of £1.878 million into EMaC in my Statement in last year's Annual Report, as
both of these completed shortly after the beginning of the year under review
in October 2011.
More recently, in July 2012, the Company made a third new
investment of £1.745 million (including £1 million from the acquisition
vehicle Sawrey) into Tessella, an international provider of science-powered
technology and consulting services. Founded in 1980, this company delivers
innovative and cost-effective solutions to complex real-world commercial and
technical challenges, such as developing smarter drug trials and minimising
risk in oil and gas exploration.
The VCT made a further loan of £1.450 million to Image Source, an
existing investment, in December 2011 to fund the settlement of a legal
dispute with a former employee and shareholder in that company. I am now
pleased to report that shortly after the year-end in October 2012, Image
Source merged with a similar company working in its sector, Cultura Creative,
to create Europe's largest independent branded image business. The Board
believes that the combined company will be better positioned to deal with the
challenges it faces in a competitive marketplace for independent distributors.
Change of name and control at the Manager
With effect from 30 June 2012, the Manager, together with all its
staff, became a fully independent firm owned by its partners and renamed
itself, Mobeus Equity Partners LLP ("Mobeus"). The Company's investment
strategy and its arrangements with Mobeus remain unchanged. The management
team continues to be wholly dedicated to the management and administration of
VCTs. The Board looks forward with confidence to this new phase of working
with its Manager.
Cash available for investment
We have experienced a prolonged period of low interest rates on
cash deposits which continues to inhibit the Company's ability to pay
dividends out of interest income from cash held. The Board strongly believes,
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. However, in recent months we have started to place some
funds in carefully selected bank deposit accounts offering improved returns.
Cash and liquidity fund balances as at 30 September 2012 amounted
to £22.385 million.
Revenue Account
The revenue account has again achieved a strong return this year,
with a positive return of £990k compared to last year's positive return of
£864k, a further improvement of £126k.
A further increase in income over the year of £350k has been the
principal reason for this improvement. This rise is due to an increase in loan
stock interest of £328k. This year's figure was boosted by an exceptional
£412k, as several investee companies paid interest that had been in arrears,
although last year's income was itself boosted by an exceptional £427k earned
from Amaldis. New investments in the year and during last year (primarily
Motorclean, EOTH and EMaC) have contributed to substantial increases in loan
stock, and there have also been lesser reductions from loan repayments and
realisations made in this year and last.
Dividend income fell by £60k, mainly as DiGiCo had contributed a
dividend of £89k in 2011, but an increased dividend from Brookerpaks, as well
as new dividends from Vectair and RDL, reduced some of this fall. Higher cash
balances contributed to higher liquidity fund income and bank interest of
£80k.
Fund management fees charged to revenue return have increased by
£53k, in line with the rise in net assets over the last twelve months. Other
expenses have also risen by £123k in the year to £499k (2011: £376k). This
increase was due firstly to higher directors' fees of £35k, due to a one-off
payment of £10k (plus employers' National Insurance Contributions) made to
each of the Directors in respect of additional work carried out on specific
projects for the Company. In addition, registrars' fees, printing costs,
listing fees and trail commission costs all rose, by an aggregate £56k, partly
reflecting a larger number of shareholders and higher postage costs.
Finally, the tax charge nominally borne by the revenue account rose
by £48k, mainly due to the increase in loan stock interest which is taxable.
However, as the Company has the ability to offset some capital costs against
revenue profits, the Company has no overall charge to tax.
Dividends
On 5 December 2012, the Directors declared a further interim
dividend in respect of the year ended 30 September 2012 of 6 pence per share,
comprising 3 pence from capital and 3 pence from income. The dividend will be
paid to Shareholders on the Register on 18 January 2013, on 8 February 2013.
An interim capital dividend of 20 pence per share was also paid, in
respect of the year ended 30 September 2012, on 27 January 2012. Thus total
dividends paid and declared in respect of this year were 26 pence per share
comprising 23 pence from capital and 3 pence from income (2011: 4 pence per
share comprising 2 pence from capital and 2 pence from income).
The Directors will not be recommending a final dividend to
Shareholders in respect of the year ended 30 September 2012 at the Annual
General Meeting of the Company to be held on 13 February 2013.
The Company's Dividend Investment Scheme will apply to this
dividend and elections under the Scheme should be received by the Scheme
Administrator, Capita Registrars, by no later than 24 January 2013.
Dividend Investment Scheme
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 Shareholders:
- 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 2012/13 tax year for investments up to £200,000
in any one tax year; and
- The Scheme also has one other, particular 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
(provided that this is greater than 70% of the latest published net asset value
per share).
Share buy-backs
During the year ended 30 September 2012, the Company bought back
996k Ordinary Shares (year to 30 September 2011: 1.650 million) representing
2.45% of the Shares in issue at the beginning of the year at a total cost of
£913k (year to 30 September 2011: £1.475 million) net of expenses. These
shares were subsequently cancelled by the Company.
The Board regularly reviews its buyback policy and has maintained
the discount to NAV at which the Company's shares trade over the last year at
around 10%. At 30 September 2012, the mid-market price for the Company's
shares was 97.00 pence, representing a discount of 9.44% to the last published
NAV, which at that time was the NAV at 30 June 2012 of 107.11 pence. When
compared to the NAV at 30 September 2012 shown by these results, the discount
has moved to 12.88% at 17 December 2012. The share price peaked towards the
end of last year following the realisation of App-DNA and has since stabilised
at a discount of approximately 10% to the latest published NAV per share.
Selling your shares
The Company's shares are listed on the London Stock Exchange and as
such they can be sold in the same way as any other quoted company through a
stockbroker. However, to ensure that you obtain the best price if you wish to
sell your shares, you are strongly advised to contact the Company's
stockbroker, Panmure Gordon, by telephoning 020 7886 2716/7 before agreeing a
price with your stockbroker. Shareholders are also advised to discuss their
individual tax position with their financial advisor before deciding to sell
their shares.
Changes to VCT legislation
Further to changes set out in the note to the Investment Policy at
the half year stage, the enactment of the Finance Act 2012 has ended a period
of uncertainty in finalising the changes to the tax legislation that will
apply to VCTs going forward. Funds raised after 6 April 2012 can no longer be
used to support certain types of management buy-out transactions (MBOs).
However, the Company has a significant amount of cash raised prior to this
date that it will continue to use to pursue its successful strategy of
investing in MBOs of profitable and cash generative companies.
A number of the tests for VCT investment have been revised by this
Act, enabling VCTs to invest in larger companies with up to 250 staff and
gross assets of up to £15 million immediately before and £16 million
immediately after the investment. Investee companies can now receive up to £5
million in any rolling 12 month period from state-aided sources, which
includes VCTs.
Fundraising
The Company raised £5.168 million gross of issue costs in the
Mobeus (formerly Matrix) Linked VCT Offer launched on 20 January 2012.
A further Linked Offer to raise £21 million in aggregate for the
Company, together with Mobeus Income & Growth VCT plc and Mobeus Income &
Growth 4 VCT plc (both former Matrix Income & Growth named VCTs) was launched
on 29 November 2012. The funds raised will spread our fixed running costs over
a larger asset base and support the Company's existing investment strategy by
providing new money to meet its year on year expenses, thus enabling it to
preserve its funds raised prior to 6 April 2012 to invest in new MBO deals.
Enhanced share buyback facility (EBF)
Shareholders should note that the Company intends to offer an
enhanced buyback facility to shareholders early in the New Year, which may be
of interest to Shareholders who have held their shares for more than five
years. An enhanced buyback facility is a loyalty scheme offered to a
shareholder whereby the VCT buys back a proportion of the shareholder's
existing shares at net asset value. The proceeds must then be used by the
shareholder to purchase new shares in the same VCT at net asset value plus
costs. Further up front tax reliefs are then available to qualifying
shareholders. No new monies are required to participate in an enhanced buyback
facility; rather, the shareholder's proceeds from the buyback are used to
acquire new shares in the same VCT.
Industry awards for the Manager
The Manager received the award for VCT of the Year 2012 in respect
of your Company at Investor AllStars 2012. It was also named VCT House of the
Year 2012 at the unquote" British Private Equity Awards 2012. The citations
for these awards recognised the Manager's outstanding performance in achieving
record realisations during the year and promoting a successful fundraising.
The Board is delighted that the work of the Manager has been acknowledged in
this way.
Outlook
Whilst stockmarkets appear to be taking the view that US
politicians will ultimately broker a deal to address the country's so called
"fiscal cliff", both political parties seem to be positioning themselves for
what could be a war of attrition, despite the positive noises emanating from
Capitol Hill. While the politicians are still talking, it was been US
businesses that have responded to the call for action and probably not in the
way President Obama would like. Faced with uncertainty over future tax rates,
a swathe of American companies have decided to take matters into their own
hands by announcing special dividends in order to escape possible higher taxes
on equity payments come next year. The current rate is 15% but this could
spike to 40% unless a deal is agreed. So, against this backdrop, and with many
companies being flush with cash, it is no real surprise that, in the fourth
quarter, a record of some 103 businesses have announced that they will pay a
special dividend before the year-end. Some companies, such as retail giant
Wal-Mart, have even brought forward their scheduled dividend payment date to
avoid the possibility of being taxed more heavily.
The implications of an impasse have been highlighted by the US
Federal Reserve in its latest Beige Book report, saying it had picked up
"concern and uncertainty about the federal budget, especially the "fiscal
cliff". The Report went on to note that a number of Federal districts had
expressed concern about business conditions for the months ahead as firms and
their customers waited for the outcome of the budget negotiations. Whilst the
raft of special dividends will be welcomed by shareholders, there is a
downside. For one thing, companies declaring special dividends will enter 2013
with less cash, reducing their ability to invest in their businesses or make
acquisitions. Coupled with this, it is likely that there will be more share
buy-backs as corporations try to find other ways to get cash back to
shareholders without paying dividends that are likely to be taxed more
severely.
Given this scenario, it is no surprise that Wall Street has been
jittery; but so far investors continue to take the view that a compromise will
be reached, with confidence being boosted by signs that the economy continues
to make progress. US growth for the third quarter was revised up from 2.0% to
2.7% and the latest S&P/Case-Schiller housing data showed prices rising for
the sixth consecutive month. This coincided with news that consumer confidence
rose to its highest level for four years and that US companies increased their
orders for durable goods.
In Europe in the last few weeks, the troika - the IMF, ECB and EU -
finally agreed to release the latest €34.4 billion tranche of bailout funding
for Greece, giving the country more time to reduce its mountain of debt: some
€350 billion. It seems that desperate EU officials are also exploring other
ways to help Greece hit its target, including access to EU development funds
which would trim another 2.6% off the deficit.
Nearer to home in the United Kingdom, the surprise appointment of
Canadian Mark Carney as the new Governor of the Bank of England was one of the
few moments of excitement in recent weeks as markets spent much of their time
trading sideways. Mr Carney's appointment as Sir Mervyn King's successor was
generally well received, with his experience at Canada's central bank likely
to be invaluable given Mr Osborne's apparent desire to see the UK's central
bank undergo reform. George Osborne's recent Autumn Statement delivered a
neutral budget that endeavoured to give both growth and business a boost. The
Chancellor, however, received no help from the Office for Budget
Responsibility, whose forecasts for UK growth were cut, whilst also expecting
the Government to borrow some £52.5 billion more than expected over the next
five years. So with little room for manoeuvre, Mr Osborne made a judgement
that the best course of action was to try and boost growth by bolstering
business confidence and encouraging greater investment by companies and the
public sector.
Against this backdrop, the Board also continues to face many
challenges in advancing its strategy in the face of developments in the
legislative and regulatory environment in which the Company operates. We are
continuing to monitor developments in the industry, including the recent
consultation paper published by the FSA on the promotion of VCT shares to
retail investors and the implementation of the Retail Distribution Review.
The valuation of the portfolio as a whole has held up well, and a
number of the investee companies continue to show good potential for growth.
The Manager has reported that deal flow is improving and is considering a
number of attractive investment opportunities. We are hopeful that a number of
these will be completed over the coming months.
Mobeus website
The Manager has established a new website, which can be accessed by
going to www.mobeusequity.co.uk. This is regularly updated with information on
your investments including case studies of portfolio companies. The Company
continues to have its own dedicated section of the website which Shareholders
may prefer to access directly by going to www.incomeandgrowthvct.co.uk. This
includes performance tables and details of dividends paid as well as copies of
past reports to shareholders.
Shareholder workshop
We have received positive feedback from the shareholder workshop,
held in January 2012, which was attended by nearly 100 Mobeus VCT
shareholders. It is intended that this will be an annual event. Shareholders
should have already received an invitation to attend the next workshop to be
held on 29 January 2013. The workshop will include presentations from the
Manager on the portfolio as a whole and from at least one successful
entrepreneur from one of the VCT's investee companies.
Once again, I would like to take this opportunity to thank
Shareholders for their continued support.
Colin Hook
Chairman
Going concern
The Board has assessed the Company's operation as a going concern.
The Company's business activities, together with the factors likely to affect
its future development, performance and position are set out in the Management
Report which is included within the Chairman's Statement, the Investment
Portfolio Summary, the Investment Manager's Review and the Directors' Report.
The Directors have satisfied themselves that the Company continues to maintain
a significant cash position and is currently raising additional funds. The
majority of companies in the portfolio continue to trade profitably and the
portfolio taken as a whole remains resilient and well diversified. The major
cash outflows of the Company (namely investments, buy-backs and dividends) are
within the Company's control. The Board's assessment of liquidity risk and
details of the Company's policies for managing its capital and financial risks
are shown below. Accordingly, the Directors continue to adopt the going
concern basis of accounting in preparing the annual financial statements.
Principal risks, management and regulatory environment
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, 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.
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.
Cautionary Statement
This report may contain forward looking statements with regard to
the financial condition and results of the Company, which are made in the
light of current economic and business circumstances. Nothing in this report
should be construed as a profit forecast.
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 the 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 ISDX.
The Company's cash and liquid resources are invested in a range of
instruments of varying maturities, subject to the overriding criterion that
the risk of loss of capital be minimised.
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 (70% for funds
raised after 6 April 2011) must be in ordinary shares which carry no
preferential rights (save as may be permitted under VCT rules). In addition,
although the VCT can invest less than 30% (70% for funds raised after 6 April
2011) 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 companies in which investments are made must have no more than
£15 million of gross assets at the time of investment and £16 million
immediately following the investment to be classed as a VCT qualifying
holding.
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 to maximise the amount
which may be invested in loan stock.
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.
Borrowing
The Company's Articles permits borrowing up to 10% of the adjusted
capital and reserves (as defined therein). However, it has never borrowed and
the Board has no current plans to undertake any borrowing.
Management
The Board has overall responsibility for the Company's affairs
including the determination of its investment policy. Investment and
divestment proposals are originated, negotiated and recommended by the Manager
and are then subject to approval by the Directors.
Investment Manager's Review
Overview
This has been a busy year for the portfolio, which has achieved a
record level of realisations totaling £26.643 million. In the early part of
the year new investment activity was also strong, with the company supporting
the MBO of EMaC and financing the acquisition of Lowe Alpine through an
investment in Equip Outdoor Technologies (EOTH Limited). However, the
environment for new investment became much more problematic in the latter
months, for a number of reasons. First of these was the second dip into
recession which revived uncertainty surrounding the extent and depth of the
recovery. Lack of clarity regarding changes to VCT regulations further
dampened the fragile market. Nonetheless, dealflow has improved in recent
months, in terms of the number of deals coming forward, although concluding
transactions has continued to be difficult. We have a number of interesting
opportunities in the pipeline and are therefore hopeful that the pace of new
investment will increase again. Uncertainty over the future persists,
particularly amongst potential sellers of businesses, but our investment
approach combining debt and equity continues to be compelling to companies
seeking investment in a market where availability of bank finance remains
patchy at best. This means that management buyout teams are increasingly
turning to us as a reliable source of funding for their plans.
The VCT has an exceptionally strong liquidity position at present,
so is well placed to invest. In response, we are widening the scope of the
deals which we target. We are also seeking to identify opportunities to invest
more capital to support the expansion of successful businesses in the existing
portfolio, including where appropriate, deploying loan funding to support
portfolio companies' growth plans.
We believe that the VCT's strategy of investing in well-structured
MBO 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. We have noted the recent change in VCT
legislation preventing certain types of MBOs, but also note that this
restriction does not apply to the substantial level of funds held by the VCT
from earlier fundraisings
The strategy above is executed by retaining and developing a
portfolio of successful companies until each has reached the optimal point for
a profitable realisation. In the meantime, the portfolio routinely benefits
from returns of loan stock interest, dividends and loan repayments, during the
life of an investment.
New investment
Three new investments were completed during the year under review
totalling £5.007 million, in addition to £6 million invested into six new
acquisition vehicle investments. An additional investment of £1 million into a
further acquisition vehicle, Sawrey, was also completed and used to support
the MBO of Tessella as explained below.
The first two of these new investments were completed shortly after
the last year-end in October 2011. Firstly, the VCT made an investment of
£1.383 million to provide mezzanine finance as part of a £4.45 million
transaction by the Manager 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, including the
world-renowned Rab range of mountaineering clothing. This investment continues
to be valued at cost. It has two very strong brands and is making steady
progress and gaining market share despite well-publicised volatility in the
sector.
Secondly, a new investment of £1.878 million was made, as part of
£6 million deal, to support the MBO of EMaC Limited, the UK's leading provider
of outsourced service plans to franchised dealers in the automotive sector.
EMaC employs 55 people and currently manages over 350,000 plans for over 1,000
motor dealers in the UK. Despite a promising start, we are prudently valuing
this investment at cost.
The third new investment was made in July 2012, when the Company
invested £1.745 million to support the MBO of Tessella, an international
provider of science-powered technology and consulting services, using the
Company's existing investment of £1 million in the acquisition vehicle Sawrey
and an additional £745k from its cash reserves. Founded in 1980, the company
delivers innovative and cost-effective solutions to complex real-world
commercial and technical challenges such as developing smarter drug trials and
minimising risk in oil and gas exploration. This company has made an
encouraging start since investment.
We are confident that our Operating Partner programme will continue
to generate successful investments for the Company and accordingly, seven
investments have been made during the year into new acquisition vehicles of £1
million each, totalling £7 million. One of these, Sawrey, was used to complete
the Tessella investment, referred to above. The remaining six companies
continue to pursue an active search for investment opportunities. 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.
Four of the acquisition vehicles in which the Company invested in
September 2010, Backbarrow, Bladon Castle Management, Rusland Management and
Torvar, did not find sufficiently attractive investment opportunities at the
right price. These companies have therefore repaid their loan stock, and been
sold to a new acquisition vehicle, Watchgate Limited, which has the intention
of continuing to seek similar opportunities, building on the work of these
companies to date.
Follow-on investments
Two investee companies received further funds in the year. Only
Image Source has required a significant injection of further cash. This was
made in the form of a loan of £1.450 million in December 2011 at the time of
the resolution of a legal dispute with a former employee and shareholder in
that company. This company has implemented changes to remain competitive in a
challenging market where independent distributors have found it difficult to
maintain revenue. The company merged with Cultura Creative in October 2012 to
create Europe's largest independent image business. The combined business will
benefit from significantly reduced overhead costs and routes to market.
A smaller follow-on investment of £45k was made into PXP in June
2012 as part of a major re-structuring of the company to enable PXP to
continue to trade following a period of poor trading in a challenging market.
Trading in recent months has started to show improvement.
Realisations
The year under review has been notably strong for realisations.
Taken as a whole, a total of £23.706 million was realised by the Company over
the investment lives of App-DNA, DiGiCo, Camwood and Iglu.
The VCT realised its investment in App-DNA in November 2011 by way
of a trade sale to Citrix Systems Inc. The net cash consideration from the
sale of £14.542 million contributed to net proceeds to the Company over the
life of the investment of £16.854 million, which, including contingent
consideration, represented an exceptional 32 times return on the Company's
original investment of £514k.
In December 2011, the VCT made a partial disposal of its investment
in DiGiCo, a fast growing, technology-led business that designs market-leading
digital sound-mixing consoles used by the live music market, theatres and many
corporate users, to ISIS Equity Partners. The VCT received cash proceeds of
£1.405 million, which contributed to total cash proceeds of £2.864 million
over the life of the investment, representing a 4.36 times cash return on this
investment to date. In addition, the VCT continues to hold a residual loan
stock and equity (1.57%) investment valued at £876k, which represented another
1.4 times the original investment cost. Since the original investment by the
VCT, the business has invested heavily in R&D and turnover has grown from £8
million in 2007 to an anticipated £25 million in 2012. The company, now called
DiGiCo Global Limited, continues to trade strongly.
In April 2012, the VCT sold its investment in Camwood Enterprises,
a company which was spun out of App-DNA in 2010, to the company's management
team for a net cash consideration of £943k compared to a prior year-end
valuation of £499k. Total proceeds to the VCT over the life of the investment
amounted to £1.458 million, representing a 2.8 times return on the VCT's
investment cost of £514k.
In May 2012, the Company realised its entire investment in Iglu.com
Holidays, the specialist online ski and cruise holiday travel agent, for net
cash proceeds and interest of £1.445 million through a sale to Growth Capital
Partners. This realisation contributed to total cash proceeds of £2.530
million to the Company over the two and a half year life of the investment,
representing a 2.5 times return on the Company's original investment of £1
million. We supported this established online ski agent through a period of
rapid growth in its cruise holiday business since the MBO in December 2009.
Iglu is now one of the leading distributors of cruise holidays, in the UK, in
its sector, and the largest independent retailer of ski holidays. The
company's revenues now exceed £90 million.
In June 2012, the VCT sold its entire investment in Letraset for a
cash consideration of £369k compared to a valuation of £234k at 30 September
2011. Total proceeds to I&G VCT over the life of the investment amounted to
£1.133 million representing a 1.13 times return on the VCT's original
investment cost of £1 million. The sale of Letraset represented an uplift in
the year of 58% over the opening value.
The Company sold a total of 2.750 million shares in IDOX plc during
the year under review, realising total net proceeds of £1.018 million which
represented a 3.53 times realised return on the VCT's original investment cost
of £288k. The VCT continues to retain a residual holding in this company,
which had a value of £2.058 million at the year-end. A further 1.250 million
shares were sold following the year-end in November 2012 at an average price
of 41 pence per share.
The Company sold a total of 87k shares in Tikit Group plc during
the year under review, realising total net proceeds of £276k which represented
a 2.75 times realised return on the VCT's original investment cost of £101k.
The VCT continues to retain a residual holding in this company, which had a
value of £247k at the year-end. A further 12,500 shares were sold following
the year-end in October 2012 at a price of 325 pence per share.
A total of £1.278 million (including any premiums paid) has also
been received in loan stock repayments from portfolio companies during the
year to 30 September 2012. In January 2012, the company received partial loan
stock pre-payments from Focus Pharma of £162k and Fullfield of £229k. Blaze
Signs repaid a total of £323k in three separate payments received in May -
August 2012, and in June 2012 the VCT received a payment of £564k from
Aquasium.
Also, in January 2012, the Company accepted a repayment of £250k
from NexxtDrive in full repayment of this company's outstanding loan stock
(held at a cost of £325k) and arrears of interest.
Further loan repayments of £125k and 609k were received from
Duncary 8 and Blaze Signs respectively following the year-end.
Subsequent to the year-end, Tikit Group plc has received a recommended offer
from BT plc at 4.16 pence per share valuing the VCT's investment at £321,556
compared to the valuation at 30 September 2012 of £247,350.
Also subsequent to the year-end Espial Group Inc, a company listed on the
Toronto Stock Exchange, announced a recommended offer for ANT plc at 20.5
pence per share, valuing the VCT's investment at £134,602 compared to the
valuation at 30 September 2012 of £131,319.
In November 2012, and subsequent to the year-end, the Company
realised its entire holding in Brookerpaks, for proceeds of £600k.
Portfolio review
The portfolio at 30 September 2012 comprised 47 investments with a
cost of £35.981 million and valued at £31.206 million.
The portfolio's performance as a whole continues to be robust. ATG
Media, DiGiCo and IDOX continue to be the strongest performers. Blaze has made
a steady recovery from the difficulties it experienced during the economic
downturn, enabling it to repay part of its loans as noted above. CB Imports
continues to trade well overall and is improving its performance compared to
last year. Focus is expected to exceed its budget, is performing well on
product development and has a healthy pipeline of new products. Fullfield has
maintained its solid start and cash generation at this company has been
strong, as evidenced by its early partial repayments of its loan stock during
the year.
Aquasium is ahead of its budget after many years of disappointing
performance with good prospects for 2013. The sale of its US subsidiary EBTEC
to NASDAQ-listed EDAC Technologies Corporation was completed in June 2012;
this enabled the company to repay some of its outstanding loan stock and
interest to the VCT. Alaric is demonstrating sustained profit growth enabling
it to repay your company's loan stock investment.
ASL made a small acquisition during the year of Arkle Reprographic
Consultants Limited, a Midlands based printer and photocopier dealer, funded
from the company's cashflow. The company has successfully integrated its
acquisition of Transcribe in 2011, which is trading well, but the group's
overall performance is behind its investment plan.
British International has had a difficult year, with the persistent
and escalating reduction in passenger journeys on its scheduled route to the
Isles of Scilly leading to a material reduction in profitability; this was
compounded by the delays in completing the sale to Sainsbury of its heliport
in Penzance, which was dependent on full planning permission being granted.
Completion finally took place in October 2012 and this enabled the company to
fully repay its bank borrowings.
The continuing downturn in the construction and house building
sectors continues to affect the performance of PXP and Plastic Surgeon,
although management have worked well to reposition both of these businesses
and make the necessary cuts in costs. The market environment for Youngman
remains uncertain, although it has now fully repaid its bank debt and is well
positioned to benefit from any upturn in its markets. Westway suffered from
lower revenues last year but is now growing profits again and has strong
customer relationships. RDL had a disappointing first year with a net
reduction in contract staff placements in its core pharmaceuticals and IT
markets but has taken measures to improve performance. Faversham has been
streamlining its operations although progress is slower than anticipated.
Investment outlook
This has been an unprecedented year for realisations for the VCT,
leaving us with ample liquidity to pursue our MBO strategy. We remain hopeful
of completing a healthy period of new investment over the coming year. As part
of our plans to increase the rate of investment, we will be seeking
opportunities to provide further capital for expansion of successful existing
investments.
We continue to pursue a prudent approach to making new investments
and ensuring that the portfolio remains well capitalised. We are confident
that good returns can be earned for investors.
Details of the Company's twelve largest investments by value as at
30 September 2012 (excluding the six acquisition vehicles in the portfolio,
which have yet to complete an investment and have a current cost and valuation
of £1 million each) are set out on the following below.
Twelve Largest Investments
(Excluding the six acquisition vehicles in the portfolio at 30 September 2012)
ATG Media Holdings Limited IDOX plc Ingleby (1879) Limited - EMaC
www.antiquestradegazette.com www.idoxplc.com www.emac.co.uk
Cost £888,993 Cost £584,710 Cost £1,878,124
Valuation £2,270,884 Valuation £2,058,371 Valuation £1,878,124
Basis of valuation Basis of valuation Basis of valuation
Earnings multiple Bid price (AiM quoted) Cost
Equity % held Equity % held Equity % held
8.53% 1.55% 9.39% (fully diluted)
Income receivable in year Income receivable in year Income receivable in year
£71,889 £44,296 £144,181
Business Business Business
Publisher and on-line auction Development and supply of knowledge Provider of service plans for
platform operator management products the motor trade
Location Location Location
London London Crewe
History History History
Management buyout AiM flotation Management buyout
Audited financial information Audited financial information Audited financial information
Year ended 30 September Year ended 31 October 2011 Year ended 31 December
2011 2011 1
Turnover £8,927,000 Turnover £38,605,000 Turnover £4,990,000
Operating profit £1,831,000 Operating £9,506,000 Operating profit £867,000
profit
Net assets £3,179,000 Net assets £34,371 ,000 Net assets £1,535,000
Year ended 30 September Year ended 31 October 2010 Year ended 31 December
2010 2010 1
Turnover £7,215,000 Turnover £31,268,000 Turnover £4,042,000
Operating profit £1,261,000 Operating £7,504,000 Operating profit £1,596,000
profit
Net assets £2,506,000 Net assets £31,012 Net assets £2,712,000
1 The financial information
quoted above relates to the
operating subsidiary, EMaC
Limited
Tessella Holdings Limited Fullfield Limited - Blaze Signs Holdings
Motorclean Limited
www.tessella.com www.motorclean.net www.blaze-signs.com
Cost £1,745,351 Cost £1,489,097 Cost £1,090,334
Valuation £1,745,351 Valuation £1,652,768 Valuation £1,448,159
Basis of valuation Basis of valuation Basis of valuation
Cost Earnings multiple Earnings multiple
Equity % held Equity % held Equity % held
7.48% 11.74% 12.54%
Income receivable in year Income receivable in year Income receivable in year
£25,214 £144,215 £147,784
Business Business Business
Provider of science powered Provider of vehicle Manufacturer and installer
technology and consulting cleaning and valet services of signs
services
Location Location Location
Abingdon, Oxfordshire Laindon, Broadstairs,
Essex Kent
History History History
Management buyout Management buyout Management buyout
Audited financial Audited financial Audited financial
information information information
Year ended 31 March 2012 1 Year ended 31 March 2012 1 Year ended 31 March 2012
Turnover £18,533,000 Turnover £2300 £23,818,000 Turnover £20,878,000
Operating profit £278,000 Operating profit £1,752,000 Operating profit £1,761,000
Net assets £2,404,000 Net assets £9,044,000 Net assets £2,918,000
Year ended 31 March 2011 1 Year ended 31 March 2011 1 Year ended 31 March 2011
Turnover £16,941,000 Turnover £22,400,000 Turnover £20,127,000
Operating profit £346,000 Operating profit £1,631,000 Operating profit £1,889,000
Net assets £2,403,000 Net assets £2,344,000 Net assets £2,937,000
1 The financial information 1 The financial
quoted above relates to the information quoted above
operating subsidiary, relates to the operating
Tessella Limited subsidiary, Motorclean
(previously Tessella plc) Limited
EOTH Limited RDL Corporation Limited CB Imports Group Limited
- Equip Outdoor Technologies
www.equipuk.com www.rdlcorp.com www.countrybaskets.co.uk
Cost £1,383,313 Cost £1,441,667 Cost £1,000,000
Valuation £1,383,313 Valuation £1,271,194 Valuation £1,128,228
Basis of valuation Basis of valuation Basis of valuation
Cost Earnings multiple Earnings multiple
Equity % held Equity % held Equity % held
2.49% (fully diluted) 13.04% 5.79%
Income receivable in year Income receivable in year Income receivable in year
£124,080 £133,012 £76,355
Business Business Business
Supplier of branded outdoor Recruitment consultants for the Importer and distributor of
equipment and clothing including pharmaceutical, business artificial flowers, floral
the Rab and Lowe Alpine brands intelligence and IT industries sundries and home décor
products.
Location Location Location
Alfreton, Derbyshire Woking, Surrey East Ardsley, West Yorkshire
History History History
Management buyout Management buyout Management buyout
Audited financial information Audited financial information Audited financial information
Year ended 31 January 2012 Year ended 31 December 2011 Year ended 31 December 2011
Turnover £15,504,000 Turnover £18,266,000 Turnover £23,130,000
Operating profit £1,830,000 Operating profit £1,214,000 Operating profit £969,000
Net assets £6,173,000 Net assets £1,501,000 Net assets £4,421,000
Year ended 28 February 2011 1 Year ended 31 December 2010 Year ended 31 December 2010
Turnover £13,457,000 Turnover £3,700,000 Turnover £21,197,000
Operating profit £2,354,000 Operating profit £279,000 Operating profit £2,139,000
Net assets £4,706,000 Net assets £1,846,000 Net assets £4,259,000
1 The financial information
quoted above relates to the
operating subsidiary, Equip
Outdoor Technologies Limited
Image Source Group Limited DiGiCo Global Limited Westway Services Holdings
non-qualifying) (2010) Limited
www.imagesource.com www.digico.org www.westwayservices.com
Cost £1,754,558 Cost £876,497 Cost £353,589
Valuation £925,470 Valuation £876,497 Valuation £838,782
Basis of valuation Basis of valuation Basis of valuation
Earnings multiple Cost supported by earnings Earnings multiple
multiple calculation
Equity % held Equity % held Equity % held
39.60% (diluted) 1.57% 4.72%
Income receivable in year Income receivable in year Income receivable in year
£58,569 £28,381 £31,708
Business Business Business
Royalty-free picture Designer and manufacturer Installation, service and
library of digital audio mixing desks maintenance of air
conditioning systems
Location Location Location
London Chessington, Surrey Greenford, Middlesex
History History History
Management buyout Secondary buyout Management buyout
Audited financial Audited financial Audited financial
information information information
Year ended 31 December 2011 Year ended 31 December 2011 Year ended 28 February 2011 Turnover £4,525,,000 Turnover £21,314,000 Turnover £27,521,000
Operating loss £2,120,000 Operating profit £6,466,000 Operating profit £3,942,000
Net assets £260,000 Net assets £7,932,000 Net assets £3,769,000
Year ended 31 December 2010 Year ended 31 December 2010 Year ended 28 February 2010 1
Turnover £6,053,000 Turnover £18,757,000 Turnover £13,352,000
Operating profit £165,000 Operating profit £5,501,000 Operating profit £1,638,000
Net assets £2,547,000 Net assets £8,909,000 Net assets £1,826,000
1 For the eight month
period ended 28 February 2010
The remaining 35 investments in the portfolio (including the six
acquisition vehicles in the portfolio at 30 September 2012) had a current cost
of £21.495 million and were valued at 30 September 2012 at £13.729 million.
Further details of the investments in the portfolio may be found on the Mobeus
website: www.mobeusequity.co.uk.
Operating profit is stated before charging amortisation of goodwill
where appropriate for all investee companies.
Investment Portfolio Summary
for the year ended 30 September 2012
Total Total Additional Total % of % of
cost valuation investments valuation at equity portfolio
at at held by value
30-Sep-12 30-Sep-11 30-Sep-12 1
£ £ £ £
ATG Media Holdings Limited 888,993 1,675,368 - 2,270,884 8.5% 7.28%
Publisher and online auction platform operator
I-Dox plc 3 584,710 1,796,667 36 2,058,371 1.6% 6.60%
Developer and supplier of knowledge management products
Ingleby (1879) Limited 1,878,124 - 1,878,124 1,878,124 9.4% 6.02%
trading as EMaC)
Provider of service plans for the motor trade
Tessella Holdings Limited 1,745,351 - 1,745,351 1,745,351 7.5% 5.59%
(formerly Oval (2253) Limited)
Provider of science powered technology and consulting services
Fullfield Limited 1,489,097 1,718,189 - 1,652,768 11.7% 5.29%
(trading as Motorclean)
Vehicle cleaning andvalet services
Blaze Signs Holdings Limited 1,090,334 1,354,238 - 1,448,159 12.5% 4.64%
Manufacturer and installer of signs
EOTH Limited (trading as Equip Outdoor Technologies) 1,383,313 - 1,383,313 1,383,313 2.5% 4.43%
Distributor of branded outdoor equipment and clothing
including the Rab and Lowe Alpine brands
RDL Corporation Limited 1,441,667 1,383,792 - 1,271,194 13.0% 4.07%
Recruitment provider within the pharmaceutical, business
intelligence and IT sectors
CB Imports Group Limited 1,000,000 1,025,448 - 1,128,228 5.8% 3.62%
(trading as Country Baskets)
Importer and distributor of artificial flowers, floral
sundries and home decor products
Ackling Management Limited 1,000,000 - 1,000,000 1,000,000 12.5% 3.20%
Company seeking to acquire businesses in the food
manufacturing, distributionand brand management sectors
Fosse Management Limited 1,000,000 - 1,000,000 1,000,000 12.5% 3.20%
Company seeking to acquire businesses in the brand management,
consumer products and retail sectors
Peddars Management Limited 1,000,000 - 1,000,000 1,000,000 12.5% 3.20%
Company seeking to acquire businesses in the database
management, mapping, data mapping and management services to
legal and building industries
Almsworthy Trading Limited 1,000,000 - 1,000,000 1,000,000 12.5% 3.20%
Company seeking to acquire businesses in the specialist
construction, building support building products and related
services sectors
Culbone Trading Limited 1,000,000 - 1,000,000 1,000,000 12.5% 3.20%
Company seeking to acquire businesses in the outsourced
services sector
Madacombe Trading Limited 1,000,000 - 1,000,000 1,000,000 12.5% 3.20%
Company seeking to acquire businesses in the engineering
services sector
Image Source Group Limited 1,754,558 238,977 1,449,558 925,470 20.0% 2.97%
Royalty free picture library
DiGiCo Global Limited 876,497 - 876,497 876,497 1.6% 2.81%
(formerly Newincco 1124 Limited)2
Designer and manufacturer of digital audio mixing desks
Westway Services Holdings (2010) Limited 353,589 928,577 - 838,782 4.7% 2.69%
Installation, service and maintenance of air conditioning
systems
Duncary 8 Limited 634,923 535,699 - 814,025 25.5% 2.61%
(trading as BG Consulting)
Technical training business
Youngman Group Limited 1,000,052 682,203 - 700,992 8.5% 2.25%
Manufacturer of ladders and access towers
Aquasium Technology Limited 4 500,000 486,319 - 677,971 16.7% 2.17%
Manufacturing and marketing of bespoke electron beam welding
and vacuum furnace equipment
ASL Technology Holdings Limited 1,769,790 1,674,630 - 654,155 9.6% 2.10%
Printer and photocopier services
Focus Pharma Holdings Limited 405,407 628,706 - 636,574 2.1% 2.04%
Licensor and distributor of generic pharmaceuticals
British International Holdings Limited 590,909 646,718 - 590,909 5.0% 1.89%
Helicopter service operator
Original Additions Topco Limited 6 25,696 537,948 - 537,948 0.0% 1.72%
Sale of false nails, nail accessories, false eyelashes,
depilatory products, hair lightening and perming products
Brookerpaks Limited 55,000 576,042 - 509,209 17.1% 1.63%
Importer and distributor of garlic and vacuum-packed
vegetables
Machineworks Software Limited 20,471 407,310 - 479,459 9.2% 1.54%
Provider of software for CAD and CAM vendors
Alaric Systems Limited 4 565,156 167,114 - 468,495 6.9% 1.50%
Software developer and provider of support services for retail
credit card payment systems
Omega Diagnostics Group plc 279,996 291,663 - 373,328 2.7% 1.20%
In-vitro diagnostics for food intolerance, autoimmune diseases
and infectious diseases
The Plastic Surgeon Holdings Limited 406,082 101,521 - 248,878 6.1% 0.80%
Supplier of snagging and finishing services to the property
sector
Tikit Group plc 3 88,892 458,094 - 247,350 0.5% 0.79%
Supplier of IT solutions and support services to legal and
accounting businesses
Faversham House Holdings Limited 487,744 487,744 - 192,385 8.8% 0.62%
Publisher, exhibition organiser and operator of websites for
the environmental, visual communications and building services
Vectair Holdings Limited 53,400 139,125 - 164,178 4.6% 0.53%
Designer and distributor of washroom products
ANT plc 4 462,816 144,451 - 131,319 2.7% 0.42%
Provider of embedded browser/email software for consumer
electronics and Internet appliances
Lightworks Software Limited 20,471 54,138 - 84,060 9.2% 0.27%
Provider of software for CAD and CAM vendors
Racoon International Holdings Limited 550,852 157,755 - 79,026 7.7% 0.25%
Supplier of hair extensions, hair care products and training
PXP Holdings Limited 965,371 - 45,195 45,195 6.0% 0.15%
(trading as Pinewood Structures)
Designer, manufacturer and supplier of timber frames for
buildings
Monsal Holdings Limited 468,610 42,446 - 42,446 5.6% 0.14%
Supplier of engineering services to the water and waste
sectors
Corero Network Security plc 4 600,000 35,363 - 31,434 0.2% 0.11%
Provider of e-business technologies
Sarantel Group plc 4 1,881,252 39,485 - 17,019 0.8% 0.05%
Developer and manufacturer of antennae for mobile phones and
other wireless devices
Data Continuity Group Limited
(formerly DCG Group Limited) 4 90,034 - 6,711 2,171 11.1% 0.01%
Design, supply and integration of data storage solutions
Oxonica Limited 2,524,527 69,624 - - 0.00%
International nanomaterials group
NexxtDrive Limited 5 487,014 162,500 - - 5.1% 0.00%
Developer and exploiter of mechanical transmission
technologies
Aigis Blast Protection Limited 4 272,120 - - - 0.4% -
Specialist blast containment materials company
Legion Group plc (in administration) 150,000 - - - -
Provider of manned guarding, mobile patrols and alarm response
services
Biomer Technology Limited 5 137,170 - - - 4.4% -
Developer of biomaterials for medical devices
Watchgate Limited 1,000 - - - 33.3% -
Holding company
Disposed of in year
App-DNA Group Limited - 11,633,974 - - - -
Provider of software repackaging services
DiGiCo Europe Limited 2 - 1,258,330 - - - -
Designer and manufacturer of digital audio mixing desks
Iglu.com Holidays Limited - 888,657 - - - -
Online ski and cruise travel agency
Backbarrow Limited - 1,000,000 - - - -
Company seeking to acquire businesses in the food
manufacturing, distribution and brand management sectors
Bladon Castle Management Limited - 1,000,000 - - - -
Company seeking to acquire businesses in the brand management,
consumer products and retail sectors
Rusland Management Limited - 1,000,000 - - - -
Company seeking to acquire businesses in the brand management,
consumer products and retail sectors
Torvar Limited - 1,000,000 - - - -
Company seeking to acquire businesses in the database
management, mapping, data mapping and management services
sectors
Camwood Enterprises Limited - 499,182 - - - -
Provider of software repackaging services
Letraset Limited - 234,385 - - - -
Manufacturer and worldwide distributor of graphic art products
Total 35,980,988 37,162,382 13,384,785 31,205,667 100.00%
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 As well as the consideration on the disposal of DiGiCo Europe
Limited, £874,926 of loan stock in DiGiCo Global Limited and 1.57% of its
equity were also issued to the Company.
3 Investment formerly managed by Nova Capital Management Limited
until 31 August 2007.
4 Investment formerly managed by Foresight Group LLP up to various
dates ending on or before 10 March 2009.
5 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.
6 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 UK 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, to
disclose with reasonable accuracy at any time the financial position of the
Company and to enable them to ensure that the financial statements comply with
the Companies Act 2006. They are also responsible for safeguarding the assets
of the Company and 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:
the financial statements, which have been prepared in accordance with UK
Generally Accepted Accounting Practice and the 2009 Statement of Recommended
(a) 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
Manager's Review, Investment Portfolio Summary 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 2012
Year ended 30 September 2012 Year ended 30 September 2011
Notes Revenue Capital Total Revenue Capital Total
£ £ £ £ £ £
Net unrealised
gains on
investments - 2,364,362 2,364,362 - 10,870,219 10,870,219
Net gains on
realisation of
investments - 5,243,190 5,243,190 - 343,231 343,231
Income 2 2,004,297 - 2,004,297 1,654,663 - 1,654,663
Investment
Manager `s fees 3a (290,664) (871,993) (1,162,657) (237,946) (713,837) (951,783)
Investment
Managers' performance fees 3b - (3,503,000) (3,503,000) - - -
Other expenses (499,164) - (499,164) (375,837) - (375,837)
Provision for litigation
cost no longer
required/ (charged) - 1,337,456 1,337,456 - (1,337,456) (1,337,456)
--------- --------- --------- --------- --------- ---------
Profit on ordinary
activities before
taxation 1,214,469 4,570,015 5,784,484 1,040,880 9,162,157 10,203,037
Tax on profit on
ordinary activities (224,747) 224,747 - (176,808) 176,808 -
--------- --------- --------- --------- --------- ---------
Profit on ordinary
activities after
taxation for the
financial year 989,722 4,794,762 5,784,484 864,072 9,338,965 10,203,037
--------- --------- --------- --------- --------- ---------
Basic and diluted
earnings per Ordinary
Share: 7 2.26p 10.97p 13.23p 2.21p 23.83p 26.04p
All the items in the above statement derive from continuing
operations. No operations were acquired or discontinued in the year. 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 as stated above and at historical cost.
Balance Sheet
as at 30 September 2012
as at 30 September 2012 as at 30 September 2011
Notes
£ £ £ £ £ £
Fixed assets
Investments at fair value 8 31,205,667 37,162,382
Current assets
Debtors and prepayments 9 727,598 280,709
Current investments 10 17,523,440 11,682,461
Cash at bank 4,861,440 1,577,420
--------- --------- ---------
23,112,478 13,540,590
Creditors: amounts
falling due within
one year (3,766,160) (212,717)
--------- --------- --------- ---------
Net current assets 19,346,318 13,327,873
Provision for liabilities and
charges - (1,337,456)
====== ======
Net assets 50,551,985 49,152,799
====== ======
Capital and reserves
Called up share capital 461,157 406,920
Share premium account 11 11,898,621 5,669,141
Capital redemption
reserve 11 197,265 187,309
Capital reserve -
unrealised 11 1,611,146 12,350,858
Special reserve 11 12,721,596 17,139,273
Profit and loss account 11 23,662,200 13,399,298
====== ======
Equity Shareholders' funds 50,551,985 49,152,799
====== ======
Basic and diluted net
asset value per share
Ordinary Shares 12 109.62p 120.79p
Reconciliation of Movements in Shareholders' Funds
For the year ended 30 September 2012
Year ended Year ended
30 September 2012 30 September 2011
£ £
Opening shareholders' funds 49,152,799 36,604,696
Net share capital bought back in the year (913,037) (1,475,019)
Net share capital subscribed for in the year 6,293,673 5,353,709
Profit for the year 5,784,484 10,203,037
Dividends paid in the year 6 (9,765,934) (1,533,624)
====== ======
Closing shareholders' funds 50,551,985 49,152,799
====== ======
Cash Flow Statement
For the year ended 30 September 2012
Year ended Year ended
30 September 2012 30 September 2011
Operating activities £ £ £ £
Investment income received 1,955,985 1,571,454
VAT received and interest thereon - 34,370
Other income 4,861 3,647
Investment management fees paid (1,162,657) (1,160,893)
Other cash payments (561,556) (480,615)
-------- -------- -------- --------
Net cash inflow/(outflow) from operating activities 236,633 (32,037)
Investing activities
Acquisition of investments 8 (13,255,722) (2,739,946)
Disposal of investments 8 26,468,137 4,907,493
-------- -------- -------- --------
Net cash inflow from investing activities 13,212,415 2,167,547
Equity Dividends
Payment of equity dividends 6 (9,765,934) (1,533,624)
-------- -------- -------- --------
Net cash inflow before liquid resource management
and financing 3,683,114 601,886
Management of liquid resources
Increase in monies held pending investment (5,840,979) (2,973,888)
Financing
Issue of Ordinary Shares 6,293,673 5,353,709
Purchase of own shares (851,788) (1,510,823)
-------- -------- -------- --------
5,441,885 3,842,886
-------- -------- -------- --------
Increase in cash for the year 3,284,020 1,470,884
-------- -------- -------- --------
Notes
1 Accounting policies
The following accounting policies have been applied consistently throughout the
year:
a) Basis of accounting
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 financial
statements are prepared under the historical cost convention except for the
revaluation of certain financial instruments.
b) Presentation of the Income Statement
In order to better reflect the activities of a VCT and in accordance with the
SORP, supplementary information which analyses the Income Statement between
items of a revenue and capital nature has been presented alongside the Income
Statement. The revenue column of the profit attributable to equity shareholders
is the measure the Directors believe appropriate in assessing the Company's
compliance with certain requirements set out in section 274 Income Tax Act
2007.
c) Investments
All investments held by the Company are classified as "fair value through
profit and loss", and are valued in accordance with the International Private
Equity and Venture Capital Valuation ("IPEVCV") guidelines, as updated in
September 2009, which have not materially changed the results reported last
year. This classification is followed as the Company's business is to invest in
financial assets with a view to profiting from their total return in the form
of capital growth and income.
For investments actively traded on organised financial markets, fair value is
generally determined by reference to Stock Exchange market quoted bid prices at
the close of business on the balance sheet date. Purchases and sales of quoted
investments are recognised on the trade date where a contract of sale exists
whose terms require delivery within a time frame determined by the relevant
market. Purchases and sales of unlisted investments are recognised when the
contract for acquisition or sale becomes unconditional.
Unquoted investments are stated at fair value by the Directors in accordance
with the following rules, which are consistent with the IPEVCV guidelines:
All investments are held at the price of a recent investment for an appropriate
period where there is considered to have been no change in fair value. Where
such a basis is no longer considered appropriate, the following factors will be
considered:
(i) Where a value is indicated by a material arms-length transaction by an
independent third party in the shares of a company, this value will be used.
(ii) In the absence of (i), and depending upon both the subsequent trading
performance and investment structure of an investee company, the valuation
basis will usually move to either:-
(a) an earnings multiple basis. The shares may be valued by applying a suitable
price-earnings ratio to that company's historic, current or forecast post-tax
earnings before interest and amortisation (the ratio used being based on a
comparable sector but the resulting value being adjusted to reflect points of
difference identified by the Investment Manager compared to the sector
including, inter alia, a lack of marketability).
or:-
a) (b) where a company's underperformance against plan indicates a diminution
in the value of the investment, provision against cost is made, as appropriate.
Where the value of an investment has fallen permanently below cost, the loss is
treated as a permanent impairment and as a realised loss, even though the
investment is still held. The Board assesses the portfolio for such investments
and, after agreement with the Investment Manager, will agree the values that
represent the extent to which an investment loss has become realised. This is
based upon an assessment of objective evidence of that investment's future
prospects, to determine whether there is potential for the investment to
recover in value.
(iii) Premiums on loan stock investments are accrued at fair value when the Company
receives the right to the premium and when considered recoverable.
(iv) Where an earnings multiple or cost less impairment basis is not appropriate and
overriding factors apply, discounted cash flow or net asset valuation bases may
be applied.
2 Income
2012 2011
£ £
Income from investments
- from equities 305,650 365,331
- from OEIC funds 96,138 56,580
- from loan stock 1,540,777 1,212,795
- from bank deposits 56,871 16,309
-------- --------
1,999,436 1,651,015
Other income 4,861 3,648
-------- --------
Total income 2,004,297 1,654,663
-------- --------
Total income comprises
Revenue dividends received 401,788 421,911
Interest 1,597,648 1,229,104
Other income 4,861 3,648
-------- --------
Total Income 2,004,297 1,654,663
-------- --------
Income from investments comprises
Listed UK securities 38,549 61,539
Listed overseas securities 96,138 56,580
Unlisted UK securities 1,807,878 1,516,587
-------- --------
Total Income 1,942,565 1,634,706
-------- --------
Total loan stock interest due but not recognised in the year was £352,133 (2011: £428,557).
3a Investment Manager's fees
Revenue Capital Total Revenue Capital Total
2012 2012 2012 2011 2011 2011
£ £ £ £ £ £
Mobeus Equity Partners LLP 290,664 871,993 1,162,657 237,946 713,837 951,783
Under the terms of a revised investment management agreement dated
29 March 2010, Mobeus Equity Partners LLP ("Mobeus") (formerly Matrix Private
Equity Partners LLP ("MPEP")) provides investment advisory, administrative and
company secretarial services to the Company, for a fee of 2.4% per annum of
closing net assets, calculated on a quarterly basis by reference to the net
assets at the end of the preceding quarter. One sixth of this fee is subject
to minimum and maximum limits of £150,000 (2011: £150,000) and £170,000 (2011:
£170,000) per annum respectively.
The investment management expense disclosed above is stated after
applying a cap on expenses excluding IFA trail commission and exceptional
items set at 3.25% of closing net assets at the year-end. In accordance with
the investment management agreement any excess expenses are wholly borne by
the Investment manager. The excess expenses during the year attributable to
the Investment Manager amounted to £nil (2011: £nil).
3b Investment Managers' performance fees
Revenue Capital Total Revenue Capital Total
2012 2012 2012 2011 2011 2011
£ £ £ £ £ £
Portfolio
Mobeus Equity Partners LLP - 453,000 453,000 - - -
Mobeus Equity Partners LLP/
Foresight Group LLP - 3,050,000 3,050,000 - - -
-------- -------- -------- -------- -------- --------
- 3,503,000 3,503,000 - - -
Under a Deed of Termination and Variation relating to Performance
Incentive Agreements dated 29 March 2010, the Investment Manager's Incentive
Agreement for the former 'O' Share Fund has been continued while the former
'S' Share Fund's Incentive Agreement has been terminated. Under the terms of
the pre-merger 'O' Share Fund Incentive Agreement, each of the ongoing
Investment Manager, Mobeus Equity Partners LLP and a former Investment
Manager, Foresight Group LLP ("Foresight") are entitled to a performance fee
equal to 20% of the excess of the value of any realisation of an investment
made after 30 June 2007, over the value of that investment in an Investment
Manager's portfolio at that date ("the Embedded Value"), which value is itself
uplifted at the rate of 6% per annum subject to a High Watermark test.
However, two amendments were made to this agreement for Mobeus for
its portfolio. Firstly, the High Watermark was increased by £811,430, being
the 'S' Share Fund's shortfall in total net assets from net asset value of £1
per 'S' Share, at 31 December 2009. Secondly, only 70% of any new investment
made by Mobeus after the Merger will be added to the calculation of the
Embedded Value, the value of the Investment Manager's portfolio and the value
of any realisations, for the purposes of assessing any excess.
Under the above agreements, the Investment Manager (Mobeus) and
former investment manager (Foresight) may be entitled to an Incentive fee for
the year ended 30 September 2012 of £453,000 (that may be payable on the
Mobeus portfolio) (2011: £nil) and £3,050,000 (that may be payable on the
ex-Foresight portfolio, to be shared between Mobeus and Foresight) (2011:
£nil). At the date of approval of these accounts, the amounts accrued above
have not yet been agreed between the Board, and Mobeus and Foresight. The
amounts above are regarded by the Board as a prudent estimate of the amounts
that may be ultimately be agreed between the parties as payable.
4 Provision for litigation costs no longer required/(charged)
2012 2011
£ £
Writeback/(charge) for the year 1,337,456 (1,337,456)
As explained in the previous year-end accounts, at 30 September
2011 the Company had a prima facie obligation to meet the costs of an action
brought by a former director and shareholder in Image Source Group Limited
("IMSG").
Under an agreement between the Company and IMSG dated 6 December
2011, IMSG met the cost 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 £1.45 million 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. This loan therefore forms part of the Company's
investments and has a value of £925,470 as shown in the Investment Portfolio
Summary above. Accordingly, the obligation has been discharged due to IMSG
agreeing to meet the costs of the settlement, funded by the loan to IMSG in
the period. Thus the provision at 30 September 2011 is no longer required at
30 September 2012 and has been credited to the Income Statement.
5 Tax on ordinary activities
2012 2012 2012 2011 2011 2011
Revenue Capital Total Revenue Capital Total
£ £ £ £ £ £
a) Analysis of tax charge:
UK Corporation tax on profits/(losses) for
the year 224,747 (224,747) - 176,808 (176,808) -
-------- -------- -------- -------- -------- --------
Total current tax charge/(credit) 224,747 (224,747) - 176,808 (176,808) -
-------- -------- -------- -------- -------- --------
Corporation tax is based on a rate of 20%
(2011: 20.5%)
b) Profit on ordinary activities before
tax 1,214,469 4,178,404 5,392,873 1,040,880 9,162,157 10,203,037
Profit on ordinary activities multiplied
by small company rate of corporation tax
in the UK of 20% (2011: 20.5%) 242,894 835,681 1,078,575 213,380 1,878,242 2,091,622
Effect of:
UK dividends (61,130) - (61,130) (74,893) - (74,893)
Unrealised gains not taxable - (394,550) (394,550) - (2,228,395) (2,228,395)
Realised gains not taxable - (1,048,638) (1,048,638) - (70,362) (70,362)
Litigation costs - (267,491) (267,491) - 274,178 274,178
Income not yet taxable 165 - 165 (552) - (552)
Unrelieved expenditure - 693,069 693,069 - 8,402 8,402
Impact of marginal rate 42,818 (42,818) - 38,873 (38,873) -
-------- -------- -------- -------- -------- --------
Actual current tax charge 224,747 (224,747) - 176,808 (176,808) -
6 Dividends paid and payable
2012 2012 2012 2011 2011 2011
Revenue Capital Total Revenue Capital Total
£ £ £ £ £ £
Dividends on equity shares
Ordinary Shares (formerly 'S' Shares) - Special
interim - year ended 30 September 2012 - 20p
capital paid in January 2012 (2011: £nil) - 8,138,244 8,138,244 - - -
Ordinary Shares (formerly 'S' Shares) - Interim
- year ended 30 September 2010 - nil p (2010: 2p
- capital) - - - - 765,916 765,916
Ordinary Shares (formerly 'S' Shares) - Final -
year ended 30 September 2011 - 2p revenue and 2p
capital paid in February 2012 (2011 - 2p
capital). 813,845 813,845 1,627,690 - 767,708 767,708
-------- -------- -------- -------- -------- --------
Total paid in year 813,845 8,952,089 9,765,934* - 1,533,624 1,533,624*
*- Of these amounts £1,256,231 (30 September 2011: £117,369) was re-invested
in new shares, issued as part of the DRIS scheme.
Set out below are the total income dividends payable in
respect of the financial year, which is the basis on which the requirements of
Section 259 of the Income Tax Act 2007 are considered.
2012 2011
£ £
Revenue available by way of dividends for the year 989,722 864,072
Proposed interim income dividend for the year - 3p (2011: 2p) 1,383,470 813,841
7 Basic and diluted earnings per share
2012 2011
£ £
Total earnings after taxation: 5,784,484 10,203,037
Basic and diluted earnings per share (note a) 13.23p 26.04p
Revenue profit from ordinary activities after taxation 989,722 864,072
Basic and diluted revenue earnings per share (note b) 2.26p 2.21p
Net unrealised capital gains on investments 2,364,362 10,870,219
Net realised capital gains on investments 5,243,190 343,231
Provision for litigation cost no longer required/(charged) 1,337,456 (1,337,456)
Capitalised management fees less taxation (647,246) (537,029)
Investment Managers' performance fees (3,503,000) -
-------- --------
Total capital return 4,794,762 9,338,965
Basic and diluted capital earnings per share (note c) 10.97p 23.83p
Weighted average number of shares in issue in the year 43,710,889 39,182,112
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 gain 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 due to the potential extra shares that may be issued to settle the
investment managers incentive fee having no effect on the weighted average
number of shares in issue at the year end.
8 Summary of movement on investments during the year
Traded Unquoted Preference Qualifying Total
on AiM Ordinary shares loans
or OFEX shares
£ £ £ £ £
Cost at 30 September 2011 4,286,189 11,104,773 86,767 14,139,876 29,617,605
Impairment (940,626) (3,865,454) - - (4,806,080)
Unrealised (losses)/gains (579,840) 12,926,699 (16,722) 20,720 12,350,857
-------- -------- -------- -------- --------
Valuation at 30 September 2011 2,765,723 20,166,018 70,045 14,160,596 37,162,382
-
Purchases at cost 36 3,555,244 3,119 9,826,386 13,384,785
Sales - proceeds (1,296,944) (19,428,785) (30,792) (5,886,175) (26,642,696)
Reclassification - (108,277) - 108,277 -
Realised gains 460,905 2,746,842 - 2,120,698 5,328,445
Unrealised gains/(losses) 929,101 2,068,197 (6,942) (1,017,605) 1,972,751
-------- -------- -------- -------- --------
Valuation at 30 September 2012 2,858,821 8,999,239 35,430 19,312,177 31,205,667
-------- -------- -------- -------- --------
Cost at 30 September 2012 3,897,666 12,457,883 57,647 19,567,792 35,980,988
Impairment (940,626) (4,179,304) - - (5,119,930)
Unrealised (losses)/gains at 30 September 2012 (98,219) 720,660 (22,217) (255,615) 344,609
-------- -------- -------- -------- --------
Valuation at 30 September 2012 2,858,821 8,999,239 35,430 19,312,177 31,205,667
Transaction costs on the purchase and disposal of investments of
£85,255 were incurred in the year. These are excluded from realised gains
shown above of £5,328,445, but were included in arriving at gains on
realisation of investments in the Income Statement of £5,243,190.
Reconciliation of cash movements in investment transactions
The difference between additions in the investments note above of
£13,384,785 and the additions figure per the Cash Flow Statement of
£13,255,722 is £129,063. This relates to costs funded by the Company in a
previous period subsequently treated as a loan. The difference between
disposals in the investments note above of £26,642,696 and the disposals
figure per the Cash Flow Statement of £26,468,137 is £174,559. This relates to
transaction costs of £85,255 and an unsettled trade of £89,304 received
shortly after the year end.
9 Debtors and prepayments
2012 2011
£ £
Amounts due within one year:
Accrued income 226,319 191,592
Prepayments 14,327 15,044
Other debtors 486,952 74,073
-------- --------
727,598 280,709
Included within Other debtors is an amount receivable from Mobeus
Equity Partners LLP of £6,037 for the reimbursement of listing fees incurred
by the VCT in relation to the Joint Linked Offer for Subscription launched on
20 January 2012.
10 Current Investments
2012 2011
£ £
Monies held pending investment 17,523,440 11,682,461
This comprises cash of £15,523,440 invested in four Dublin based
and one UK based OEIC money market funds, subject to immediate access, and
£2,000,000 in a bank deposit, repayable within one year. These sums are
regarded as monies held pending investment.
11 Movement in share capital and reserves
Called up Share Capital Capital reserve Special Profit and
share premium redemption (unrealised) reserve* loss
capital account reserve (non- (note a) account*
distributable) (note b)
£ £ £ £ £ £
At 30 September 2011 406,920 5,669,141 187,309 12,350,858 17,139,273 13,399,298
Shares bought back (9,956) - 9,956 - (913,037) -
Shares issued 49,844 4,987,598 - - - -
Dividends re-invested into new
shares 14,349 1,241,882 - - - -
Dividends paid - - - - - (9,765,934)
Transfer between reserves (note a) - - - - (3,504,640) 3,504,640
Other expenses net of taxation - - - - - (4,150,246)
Net unrealised gains on investments - - - 2,364,362 - -
Write-back of provision for
settlement of litigation costs (note
5) - - - - - 1,337,456
Gains on disposal of investments
(net of transaction costs) - - - - - 5,243,190
Realisation of previously unrealised
gains - - - (13,104,074) - 13,104,074
Profit for the year - - - - - 989,722
-------- -------- -------- -------- -------- --------
At 30 September 2012 461,157 11,898,621 197,265 1,611,146 12,721,596 23,662,200
* - Distributable reserves total £36,383,796 (2011: £30,538,571).
The Special reserve has been treated as distributable in determining the
amounts available for distribution.
12 Net asset value per share
2012 2011
£ £
Net assets 50,551,985 49,152,799
Number of shares in issue 46,115,656 40,692,048
Basic and diluted net asset value per share 109.62p 120.79p
13 Post balance sheet events
The Company sold 12,500 of its shares in Tikit Group on 1 October 2012 at a
price of 325 pence per share, realising proceeds of £40,625.
Duncary 8 Limited made two separate partial repayments of its loan stock
totaling £125,000 in October and December 2012.
The Company sold 1,250,000 of its shares in IDOX plc in November 2012 at an
average price of 41 pence per share, realising proceeds of £513,500.
On 23 November 2012, Blaze Signs Holdings Limited partially repaid loan stock,
realising proceeds of £609,471 including a premium of £140,647.
On 30 November 2012, the entire equity holding of Brookerpaks Limited was
realised for proceeds of £600,000.
14 Statutory information
The financial information set out in these statements does not constitute the
Company's statutory accounts for the year ended 30 September 2012 but is
derived from those accounts. Statutory accounts will be delivered to the
Registrar of Companies after the Annual General Meeting. The auditors have
reported on these accounts and their report was unqualified and did not contain
a statement under section 498(2) of the Companies Act 2006.
15 Annual Report
The Annual Report will be published on the Company's website at
www.incomeandgrowthvct.co.uk shortly and, following the adoption of electronic
communications by the Company, Shareholders will shortly receive notification
from the Company on how to download a pdf of the Report from the website if
they have not requested to receive a hard copy. Shareholders and members of the
public, who wish to receive a hard copy of the Annual Report, may request a
copy by writing to the Company Secretary, Mobeus Equity Partners LLP, 30
Haymarket (4th floor), London SW1Y 4EX or by email: iandg@mobeusequity.co.uk.
16 Annual General Meeting
The Annual General Meeting of the Company will be held at 11.00 am on
Wednesday, 13 February 2013 at the offices of Mobeus Equity Partners, 30
Haymarket (4th floor), London SW1Y 4EX.