RE: Don't forget20 Sep 2023 20:02
Kingsley - I've calculated it based on the buyback hitting both maxima, i.e. buying 21,250,000 for £850,000 (which gives an average bang on 4p with no decimals).
NAV currently stands at 7.65p (assuming the team have incurred £400k of running costs since the end of March).
This is made up of Avextra at £2,552k (our remaining holding uplifted by 2%) + Juvanescecne at £2,556 + Clean Food Group at £965k + Northern Leaf at £960k + LGP at £715k + Inveniam at £596k + Portage at £94k (all of these from March valuation) + OTO at £496k (per RNS). Total holdings = £8,914k.
There's a bit of upside, because I haven't bothered to add accrued interest on some convertible loan notes in there.
Cash = £14k net opening position + £5,106 from Leap + £2,450 Avextra + £184k from SW Brands - £400k running costs for April to September (probably lower in reality, as previous costs will have been inflated by Leap fees). Total = £7,354
Net assets = £16,268k before buyback, with 212,747,395 shares in circulation, i.e 7.65p per share.
Net assets = £15,418 *after* buyback, with 191,497,395 shares in circulation, i.e. 8.05p per share.
My current average... almost exactly 8.05p per share.
(I should have added that accrued interest in to make myself feel better!)