By LSE RNS
Triple Point VCT 2011 VCT plc
LEI: 213800AOOAQA5XQDEA89
Interim Results
The directors of Triple Point VCT 2011 VCT plc are pleased to announce its Interim results for the six months to 31 August 2017
For further information please contact Triple Point Investment Management LLP on 020 7201 8989. The Interim report will be available in full at www.triplepoint.co.uk
Financial Summary
6 months ended 31 August 2017 |
|
|
|
|
|
|
Unaudited |
|
Ord Shares |
A Shares |
B Shares |
|
Total |
Net assets |
£'000 |
875 |
10,190 |
6,806 |
|
17,871 |
Net asset value per share |
Pence |
4.30p |
102.41p |
99.73p |
|
n/a |
(Loss)/profit before tax |
£'000 |
(2) |
286 |
(3) |
|
281 |
(Loss)/earnings per share |
Pence |
(0.02p) |
2.34p |
(0.03p) |
|
n/a |
|
|
|
|
|
|
|
Cumulative return to shareholders (p) |
|
|
|
|
|
|
Net asset value per share |
|
4.30p |
102.41p |
99.73p |
|
|
Total dividends paid |
|
110.75p |
4.00p |
- |
|
|
Net asset value plus dividends paid |
|
115.05p |
106.41p |
99.73p |
|
|
|
|
|
|
|
|
|
Year ended 28 February 2017 |
|
|
|
|
|
|
Audited |
|
Ord Shares |
A Shares |
B Shares |
|
Total |
Net assets |
£'000 |
2,304 |
10,356 |
6,808 |
|
19,468 |
Net asset value per share |
Pence |
11.32p |
104.07p |
99.76p |
|
n/a |
(Loss)/profit before tax |
£'000 |
(56) |
431 |
(27) |
|
348 |
Earnings/(loss) per share |
Pence |
0.06p |
3.53p |
(0.27p) |
|
n/a |
|
|
|
|
|
|
|
Cumulative return to shareholders (p) |
|
|
|
|
|
|
Net asset value per share |
|
11.32p |
104.07p |
99.76p |
|
|
Total dividends paid |
|
103.75p |
- |
- |
|
|
Net asset value plus dividends paid |
|
115.07p |
104.07p |
99.76p |
|
|
|
|
|
|
|
|
|
6 months ended 31 August 2016 |
|
|
|
|
|
|
Unaudited |
|
Ord Shares |
A Shares |
B Shares |
|
Total |
Net assets |
£'000 |
7,108 |
10,157 |
6,788 |
|
24,053 |
Net asset value per share |
Pence |
34.93p |
102.07p |
99.47p |
|
n/a |
(Loss)/profit before tax |
£'000 |
(106) |
190 |
(36) |
|
48 |
(Loss)/earnings per share |
Pence |
(0.33p) |
1.53p |
(0.67p) |
|
n/a |
|
|
|
|
|
|
|
Cumulative return to shareholders (p) |
|
|
|
|
|
|
Net asset value per share |
|
34.93p |
102.07p |
99.47p |
|
|
Total dividends paid |
|
79.75p |
- |
- |
|
|
Net asset value plus dividends paid |
|
114.68p |
102.07p |
99.47p |
|
|
Triple Point VCT 2011 plc ("the Company") is a Venture Capital Trust ("VCT"). The Investment Manager is Triple Point Investment Management LLP ("TPIM" and "Triple Point"). The Company was incorporated in July 2010.
· Ordinary Shares: On 28 April 2011 the Company raised £19.3 million and as at the date of this report has a total of 20,349,869 Ordinary Shares in issue from that offer. At 31 August 2017 a total of £16.2 million had been returned to the Ordinary Shareholders.
· A Shares: On 30 April 2015 the A Share Class offer closed having raised £10.3 million with a total of 9,951,133 A Shares being issued.
· B Shares: On 29 April 2016 the B Share Class offer closed having raised £6.97 million with a total of 6,824,266 B Shares being issued.
Chairman's Statement
I am writing to present the Financial Statements for Triple Point VCT 2011 plc ("the Company") for the period ended 31 August 2017.
During the period the Company completed the realisation of the investment portfolio attributable to the Ordinary Share Class, continued to monitor the ongoing operation of the A Share Class investments and continued to monitor the construction of the gas power plants in the B Share Class portfolio.
Investment Portfolio
The Company's funds at 31 August 2017 were 94% invested in a portfolio of VCT qualifying and non-qualifying unquoted investments. It continues to meet the condition that 70% of relevant funds must be invested in qualifying investments. At 31 August 2017 qualifying investments represented 66% of the total Investment Portfolio and 86% of the funds that are required to meet the 70% condition.
The Investment Manager's review on pages 4 to 6 gives an update on the portfolio of investments in 12 small unquoted businesses.
Ordinary Share Class
The Company and the Investment Manager have successfully realised the remaining investments held by the Ordinary Share Class during the period.
At 31 August 2017 the net asset value ("NAV") per share stood at 4.30p. Taken together with the cumulative dividends paid of 110.75p per share this gives a total return per share of 115.05p. This compares to a minimum target return at launch of 108.4p per share.
On 13 April 2017 a dividend of £1.0 million equal to 5p per share was paid to Ordinary Class Shareholders and on 23 June 2017 a further dividend was paid to Ordinary Class Shareholders of £406,997 equal to 2p per share.
The Board has resolved to pay a further dividend to Ordinary Class Shareholders of £671,546 equal to 3.30p per share which will be paid on 24 November 2017 to shareholders on the register on 10 November 2017. This will bring the total paid by way of dividends to the Ordinary Class Shareholders to 114.05p per share. Following payment of this dividend the shares will be cancelled and a final distribution of 1p paid to Ordinary Class Shareholders during the first quarter of 2018.
A Share Class
The A Share Class has investments in six companies in the Hydroelectric Power sector which between them own seven hydroelectric schemes in the Scottish Highlands. All schemes have been successfully commissioned and are operational.
The A Share Class has recorded a profit over the period of 2.34p per share and as at 31 August 2017 the NAV per share stood at 102.41p. The Board are conscious that the share class, during the initial deployment stage, targets a cash return to investors of £1 by the end of year six from a combination of the initial income tax rebate, tax free dividends and a capital realisation. At the outset an average annual dividend of 5p per share was anticipated. On 23 June 2017 the A Class Shareholders were paid their first dividend of £398,045 equal to 4p per share, which was restricted by the amount of distributable reserves in the Company. In order to go some way toward alleviating this restriction on future periods, TPIM have agreed not to charge their management fees for the A share class for the financial year ending 28 February 2018. This will enable the A Share Class to build up distributable reserves improving the share class ability to make dividend payments for this financial next year.
B Share Class
The B Share Class has invested £5.1 million into two companies that reached financial close during May 2017. Both companies are constructing gas power plants which are due to be operational in Q1 2018.
The B Share Class has recorded a small loss over the period of 0.03p per share due to running costs exceeding income while investments are under construction. The NAV per share stood at 99.73p.
TPIM have agreed not to charge its management fees from 1 January 2017 on the amounts invested in gas power projects, which represents circa 75% of the B Share Class NAV, until these investments start to generate income for the B Share Class.
Principal Risks
The Board believes that the principal risks facing the Company are:
· investment risk associated with the VCT's portfolio of unquoted investments;
· risk of failure to maintain approval as a qualifying VCT;
· risk of inability to realise investments in order to return funds to investors in line with expectations.
The Board believes these risks are manageable and, with the Investment Manager, continues to work to minimise either the likelihood or potential impact of these risks within the scope of the Company's established investment strategy.
Outlook
The Company and the Investment Manager continue to focus on fully exiting the Ordinary Share Class; monitoring ongoing operation of the A Share Class investments in Hydroelectricity generation businesses; and ensuring that the companies in which the B Share Class has invested, construct respective facilities on time and within budget.
If you have any questions about your investment, please do not hesitate to contact Triple Point on 020 7201 8990.
Jane Owen
Chairman
12 October 2017
Investment Manager's Review
Sector Analysis
The unquoted investment portfolio can be analysed as follows:
|
|
Electricity Generation |
SME Funding |
|
||
Industry Sector |
Cinema Digitisation |
Hydro Electric Power |
Other |
Hydro Electric Power |
Other |
Total Unquoted Investments |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Investments at 28 February 2017 |
|
|
|
|
|
|
Ordinary Shares |
191 |
- |
- |
- |
5 |
196 |
A shares |
- |
6,432 |
- |
1,852 |
1,518 |
9,802 |
B shares |
- |
- |
5,100 |
- |
1,686 |
6,786 |
|
191 |
6,432 |
5,100 |
1,852 |
3,209 |
16,784 |
Investments made during the period |
|
|
|
|
|
|
Ordinary Shares |
- |
- |
- |
- |
- |
- |
A Shares |
- |
|
|
|
|
- |
B Shares |
- |
|
|
|
|
- |
|
- |
- |
- |
- |
- |
- |
Investments disposed of during the period |
|
|
|
|
|
|
Ordinary Shares |
(191) |
|
|
|
(5) |
(196) |
A shares |
- |
|
|
(298) |
|
(298) |
B Shares |
- |
|
|
|
|
- |
|
(191) |
- |
- |
(298) |
(5) |
(494) |
Investment revaluations during the period |
|
|
|
|
|
|
Ordinary Shares |
|
|
|
|
|
- |
A shares |
|
|
|
|
6 |
6 |
B Shares |
|
|
|
|
|
- |
|
- |
- |
- |
|
6 |
6 |
Investments at 28 February 2017 |
|
|
|
|
|
|
Ordinary Shares |
- |
- |
- |
- |
- |
- |
A Shares |
- |
6,432 |
- |
1,554 |
1,524 |
9,510 |
B Shares |
- |
- |
5,100 |
- |
1,686 |
6,786 |
|
- |
6,432 |
5,100 |
1,554 |
3,210 |
16,296 |
Unquoted Investments % |
0.00% |
39.46% |
31.30% |
9.54% |
19.70% |
100.00% |
The Company's funds at 31 August 2017 were 94% invested in a portfolio of VCT qualifying and non-qualifying unquoted investments. It continues to meet the condition that 70% of relevant funds must be invested in qualifying investments. At 31 August 2017 qualifying investments represented 66% of the total Investment Portfolio and 86% of the funds that are required to meet the 70% condition.
The VCT was established to fund small and medium sized enterprises. It has three share classes with separate portfolio as detailed on page 4. At the year end the overall portfolio comprised investments in 12 small, unquoted companies in two sectors: electricity generation and SME funding.
The Company's portfolio is spread between businesses which are at start-up stage and those which are more mature. Generally performance during the year across the portfolio has been in line with expectations, with the A Share Class recording an uplift in net asset value from the performance of its portfolio.
Review & Outlook
Ordinary Share Class
April 2016 marked the end of the Company's five year minimum VCT holding period. The successful realisation of the Ordinary Share Class investments was completed during the period.
To date the Company has distributed to the Ordinary Class Shareholders 110.75p per share. A dividend of 3.30p per share has been declared, payable on 24 November 2017. The Company will apply to cancel the Ordinary shares and make a final payment to the Ordinary Shareholders during the first half 2018.
A Share Class
The A Share Class has investments in six companies which between them own seven hydroelectric schemes in the Scottish Highlands. All seven schemes have been commissioned and are operational.
In 2016 the autumn and winter periods were uncharacteristically dry, and river levels were significantly below the long term average which resulted in reduced generation in the first full year of operation. The performance during 2017 has improved, in particular during the last quarter when rainfall has been above average.
Some contractual issues have arisen at one of the recently commissioned plants which the investee company is attempting to resolve and the Board of the VCT are monitoring the situation.
In February 2017, the Scottish Government announced a 12.5% limit on business rates increases in the hydro sector for up to 1 MW for the year to 31 March 2018. The British Hydropower Association continued to lobby the Scottish Government and on 12 September 2017, the Scottish Government announced 60% relief on business rates for small-scale hydro schemes from 1 April 2018. The Company has two schemes above 1MW and the position for such schemes still remains unclear. Longer term, the Scottish Government has recognised the anomalies in setting rates for hydro schemes and will work alongside industry organisations to fast track a review of the Plant and Machinery Order, which should address these issues.
With all seven schemes now operational an Asset Manager has been appointed with a view to further enhance the operational performance. Their work includes reviewing the scheme layout, hydrology data, performance data and reporting on any inefficiencies and making recommendations on where improvement could be made to enhance performance.
In addition to earning RPI-linked Feed-in Tariffs, the schemes have also earned revenue through the sale of electricity under Power Purchase Agreement (PPA). Six of the seven PPA contract terms expired on 30 September 2017, and, due to the export market rising, the companies were able to secure terms better than were originally forecast,
Looking forward to the coming year, we will focus our attention on looking at ways to increase performance through asset management, and working with Green Highland Renewables and the British Hydro Association to assess and potentially challenge the proposed new business rates.
TPIM have agreed not to charge their management fees for the A share class for the financial year ending 28 February 2018, this will enable the A Share Class to build up distributable reserves improving the share class ability to make dividend payments for this financial year.
B Share Class
The Company has invested in two companies constructing gas power plants. The power plants utilise simple technology, typically provided by Clarke Energy or Rolls Royce, to provide a reliable and secure energy supply. Both companies are expecting to be operational in Q1 2018. A more detailed review will be included once the plants are commissioned.
TPIM have agreed not to charge their management fees from 1 January 2017 on the amounts invested in gas power projects, which represents circa 75% of the B Share Class NAV, until these investments start to generate income for the B Share Class.
Non Qualifying Investments
SME Funding
The Company has investments in four finance companies which provide short and medium term funding to a range of small and medium sized businesses.
If you have any questions, please do not hesitate to call us on 020 7201 8990.
Ben Beaton
Managing Partner
For Triple Point Investment Management LLP
12 October 2017
Investment Portfolio
|
Unaudited |
|
Audited |
||||||
|
31 August 2017 |
|
28 February 2017 |
||||||
|
Cost |
Valuation |
|
Cost |
Valuation |
||||
|
£'000 |
% |
£'000 |
% |
|
£'000 |
% |
£'000 |
% |
Unquoted Qualifying Holdings |
11,423 |
66.33 |
11,435 |
66.17 |
|
11,723 |
63.85 |
11,626 |
63.51 |
Unquoted Non Qualifying Holdings |
4,811 |
27.93 |
4,861 |
28.13 |
|
5,109 |
27.84 |
5,158 |
28.18 |
|
16,234 |
94.26 |
16,296 |
94.30 |
|
16,832 |
91.69 |
16,784 |
91.69 |
Cash and cash equivalents |
986 |
5.74 |
985 |
5.70 |
|
1,525 |
8.31 |
1,525 |
8.31 |
|
17,220 |
100.00 |
17,281 |
100.00 |
|
18,357 |
100.00 |
18,309 |
100.00 |
Unquoted Qualifying Holdings |
|
|
|
|
|
|
|
|
|
Cinema Digitisation |
|
|
|
|
|
|
|
|
|
DLN Digital Ltd |
- |
- |
- |
- |
|
300 |
1.63 |
191 |
1.04 |
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Green Highland Allt Choire A Bhalachain Ltd |
30 |
0.17 |
29 |
0.17 |
|
30 |
0.16 |
29 |
0.16 |
Green Highland Allt Garbh Ltd |
2,250 |
13.07 |
2,250 |
13.02 |
|
2,250 |
12.26 |
2,250 |
12.29 |
Green Highland Allt Ladaidh (1148) Ltd |
1,470 |
8.54 |
1,470 |
8.51 |
|
1,470 |
8.01 |
1,470 |
8.03 |
Green Highland Allt Luaidhe (228) Ltd |
855 |
4.97 |
877 |
5.07 |
|
855 |
4.66 |
877 |
4.79 |
Green Highland Allt Phocachain (1015) Ltd |
858 |
4.98 |
849 |
4.91 |
|
858 |
4.67 |
849 |
4.64 |
Green Highland Shenval Ltd |
860 |
4.99 |
860 |
4.98 |
|
860 |
4.68 |
860 |
4.70 |
Gas Power |
|
|
|
|
|
|
|
|
|
Distributed Generators Ltd |
3,200 |
18.58 |
3,200 |
18.52 |
|
3,200 |
17.43 |
3,200 |
17.48 |
Green Peak Generation Ltd |
1,900 |
11.03 |
1,900 |
10.99 |
|
1,900 |
10.35 |
1,900 |
10.38 |
|
11,423 |
66.33 |
11,435 |
66.17 |
|
11,723 |
63.85 |
11,626 |
63.51 |
Unquoted Non Qualifying Holdings |
|
|
|
|
|
|
|
|
|
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Green Highland Allt Choire A Bhalachain Ltd |
3 |
0.02 |
3 |
0.02 |
|
3 |
0.02 |
3 |
0.02 |
Green Highland Allt Ladaidh (1148) Ltd |
30 |
0.17 |
30 |
0.17 |
|
30 |
0.16 |
30 |
0.16 |
Green Highland Allt Luaidhe (228) Ltd |
61 |
0.35 |
61 |
0.35 |
|
61 |
0.33 |
61 |
0.33 |
Green Highland Allt Phocachain (1015) Ltd |
2 |
0.01 |
2 |
0.01 |
|
3 |
0.02 |
3 |
0.02 |
Kinlochteacius Hydro Ltd |
- |
- |
- |
- |
|
47 |
0.26 |
47 |
0.26 |
SME Funding: |
|
|
|
|
|
|
|
|
|
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Broadpoint 2 Ltd |
550 |
3.19 |
550 |
3.18 |
|
800 |
4.36 |
800 |
4.37 |
Broadpoint 3 Ltd |
1,005 |
5.84 |
1,005 |
5.82 |
|
1,005 |
5.47 |
1,005 |
5.49 |
Other |
|
|
|
|
|
|
|
|
|
Broadpoint Ltd |
- |
- |
- |
- |
|
- |
- |
5 |
0.03 |
Funding Path Ltd |
1,000 |
5.81 |
1,016 |
5.88 |
|
1,000 |
5.45 |
1,010 |
5.52 |
Modern Power Generation Ltd |
2,160 |
12.54 |
2,194 |
12.70 |
|
2,160 |
11.77 |
2,194 |
11.98 |
|
4,811 |
27.93 |
4,861 |
28.13 |
|
5,109 |
27.84 |
5,158 |
28.18 |
Directors' Responsibility Statement
The Directors have elected to prepare the Interim Financial Report for the Company in accordance with International Financial Reporting Standards ("IFRS").
In preparing the Interim Financial Report for the 6 month period to 31 August 2017, the Directors confirm that to the best of their knowledge:
a) the Interim Financial Report has been prepared in accordance with International Accounting Standard IAS34, "Interim Financial Reporting" issued by the International Accounting Standards Board;
b) the Interim Financial Report includes a fair review of important events during the period and their effect on the Financial Statements and a description of principal risks and uncertainties for the remainder of the accounting period;
c) the Interim Financial Report gives a true and fair view in accordance with IFRS of the assets, liabilities, financial position and of the results of the Company for the period and complies with IFRS and the Companies Act 2006;
d) the Interim Financial Report includes a fair review of related party transactions and changes therein. There were no related party transactions for the accounting period; and
e) the Directors believe that the Company has sufficient financial resources to manage its business risks in the current uncertain economic outlook.
The Directors have reasonable expectations that the Company has adequate resources to continue in operational existence for at least the next 12 months. Thus they continue to adopt the going concern basis of accounting in preparing the financial statements.
This Interim Financial Report has not been audited or reviewed by the auditors.
Jane Owen
Chairman
12 October 2017
Non-Statutory Analysis - The Ordinary Share Fund
Statement of Comprehensive Income |
|
Unaudited |
|
Audited |
||||
|
6 months ended 31 August 2017 |
|
Year ended 28 February 2017 |
|||||
|
|
Revenue |
Capital |
Total |
|
Revenue |
Capital |
Total |
|
|
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
Investment income |
|
(1) |
- |
(1) |
|
685 |
- |
685 |
Realised (loss) on investments |
|
- |
(17) |
(17) |
|
- |
(429) |
(429) |
Unrealised (loss) on investments |
|
- |
- |
- |
|
- |
(74) |
(74) |
Investment return |
|
(1) |
(17) |
(18) |
|
685 |
(503) |
182 |
Investment management fees |
|
(2) |
19 |
17 |
|
(80) |
(92) |
(172) |
Other expenses |
|
(5) |
4 |
(1) |
|
(66) |
- |
(66) |
(Loss)/profit before taxation |
|
(8) |
6 |
(2) |
|
539 |
(595) |
(56) |
Taxation |
|
2 |
(4) |
(2) |
|
11 |
57 |
68 |
(Loss)/profit after taxation |
|
(6) |
2 |
(4) |
|
550 |
(538) |
12 |
Profit and total comprehensive (loss)/income for the period |
|
(6) |
2 |
(4) |
|
550 |
(538) |
12 |
Basic and diluted (loss)/earnings per share |
|
(0.03p) |
0.01p |
(0.02p) |
|
2.71p |
(2.65p) |
0.06p |
|
|
|
Unaudited |
|
|
Audited |
||
Balance Sheet |
|
31 August 2017 |
|
28 February 2017 |
||||
|
|
|
|
£'000 |
|
|
|
£'000 |
Non-current assets |
|
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
|
|
|
- |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Assets held for sale |
|
|
|
- |
|
|
|
191 |
Receivables |
|
|
|
- |
|
|
|
674 |
Corporation tax |
|
|
|
- |
|
|
|
68 |
Cash and cash equivalents |
|
|
|
909 |
|
|
|
1,448 |
|
|
|
|
909 |
|
|
|
2,381 |
Current liabilities |
|
|
|
|
|
|
|
|
Payables |
|
|
|
(34) |
|
|
|
(82) |
Net assets |
|
|
|
875 |
|
|
|
2,304 |
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders |
|
|
875 |
|
|
|
2,304 |
|
Net asset value per share |
|
|
|
4.30p |
|
|
|
11.32p |
Statement of Changes in Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
31 August 2017 |
|
|
28 February 2017 |
|||
|
|
|
|
£'000 |
|
|
|
£'000 |
Opening shareholders' funds |
|
|
|
2,304 |
|
|
|
7,176 |
(Loss)/profit for the period |
|
|
|
(4) |
|
|
|
12 |
Dividend paid |
|
|
|
(1,425) |
|
|
|
(4,884) |
Closing shareholders' funds |
|
|
|
875 |
|
|
|
2,304 |
Investment Portfolio |
Unaudited |
|
Audited |
||||||
|
31 August 2017 |
|
28 February 2017 |
||||||
|
Cost |
Valuation |
|
Cost |
Valuation |
||||
|
£'000 |
% |
£'000 |
% |
|
£'000 |
% |
£'000 |
% |
Unquoted Qualifying Holdings |
- |
- |
- |
- |
|
300 |
17.16 |
191 |
11.62 |
Unquoted Non Qualifying Holdings |
- |
- |
- |
- |
|
- |
- |
5 |
0.30 |
|
- |
- |
- |
- |
|
300 |
17.16 |
196 |
11.92 |
Cash and cash equivalents |
909 |
100.00 |
909 |
100.00 |
|
1,448 |
82.84 |
1,448 |
88.08 |
|
909 |
100.00 |
909 |
100.00 |
|
1,748 |
100.00 |
1,644 |
100.00 |
Unquoted Qualifying Holdings |
|
|
|
|
|
|
|
|
|
Cinema Digitisation |
|
|
|
|
|
|
|
|
|
DLN Digital Ltd |
- |
- |
- |
- |
|
300 |
17.16 |
191 |
11.62 |
|
- |
- |
- |
- |
|
300 |
17.16 |
191 |
11.62 |
Unquoted Non Qualifying Holdings |
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
Broadpoint Ltd |
- |
- |
- |
- |
|
- |
- |
5 |
0.30 |
|
- |
- |
- |
- |
|
- |
- |
5 |
0.30 |
Non-Statutory Analysis - The A Share Fund
Statement of Comprehensive Income |
|
Unaudited |
|
Audited |
||||
|
|
6 months ended 31 August 2017 |
|
Year ended 28 February 2017 |
||||
|
|
Revenue |
Capital |
Total |
|
Revenue |
Capital |
Total |
|
|
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
Investment income |
|
324 |
- |
324 |
|
663 |
- |
663 |
Unrealised gain on investments |
|
- |
6 |
6 |
|
- |
30 |
30 |
Investment return |
|
324 |
6 |
330 |
|
663 |
30 |
693 |
Investment management fees |
|
(10) |
- |
(10) |
|
(163) |
(47) |
(210) |
Other expenses |
|
(32) |
(2) |
(34) |
|
(52) |
- |
(52) |
Profit/(loss) before taxation |
|
282 |
4 |
286 |
|
448 |
(17) |
431 |
Taxation |
|
(54) |
- |
(54) |
|
(90) |
10 |
(80) |
Profit/(loss) after taxation |
|
228 |
4 |
232 |
|
358 |
(7) |
351 |
Profit and total comprehensive income/(loss) for the period |
|
228 |
4 |
232 |
|
358 |
(7) |
351 |
Basic and diluted earnings/(loss) per share |
|
2.29p |
0.05p |
2.34p |
|
3.61p |
(0.08p) |
3.53p |
|
|
|
Unaudited |
|
|
Audited |
||
Balance Sheet |
|
31 August 2017 |
|
28 February 2017 |
||||
|
|
|
|
£'000 |
|
|
|
£'000 |
Non-current assets |
|
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
|
|
|
9,510 |
|
|
|
9,802 |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Receivables |
|
|
|
688 |
|
|
|
678 |
Cash and cash equivalents |
|
|
|
64 |
|
|
|
29 |
|
|
|
|
752 |
|
|
|
707 |
Current liabilities |
|
|
|
|
|
|
|
|
Payables |
|
|
|
(15) |
|
|
|
(73) |
Corporation Tax |
|
|
|
(57) |
|
|
|
(80) |
Net assets |
|
|
|
10,190 |
|
|
|
10,356 |
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders |
|
10,190 |
|
|
|
10,356 |
||
Net asset value per share |
|
|
|
102.41p |
|
|
|
104.07p |
Statement of Changes in Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
|
Audited |
||
|
|
31 August 2017 |
|
|
28 February 2017 |
|||
|
|
|
|
£'000 |
|
|
|
£'000 |
Opening shareholders' funds |
|
|
|
10,356 |
|
|
|
10,005 |
Profit for the period |
|
|
|
232 |
|
|
|
351 |
Dividend paid |
|
|
|
(398) |
|
|
|
- |
Closing shareholders' funds |
|
|
|
10,190 |
|
|
|
10,356 |
Investment Portfolio |
Unaudited |
|
Audited |
||||||
|
31 August 2017 |
|
28 February 2017 |
||||||
|
Cost |
Valuation |
|
Cost |
Valuation |
||||
|
£'000 |
% |
£'000 |
% |
|
£'000 |
% |
£'000 |
% |
Unquoted Qualifying Holdings |
6,323 |
66.29 |
6,335 |
66.16 |
|
6,323 |
64.51 |
6,335 |
64.44 |
Unquoted Non Qualifying Holdings |
3,151 |
33.03 |
3,175 |
33.16 |
|
3,449 |
35.18 |
3,467 |
35.27 |
|
9,474 |
99.32 |
9,510 |
99.32 |
|
9,772 |
99.69 |
9,802 |
99.71 |
Cash and cash equivalents |
64 |
0.68 |
64 |
0.68 |
|
29 |
0.31 |
29 |
0.29 |
|
9,538 |
100.00 |
9,574 |
100.00 |
|
9,801 |
100.00 |
9,831 |
100.00 |
Unquoted Qualifying Holdings |
|
|
|
|
|
|
|
|
|
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Green Highland Allt Choire A Bhalachain Ltd |
30 |
0.31 |
29 |
0.30 |
|
30 |
0.31 |
29 |
0.29 |
Green Highland Allt Garbh Ltd |
2,250 |
23.59 |
2,250 |
23.50 |
|
2,250 |
22.96 |
2,250 |
22.89 |
Green Highland Allt Ladaidh (1148) Ltd |
1,470 |
15.41 |
1,470 |
15.35 |
|
1,470 |
15.00 |
1,470 |
14.95 |
Green Highland Allt Luaidhe (228) Ltd |
855 |
8.96 |
877 |
9.16 |
|
855 |
8.72 |
877 |
8.92 |
Green Highland Allt Phocachain (1015) Ltd |
858 |
9.00 |
849 |
8.87 |
|
858 |
8.75 |
849 |
8.64 |
Green Highland Shenval Ltd |
860 |
9.02 |
860 |
8.98 |
|
860 |
8.77 |
860 |
8.75 |
|
6,323 |
66.29 |
6,335 |
66.16 |
|
6,323 |
64.51 |
6,335 |
64.44 |
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
Audited |
||||||
|
31 August 2017 |
|
28 February 2017 |
||||||
|
Cost |
Valuation |
|
Cost |
Valuation |
||||
|
£'000 |
% |
£'000 |
% |
|
£'000 |
% |
£'000 |
% |
Unquoted Non Qualifying Holdings |
|
|
|
|
|
|
|
|
|
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Green Highland Allt Choire A Bhalachain Ltd |
3 |
0.03 |
3 |
0.03 |
|
3 |
0.03 |
3 |
0.03 |
Green Highland Allt Ladaidh (1148) Ltd |
30 |
0.31 |
30 |
0.31 |
|
30 |
0.31 |
30 |
0.31 |
Green Highland Allt Luaidhe (228) Ltd |
61 |
0.64 |
61 |
0.64 |
|
61 |
0.62 |
61 |
0.62 |
Green Highland Allt Phocachain (1015) Ltd |
2 |
0.02 |
2 |
0.02 |
|
3 |
0.03 |
3 |
0.03 |
Kinlochteacius Hydro Ltd |
- |
- |
- |
- |
|
47 |
0.48 |
47 |
0.48 |
SME Funding: |
|
|
|
|
|
|
|
|
|
Hydro Electric Power |
|
|
|
|
|
|
|
|
|
Broadpoint 2 Ltd |
550 |
5.77 |
550 |
5.74 |
|
800 |
8.16 |
800 |
8.14 |
Broadpoint 3 Ltd |
1,005 |
10.54 |
1,005 |
10.50 |
|
1,005 |
10.25 |
1,005 |
10.22 |
Other |
|
|
|
|
|
|
|
|
|
Funding Path Ltd |
1,000 |
10.48 |
1,016 |
10.61 |
|
1,000 |
10.20 |
1,010 |
10.27 |
Modern Power Generation Ltd |
500 |
5.24 |
508 |
5.31 |
|
500 |
5.10 |
508 |
5.17 |
|
3,151 |
33.03 |
3,175 |
33.16 |
|
3,449 |
35.18 |
3,467 |
35.27 |
Non-Statutory Analysis - The B Share Fund
Statement of |
|
Unaudited |
|
Audited |
||||
Comprehensive Income |
|
6 months ended 31 August 2017 |
|
Year ended 28 February 2017 |
||||
|
|
Revenue |
Capital |
Total |
|
Revenue |
Capital |
Total |
|
|
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
Investment income |
|
41 |
- |
41 |
|
89 |
- |
89 |
Unrealised gain on investments |
|
- |
- |
- |
|
- |
26 |
26 |
Investment return |
|
41 |
- |
41 |
|
89 |
26 |
115 |
Investment management fees |
|
(19) |
(4) |
(23) |
|
(87) |
(25) |
(112) |
Other expenses |
|
(21) |
- |
(21) |
|
(30) |
- |
(30) |
(Loss)/profit before taxation |
|
1 |
(4) |
(3) |
|
(28) |
1 |
(27) |
Taxation |
|
- |
1 |
1 |
|
6 |
5 |
11 |
(Loss)/profit after taxation |
|
1 |
(3) |
(2) |
|
(22) |
6 |
(16) |
Loss and total comprehensive (loss)/income for the year |
|
1 |
(3) |
(2) |
|
(22) |
6 |
(16) |
Basic and diluted (loss)/earnings per share |
|
0.01p |
(0.04p) |
(0.03p) |
|
(0.37p) |
0.10p |
(0.27p) |
|
|
|
Unaudited |
|
|
Audited |
||
Balance Sheet |
|
31 August 2017 |
|
28 February 2017 |
||||
|
|
|
|
£'000 |
|
|
|
£'000 |
Non-current assets |
|
|
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
|
|
|
6,786 |
|
|
|
6,786 |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Receivables |
|
|
|
17 |
|
|
|
23 |
Corporation Tax |
|
|
|
1 |
|
|
|
11 |
Cash and cash equivalents |
|
|
|
12 |
|
|
|
48 |
|
|
|
|
30 |
|
|
|
82 |
Current liabilities |
|
|
|
|
|
|
|
|
Payables |
|
|
|
(10) |
|
|
|
(60) |
Net assets |
|
|
|
6,806 |
|
|
|
6,808 |
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders |
|
|
6,806 |
|
|
|
6,808 |
|
Net asset value per share |
|
|
|
99.73p |
|
|
|
99.76p |
Statement of Changes in Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
Unaudited |
|
|
Audited |
||
|
|
31 August 2017 |
|
|
28 February 2017 |
|||
|
|
|
|
£'000 |
|
|
|
£'000 |
Opening shareholders' funds |
|
|
|
6,808 |
|
|
|
- |
Issue of new shares |
|
|
|
- |
|
|
|
6,824 |
Loss for the period |
|
|
|
(2) |
|
|
|
(16) |
Closing shareholders' funds |
|
|
|
6,806 |
|
|
|
6,808 |
Investment Portfolio |
Unaudited |
|
Audited |
||||||
|
31 August 2017 |
|
28 February 2017 |
||||||
|
Cost |
Valuation |
|
Cost |
Valuation |
||||
|
£'000 |
% |
£'000 |
% |
|
£'000 |
% |
£'000 |
% |
Unquoted Qualifying Holdings |
5,100 |
75.31 |
5,100 |
75.02 |
|
5,100 |
74.91 |
5,100 |
74.62 |
Unquoted Non Qualifying Holdings |
1,660 |
24.51 |
1,686 |
24.80 |
|
1,660 |
24.38 |
1,686 |
24.67 |
|
6,760 |
99.82 |
6,786 |
99.82 |
|
6,760 |
99.29 |
6,786 |
99.29 |
Cash and cash equivalents |
12 |
0.18 |
12 |
0.18 |
|
48 |
0.71 |
48 |
0.71 |
|
6,772 |
100.00 |
6,798 |
100.00 |
|
6,808 |
100.00 |
6,834 |
100.00 |
Unquoted Qualifying Holdings |
|
|
|
|
|
|
|
|
|
Gas Power |
|
|
|
|
|
|
|
|
|
Distributed Generators Ltd |
3,200 |
47.25 |
3,200 |
47.07 |
|
3,200 |
47.00 |
3,200 |
46.82 |
Green Peak Generation Ltd |
1,900 |
28.06 |
1,900 |
27.95 |
|
1,900 |
27.91 |
1,900 |
27.80 |
|
5,100 |
75.31 |
5,100 |
75.02 |
|
5,100 |
74.91 |
5,100 |
74.62 |
Unquoted Non Qualifying Holdings |
|
|
|
|
|
|
|
|
|
SME Funding |
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
Modern Power Generation Ltd |
1,660 |
24.51 |
1,686 |
24.80 |
|
1,660 |
24.38 |
1,686 |
24.67 |
|
1,660 |
24.51 |
1,686 |
24.80 |
|
1,660 |
24.38 |
1,686 |
24.67 |
Unaudited Statement of Comprehensive Income
|
|
Unaudited |
|
Audited |
|
Unaudited |
||||||
|
|
Year ended |
|
Year ended |
|
6 months ended |
||||||
|
|
31 August 2017 |
|
28 February 2017 |
|
31 August 2016 |
||||||
|
Note |
Revenue |
Capital |
Total |
|
Revenue |
Capital |
Total |
|
Revenue |
Capital |
Total |
|
|
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income |
4 |
364 |
- |
364 |
|
1,437 |
- |
1,437 |
|
507 |
- |
507 |
(Loss)/gain arising on the realisation of investments during the period |
|
- |
(17) |
(17) |
|
- |
(429) |
(429) |
|
- |
88 |
88 |
Gain/(loss) arising on the revaluation of investments at the period end |
|
- |
6 |
6 |
|
- |
(18) |
(18) |
|
- |
(124) |
(124) |
Investment return |
|
364 |
(11) |
353 |
|
1,437 |
(447) |
990 |
|
507 |
(36) |
471 |
Investment management fees |
5 |
31 |
(15) |
16 |
|
330 |
164 |
494 |
|
187 |
123 |
310 |
Financial and regulatory costs |
|
12 |
- |
12 |
|
28 |
- |
28 |
|
14 |
- |
14 |
General administration |
|
2 |
- |
2 |
|
4 |
- |
4 |
|
1 |
- |
1 |
Legal and professional fees |
|
20 |
(2) |
18 |
|
69 |
- |
69 |
|
76 |
- |
76 |
Directors' remuneration |
|
24 |
- |
24 |
|
47 |
- |
47 |
|
22 |
- |
22 |
Operating expenses |
|
89 |
(17) |
72 |
|
478 |
164 |
642 |
|
300 |
123 |
423 |
Profit/(loss) before taxation |
|
275 |
6 |
281 |
|
959 |
(611) |
348 |
|
207 |
(159) |
48 |
Taxation |
7 |
(52) |
(3) |
(55) |
|
(73) |
72 |
(1) |
|
(36) |
36 |
- |
Profit/(loss) after taxation |
|
223 |
3 |
226 |
|
886 |
(539) |
347 |
|
171 |
(123) |
48 |
Profit and total comprehensive income/(loss) for the period |
|
223 |
3 |
226 |
|
886 |
(539) |
347 |
|
171 |
(123) |
48 |
Basic & diluted earnings per share |
8 |
n/a |
n/a |
n/a |
|
n/a |
n/a |
n/a |
|
n/a |
n/a |
n/a |
The total column of this statement is the Statement of Comprehensive Income of the Company prepared in accordance with International Financial Reporting Standards (IFRS). The supplementary revenue return and capital columns have been prepared in accordance with the Association of Investment Companies Statement of Recommended Practice (AIC SORP). All revenue and capital items in the above statement derive from continuing operations. This Statement of Comprehensive Income includes all recognised gains and losses. The accompanying notes are an integral part of this statement.
Unaudited Balance Sheet
|
|
|
|
|
|
|
|
|
Unaudited 31 August 2017 |
|
Audited 28 February 2017 |
|
Unaudited 31 August 2016 |
|
Note |
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
Non current assets |
|
|
|
|
|
|
Financial assets at fair value through profit or loss |
|
16,296 |
|
16,593 |
|
18,335 |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Assets held for sale |
|
- |
|
191 |
|
- |
Receivables |
|
705 |
|
1,375 |
|
1,202 |
Cash and cash equivalents |
9 |
985 |
|
1,525 |
|
4,808 |
|
|
1,690 |
|
3,091 |
|
6,010 |
Total assets |
|
17,986 |
|
19,684 |
|
24,345 |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Payables and accrued expenses |
|
59 |
|
215 |
|
292 |
Current taxation payable |
|
56 |
|
1 |
|
- |
|
|
115 |
- |
216 |
- |
292 |
Net assets |
11 |
17,871 |
|
19,468 |
|
24,053 |
|
|
|
|
|
|
|
Equity attributable to equity holders |
|
|
|
|
|
|
Share capital |
10 |
371 |
|
371 |
|
371 |
Share Premium |
|
16,683 |
|
16,683 |
|
16,683 |
Chare redemption reserve |
|
1 |
|
1 |
|
1 |
Special distributable reserve |
|
- |
|
255 |
|
4,900 |
Capital reserve |
|
593 |
|
1,443 |
|
1,859 |
Revenue reserve |
|
223 |
|
715 |
|
239 |
Total equity |
|
17,871 |
|
19,468 |
|
24,053 |
The statements were approved by the Directors and authorised for issue on 12 October 2017 and are signed on their behalf by:
Jane Owen
Chairman
12 October 2017
The accompanying notes are an integral part of this statement.
Unaudited Statement of Changes in Shareholders' Equity
|
Issued Capital |
Share Premium |
Share Redemption Reserve |
Special Distributable Reserve |
Capital Reserve |
Revenue Reserve |
Total |
|
£'000 |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
6 months ended 31 August 2017 |
|
|
|
|
|
|
|
Opening balance |
371 |
16,683 |
1 |
255 |
1,443 |
715 |
19,468 |
Dividends paid |
- |
- |
- |
(255) |
(853) |
(715) |
(1,823) |
Transactions with owners |
- |
- |
- |
(255) |
(853) |
(715) |
(1,823) |
Profit after taxation |
- |
- |
- |
- |
3 |
223 |
226 |
Total comprehensive (loss)/profit for the period |
- |
- |
- |
- |
3 |
223 |
226 |
Balance at 31 August 2017 |
371 |
16,683 |
1 |
- |
593 |
223 |
17,871 |
The Capital Reserve consists of: |
|
|
|
|
|
|
|
Investment holding gains |
|
|
|
|
62 |
|
|
Other realised gains |
|
|
|
531 |
|
|
|
|
|
|
|
|
593 |
|
|
Year ended 28 February 2017 |
|
|
|
|
|
|
|
Opening balance |
303 |
9,927 |
1 |
4,900 |
1,982 |
68 |
17,181 |
Issue of share capital |
68 |
6,904 |
- |
- |
- |
- |
6,972 |
Cost of issue of shares |
- |
(148) |
- |
- |
- |
- |
(148) |
Dividend Paid |
- |
- |
- |
(4,645) |
- |
(239) |
(4,884) |
Transactions with owners |
68 |
6,756 |
- |
(4,645) |
- |
(239) |
1,940 |
(Loss)/profit after taxation |
- |
- |
- |
- |
(539) |
886 |
347 |
Total comprehensive (loss)/profit for the period |
- |
- |
- |
- |
(539) |
886 |
347 |
Balance at 28 February 2017 |
371 |
16,683 |
1 |
255 |
1,443 |
715 |
19,468 |
The Capital Reserve consists of: |
|
|
|
|
|
|
|
Investment holding losses |
|
|
|
|
(48) |
|
|
Other realised gains |
|
|
|
1,491 |
|
|
|
|
|
|
|
|
1,443 |
|
|
6 months ended 31 August 2016 |
|
|
|
|
|
|
|
Opening balance |
303 |
9,927 |
1 |
4,900 |
1,982 |
68 |
17,181 |
Issue of share capital |
68 |
6,904 |
- |
- |
- |
- |
6,972 |
Cost of issue of shares |
- |
(148) |
- |
- |
- |
- |
(148) |
Transactions with owners |
68 |
6,756 |
- |
- |
- |
- |
6,824 |
(Loss)/profit after taxation |
- |
- |
- |
- |
(123) |
171 |
48 |
Total comprehensive (loss)/profit for the period |
- |
- |
- |
- |
(123) |
171 |
48 |
Balance at 31 August 2016 |
371 |
16,683 |
1 |
4,900 |
1,859 |
239 |
24,053 |
The Capital Reserve consists of: |
|
|
|
|
|
|
|
Investment holding losses |
|
|
|
|
(154) |
|
|
Other realised gains |
|
|
|
2,013 |
|
|
|
|
|
|
|
|
1,859 |
|
|
The capital reserve represents the proportion of Investment Management fees charged against capital and realised/unrealised gains or losses on the disposal/revaluation of investments. The unrealised capital reserve is not distributable. The special distributable reserve was created on court cancellation of the share premium account. The revenue reserve, realised capital reserve and special distributable reserve are distributable by way of dividend.
Unaudited Statement of Cash Flows
|
|
Unaudited |
|
Audited |
|
Unaudited |
||||||
|
|
6 months ended |
Year ended |
|
6 months ended |
|||||||
|
31 August 2017 |
|
28 February 2017 |
|
31 August 2016 |
|||||||
|
|
£'000 |
|
£'000 |
|
£'000 |
||||||
|
|
|
|
|
|
|
||||||
Cash flows from operating activities |
|
|
|
|
|
|
||||||
Profit before taxation |
281 |
|
348 |
|
48 |
|
||||||
Loss/(profit) arising on the disposal of investments during the period |
17 |
|
429 |
|
(88) |
|
||||||
(Gain)/loss arising on the revaluation of investments at the period end |
(6) |
|
18 |
|
124 |
|
||||||
Cash generated by operations |
292 |
|
795 |
|
84 |
|
||||||
Decrease/(Increase) in receivables |
16 |
|
(424) |
|
(244) |
|
||||||
(Decrease)/increase in payables |
(156) |
|
93 |
|
170 |
|
||||||
Net cash flows from operating activities |
152 |
|
464 |
|
10 |
|
||||||
Cash flows from investing activities |
|
|
|
|
|
|
||||||
Purchase of financial assets at fair value through profit or loss |
- |
|
(5,850) |
|
(5,850) |
|
||||||
Sales of financial assets at fair value through profit or loss |
1,131 |
|
4,634 |
|
3,487 |
|
||||||
Net cash flows from investing activities |
1,131 |
|
(1,216) |
|
(2,363) |
|
||||||
Cash flows from financing activities |
|
|
|
|
|
|
||||||
Issue of shares |
- |
|
6,824 |
|
6,824 |
|
||||||
Dividends paid |
(1,823) |
|
(4,884) |
|
- |
|
||||||
Net cash flows from financing activities |
(1,823) |
|
1,940 |
|
6,824 |
|
||||||
Net increase in cash and cash equivalents |
(540) |
|
1,188 |
|
4,471 |
|
||||||
Reconciliation of net cash flow to movements in cash and cash equivalents |
|
|
|
|
|
|
||||||
Cash and cash equivalents at 1 March 2017 |
1,525 |
|
337 |
|
337 |
|
||||||
Net increase in cash and cash equivalents |
(540) |
|
1,188 |
|
4,471 |
|
||||||
Cash and cash equivalents at 31 August 2017 |
985 |
|
1,525 |
|
4,808 |
|
||||||
The accompanying notes are an integral part of this statement.
Notes to the Unaudited Interim Financial Report
1. Corporate information
The Unaudited Interim Financial Report of the Company for the 6 months ended 31 August 2017 was authorised for issue in accordance with a resolution of the Directors on 12 October 2017.
The Company is listed on the London Stock Exchange.
Triple Point VCT 2011 plc is incorporated and domiciled in Great Britain. The address of Triple Point VCT 2011 plc's registered office, which is also its principal place of business, is 18 St. Swithin's Lane, London, EC4N 8AD.
Triple Point VCT 2011 plc's Unaudited Interim Financial Report is presented in Pounds Sterling (£) which is also the functional currency of the Company, rounded to the nearest thousand.
The financial information set out in this report does not constitute statutory accounts as defined in S434 of the Companies Act 2006.
The principal activity of the Company is investment. The Company's investment strategy is to offer combined exposure to cash or cash based funds and venture capital investments focused on companies with contractual revenues from financially secure counterparties.
2. Basis of preparation and accounting policies
Basis of preparation
The Unaudited Interim Financial Report of the Company for the 6 months ended 31 August 2017 has been prepared in accordance with IAS 34: Interim Financial Reporting. The same accounting policies and methods of computation are followed in the Interim Financial Report as were followed in the most recent Financial Statements. It does not include all of the information required for full Financial Statements and should be read in conjunction with the Financial Statements for the year ended 28 February 2017.
Estimates
The preparation of the Unaudited Interim Financial Report requires management to make judgements, estimates and assumptions that reflect the application of accounting policies and the reported amounts of assets and liabilities, income and expenditure. However, actual results may differ from these estimates.
3. Segmental reporting
The Company only has one class of business, being investment activity. All revenues and assets are generated and held in the UK.
4. Investment income
|
Unaudited |
|
Audited |
||||||||
|
6 months ended 31 August 2017 |
|
Year ended 28 February 2017 |
||||||||
|
Ord Shares |
A Shares |
B Shares |
|
Total |
|
Ord Shares |
A Shares |
B Shares |
|
Total |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
Loan interest |
(4) |
324 |
41 |
|
361 |
|
52 |
663 |
89 |
|
804 |
Other investment income |
3 |
- |
- |
|
3 |
|
- |
- |
- |
|
- |
Dividends received |
- |
- |
- |
|
- |
|
633 |
- |
- |
|
633 |
|
(1) |
324 |
41 |
|
364 |
|
685 |
663 |
89 |
|
1,437 |
5. Investment management fees
TPIM provides investment management and administration services to the Company under an Investment Management Agreement effective 23 September 2010 and a deed of variation to that agreement effective 23 December 2015.
Ordinary Shares: The agreement provides for an investment management fee of 2.25% per annum of net assets payable quarterly in arrear for Ordinary Shares until 1 October 2016 and thereafter a 1% exit fee on funds returned to shareholders.
A Shares: The agreement provides for an investment management fee of 2.00% per annum of net assets payable quarterly in arrear for A Shares. For A Shares the appointment shall continue for a period of at least 6 years from the admission of those shares.
B Shares: The agreement provides for an investment management fee of 1.90% per annum of net assets payable quarterly in arrear for B Shares. For B Shares the appointment shall continue for a period of at least 6 years from the admission of those shares.
An administration fee of £37,500 per annum is payable quarterly in arrear.
6. Directors' remuneration
|
Unaudited |
|
Audited |
||||||||
|
6 months ended 31 August 2017 |
|
Year ended 28 February 2017 |
||||||||
|
Ord Shares |
A Shares |
B Shares |
|
Total |
|
Ord Shares |
A Shares |
B Shares |
|
Total |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
Jane Owen |
1 |
5 |
3 |
|
9 |
|
4 |
8 |
5 |
|
17 |
Chad Murrin |
1 |
4 |
3 |
|
8 |
|
4 |
7 |
4 |
|
15 |
Tim Clarke |
- |
4 |
3 |
|
7 |
|
4 |
7 |
4 |
|
15 |
|
2 |
13 |
9 |
|
24 |
|
12 |
22 |
13 |
|
47 |
7. Taxation
|
Unaudited |
|
Audited |
||||||||
|
6 months ended 31 August 2017 |
|
Year ended |
||||||||
|
Ord Shares |
A Shares |
B Shares |
|
Total |
|
Ord Shares |
A Shares |
B Shares |
|
Total |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
Profit/(loss) on ordinary activities before tax |
(2) |
286 |
(3) |
|
281 |
|
(56) |
431 |
(27) |
|
348 |
Corporation tax @ 19% /(20%) |
(1) |
55 |
(1) |
|
53 |
|
(11) |
87 |
(6) |
|
70 |
Effect of: |
|
|
|
|
|
|
|
|
|
|
|
Utilisation of tax losses brought forward |
- |
- |
- |
|
- |
|
(38) |
- |
- |
|
(38) |
Capital losses/(gains) not taxable |
4 |
(1) |
- |
|
3 |
|
100 |
(7) |
(5) |
|
88 |
Disallowed expenditure |
(1) |
- |
- |
|
(1) |
|
7 |
- |
- |
|
7 |
Tax (charge)/credit for the period |
2 |
54 |
(1) |
|
55 |
|
(68) |
80 |
(11) |
|
1 |
Capital gains and losses are exempt from corporation tax due to the Company's status as a Venture Capital Trust.
8. Earnings per share
The loss per Ordinary Share is 0.02p and is based on a loss from ordinary activities after tax of £4,630, and on the weighted average number of Ordinary Shares in issue during the period of 20,349,869.
The earnings per A Share is 2.34p and is based on a profit from ordinary activities after tax of £232,730, and on the weighted average number of A Shares in issue during the period of 9,951,133.
The loss per B Share is 0.03p, and is based on a loss from ordinary activities after tax of £2,640, and on the weighted average number of B Shares in issue during the period of 6,824,266.
There were no changes to the number of shares in issue during the period therefore the weighted average number of shares in issue during for all share classes is equal to the number of shares at 31 August 2017.
9. Cash and cash equivalents
Cash and cash equivalents comprise deposits with The Royal Bank of Scotland plc.
10. Share capital
|
Unaudited |
Audited |
|
31 August 2017 |
28 February 2017 |
|
|
|
Ordinary Shares of £0.01 each |
|
|
Issued & Fully Paid |
|
|
Number of shares |
20,349,869 |
20,349,869 |
Par Value £'000 |
203 |
203 |
Authorised |
|
|
Number of shares |
60,000,000 |
60,000,000 |
Par Value £'000 |
600 |
600 |
|
|
|
A Ordinary Shares of £0.01 each |
|
|
Issued & Fully Paid |
|
|
Number of shares |
9,951,133 |
9,951,133 |
Par Value £'000 |
100 |
100 |
Authorised |
|
|
Number of shares |
10,000,000 |
10,000,000 |
Par Value £'000 |
100 |
100 |
|
|
|
B Ordinary Shares of £0.01 each |
|
|
Issued & Fully Paid |
|
|
Number of shares |
6,824,266 |
6,824,266 |
Par Value £'000 |
68 |
68 |
Authorised |
|
|
Number of shares |
10,000,000 |
10,000,000 |
Par Value £'000 |
100 |
100 |
|
|
|
11. Net asset value per share
The net asset value per share for the Ordinary Shares is 4.30p per share and is calculated based on net assets of £875,000 divided by the 20,349,869 Ordinary Shares in issue.
The net asset value per share for the A Shares is 102.41p and is calculated based on net assets of £10,190,000 divided by the 9,951,133 A Shares in issue.
The net asset value per share for the B Shares is 99.73p and is calculated on net assets of £6,806,000 divided by the 6,824,266 B Shares in issue.
12. Commitments and contingencies
The Company has no contingent liabilities or commitments.
13. Relationship with Investment Manager
During the period, TPIM received £34,968 (which has been expensed by the Company) for providing management and administrative services to the Company. TPIM have agreed not to charge their management fees for the A Share Class for the current financial year ending 28 February 2018, to enable the A Share Class to build up distributable reserves. TPIM have agreed not to charge their management fees from 1 January 2017 on the amounts invested into two companies constructing gas power plants, which represents circa 75% of the B Share Class NAV, until these investments start to generate income for the B Share Class.
14. Related party transactions
There were no related party transactions during the period.
15. Post balance sheet events
There were no post balance sheet events.
16. Dividend
Ordinary Share Class:
On 13 April 2017 a dividend of £1m equal to 5p per share was paid to the Ordinary Class Shareholders. On 23 June 2017 a dividend of £406,997 equal to 2p per share was paid to the Ordinary Class Shareholders.
The Board has resolved to pay a further dividend to Ordinary Class Shareholders of £671,546 equal to 3.30p per share which will be paid on 24 November 2017 to shareholders on the register on 10 November 2017. This will bring the total paid by way of dividends to the Ordinary Class Shareholders to 114.05p per share. Following payment of this dividend the shares will be cancelled and a final distribution paid to Ordinary Class Shareholders during the first quarter of 2018.
A Share Class:
On 23 June 2017 a dividend of £398,045 equal to 4p per share was paid to the A Class Shareholders.
You are here: news > regulatory news