The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksBaronsmead 2vt Regulatory News (BMD)

Share Price Information for Baronsmead 2vt (BMD)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 55.00
Bid: 53.50
Ask: 56.50
Change: 0.00 (0.00%)
Spread: 3.00 (5.607%)
Open: 0.00
High: 0.00
Low: 0.00
Prev. Close: 55.00
BMD Live PriceLast checked at -
Baronsmead Second Venture Trust is an Investment Trust

To achieve long-term investment returns for private investors by investing primarily in a diverse portfolio of UK growth businesses, whether unquoted or traded on AIM.

Find out More

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Annual Financial Report

17 Feb 2015 17:38

RNS Number : 1715F
Baronsmead VCT 3 PLC
17 February 2015
 



 

Baronsmead VCT 3 plc

Annual Financial Report for the year ended 31 December 2014

 

Financial Headlines

 

· Net asset value ("NAV") per share increased 4.7 per cent to 118.72p in the year ended 31 December 2014, before deduction of dividends.

· NAV total return to shareholders for every 100.0p invested at launch in 2001 equals 257.2p

 

· Dividends totalled 17.0p for the year ended 31 December 2014.

· Net annual dividend yield of 17.9 per cent. and gross annual dividend yield of 23.9 per cent.

 

Our Investment Objective

 

Baronsmead VCT 3 is a tax efficient listed Company which aims to achieve long-term investment returns for private investors.

 

Investment Policy

- To invest primarily in a diverse portfolio of UK growth businesses, whether unquoted or trade on AIM

 - Investments are made selectively across a range of sectors in companies that have the potential to grow and enhance their value.

 

Further details on how this is achieved are contained in the 'Other Matters' section of the Strategic Report below.

 

The full investment policy can be found in the full Annual Report and Accounts.

 

Dividend Policy

The board of Baronsmead VCT 3 has the objective to maintain a minimum annual dividend level of around 4.5p per ordinary share if possible, but this depends primarily on the level of realisations achieved and cannot be guaranteed.

 

 

 

Chairman's Statement

 

A series of profitable realisations enabled the Directors to pay dividends totalling 17.0p per share during the year, significantly higher than dividends of 7.5p per share paid in each of the previous seven financial years. Over the year to 31 December 2014 the Net Asset Value ("NAV") was modestly up, increasing by 5.32p per share to 118.72p per share, before payment of dividends.

 

Results

The increase in the NAV and the dividends paid over the year can be summarised as follows:

 

p per

ordinary

share

NAV as at 1 January 2014

113.40

Valuation uplift (4.70 per cent.)

5.32

NAV as at 31 December 2014 before dividends

118.72

Interim dividend paid on 7 March 2014

(8.00)

Second interim dividend paid on 19 September 2014

(4.50)

Third interim dividend paid on 19 December 2014

(4.50)

NAV as at 31 December 2014 after paying dividends

101.72

 

The value of the unquoted portfolio rose by 8.1 per cent over the year (including income received on the sale of investments) and, as I stated last year, many of the current investments are still relatively immature. The value of the quoted portfolio was up by 8.0 per cent. over the year, despite the re-emergence of volatility in quoted markets during the latter part of the year.

 

During the year the Company realised substantial profits from some of the older unquoted investments as well as a number of quoted investments. As a result of these strong results and to comply with VCT rules the Company paid a much higher dividend this year. Interim dividends of 8.0p in March 2014, 4.5p in September 2014 and a further 4.5p in December 2014 resulted in a total of 17.0p paid during the year. The 17.0p per share dividend equates to an annual yield of 17.9 per cent. based on the 31 December 2014 mid price of 95.0p per share. For higher rate taxpayers this is the equivalent of 23.9 per cent. The level of future dividends will depend upon further profitable realisations which can vary from year to year. As a result, the level of dividends paid during the year to 31 December 2014 should be regarded as exceptional.

 

Long Term Investment Performance

The Company's investment and dividend policies are aimed at producing consistent returns over the long-term. The NAV total returns for each 100p invested in Baronsmead VCT 3 over five and ten years and since launch to 31 December 2014 were 160.8p, 204.7p and 257.2p respectively. Cumulative tax free dividends per share over five and ten years and since launch to 31 December 2014 have totalled 47.0p, 81.5p and 95.3p respectively.

 

The chart in the full Annual Report and Accounts shows the cash returned to investors in the original and subsequent fundraisings based on the subscription price and the income tax rebate available on subscription. The full record of performance is set out in the appendices of the full Annual Report as well as on our website, www.baronsmeadvct3.co.uk .

 

Portfolio

This has been the second successive year of strong portfolio realisations. In the year to 31 December 2014, the Company realised gross proceeds of approximately £18.1m (2013: £19.8m). There was a particular focus on generating proceeds from the quoted portfolio to crystallise some of the gains made over the last few years whilst market liquidity was available. Sales from the quoted portfolio totalled £7.1m (2013: £3.4m). Realisations in the year to 31 December 2014 equate to approximately 36 per cent of the value of the investment portfolio at the beginning of the year (2013: 35 per cent).

 

During the year under review, the Company invested approximately £6.2m in 10 new and 8 follow-on investments in existing portfolio companies. As a result, at the year end, there were sixty-six companies in the unquoted and quoted portfolios and exposure to another thirty-seven investments through the Company's investment in Wood Street Microcap. Realisations of the unquoted investments over the last two years in particular have had a significant impact on the portfolio mix as shown above. The proportion of the Company's assets in unquoted investments is considered to be at a cyclical low and over the medium term it is expected that this should rise as the growth in value of the newer unquoted investments occurs.

 

The Company raised £9.7 million net of expenses earlier in the year and realised approximately £18.1 million from the sale of investments. As a result, the Company did not seek to raise new funds in the 2014/15 tax year, preferring to continue investing from its cash resources.

 

The Company has a diverse investment portfolio in terms of the absolute number of companies in which it has an investment exposure, the business sectors in which investee companies operate, their geographical location, the length of time they have been held as investments and the type of assets the Company has invested in. Having a diverse portfolio helps to smooth returns year on year and reduces investment exposure to any one particular investee company, business sector and asset class. The charts above summarise some of the characteristics of the diversity of our portfolio.

 

The Manager's Review above provides a commentary on new investment and some of the most significant realisations during the year which is summarised in the tables. We continue to be very satisfied with the performance of the Manager. They have created a valuable portfolio of investments which has enabled us to pay good dividends in previous years and an exceptional dividend this year. Shareholders may have noticed that the Manager has changed its name from ISIS to Livingbridge, which explains the references to that name in this Annual Report.

 

Annual General Meeting

I look forward to meeting as many shareholders as possible at our fourteenth Annual General Meeting to be held on Thursday, 16 April 2015 at the Saddlers' Hall, 40 Gutter Lane, London, EC2V 6BR at 10.15am. As well as my own review of the year, there will be presentations from the Manager.

 

Outlook

The improved prospects for the UK economy evident throughout most of 2014, abated somewhat in the last quarter of the year and have been replaced by a more uncertain outlook for 2015. Concerns over currency fluctuations, a lack of growth in Europe, China and the emerging economies, political instability in various regions and the prospects for the outcome of the forthcoming General Election have contributed to the volatility in quoted markets that has continued into the beginning of the current financial year.

 

The investment portfolio continues to evolve following recent sales and new investments. As our more recent unquoted investee companies are only now beginning to deploy our investment increases in the value of our investments are expected to be more modest in the short term. However, the Manager has begun to crystallise profits from the quoted portfolio and will, subject to market conditions, continue to do so as and when opportunities arise.

 

Anthony Townsend

Chairman

17 February 2015

 

Manager's Review

 

The year has seen a second successive period of strong divestment, with a greater proportion than normal being realised from the quoted portfolio following good valuation uplifts over the last few years. The total level of new investment was somewhat lower than the prior year but five new unquoted and five new quoted investee companies have been added to the portfolio.

 

We have seen a solid performance from the unquoted and quoted portfolios which are both up 8% with Wood Street Microcap also up by 9%. This performance was achieved despite the volatility seen in the quoted markets during the last quarter of the year.

 

PORTFOLIO REVIEW

 

Overview

 

The net assets of £76.6 million were invested as follows:

 

Asset class

NAV(£m)‌‌

% ofNAV

Number ofinvestees

% returnin the year

Unquoted

24.3

32

23

8

Quoted

24.9

33

43

8

Wood Street Microcap

7.7

10

37

9

Other Net Assets

19.7

25

-

-

 

Each quarter the direction of general trading and profitability of all investee companies is recorded so that the Board can monitor the overall health and trajectory of the portfolio. At 31 December 2014, 74 per cent of the 66 companies in the portfolio (excluding Wood Street Microcap) were progressing steadily or better.

 

The tables below show the breakdown of new investments and realisations over the course of the year and are followed by commentary on some of the key highlights in both the unquoted and quoted portfolios.

 

Investments in the year

 

Company

Location

Sector

Activity

Book cost £'000

Unquoted investments

New

Kirona Ltd

Cheshire

TMT*

Provider of Field Force Automation software and services

955

IP Solutions Ltd

London

TMT*

Unified communications ('UC') provider

954

Upper Street Events Ltd

London

Consumer Markets

Consumer events owner and operator

953

Kingsbridge Ltd

Gloucestershire

Business Services

Independent insurance broker

952

CR7 Services Ltd

Kent

TMT*

Provider of payment services

949

Follow on

Happy Days Consultancy Ltd

Cornwall

Healthcare & Education

Provider of nursery based childcare in the South West of England

219

Independent Community Care Management Ltd

Northamptonshire

Healthcare & Education

High acuity care for home based users

12

Nexus Vehicle Holdings Ltd

West Yorkshire

Business Services

Vehicle rental broker

7

Pho Holdings Ltd

London

Consumer Markets

Restaurant group specialising in Vietnamese street food

4

Total unquoted investments

5,005

AIM traded investments

New

Scholium Group plc

London

Consumer Markets

Rare books and collectibles dealer

450

Crawshaw Group plc

South Yorkshire

Consumer Markets

Value meat retailer

200

Synety Group plc

Leicestershire

TMT*

Cloud based telephony platform

113

Castleton Technology plc

Cambridgeshire

TMT*

Public sector IT managed services and software

68

Gresham House plc

London

TMT*

Investment Trust vehicle

56

Follow on

Plastics Capital plc

London

Business Services

Specialist plastic products buy and build

131

Daily Internet plc

Greater Manchester

TMT*

SME Domain registration and hosting

115

One Media iP Group plc

Buckinghamshire

TMT*

Content acquisition and distribution

57

EG Solutions plc Loan note

Staffordshire

TMT*

Back office optimisation software

33

Total AIM traded investments

1,223^

Total investments in the year

6,228

* Technology, Media & Telecommunications ("TMT").

^ Fulcrum Utility Services Ltd and Paragon Entertainment Ltd shares were received in exchange for Marwyn Value Investors Ltd shares following a Scheme of Arrangement.

 

Realisations in the year

 

Company

First

investment

date

Book cost

£'000

Proceeds‡

£'000

Overall

multiple

return*

Unquoted realisations

Nexus Vehicle Holdings Ltd

Redemption

Feb 08

2,130

3,082

1.4

Inspired Thinking Group Ltd

Full Trade sale

May 10

796

2,315

3.4

Quest Venture Partners Ltd

Dissolved**

Sep 11

1,000

1,000

1.0

Arcas Investments Ltd

Dissolved**

Sep 11

1,000

998

1.0

Riccal Investments Ltd

Dissolved**

Apr 12

1,000

997

1.0

HealthTech Innovation Partners Ltd

Dissolved**

Sep 11

1,000

996

1.0

CableCom Networking Holdings Ltd

Redemption

May 07

0

811

4.8

Playforce Holdings Ltd

Full Trade sale

Jan 08

1,196

375

0.5

Surgi C Ltd

Redemption

Apr 10

249

325

0.2

Kingsbridge Ltd

Redemption

Jan 14

53

96

1.8

Empire World Trade Ltd

Full Trade sale

Aug 06

1,297

25

0.0

Music Festivals plc Loan note

Write off

Jun 11

400

9

0.0

Total unquoted realisations

10,121

11,029

AIM traded & listed realisations

Vectura Group plc

Full market sale

Mar 02

771

2,271

2.9

Murgitroyd Group plc

Full market sale

Nov 01

319

1,525

4.8

Jelf Group plc

Market sale

Oct 04

210

737

3.5

Chime Communications plc

Full market sale

Nov 09

369

560

1.5

Sinclair IS Pharma plc

Full market sale

Mar 08

524

546

1.0

GB Group plc

Full market sale

Nov 11

150

543

3.6

Anpario plc

Market sale

Nov 06

69

284

4.1

Tristel plc

Full market sale

Nov 10

217

281

1.3

Cohort plc

Market sale

Oct 07

131

209

1.6

Bglobal plc

Write off

Jun 10

176

51

0.3

Inspired Energy plc

Market sale

Nov 11

13

49

3.9

Total AIM traded & listed realisations

2,949

7,056^

Total realisations in the year

13,070

18,085†

‡ Proceeds at time of realisation including redemption premium and interest.

* Includes interest/dividends received, loan note redemptions and partial realisations accounted for in prior years.

^ Fulcrum Utility Services Ltd and Paragon Entertainment Ltd shares were received in exchange for Marwyn Value Investors Ltd shares following a Scheme of Arrangement.

† Proceeds of £14,000 were also received in respect of Quantix Ltd and £27,000 in respect of Reed & Mackay Ltd, both of which had been sold in a prior period. Deferred consideration of £57,000 was also received in respect of CSC (World) Ltd and £156,000 accrued in respect of MLS Ltd.

** Acquisition vehicle dissolved at cost during the year.

 

Unquoted Portfolio

The unquoted portfolio performance has increased steadily by around 8 per cent over the course of this year including capitalised interest and redemption premium income received on the sale of investments. This reflects the fact that many of the older investments where the Manager has been able to complete the planned investment strategy have been successfully divested. Hence, a greater portion of the current portfolio is skewed towards newer investments which are still in their development phase.

 

The unquoted portion of the portfolio is valued using a consistent process every three months which the Board oversees and approves. The majority of the value creation in unquoted investments comes from operational improvements (revenue and margin growth), rather than financial leverage.

 

Unquoted Investment Activity

During the year, £5.0m was invested in 9 unquoted companies including 5 new additions to the portfolio. The new unquoted investments were;

 

· Kingsbridge is a top 100 independent insurance broker. It has a specialist business to business (B2B) advisory business focusing on the water industry, environmental risks and professional services. It also has a fast growing division called KPSol which provides business insurance services to contractors, freelancers and self employed professionals in professions such as engineering and IT. The Livingbridge investment will support the growth of the KPSol division including new product development and management team development.

 

· CR7 Services has a UK operating division called Optomany. CR7 is led by an experienced team of executives who have achieved success before in the international field of card payment processing. Optomany has developed a new advanced payment processing platform for merchants accepting card payments which is new to the UK market. The investment by Livingbridge has enabled CR7 to make an acquisition of another company, 123 Send, which will form a second division for the group. 123 Send is a major UK provider of point of sale card terminals and services, with an estate of 15,000 terminals placed in 11,000 merchants.

 

· IP Solutions is a value added reseller of unified communications. There is a growing trend for companies to outsource their procurement of telecom services such as mobile; landlines or VOIP; broadband and video conference to a single supplier rather than having to manage multiple suppliers in increasingly technical areas. IP Solutions offers a cloud hosted solution combining best of breed partners for all these services and support to corporate users. Livingbridge will support future growth at the company in this developing market.

 

· Kirona supplies software that enables field-based operatives to work much more efficiently for their organisations. Field based workers via their mobile devices benefit from better scheduling, workflow management and completing admin on the move. Over 25,000 workers use Kirona applications in areas such as local government, social housing, healthcare and utilities. The business can continue to grow as more companies see the efficiency benefits from using Kirona solutions.

 

· Upper Street Events is one of the UK's leading owners and operators of consumer facing events with a wide range of events including the Knitting & Stitching Show, Gadget Show, Cycle Show, London Art Fair and the Country Living Shows. Livingbridge will support Upper Street to continue growing by launching new events and selected acquisitions to add to its strong established stable.

 

Unquoted Divestment Activity

Along with the dissolution of four acquisition vehicles there were three full realisations, four loan note redemptions and one write-off which yielded proceeds of approximately £11.0 million for Baronsmead VCT 3.

 

· The investment in Inspired Thinking Group ("ITG") has been realised via a secondary MBO supported by a larger private equity fund. ITG was originally backed in 2010 to fund an acquisition of a workflow software solution that the company was using extensively in its clients. ITG supplies the workflow software and related services to the marketing departments of consumer brands and high street retailers. During the investment period sales grew from £14m to £43m by 2013 and the exit delivered a return on cost of 3.4x.

 

· Livingbridge has completed a refinancing at vehicle rental business Nexus resulting in a successful partial realisation. Since Livingbridge invested in 2008, Nexus has grown profits strongly and the investment had grown in value. The business has taken on a sensible bank debt package that has enabled it to return a total of £12.3m to the Baronsmead family in early loan note repayment and associated yield (£3.1m for Baronsmead VCT 3). The equity investment is still retained and Livingbridge will continue to support the future growth of the business.

 

· Following a period of strong realisations, there have been two less successful exits to report. Playforce (playgrounds for schools) has been sold to a trade buyer recovering 0.5x times the original investment. Empire World Trade (importing and distribution of top fruit) has been sold to a larger trade buyer with nominal recovery. Additionally Surgi C (spinal surgical implants) has also been partially realised recovering 0.2x the original cost.

It is disappointing to have two poor realisations in one financial period. The last financial year to December 2013 was a strong year of exit results. If we aggregate the realisations over the last two financial years, the overall realisations generated £19.3m for this VCT at an average multiple of 2.3x cost.

 

Quoted Portfolio (AIM traded and other listed investments)

This has been another positive year with an uplift in the quoted portfolio of 8 per cent building on the very strong positive movements over the last two years. The performance of the quoted portfolio also reflects the changes introduced by the Livingbridge Quoted Investment Team since 2009. As outlined in last year's report a number of more significant holdings have now been built where the team has a closer, more influential relationship and can utilise some of the good practice from Private Equity experience and the results from this approach are starting to come through.

 

Whilst it is expected that work in the quoted arena will deliver future positive growth over the long term, the high annual growth rates achieved over the last three years have been helped by the fact we have emerged from a recession.

 

Quoted Investment Activity

The level of new quoted investment for Baronsmead VCT 3 of £1.2 million was made across five new and four follow on investments.

 

The level of new investment was relatively subdued compared to previous years as the focus of activity was directed towards realising profits from the quoted portfolio. Investment activity was mainly in two categories: relatively small new investments where the Manager is seeking to build a relationship with management and potentially add to the holding over time; and follow on investments into existing investee companies to support growth initiatives. Both types of investment reflect the Manager's progressive investment strategy for the quoted portfolio.

 

Quoted Divestment Activity

Proceeds from realisations during the year from the quoted portfolio totalled £7.1 million and delivered an aggregate return of 2.4x cost. Notably within this is the full realisation of Vectura Group (2.9x cost) which had been held by Baronsmead VCT 3 as both an unquoted and quoted investment, the full realisation of Murgitroyd Group (4.8x cost), the full realisation of Jelf Group (3.5x cost) and GB Group (at 3.6x cost) and the partial sale in the market of Anpario (4.1x cost).

 

The Investment Manager has pursued a deliberate policy of realising a higher than normal level of quoted investments to take advantage of strong pricing and improved liquidity during the course of 2014 which can often be a constraint when looking to divest stakes in smaller quoted companies.

 

Wood Street

Wood Street Microcap Investment Fund ("Wood Street") was established by Livingbridge in May 2009 to provide flexibility for the Baronsmead VCTs to invest in larger and more liquid non VCT qualifying AIM and Small Cap opportunities. It represents another innovation introduced by the Livingbridge Quoted team to seek performance improvement. At 31 December 2014, Baronsmead VCT 3 had invested £3.5 million through Wood Street into a portfolio of 37 companies, now valued at £7.7 million. Wood Street generated a positive return of 9 per cent over the year.

 

Liquid assets (cash and near cash)

Baronsmead VCT 3 had cash and near cash resources of approximately £19.8 million at the year end. This higher than normal level reflects both the proceeds from the fund raising in early 2014 and proceeds from high levels of divestment in both the quoted and unquoted portfolios. This asset class is conservatively managed to take minimal or no capital risk, a strategy outlined in prospectuses that have been issued in the past.

 

OUTLOOK

Following a period of gradual recovery and improving confidence in the UK economy we believe there are more settled conditions for finding and growing good businesses. However, we remain cautious due to the potential impact of global events and the uncertainty likely to be caused by a UK general election in 2015 which may slow the recovery. We have already seen increased volatility in quoted markets either side of the year end and continue to monitor the external environment carefully although this may also provide opportunities for investment.

 

Livingbridge seeks to invest in businesses that have strong potential for growth but that are also resilient if conditions become more challenging. We work closely with these businesses to help them develop their strategy and operational infrastructure to prepare for such external challenges. Hence, we believe that Baronsmead VCT 3's diversified portfolio is well positioned to continue its progress in the current market.

 

Livingbridge VC LLP

Investment Manager

17 February 2015

 

 

Summary Investment Portfolio

Investment Classification at 31 December 2014

 

Sector by value

Business Services

33%

Consumer Markets

19%

Healthcare & Education

11%

Technology, Media & Telecommunications ("TMT")

 

37%

 

 

Total Assets by value

Unquoted - loan note

23%

Unquoted - equity

9%

AIM & collective investment vehicle

 

43%

Interest bearing securities

12%

Net current assets (principally cash)

13%

 

Time Investments Held by value

Less than 1 year

14%

Between 1 and 3 years

26%

Between 3 and 5 years

14%

Greater than 5 years

46%

 

Ten Largest Investments

 

The top ten investments by current value at 31 December 2014 illustrate the diversity and size of investee companies within the portfolio. This financial information is taken from publicly available information, which has been audited by the auditors of the investee companies.

 

1. Netcall plc - Hemel Hempstead

Quoted

All funds managed by LivingbridgeFirst investment: July 2010Total cost: £4,354,000Total equity held: 18.00%

Baronsmead VCT 3 onlyCost: £869,000Valuation: £3,318,000Valuation basis: Bid Price% of equity held: 3.62%

Year ended 30 June

2014

2013

£ million

£ million

Sales:

16.9

16.1

EBITA:

4.9

3.9

Net Assets:

20.2

16.9

No of Employees:

146

141

(Source: Netcall plc, Annual Report and Accounts, 30 June 2014)‌‌

 

2. IDOX Plc - London

Quoted

All funds managed by LivingbridgeFirst investment: May 2002Total cost: £1,641,000Total equity held: 4.89%

Baronsmead VCT 3 onlyCost: £614,000Valuation: £2,530,000Valuation basis: Bid Price% of equity held: 1.8%

Year ended 31 October

2014

2013

£ million

£ million

Sales:

60.7

57.3

EBITA:

15.6

14.3

Net Assets:

48.6

44.7

No of Employees:

554

558

(Source: IDOX Plc Annual Report and Accounts 2014)‌‌

3. Nexus Vehicle Holdings Ltd - Leeds

Unquoted

All funds managed by LivingbridgeFirst investment: February 2008Total cost: £1,013,000Total equity held: 62.11%

Baronsmead VCT 3 onlyCost: £245,000Valuation: £2,502,000Valuation basis: Earnings Multiple% of equity held: 13.67%

Year ended 30 September

2013

2012

£ million

£ million

Sales:

41.3

36.5

EBITA:

2.6

3.3

Net Assets:

1.5

1.8

No of Employees:

130

113

(Source: Nexus Vehicle Holdings Ltd, Report & Financial Statements 30 September 2013)‌‌

4. Crew Clothing Holdings Ltd - London

Unquoted

All funds managed by LivingbridgeFirst investment: November 2006Total cost: £5,833,000Total equity held: 25.51%

Baronsmead VCT 3 onlyCost: £1,453,000Valuation: £2,464,000Valuation basis: Earnings Multiple% of equity held: 6.08%

Year ended 28 October

2013

2012

£ million

£ million

Sales:

52.7

48.5

EBITA:

1.3

3.5

Net Assets:

6.0

6.0

No of Employees:

381

363

(Source: Crew Clothing Holdings Ltd, Report and Financial Statements 28 October 2013)‌‌

 

5. Accumuli plc - Salford

Quoted

All funds managed by LivingbridgeFirst investment: November 2010Total cost: £2,707,000Total equity held: 23.10%

Baronsmead VCT 3 onlyCost: £505,000Valuation: £1,829,000Valuation basis: Bid Price% of equity held: 4.20%

Year ended 31 March

2014

2013

£ million

£ million

Sales:

16.6

14.1

EBITA:

2.6

2.0

Net Assets:

15.1

14.6

No of Employees :

73

55

(Source: Accumuli plc, Annual Report and Accounts 2014)‌‌

6. Create Health Ltd - London

Unquoted

All funds managed by LivingbridgeFirst investment: March 2013Total cost: £4,750,000Total equity held: 29.00%

Baronsmead VCT 3 onlyCost: £1,065,000Valuation: £1,775,000Valuation basis: Earnings Multiple% of equity held: 5.74%

Year ended 31 March

2014

2013

£ million

£ million

Sales:

4.9

4.2

EBITA:

#

#

Net Assets:

3.3

2.3

No of Employees :

58

#

(Source: Create Health Ltd Abbreviated Accounts 31 March 2014)‌‌

# not disclosed

 

7. Luxury for Less Ltd - Warwickshire

Unquoted

All funds managed by LivingbridgeFirst investment: July 2013Total cost: £8,458,000Total equity held: 40.00%

Baronsmead VCT 3 onlyCost: 955,000Valuation: £1,621,000Valuation basis: Earnings Multiple% of equity held: 3.96%

Year ended 31 December

2013

2013 (March)

£ million

£ million

Sales:

9.6

#

EBITA:

(1.1)

#

Net Assets:

9.4

#

No of Employees:

95

#

(Source: Annual Report and Financial Statement 31 December 2013)‌‌

9 month accounting period 31 March 2013 - 31 December 2013

# No comparable information available

 

8. Tasty plc - London

Quoted

All funds managed by LivingbridgeFirst investment: September 2006Total cost: £3,223,000Total equity held: 14.52%

Baronsmead VCT 3 onlyCost: £594,000Valuation: £1,500,000Valuation basis: Bid Price% of equity held: 2.53%

Year ended 29 December

2013

2012

£ million

£ million

Sales:

23.2

19.3

EBITA:

1.9

1.6

Net Assets:

17.4

12.3

No of Employees:

506

453

(Source: Tasty Plc Report and Financial Statements 29 December 2013)‌‌

 

9. Pho Holdings Ltd - London

All funds managed by LivingbridgeFirst investment: July 2012Total cost: £4,415,000Total equity held: 28.00%

Baronsmead VCT 3 onlyCost: £991,000Valuation: £1,375,000Valuation basis: Earnings Multiple% of equity held: 5.54%

Year ended 23 February

2014

2013

£ million

£ million

Sales:

9.7

8.2

EBITA:

0.4

0.6

Net Assets:

1.6

1.5

No of Employees:

205

154

(Source: Directors' Report and Financial Statements 23 February 2014)‌‌

10. Independent Community Care Management Ltd - Kettering

Unquoted

All funds managed by LivingbridgeFirst investment: October 2011Total cost: £6,070,000Total equity held: 70.00%

Baronsmead VCT 3 onlyCost: £1,358,000Valuation: £1,344,000Valuation basis: Earnings Multiple% of equity held: 13.86%

Year ended 31 March

2014

2013

£ million

£ million

Sales:

9.8

8.4

EBITA:

0.3

0.2

Net Assets:

0.8

0.5

No of Employees :

441

390

(Source: ICCM Ltd, Directors' report and financial statements 31 March 2014)‌‌

 

Risk Matrix

 

Principal Risk

Context

Specific risks

Possible impact

Mitigation

Loss of approval as a Venture Capital Trust

The Company must comply with section 274 of the Income Tax Act 2007 which enables its investors to take advantage of tax relief on their investment and on future returns.

Breach of any of the rules enabling the Company to hold VCT status could result in the loss of that status.

The loss of VCT status would result in shareholders who have not held their shares for the designated holding period having to repay the income tax relief they had already obtained and future dividends and gains would be subject to income tax and capital gains tax.

The Board maintains a safety margin on all VCT tests to ensure that breaches are very unlikely to be caused by unforeseen events or shocks. The Investment Manager monitors all of the VCT tests on an ongoing basis and the Board reviews the status of these tests on a quarterly basis. Specialist advisors audit the tests on a bi-annual basis and report to the audit committee on their findings.

Investment performance

The Company invests in small, mainly UK based companies, both unquoted and quoted. 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 and hence tend to be riskier than larger businesses.

Investment in poor quality companies with the resultant risk of a high level of failure in the portfolio.

Reduction in both the capital value of investors shareholdings and in the level of income distributed.

 

The Company has a diverse portfolio where the cost of any one investment is typically less than 5% of NAV thereby limiting the impact of any one failed investment. The Board has appointed an Investment Manager that has a strong and consistent track record over a long period, invests in profitable companies in sectors in which it has specialised for the past sixteen years, undertakes extensive due diligence on all prospective investments, has an experienced value enhancement team who actively manage its investments and who take board seats and appoint experienced non executive Directors on all unquoted and significant quoted investments.

Regulatory & Compliance

The Company is authorised as a self managed Alternative Investment Fund Manager under the Alternative Investment Fund Managers Directive and is also subject to the Prospectus and Transparency Directives. It is required to comply with the Companies Act 2006, the UKLA listing Rules.

Failure of the Company to comply with any of its regulatory or legal obligations could result in the suspension of its listing by the UKLA and/or financial penalties and sanction by the regulator or a qualified audit report.

The Company's performance could be impacted severely by financial penalties and a loss of reputation resulting in the alienation of shareholders, a significant demand to buy back shares and an inability to attract future investment. The suspension of its shares would result in the loss of its VCT taxation status and most likely the ultimate liquidation of the Company.

The Board and the Investment Manager employ the services of leading regulatory lawyers, sponsors, auditors and other advisers to ensure the Company complies with all of its regulatory obligations. The Board has strong systems in place to ensure that the Company complies with all of its regulatory responsibilities. The Investment Manager has a strong compliance culture and employs dedicated compliance specialists within its team who support the Board in ensuring that the Company is compliant.

Legislative

VCTs were established in 1995 to encourage private individuals to invest in early stage companies that are considered to be risky and therefore have limited funding options. In return the state provides these investors with tax reliefs which fall under the definition of state aid.

A change in government policy regarding the funding of small companies or changes made to VCT regulations to comply with EU State Aid rules could result in a cessation of the tax reliefs for VCT investors or changes to the reliefs that make them less attractive to investors.

 

The Company might not be able to maintain its asset base leading to its gradual decline and potentially an inability to maintain either its buy back or dividend policies.

 

The Board and the Investment Manager engage on a regular basis with HMT and industry representative bodies to demonstrate the cost benefit of VCTs to the economy in terms of employment generation and taxation revenue. In addition the Board and the Investment Manager have considered the options available to the Company in the event of the loss of tax reliefs to ensure that it can continue to provide a strong investment proposition for its shareholders despite the loss of tax reliefs.

Economic, political and external factors

Whilst the Company invests in predominantly UK businesses, its relies heavily on Europe as one of its largest trading partners. This together with the increase in globalisation means that economic unrest and shocks in other jurisdictions, as well as in the UK, can impact on UK companies, particularly smaller ones that are more vulnerable to changes in trading conditions.

Events such as economic recession, movement in interest or currency rates, civil unrest, war or political uncertainty or pandemics can adversely affect the trading environment for underlying investments and impact on their results and valuations.

Reduction in the value of the Company's assets with a corresponding impact on its share price may result in the loss of investors through buybacks and may limit its ability to pay dividends.

 

The Company invests in a diversified portfolio of companies across a number of industry sectors which provides protection against shocks as the impact on individual sectors can vary depending upon the circumstances. In addition, the Manager uses a limited amount of bank gearing in its investments which enables its investments to continue trading through difficult economic conditions. The Company always maintains healthy cash balances so that it can support portfolio companies with further investment should the investment case support it. The Board reviews the make up and progress of the portfolio each quarter to ensure that it remains appropriately diversified and funded.

Operational

The Company relies on a number of third parties including the Investment Manager to provide it with the necessary services such as registrar, sponsor, custodian, receiving agent, lawyers and tax advisers.

The risk of failure of the systems and controls of any of the Company's advisers leading to an inability to service shareholder needs adequately, to provide accurate reporting and accounting and to ensure adherence to all VCT legislation rules.

Errors in shareholders records or shareholdings, incorrect marketing literature, non compliance with listing rules, loss of assets, breach of legal duties and inability to provide accurate reporting and accounting all leading to reputational risk and the potential for litigation.

 

The Board has appointed an audit committee who, along with the external auditors, review the internal control (ISAE3402)‌‌ and/or internal audit reports from all significant third party service providers, including the Investment Manager, on a biannual basis to ensure that they have strong systems and controls in place including Business Continuity Plans. The Board regularly reviews the performance of its service providers to ensure that they continue to have the necessary expertise and resources to provide a high class service and always where there has been any changes in key personnel or ownership.

 

The financial risks faced by the Company are covered within the notes to the Financial Statements below.

Business Model

 

Baronsmead VCT 3 has maintained the appointment of Livingbridge VC LLP as Investment Manager to help achieve the investment objective of the Company. The key elements of the investment strategy and its application are outlined below.

 

Access to an attractive, diverse portfolio

Baronsmead VCT 3 plc gives shareholders access to a diverse portfolio of growth businesses, both unquoted and AIM-traded companies. 

 

Each business has already demonstrated profitable success from its business model before investment to provide a degree of stability and a foundation from which to build. Each business is led by an entrepreneurial management team that are aspiring to achieve above average growth from attractive and differentiated market positions.

 

 

The Manager's approach to investing

 

The Manager, Livingbridge, aspires to select the best opportunities and has a distinctive selection criteria based on;

 

· Businesses that demonstrate elements of market leadership in their niche

· Management teams that can develop and deliver profitable and sustained growth

· The Company being able to be an attractive asset appealing to a range of buyers at the appropriate time to exit

 

In order to ensure there is a strong pipeline of opportunities, Livingbridge invests in sector knowledge and networks. It then undertakes significant pro-active marketing to interesting unquoted targets in preferred sectors. This is building a database of businesses that are keen to maintain a relationship with Livingbridge ahead of possible investment opportunities.

 

Livingbridge as an influential shareholder

 

For unquoted investments, Livingbridge is an involved shareholder (on behalf of the Baronsmead family of VCTs) and representatives of the Manager join the investee board. The role of Livingbridge is to ensure that strategy is clear, the business plan is well thought through and the management resources are in place to deliver profitable growth. The intention is to build on the initial platform and grow the business so that it can become an attractive target able to be either sold or floated in the medium term.

 

The investment strategy for AIM-traded companies has increasingly focused on taking more influential stakes through the collective shareholdings of the Baronsmead family of VCTs.

 

A more detailed explanation of how the business model is applied is provided in the Other Matters section of the Strategic Report below.

 

Other Matters

Applying the Business Model

 

The Company's investment objective and investment policy are set out above. This section of the Strategic Report sets out the practical steps that the Board has taken in order to achieve the investment objective and adhere to the investment policy.

 

Appointment of the right Investment Manager

The Board has delegated the management of the investment portfolio to Livingbridge VC LLP ("Livingbridge" or the "Manager").

 

The Manager has adopted a 'top-down, sector-driven' approach to identifying and evaluating potential investment opportunities, by assessing a forward view of firstly the business environment, then the sector and finally the specific potential investment opportunity.

 

Based on its research, the Manager has selected a number of sectors that it believes will offer attractive growth prospects and investment opportunities. Diversification is also achieved by spreading investments across different asset classes and making investments for a variety of different periods.

 

The Manager's Review above provides a review of the investment portfolio and of market conditions during the year, including the main trends and factors likely to affect the future development, performance and position of the business.

 

On 22 July 2014 the Company was registered as a Small UK registered Alternative Investment Fund Manager ("AIFM") under the Alternative Investment Fund Managers Directive ("AIFMD"). In preparation for this the investment management agreement between the Company and Livingbridge EP LLP (previously named ISIS EP LLP) dated 20 December 2006 was novated to Livingbridge VC LLP (previously named ISIS VC LLP), a Markets in Financial Instruments Directive ("MiFID") authorised company with the same controlling members as Livingbridge EP LLP. The terms of the agreement and the personnel involved in providing management and investment management services to the Company have not changed as a result of the implementation of these arrangements.

 

The Manager also provides or procures the provision of company secretarial, accounting, administrative and custodian services to the Company.

 

Investing in the right companies

 

Investment securities

The Company invests in a range of securities including, but not limited to, ordinary and preference shares, loan stocks, convertible securities and fixed interest bearing securities as well as cash. Unquoted investments are usually structured as a combination of ordinary shares and loan stocks, while AIM-traded investments are primarily held in ordinary shares. Pending investment in VCT qualifying and non-VCT qualifying unquoted, AIM-traded and other quoted securities (which may be held directly or indirectly through collective investment vehicles), cash is primarily held in interest bearing accounts, money market open ended investment companies ("OEICs"), UK gilts and treasury bills.

 

UK companies

Investments are primarily made in companies which are substantially based in the UK, although many of these investees may have some trade overseas.

 

VCT regulation

The investment policy is designed to ensure that the Company continues to qualify and is approved as a VCT by HM Revenue and Customs. Amongst other conditions, the Company may not invest more than 15 per cent. by value of its investments calculated in accordance with Section 278 of the ITA 2007 (as amended) ("VCT Value") in a single company or group of companies and must have at least 70 per cent. of its investments by VCT Value throughout the period in shares and securities comprised of qualifying holdings. At least 70 per cent. by VCT Value of qualifying holdings must be in "eligible shares", which are ordinary shares which have no preferential rights to assets on a winding up and no rights to be redeemed, but may have certain preferential rights to dividends. For funds raised before 6 April 2011, at least 30 per cent. by VCT Value of qualifying holdings must be in "eligible shares" which are ordinary shares which do not carry any rights to be redeemed or preferential rights to dividends or to assets on a winding up. At least 10 per cent. of each qualifying investment must be in "eligible shares".

 

The companies in which investments are made must have no more than £15 million of gross assets at the time of investment to be classed as a VCT qualifying holding.

 

The Company has retained PricewaterhouseCoopers LLP ("PwC") as its VCT Tax Status Advisers to advise it on compliance with VCT requirements. PwC reviews new investment opportunities, as appropriate, and reviews regularly the investment portfolio of the Company. PwC works closely with the Manager but reports directly to the Board.

 

Asset mix

The Company aims to be at least 90 per cent. invested, directly or indirectly, in VCT qualifying and non-qualifying growth businesses subject always to the quality of investment opportunities and the timing of realisations. It is intended that at least 75 per cent. of any funds raised by the Company will be invested in VCT qualifying investments. Non-VCT qualifying investments held in unquoted, AIM-traded and other quoted companies may be held directly or indirectly through collective investment vehicles.

 

Borrowing powers

The Company's policy is to use borrowing for short term liquidity purposes only up to a maximum of 25 per cent. of the Company's gross assets, as permitted by the Company's articles. The Company currently has no borrowings.

 

Risk diversification and maximum exposures

Risk is spread by investing in a number of different businesses within different qualifying industry sectors using a mixture of securities. Generally no more than £2.5 million, at cost, is invested in the same company. The maximum the Company will invest in a single company (including a collective investment vehicle) is 15 per cent. of its investments by VCT Value. The value of an individual investment is expected to increase over time as a result of trading progress and a continuous assessment is made of its suitability for sale.

 

Investment style

Investments are selected in the expectation that the application of private equity disciplines including an active management style for unquoted companies will enhance value and enable profits to be realised from planned exits.

 

Co-investment with other Baronsmead VCTs

The Company aims to invest in larger more mature unquoted and AIM-traded companies and to achieve this it invests alongside the other Baronsmead VCTs.

 

Incentivising and remunerating the Manager

 

Performance and Key Performance Indicators ("KPIs")

The Board expects the Manager to deliver a performance which meets the objective of achieving long-term investment returns, including tax free dividends. A review of the Company's performance during the financial year, the position of the Company at the year end and the outlook for the coming year is contained within the Chairman's Statement above.

 

The Board assesses the performance of the Manager in meeting the Company's objective against the primary KPIs highlighted above.

 

The investment management agreement

Under the Investment management agreement, the Manager receives a fee of 2.5 per cent per annum of the net assets of the Company. In addition, the Manager receives an annual secretarial and accounting fee that was initially fixed at £33,816 in 2006, and is revised annually to reflect the movement in RPI, plus a variable fee of 0.125 per cent. of the net assets of the Company which exceed £5 million. Annual running costs are capped at 3.5 per cent of the average net assets of the Company during the period (excluding any performance fee payable to the Manager and irrecoverable VAT), any excess being refunded by the Manager by way of an adjustment to its management fee.

 

The management agreement may be terminated at any date by either party giving twelve months' notice of termination and if terminated, the Manager is only entitled to the management fees due to it and any interest due on unpaid fees.

 

Performance fees

A performance fee is payable to the Manager when the total return on net proceeds of the ordinary shares exceeds 8 per cent. per annum (simple). To the extent that the total return exceeds the threshold, a performance fee (plus VAT) will be paid to the Manager of an amount equal 10 per cent. of the excess. The performance fee payable in any one year is capped at 5 per cent. of net assets.

 

No performance fee was paid In 2013 and there is no performance fee payable for the year ended 31 December 2014.

 

Management retention

The Co-investment Scheme (the "Scheme") was introduced in November 2004. Members of the Manager's investment team invest their own capital into a proportion of the ordinary shares of each and every unquoted investment made by the Baronsmead VCTs. The shares held by the members of the Scheme in any portfolio company can only be sold at the same time as the investment held by the Baronsmead VCTs is sold. In addition, any prior ranking financial instruments, such as loan stock, held by the Baronsmead VCTs have to be repaid in full together with the agreed priority annual return before any gain accrues to the ordinary shares. This ensures that the Baronsmead VCTs achieve a good priority return before profits accrue to the Scheme.

 

The Board is keen to ensure that the Manager continues to have one of the best investment teams in the VCT and private equity market place and considers the Scheme to be essential in order to attract, retain and incentivise the best talent. The Scheme is in line with current market practice in the private equity industry and the Board believes that it aligns the interests of the Manager with those of the Baronsmead VCTs since executives have to invest their own capital in every unquoted transaction and cannot decide selectively In which investments to participate. In addition the Co-investment only delivers a return after each VCT has realised a priority return built into the structure.

 

The executives participating in the Scheme subscribe jointly for a proportion (currently 12 per cent.) of the ordinary shares available to the Baronsmead VCTs in each unquoted investment. The level of participation was increased from 5 per cent. in 2007 when the Manager's performance fee was reduced from 20 per cent to its current level of 10 per cent.

 

Since the formation of the Scheme in 2004, 58 executives have invested a total of £869k in 43 companies. At 31 December 2014, 21 of these investments have been realised generating proceeds of £177m for the Baronsmead VCTs and £8.9m for the Scheme. For Baronsmead VCT 3 the average money multiple on these twenty-one realisations was 2.0 times cost. Had the Scheme Shares been held instead by the Baronsmead VCTs that money multiple would have been 2.1 times cost. Over the period of ten years (based upon the current number of shares in issue) this equates to approximately 2.6p per share.

The board regularly monitors the Scheme arrangements.

 

Advisory Fees

During the year ended 31 December 2014, the Manager received net income of £166,900 (2013: £174,000) in connection with advisory fees and incurred abort fees of £13,301 (2013: £nil) with respect to investment attributable to Baronsmead VCT 3 plc.

 

Directors' fees of £200,000 (2013: £211,000) were received in relation to services provided to companies in the investment portfolio during the year.

 

Environmental, Human Rights, Employee, Social and Community Issues

The Company is required, by company law, to provide details of the environmental matters (including the impact of the Company's business on the environment), employee, human rights, social and community issues; including information about any policies it has in relation to these matters and effectiveness of these policies. The Company does not have any employees and as a result does not maintain specific policies in relation to these matters. Information that is relevant to these matters has been set out below:

 

Responsible Investment

The Company seeks to conduct its affairs responsibly and the Manager is encouraged to consider environmental, human rights, social and community issues, where appropriate, with regard to investment decisions.

 

Global Greenhouse Gas Emissions

The Company has no greenhouse gas emissions to report from the operations of the Company, nor does it have responsibility for any other emissions producing sources under the Companies Act 2006 (Strategic Report and Directors' Reports) Regulations 2013, including those within its underlying investment portfolio.

 

Gender Diversity

The Board of Directors of the Company comprises one female and three male Directors. The Manager has an equal opportunity policy and currently employs 34 men and 24 women.

 

Returns to Investors

 

Dividend policy

The Board of Baronsmead VCT 3 plc has the objective to maintain a minimum annual dividend level of around 4.5p per ordinary share if possible, but this depends primarily on the level of realisations achieved and it cannot be guaranteed.

 

Since 2007, the average annual tax free dividend paid to shareholders has been 8.7p per share (equivalent to a pre-tax return of 11.6p per share for a higher rate taxpayer). For shareholders who received up front tax reliefs, their returns will have been higher.

 

Shareholder choice

The Board wishes to provide shareholders with a number of choices that enable them to utilise their investment in Baronsmead VCT 3 in ways that best suit their personal investment and tax planning and in a way that treats all shareholders equally.

· Fund raising | From time to time the Company seeks to raise additional funds by issuing new shares at a premium to the latest published NAV to account for issue costs. The Company's offer for subscription launched in January 2014 to raise £10 million (£9.7 million after costs) was fully subscribed.

· Dividend Reinvestment Plan | The Company offers a Dividend Reinvestment Plan which enables shareholders to purchase additional shares through the market in lieu of cash dividends. Approximately 1,514,000 shares were bought in this way during the year ended 31 December 2014.

· Buy back of shares | From time to time the Company buys its own shares through the market in accordance with its share price discount policy. Subject to certain conditions, the Company seeks to maintain a mid-share price discount of approximately 5 per cent. to NAV.

· Secondary market | The Company's shares are listed on the London Stock Exchange and can be bought using a stockbroker or authorised share dealing service in the same way as shares of any other listed company. Investors bought approximately 385,000 shares of the Company's existing shares in the year ended 31 December 2014.

 

 

On behalf of the Board

Anthony Townsend

Chairman

17 February 2015

 

Extract of the Directors Report

 

Shares and Shareholders

 

Share capital

The Company issued an offer for subscription for new ordinary shares of the Company in January 2014. The offer was fully subscribed and 8,896,261 new ordinary shares (nominal value £889,626.10) were allotted on 14 March 2014 at a price of 112.40p per share, representing 10.5 per cent. of the issued share capital following allotment. The terms of issue were set out in the prospectus dated 22 January 2014 and the offer price was set on 14 March 2014.

 

Prior to the sales from Treasury described below, the number of shares held in Treasury was 9,699,214 which was the maximum held during the year. On 19 September 2014, the Company sold 190,000 ordinary shares from Treasury at a price of 100.5p per share and 200,000 ordinary shares were sold from Treasury on 18 December 2014 at a price of 94.75p per share. No shares were bought back by the Company during the year.

 

As at the date of this report the Company's issued share capital was as follows:

 

Shares

Total

% of Shares in issue

NominalValue

In issue

84,628,180

100.0

8,462,818.00

Held In treasury

9,309,214

11.0

930,921.40

In circulation

75,318,966

89.0

7,531,896.60

 

Shares will not be sold out of Treasury at a discount wider than the discount at which the shares were initially bought back by the Company.

 

Shareholders

Each 10p ordinary share entitles the holder to attend and vote at general meetings of the Company, to participate in the profits of the Company, to receive a copy of the Annual Report & Accounts and to a final distribution upon the winding up of the Company.

 

There are no restrictions on voting rights, no securities carry special rights and the Company is not aware of any agreement between holders of securities that result in restrictions on the transfer of securities or on voting rights. There are no agreements to which the Company is party that may affect its control following a takeover bid.

 

In addition to the powers provided to the Directors under UK company law and the Company's Articles of Association, at each Annual General Meeting ("AGM") the shareholders are asked to authorise certain powers in relation to the issuing and purchasing of the Company's own shares. Details of the powers granted at the 2014 AGM, all of which remain valid, can be found in the previous Annual Report & Accounts.

 

The Board is not, and has not been throughout the year, aware of any beneficial interests exceeding 3 per cent of the total voting rights.

 

Dividends

The Company paid the following dividends for the year ended 31 December 2014:

 

Dividends

£'000

First Interim dividend of 8.0p perordinary share paid on 7 March 2014

5,283

Second Interim dividend of 4.5p perordinary share paid on 19 September 2014

3,371

Third Interim dividend of 4.5p perordinary share paid on 19 December 2014

3,381

Total dividends paid for the year

12,035

*the third interim dividend was paid in lieu of a final dividend.

 

Responsibility for Accounts and Going Concern

The Directors who held office at the date of approval of this Directors' Report confirm that, so far as they are each aware, there is no relevant audit information of which the Company's Auditor is unaware; and each Director has taken all the steps that they ought to have taken as a Director to make themselves aware of any relevant audit information and to establish that the Company's Auditor is aware of that information.

 

After making enquires, and bearing in mind the nature of the Company's business and assets, the Directors consider that the Company has adequate resources to continue in operational existence for the foreseeable future. In arriving at this conclusion the Directors have considered the liquidity of the Company and its ability to meet obligations as they fall due for a period of at least twelve months from the date that these financial statements were approved. As at 31 December 2014, the Company held cash balances and investments in UK Treasury Bills with a combined value of £19,817,000. Cash flow projections have been reviewed and show that the Company has sufficient funds to meet both its contracted expenditure and its discretionary cash outflows in the form of the share buyback programme and dividend policy. The Company has no external loan finance in place and therefore is not exposed to any gearing or covenants.

 

The Directors have chosen to include its report on global greenhouse emissions in its Strategic Report under the section on environmental, human rights, employee, social and community issues.

 

 

By Order of the Board

Livingbridge VC LLP

Secretary

100 Wood Street London EC2V 7AN

17 February 2015

 

 

Statement of Directors' Responsibilities in respect of the Annual Report and the Financial Statements

 

The Directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the Directors to prepare financial statements for each financial year. Under that law they have elected to prepare the financial statements in accordance with UK Accounting Standards and applicable law (UK Generally Accepted Accounting Practice).

 

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 period.

 

In preparing these financial statements, the Directors are required to:

· select suitable accounting policies and then apply them consistently;

· make judgements and 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; and

· prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

 

The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and enable them to ensure that the financial statements comply with the Companies Act 2006. They have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the Company and to prevent and detect fraud and other irregularities.

 

Under applicable law and regulations, the Directors are also responsible for preparing a Strategic Report, Directors' Report, Directors' Remuneration Report and Corporate Governance Statement that complies with that law and those regulations.

 

The Directors are responsible for the maintenance and integrity of the corporate and financial information included on the Company's website. Legislation in the UK governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

 

Responsibility statement of the Directors in respect of the annual financial report

 

We confirm that to the best of our knowledge:

 

· the financial statements, prepared in accordance with the applicable set of accounting standards, give a true and fair view of the assets, liabilities, financial position and profit or loss of the Company;

· the Annual Report includes a fair review of the development and performance of the business and the position of the issuer together with a description of the principal risks and uncertainties that they face; and

· the report and accounts, taken as a whole, are fair, balanced, and understandable and provide the necessary information for shareholders to assess the Company's performance, business model and strategy.

 

On behalf of the Board

Anthony Townsend

Chairman

17 February 2015

 

 

NON-STATUTORY ACCOUNTS

The financial information set out below does not constitute the Company's statutory accounts for the years ended 31 December 2014 and 2013 but is derived from those accounts. Statutory accounts for 2013 have been delivered to the Registrar of Companies, and those for 2014 will be delivered in due course. The Auditors have reported on those accounts; their report was (i) unqualified, (ii) did not include a reference to any matters to which the Auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under Section 498 (2) or (3) of the Companies Act 2006. The text of the Auditors' report can be found in the Company's full Annual Report and Accounts at www.baronsmeadvct3.co.uk 

 

 

Income Statement

 

For the year ended 31 December 2014

 

Year ended31 December 2014

Year ended31 December 2013

Notes

Revenue£'000

Capital

£'000

Total

£'000

Revenue£'000

Capital

£'000

Total

£'000

 

 

 

 

 

 

 

 

 

Unrealised gains on movements in fair value of investments

2.3

-

2,443

2,443

-

8,624

8,624

Realised gains/(losses)‌ on disposal of investments

2.3

-

957

957

-

(1,069)‌‌

(1,069)‌‌

Income

2.5

2,591

-

2,591

3,763

-

3,763

Investment management fee

2.6

(461)‌‌

(1,381)‌‌

(1,842)‌‌

(443)‌‌

(1,329)‌‌

(1,772)‌‌

Other expenses

2.6

(455)‌‌

-

(455)‌‌

(438)‌‌

-

(438)‌‌

 

 

 

 

 

 

 

 

 

Profit on ordinary activities before taxation

1,675

2,019

3,694

2,882

6,226

9,108

Taxation on ordinary activities

2.9

(250)‌‌

250

-

(560)‌‌

560

-

 

 

 

 

 

 

 

 

 

Profit on ordinary activities after taxation

1,425

2,269

3,694

2,322

6,786

9,108

 

 

 

 

 

 

 

 

 

Return per ordinary share:

Basic

2.2

1.95p

3.10p

5.05p

3.50p

10.23p

13.73p

 

All items in the above statement derive from continuing operations.

 

There are no recognised gains and losses other than those disclosed in the Income Statement.

 

The revenue column of the Income Statement includes all income and expenses. The capital column accounts for the realised and unrealised profit or loss on investments and the proportion of the management fee charged to capital.

 

Reconciliation of Movements in Shareholders' Funds

 

For the year ended 31 December 2014

Notes

Year ended

31 December 2014

£'000

Year ended31 December 2013

£'000

 

 

 

 

Opening shareholders' funds

74,879

74,562

Profit on ordinary activities after taxation

3,694

9,108

Net proceeds of share issues & costs of buybacks

10,081

(817)‌‌

Other costs charged to capital

3.2

(2)‌‌

(15)‌‌

Dividends paid

2.4

(12,035)‌‌

(7,959)‌‌

 

 

 

 

Closing shareholders' funds

76,617

74,879

 

Balance Sheet

As at 31 December 2014

 

Notes

Year ended31 December 2014

£'000

Year ended31 December 2013

£'000

 

 

 

 

Fixed assets

Investments

2.3

66,410

67,727

Current assets

Debtors

2.7

485

178

Cash at bank and on deposit

10,323

7,564

 

 

 

 

10,808

7,742

Creditors (amounts falling due within one year)‌‌

2.8

(601)‌‌

(590)‌‌

 

 

 

 

Net current assets

10,207

7,152

 

 

 

 

Net assets

76,617

74,879

 

 

 

 

Capital and reserves

Called-up share capital

3.1

8,463

7,573

Share premium

3.2

8,813

-

Other reserve

3.2

33,716

33,718

Capital reserve

3.2

12,410

19,906

Revaluation reserve

3.2

12,521

12,992

Revenue reserve

3.2

694

690

 

 

 

 

Equity shareholders' funds

2.1

76,617

74,879

 

 

 

 

NAV per share

- Basic

2.1

101.72p

113.40p

- Treasury

2.1

100.98p

112.48p

 

The financial statements were approved by the board of Directors on 17 February 2015 and were signed on its behalf by:

 

Anthony Townsend

Chairman

 

Cash Flow Statement

For the year ended 31 December 2014

 

Year ended

31 December 2014

£'000

Year ended31 December 2013

£'000

 

 

 

Operating activities

Investment income received

2,394

3,931

Deposit interest received

35

18

Other income received

15

-

Investment management fees paid

(1,831)‌‌

(1,744)‌‌

Other cash payments

(452)‌‌

(410)‌‌

 

 

 

Net cash inflow from operating activities

161

1,795

 

 

 

Financial investment

Purchases of investments

(59,406)‌‌

(36,380)‌‌

Disposals of investments

63,967

42,948

 

 

 

Net cash inflow from financial investment

4,561

6,568

 

 

 

Equity dividends paid

(12,035)‌‌

(7,959)‌‌

 

 

 

Net cash (outflow)/inflow‌‌ before financing

(7,313)‌‌

404

 

 

 

Financing

Net proceeds of share issues & costs of buybacks

10,081

3,930

Other costs charged to capital

(9)‌‌

(8)‌‌

 

 

 

Net cash inflow from financing

10,072

3,922

 

 

 

Increase in cash

2,759

4,326

 

 

 

 

Reconciliation of net cash flow to movement in net cash

Increase in cash

2,759

4,326

Opening cash position

7,564

3,238

 

 

 

Closing cash at bank and on deposit

10,323

7,564

 

 

 

Reconciliation of profit on ordinary activities before taxation to net cash inflow from operating activities

 

 

 

Profit on ordinary activities before taxation

3,694

9,108

Gains on investments

(3,400)‌‌

(7,555)‌‌

(Increase)/decrease in debtors

(151)‌‌

197

Increase in creditors

18

45

 

 

 

Net cash inflow from operating activities

161

1,795

 

Notes to the accounts

 

We have grouped notes into sections under three key categories:

 

1. Basis of preparation

2. Investments, performance and shareholder returns

3. Other required disclosures

 

The key accounting policies have been incorporated throughout the notes to the financial statements adjacent to the disclosure to which they relate.

 

1. Basis of Preparation

1.1 Basis of accounting

 

These financial statements have been prepared under UK Generally Accepted Accounting Practice ("UK GAAP") and in accordance with the Statement of Recommended Practice ("SORP") for investment trust companies and venture capital trusts issued by the Association of Investment Companies ("AIC") in January 2009 and on the assumption that the Company maintains VCT status.

 

2. Investments, Performance and Shareholder Returns

2.1 NAV per share

 

Number

of ordinary shares

NAVper share attributable

Net assets attributable

31 December 2014

number

31

December 2013

number

31 December 2014

pence

31

December 2013

pence

31 December 2014

£'000

31

December 2013

£'000

 

 

 

 

 

 

 

Ordinary shares (basic)‌‌

75,318,966

66,032,705

101.72

113.40

76,617

74,879

Ordinary shares (Treasury)‌‌

84,628,180

75,731,919

100.98

112.48

85,461

85,184

 

The treasury NAV per share as at 31 December 2014 has been calculated by assuming that all shares held in treasury were sold to the market at the mid-share price of 95.00p at 31 December 2014 (2013: 106.25p).

2.2 Return per share

Weighted average numberof ordinary shares

Return perordinary share

Net profit on ordinaryactivities after taxation

31 December 2014

number

31

December 2013

number

31 December 2014

pence

31

December 2013

pence

31 December 2014

£'000

31

December 2013

£'000

 

 

 

 

 

 

 

Revenue

73,235,895

66,308,458

1.95

3.50

1,425

2,322

Capital

73,235,895

66,308,458

3.10

10.23

2,269

6,786

 

 

 

 

 

 

 

Total

5.05

13.73

3,694

9,108

 

2. Investments, Performance and Shareholder Returns (continued)‌‌

2.3 Investments

 

Purchases or sales of investments are recognised at the date of transaction.

 

Investments are measured at fair value. For AIM traded securities this is either bid price or the last traded price, depending on the convention of the exchange on which the investment is traded.

 

In respect of unquoted investments, these are valued at fair value by the Directors using methodology which is consistent with the International Private Equity and Venture Capital Valuation guidelines ("IPEV"). This means investments are valued using an earnings multiple, which has a discount or premium applied which adjusts for points of difference to appropriate stock market or comparable transaction multiples. Alternative methods of valuation will include application of an arm's length third party valuation, a provision on cost or a NAV basis.

 

Gains and losses arising from changes in the fair value of the investments are included in the Income Statement for the year as a capital item. Transaction costs on acquisition are included within the initial recognition and the profit or loss on disposal is calculated net of transaction costs on disposal.

 

All investments are initially recognised and subsequently measured at fair value. Changes in fair value are recognised in the Income Statement. The details of which are set out in the box above.

 

The methods of fair value measurement are classified into a hierarchy based on reliability of the information used to determine the valuation.

 

· Level 1 - Fair value is measured based on quoted prices in an active market.

· Level 2 - Fair value is measured based on directly observable current market prices or indirectly being derived from market prices.

· Level 3 - Fair value is measured using a valuation technique that is not based on data from an observable market.

 

31 December 2014

£'000

31 December2013

£'000

 

 

 

Level 1

Listed interest bearing securities

9,494

3,498

Investments traded on AIM

24,938

25,722

Investments traded on ISDX

-

346

Investments listed on LSE

-

2,850

 

 

 

34,432

32,416

 

 

 

Level 2

Collective investment vehicle (Wood Street Microcap Investment Fund)‌‌

7,676

7,012

 

 

 

Level 3

Unquoted investments

24,302

28,299

 

 

 

66,410

67,727

 

 

 

Level 1

Level 2

Level 3

 

 

 

 

ListedInterest

bearing

securities

£'000

Traded

on AIM

£'000

Traded

on ISDX

£'000

Listed

on LSE

£'000

Collective

investment

vehicle

£'000

Unquoted

£'000

Total

£'000

 

 

 

 

 

 

 

Opening book cost

3,498

17,467

227

1,729

3,525

28,289

54,735

Opening unrealised appreciation

-

8,255

119

1,121

3,487

10

12,992

 

 

 

 

 

 

 

Opening valuation

3,498

25,722

346

2,850

7,012

28,299

67,727

 

 

 

 

 

 

 

Movements in the year:

Reclassification in the year

-

816

(227)‌‌

(589)‌‌

-

-

-

Purchases at cost

53,178

1,286

-

-

-

5,005

59,469

Sales - proceeds

(47,182)‌‌

(4,288)‌‌

-

(2,831)‌‌

-

(9,885)‌‌

(64,186)‌‌

- realised gains on sales

-

466

-

14

-

477

957

Unrealised gains/(losses) realised during the year

-

1,950

-

1,677

-

(713)‌‌

2,914

(Decrease)/increase in unrealised appreciation

-

(1,014)‌‌

(119)‌‌

(1,121)‌‌

664

1,119

(471)‌‌

 

 

 

 

 

 

 

Closing valuation

9,494

24,938

-

-

7,676

24,302

66,410

 

 

 

 

 

 

 

Closing book cost

9,494

17,697

-

-

3,525

23,173

53,889

Closing unrealised appreciation

-

7,241

-

-

4,151

1,129

12,521

 

 

 

 

 

 

 

Closing valuation

9,494

24,938

-

-

7,676

24,302

66,410

 

 

 

 

 

 

 

Equity shares

-

24,892

-

-

7,676

6,795

39,363

Loan notes

-

46

-

-

-

17,507

17,553

Fixed income securities

9,494

-

-

-

-

-

9,494

 

 

 

 

 

 

 

Closing valuation

9,494

24,938

-

-

7,676

24,302

66,410

 

 

 

 

 

 

 

 

The gains and losses included in the above table have all been recognised in the Income Statement above.

 

For Level 3 unquoted investments, the effect on fair value of changing one or more assumptions to reasonably possible alternatives has been considered. The portfolio has been reviewed and both downside and upside reasonable possible alternatives have been identified and applied to the valuation of each of the investments. The inputs flexed in determining the reasonably possible alternative assumptions include the earnings stream and marketability discount.

Applying the downside alternatives the value of the unquoted investments would be £1.6 million or 6.5 per cent. lower. Using the upside alternatives the value of the unquoted investments would be increased by £1.7 million or 7.0 per cent.

2.4 Dividends

Year ended31 December 2014

Year ended31 December 2013

Revenue

£'000

Capital

£'000

Total

£'000

Revenue

£'000

Capital

£'000

Total

£'000

 

 

 

 

 

 

 

Amounts recognised as distributions to equity holders in the year:

For the year ended 31 December 2014

- First interim dividend of 8.0p per ordinary share paid on 7 March 2014

311

4,972

5,283

-

-

-

- Second interim dividend of 4.5p per ordinary share paid on 19 September 2014

554

2,817

3,371

-

-

-

- Third interim dividend of 4.5p per ordinary share paid on 19 December 2014

556

2,825

3,381

-

-

-

For the year ended 31 December 2013

-

-

-

- First interim dividend of 3.0p per ordinary share paid on 20 September 2013

-

-

-

991

990

1,981

- Second interim dividend of 4.5p per ordinary share paid on 20 December 2013

-

-

-

991

1,981

2,972

For the year ended 31 December 2012

- Final interim dividend of 4.5p per ordinary share paid on 15 April 2013

-

-

-

334

2,672

3,006

 

 

 

 

 

 

 

1,421

10,614

12,035

2,316

5,643

7,959

 

2.5 Income 

Interest income on loan notes and dividends on preference shares are accrued on a daily basis. Provision is made against this income where recovery is doubtful.

 

Where the terms of unquoted loan notes only require interest or a redemption premium to be paid on redemption, the interest and redemption premium is recognised as income once redemption is reasonably certain. Until such date interest is accrued daily and included within the valuation of the investment.

 

Income from fixed interest securities and deposit interest is included on an effective interest rate basis.

 

Dividends on quoted shares are recognised as income when the related investments are marked ex-dividend and where no dividend date is quoted, when the Company's right to receive payment is established.

 

Year ended31 December 2014

Year ended31 December 2013

Quoted

securities

£'000

Unquoted

securities

£'000

Total

£'000

Quoted

securities

£'000

Unquoted

securities

£'000

Total

£'000

 

 

 

 

 

 

 

Income from investments†

UK franked

513

-

513

472

-

472

UK unfranked

19

1,382

1,401

8

2,351

2,359

Redemption premium

-

627

627

-

913

913

 

 

 

 

 

 

 

532

2,009

2,541

480

3,264

3,744

 

 

 

 

 

 

 

Other income‡

Deposit interest

35

19

Other income

15

-

 

 

 

 

 

 

 

Total income

2,591

3,763

 

 

 

 

 

 

 

Total income comprises:

Dividends

513

472

Interest

2,078

3,291

 

 

 

 

 

 

 

2,591

3,763

 

† All investments have been designated at fair value through profit or loss on initial recognition, therefore all investment income arises on investments at fair value through profit or loss.

‡ Other income on financial assets not designated fair value through profit or loss.

 

2.6 Investment management fee and other expenses 

 

All expenses are recorded on an accruals basis.

 

 

 

Year ended31 December 2014

Year ended31 December 2013

Revenue

£'000

Capital

£'000

Total

£'000

Revenue

£'000

Capital

£'000

Total

£'000

 

 

 

 

 

 

 

Investment management fee

461

1,381

1,842

443

1,329

1,772

Performance fee

-

-

-

-

-

-

 

 

 

 

 

 

 

461

1,381

1,842

443

1,329

1,772

 

Management fees are allocated 25 per cent. income: 75 per cent. capital derived in accordance with the board's expected split between long term income and capital returns. Performance fees are allocated 100 per cent. capital.

 

The management agreement may be terminated by either party giving twelve months notice of termination.

 

The Manager, Livingbridge VC LLP, receives a fee of 2.5 per cent. per annum of the net assets of the Company, calculated and payable on a quarterly basis.

 

The Manager is entitled to a performance fee when the total return on net proceeds of the ordinary shares exceeds 8 per cent. per annum (on a simple basis). The Manager is entitled to 10 per cent. of the excess. The amount of any performance fee which is paid in respect of a calculation period shall be capped at 5 per cent. of the shareholders' funds at the end of the calculation period. No performance fee is payable for the year ended 31 December 2014 (2013: £nil).

 

Other expenses

Year ended

31 December 2014

£'000

Year ended

31 December 2013

£'000

 

 

Directors' fees

98

82

Secretarial and accounting fees paid to the Manager

133

130

Remuneration of the auditors and their associates:

 - audit

23

22

 - other services supplied pursuant to legislation (interim review)‌‌

6

5

 - other services supplied relating to taxation

6

6

 - other services supplied relating to financial statements' reorganisation

4

5

Other

185

188

 

 

455

438

 

Information on Directors' remuneration is given in the Directors' remuneration table in the full Annual Report and Accounts.

 

Charges for other services provided by the Auditors in the year ended 31 December 2014 were in relation to the interim reviews, tax compliance work (including iXBRL) and financial statements' reorganisation. The Audit Committee reviews the nature and extent of non-audit services to ensure that independence is maintained. The Directors consider that the Auditors were best placed to provide such services.

 

2.7 Debtors

As at31 December 2014

£'000

As at

31 December2013

£'000

 

 

Prepayments and accrued income

329

178

Amount due from deferred consideration

156

-

 

 

485

178

 

2.8 Creditors (amounts falling due within one year)‌‌

As at

31 December 2014

£'000

As at

31 December 2013

£'000

 

 

Management, performance, secretarial and accounting fees due to the Manager

512

504

Share premium and capital redemption reserve cancellation costs

-

7

Other creditors

89

79

 

 

601

590

 

2.9 Tax

UK corporation tax payable is provided on taxable profits at the current rate.

 

Provision is made for deferred taxation on all timing differences calculated at the current rate of tax relevant to the benefit or liability.

 

The tax charge for the year is lower than the standard rate of corporation tax in the UK for a company. The differences are explained below:

 

Year ended31 December 2014

Year ended31 December 2013

Revenue

£'000

Capital

£'000

Total

£'000

Revenue

£'000

Capital

£'000

Total

£'000

 

 

 

 

 

 

Profit on ordinary activities before taxation

1,675

2,019

3,694

2,882

6,226

9,108

 

 

 

 

 

 

Corporation tax at 21.5 per cent.(2013: 23.25 per cent.)‌‌

360

434

794

670

1,448

2,118

Effect of:

 Non-taxable gains

-

(731)‌‌

(731)‌‌

-

(1,757)‌‌

(1,757)‌‌

 Non-taxable dividend income

(110)‌‌

-

(110)‌‌

(110)‌‌

-

(110)‌‌

 Losses carried forward/(utilised)

-

47

47

-

(251)‌‌

(251)‌‌

 

 

 

 

 

 

Tax charge/(credit)‌‌ for the year

250

(250)‌‌

-

560

(560)‌‌‌‌‌

-

 

At 31 December 2014 the Company had surplus management expenses of £2,182,000 (2013: £1,964,000) which have not been recognised as a deferred tax asset. This is because the Company is not expected to generate taxable income in a future year in excess of the deductible expenses of that future year and, accordingly, the Company is unlikely to be able to reduce future tax liabilities through the use of existing surplus expenses. Due to the Company's status as a VCT, and the intention to continue meeting the conditions required to obtain approval in the foreseeable future, the Company has not provided deferred tax on any capital gains and losses arising on the revaluation or disposal of investments.

 

3. Other Required Disclosures

3.1 Called-up share capital

 

Allotted, called-up and fully paid:

Ordinary shares

£'000

 

 

75,731,919 ordinary shares of 10p each listed at 31 December 2013

7,573

8,896,261 ordinary shares of 10p each issued during the year

890

 

 

84,628,180 ordinary shares of 10p each listed at 31 December 2014

8,463

 

 

9,699,214 ordinary shares of 10p each held in treasury at 31 December 2013

(970)‌‌

(390,000) ordinary shares of 10p each sold from treasury during the year

39

 

 

9,309,214 ordinary shares of 10p each held in treasury at 31 December 2014

(931)‌‌

 

 

75,318,966 ordinary shares of 10p each in circulation* at 31 December 2014

7,532

 

 

* Carrying one vote each.

 

During the year the Company sold from treasury 390,000 ordinary shares representing 0.5 per cent. of the ordinary shares in issue at the beginning of the financial year.

 

There were no changes in share capital between the year end and when the financial statements were approved.

 

Treasury shares

When the Company re-acquires its own shares, they are currently held as treasury shares and not cancelled.

 

Shareholders have authorised the board to re-issue treasury shares at a discount to the prevailing NAV subject to the following conditions:

 

- It is in the best interests of the Company;

- Demand for the Company's shares exceeds the shares available in the market;

- A full prospectus must be produced if required; and

- HMRC will not consider these 'new shares' for the purposes of the purchasers' entitlement to initial income tax relief.

 

3.2 Reserves

 

Gains and losses on realisation of investments of a capital nature are dealt with in the capital reserve. Purchases of the Company's own shares to be either held in treasury or cancelled are also funded from this reserve. 75 per cent. of management fees are allocated to the capital reserve in accordance with the board's expected split between long term income and capital returns.

 

Distributable reserves

Non-distributable reserves

 

 

 

 

 

 

 

 

Capital

reserve

£'000

Revenue

reserve

£'000

Total

£'000

Share

premium

£'000

Other reserve

£'000

Revaluation

reserve*

£'000

Total

£'000

 

 

 

 

 

 

 

 

At 1 January 2014

19,906

690

20,596

-

33,718

12,992

46,710

Share premium and capital redemption reserve cancellation costs

-

-

-

-

(2)‌‌

-

(2)‌‌

Proceeds of share issue

-

-

-

9,110

-

-

9,110

Sale of shares from treasury

386

-

386

-

-

-

-

Loss on shares sold from treasury

(8)‌‌

-

(8)‌‌

-

-

-

-

Gain on shares sold from treasury

-

-

-

3

-

-

3

Expenses of share issue and buybacks

-

-

-

(300)‌‌

-

-

(300)‌‌

Reallocation of prior year unrealised gains

2,914

-

2,914

-

-

(2,914)‌‌

(2,914)‌‌

Realised gain on disposal of investments#

957

-

957

-

-

-

-

Net increase in value of investments#

-

-

-

-

-

2,443

2,443

Management fee capitalised#

(1,381)‌‌

-

(1,381)‌‌

-

-

-

-

Taxation relief from capital expenses#

250

-

250

-

-

-

-

Revenue return on ordinary activities after taxation#

-

1,425

1,425

-

-

-

-

Dividends paid in the year

(10,614)‌‌

(1,421)‌‌

(12,035)‌‌

-

-

-

-

 

 

 

 

 

 

 

 

At 31 December 2014

12,410

694

13,104

8,813

33,716

12,521

55,050

 

* Changes in fair value of investments are dealt with in this reserve.

# The total of these items is £3,694,000 which agrees to the total profit on ordinary activities.

 

Share premium is recognised net of issue costs.

 

The Company does not have any externally imposed capital requirements.

 

On 18 December 2013 the court granted orders allowing the Company to cancel its share premium account and capital redemption reserve. The amounts of £22,866,000 (share premium) and £10,862,000 (capital redemption reserve) less costs paid will become distributable during 2015.

 

3.3 Financial instruments risks

 

The Company's financial instruments comprise equity and fixed interest investments, cash balances and liquid resources including debtors and creditors. The Company holds financial assets in accordance with its investment policy to invest in a diverse portfolio of UK growth businesses.

 

The Company's investing activities expose it to a range of financial risks. These key risks and the associated risk management policies to mitigate these risks are described below.

Market risk

Market risk includes price risk on investments and interest rate risk on investments and other financial assets and liabilities.

 

Price risk

The investment portfolio is managed in accordance with the policies and procedures described above.

 

Investments in unquoted stocks and AIM quoted companies involve a higher degree of risk than investments in the main market. The Company aims to reduce this risk by diversifying the portfolio across business sectors and asset classes.

 

Management performs continuing analysis on the fair value of investments and the Company's overall market positions are monitored by the board on a quarterly basis.

 

As at 31 December 2014

As at 31 December 2013

% of total

investments

5% increase

in share price

effect on

net assets

and profit

£'000

5% decrease

in share price

effect on

net assets

and profit

£'000

% of total

investments

5% increase

in share price

effect on

net assets

and profit

£'000

5% decrease

in share price

effect on

net assets

and profit

£'000

 

 

 

 

 

 

 

AIM and CIV

49

1,631

(1,631)‌‌

53

1,797

(1,797)‌‌

Unquoted

37

1,215

(1,215)‌‌

42

1,415

(1,415)‌‌

 

Valuation methodology includes the application of earnings multiples derived from either listed companies with similar characteristics or recent comparable transactions. Therefore the value of the unquoted element of the portfolio may also indirectly be affected by price movements on the listed exchanges.

 

Interest rate risk

The Company has the following investments in fixed rate financial assets:

 

As at 31 December 2014

As at 31 December 2013

Total

investment

£'000

Weighted

average

interest

rate

%

Weighted

average

time for

which rate

is fixed days

Total

investment

£'000

Weighted

average

interest

rate

%

Weighted

average

time for

which rate

is fixed days

 

 

 

 

 

 

 

Fixed rate loan note securities

17,553

8.64

#

22,916

7.89

#

Fixed interest instruments

9,494

0.33

40

3,498

0.26

48

Cash at bank and on deposit

10,323

-

-

7,564

-

-

 

 

 

 

 

 

 

37,370

33,978

 

# Due to the complexity of the instruments and uncertainty surrounding timing of realisation the weighted average time for which the rate is fixed has not been calculated.

 

Credit risk

Credit risk refers to the risk that counterparty will default on its obligation resulting to a financial loss to the Company. The Investment Manager monitors credit risk on an ongoing basis.

 

At the reporting date, the Company's financial assets exposed to credit risk amounted to the following:

 

As at

31 December 2014

£'000

As at

31 December 2013

£'000

 

 

 

Investments in fixed rate instruments

9,494

3,498

Cash at bank and on deposit

10,323

7,564

Interest, dividends and other receivables

485

178

 

 

 

20,302

11,240

 

Credit risk arising on fixed interest instruments is mitigated by investing in UK Treasury Bills.

 

Credit risk on unquoted loan stock held within unlisted investments is considered to be part of market risk as disclosed earlier in the note.

 

Credit risk arising on transactions with brokers relates to transactions awaiting settlement. Risk relating to unsettled transactions is considered to be small due to the short settlement period involved and the high credit quality of the brokers used. The board monitors the quality of service provided by the brokers used to further mitigate this risk.

 

All the assets of the Company which are traded on a recognised exchange are held by JP Morgan Chase ("JPM"), the Company's Custodian. The board monitors the Company's risk by reviewing the Custodian's internal controls reports as described in the Corporate Governance section of this report.

 

The cash held by the Company is held by JPM and Lloyds. The board monitors the Company's risk by reviewing regularly the internal control reports of these banks. Should the credit quality or the financial position of either bank deteriorate significantly the Investment Manager will seek to move the cash holdings to another bank.

 

There were no significant concentrations of credit risk to counterparties at 31 December 2014 or 31 December 2013. No individual investment in a portfolio company exceeded 4.3 per cent. of the net assets attributable to the Company's shareholders at 31 December 2014 (2013: 6.2 per cent.).

 

Liquidity risk

The Company's financial instruments include investments in unquoted companies which are not traded in an organised public market, as well as AIM traded equity investments, all of which generally may be illiquid. As a result, the Company may not be able to liquidate quickly some of its investments in these instruments at an amount close to their fair value in order to meet its liquidity requirements, or to respond to specific events such as deterioration in the creditworthiness of any particular issuer.

 

The Company's liquidity risk is managed on an ongoing basis by the Investment Manager in accordance with policies and procedures in place as described in the RIsk Matrix above. The Company's overall liquidity risks are monitored on a quarterly basis by the Board.

 

The Company maintains sufficient investments in cash and readily realisable securities to pay accounts payable and accrued expenses. At 31 December 2014 these investments were valued at £19,817,000 (2013: £11,062,000).

 

3.4 Related parties

 

Related party transactions include Management, Secretarial, Accounting and Performance fees payable to the Manager, Livingbridge VC LLP, as disclosed in notes 2.6 and 2.8, and fees paid to the Directors as disclosed in note 2.6. In addition, the Manager operates a Co-investment Scheme, detailed in the Extract from the Report of the Directors, whereby employees of the Manager are entitled to participate in all unquoted investments alongside the Company.

 

National Storage Mechanism

A copy of the Annual Report and Financial Statements will be submitted shortly to the National Storage Mechanism ("NSM") and will be available for inspection at the NSM, which is situated at: http://www.morningstar.co.uk/uk/NSM

 

Annual General Meeting

The Company's Annual General Meeting will be held on 16 April 2015 at 10.15 am at Saddlers' Hall, 40 Gutter Lane, London EC2V 6BR.

 

 

END

 

Neither the contents of the Company's website nor the contents of any website accessible from hyperlinks on this announcement (or any other website) is incorporated into, or forms part of, this announcement.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SFFFWWFISEDE
Date   Source Headline
1st May 202411:11 amRNSTotal Voting Rights
29th Apr 20243:30 pmRNSNet Asset Value(s)
3rd Apr 20249:00 amRNSShare Allotment, Total Voting Rights, Offer Close
3rd Apr 20247:00 amRNSTransaction in Own Shares
2nd Apr 20247:00 amRNSClose of Offer to New Applications
20th Mar 20248:02 amRNSCHANGE OF ALLOTMENT DATE & EXTENSION OF THE OFFER
19th Mar 20245:37 pmRNSClose of Offer to New Applications
18th Mar 20244:48 pmRNSDirector/PDMR Shareholding
18th Mar 20244:46 pmRNSDirector/PDMR Shareholding
14th Mar 20241:00 pmRNSIntention to Utilise Over-allotment Facility
6th Mar 20243:00 pmRNSNet Asset Value(s)
6th Mar 20241:46 pmRNSResult of AGM
1st Mar 202410:34 amRNSTotal Voting Rights
15th Feb 20242:00 pmRNSAllotment of Shares and Total Voting Rights
7th Feb 202410:00 amRNSNet Asset Value(s)
2nd Feb 20242:50 pmRNSDirector/PDMR Shareholding
1st Feb 20245:12 pmRNSTotal Voting Rights
1st Feb 20247:00 amRNSTransaction in Own Shares
30th Jan 202412:03 pmRNSDirector/PDMR Shareholding
26th Jan 20242:30 pmRNSAllotment of Shares and Total Voting Rights
24th Jan 20245:00 pmRNSNet Asset Value(s)
24th Jan 20244:00 pmRNSNet Asset Value(s)
22nd Jan 20243:00 pmRNSOffer Update Extension of Early Bird Discount Date
19th Jan 20242:35 pmRNSIssue of Supplementary Prospectus
4th Jan 20243:46 pmRNSChange of allotment date
2nd Jan 202411:00 amRNSTotal Voting Rights
22nd Dec 20237:00 amRNSAnnual Financial Report
12th Dec 20235:46 pmRNSTransaction in Own Shares
6th Dec 20231:30 pmRNSNet Asset Value(s)
24th Nov 20231:26 pmRNSPublication of a Prospectus/Offer for Subscription
22nd Nov 20237:00 amRNSCompliance with Market Abuse Regulation ("MAR")
14th Nov 202310:05 amRNSUpdate on Offer for Subscription
6th Nov 20234:00 pmRNSNet Asset Value(s)
27th Oct 20231:30 pmRNSNet Asset Value(s)
2nd Oct 20234:02 pmRNSTotal Voting Rights
28th Sep 20235:52 pmRNSTransaction in Own Shares
25th Sep 202312:28 pmRNSDirector/PDMR Shareholding
25th Sep 202312:25 pmRNSDirector/PDMR Shareholding
13th Sep 20237:00 amRNSTransaction in Own Shares - Replacement
12th Sep 20235:28 pmRNSTransaction in Own Shares
5th Sep 202311:00 amRNSIntention to Fundraise
4th Aug 20234:00 pmRNSNet Asset Value(s)
1st Aug 20231:54 pmRNSTotal Voting Rights
27th Jul 20234:11 pmRNSTransaction in Own Shares
24th Jul 20232:00 pmRNSNet Asset Value(s)
3rd Jul 202311:25 amRNSTotal Voting Rights
20th Jun 20233:40 pmRNSTransaction in Own Shares
13th Jun 20237:00 amRNSHalf-yearly Report
6th Jun 20235:30 pmRNSNet Asset Value(s)
12th May 20237:00 amRNSCompliance with the Market Abuse Regulation

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.