British Smaller Companies VCT
plc
Unaudited Interim Results and
Interim Management Report
for the six months ended 30
September 2024
British Smaller Companies VCT plc
(the "Company") today announces its unaudited interim results for
the six months ended 30 September 2024.
HIGHLIGHTS
· Net Asset Value
("NAV") at 30 September 2024 of 81.8p per share (31 March 2024:
83.6p) following payment of 2.0p dividend during the
period
· Total
Return increased by 0.2p to 262.7p per share
·
Four new investments and seven
follow-on investments totalling £20.4 million completed during the
period
· The
Board has declared a second interim dividend of 2.0p per share in
respect of the year ending 31 March 2025, which will bring total
dividends paid in the current financial year to 4.0p per share,
which equates to 4.8 per cent of the opening net asset value per
share. This will result in a corresponding reduction in the
Company's NAV per ordinary share, adjusting the last reported NAV
to 79.8p per share
· Combined applications exceeding £52 million received to date
in relation to October 2024 offer
Chairman's Statement
I am pleased to present the interim
results of British Smaller Companies VCT plc (the "Company") for
the six months to 30 September 2024.
The performance in the period
reflects the Company's positive progress despite ongoing
macroeconomic challenges and geopolitical uncertainty, achieving a
Total Return of 0.2 pence from 262.5 to 262.7 pence per share, an
increase of 0.2 per cent over the opening NAV. AIC data continues
to rank the Company first across all generalist VCTs when
considering a blended average performance ranking over 1, 3, 5, and
10 years.
The majority of the portfolio
continues to perform well, with promising levels of underlying
growth seen in many companies. However, performance in the
quarter was constrained by certain company-specific circumstances
that have reduced valuations in these companies, as well as a
decrease in anticipated deferred proceeds the Company expects to
receive from previously exited investments.
Over the past six months, the
Company completed four new investments to the portfolio, Fuuse,
Spotless Water, Integrum ESG and Ohalo, totalling £8.6
million. The Company also made seven follow-on investments,
totalling £11.8 million, while a further £0.5 million was invested
after the period-end, taking the total invested so far this year to
£20.9 million.
Realisations in the Period
While there were no realisations in
the six months to 30 September, in October 2024 the Company sold
its investment in Traveltek for £2.6 million. Total proceeds over
the life of the investment are £3.6 million, a 2.1x return on the
Company's cost. There is the potential for further deferred
proceeds in due course.
Financial Results
The investment portfolio generated a
return of £0.1 million in the period. This was offset by a fall of
£0.7 million in the anticipated deferred proceeds from realisations
completed in previous periods.
In the current interest rate
environment, the Company continues to actively manage its treasury
position to generate a positive return for shareholders, balanced
against the primary objective of capital preservation. This
generated £2.6 million of income in the period, resulting in
overall net operating income of £0.9 million over the six
months.
The movement in net asset value
("NAV") per ordinary share and the dividends paid are set out in
the table below.
|
Pence
per
ordinary
share
|
£000
|
NAV at 31 March 2024
|
|
83.6p
|
|
219,600
|
Net movement from investment
portfolio
|
(0.2p)
|
|
(612)
|
|
Net operating income
|
0.3p
|
|
876
|
|
Comprehensive income in the
period
|
0.1p
|
|
264
|
|
Issue/buy-back of new
shares
|
0.1p
|
|
32,991
|
|
Total Return in the
period
|
|
0.2p
|
|
33,255
|
NAV before the payment of
dividends
|
|
83.8p
|
|
252,855
|
Dividends paid
|
|
(2.0p)
|
|
(6,046)
|
NAV
at 30 September 2024
|
|
81.8p
|
|
246,809
|
Cumulative dividends paid
|
|
180.9p
|
|
|
Total Return: At 30 September 2024
|
|
262.7p
|
|
|
At 31 March 2024
|
|
262.5p
|
|
|
Dividends
An interim dividend of 2.0 pence per
ordinary share in respect of the year ending 31 March 2025 was paid
on 26 July 2024, bringing the cumulative dividends paid to date to
180.9 pence per ordinary share.
The Board has announced a second
interim dividend of 2.0 pence per ordinary share for the year
ending 31 March 2025 which, when combined with the above dividend,
will bring total dividends paid in the current financial year to
4.0 pence per ordinary share (2024: 4.0 pence per ordinary share).
The dividend will be paid on 20 December 2024 to shareholders on
the shareholder register on 22 November 2024.
Shareholder Relations
The shareholder workshop held on 20
June 2024 was very well attended. Attendees heard from Steve Frost,
CEO of Workbuzz, and Scott Morris, Managing Director of
Displayplan, an investment that was sold earlier this
year.
Documents such as the annual report
are now received electronically by 84 per cent of shareholders,
which helps to meet the Board's impact objectives and reduces
printing costs. The Board continues to encourage all shareholders
to take up this option.
The Company's website is refreshed
on a regular basis and provides a comprehensive level of
information in what I hope is a user-friendly format.
Regulatory Developments
During the period, the process of
extending the Venture Capital Trust regime to 2035 was completed by
the Government, with the underlying regulations brought into
force. As part of the Budget on 30 October 2024, Chancellor
Rachel Reeves noted this extension as a sign of the Government's
commitment to supporting growth and entrepreneurship.
Most new portfolio investments are
now self-assured as VCT qualifying on a case-by-case basis and
always with confirmation from professional advisers that they are
Qualifying Investments. Advance assurance is sought from HMRC
where there is an element of uncertainty over the application of
the rules.
Fundraising
On 3 April 2024 the Company allotted
shares from the final allotment of its fully subscribed 2023/24
share offer. £55.5 million was raised over the whole fundraising by
the Company, including £36.8 million allotted on 3 April 2024,
resulting in the issue of 42,588,037 ordinary shares.
Having assessed its expected cash
requirements, the Company announced a new share offer on 17 October
2024, alongside British Smaller Companies VCT2 plc, with the
intention of raising up to £75 million (in aggregate), which
includes an over-allotment facility of £25 million. Applications
exceeding £52 million have been received as of the date of this
report, of which £31.5 million relate to the Company. The allotment
of the first £25 million of gross proceeds will take place between
27 and 31 January 2025. The second and final allotment will take
place between 1 and 4 April 2025. Funds awaiting allotment
will receive additional shares equivalent to a 3.35 per cent per
annum return (rate subject to change by the receiving agent's
banking provider).
Outlook
There continues to be strong levels
of underlying growth in the portfolio, across a range of
investments. The Company took the opportunity to invest
further into many of these companies in the period to accelerate
their growth, which is hoped will come through to value in
subsequent periods.
With four new investments made in
the year to date, and a pipeline of opportunities to add further to
the portfolio, there continues to be opportunities to deploy
capital into fast-growing, innovative businesses. The
positive progress of the 2024/25 fundraising to date will ensure
that the Company continues to have the firepower to support these
opportunities.
I thank shareholders for their
continued support.
Rupert Cook
Chairman
Objectives and
Strategy
The Company's objective is to
maximise Total Return and provide investors with a long-term tax
free dividend yield whilst maintaining the Company's status as a
venture capital trust.
Investment Strategy
The Company seeks to build a broad
portfolio of investments in early-stage companies focused on
growth, with the aim of spreading the maturity profiles and
maximising return, as well as ensuring compliance with VCT
Regulations.
The Company predominantly invests in
unquoted smaller companies and expects that this will continue to
make up the significant majority of the portfolio. It will also
retain holdings in cash or near-cash investments to provide a
reserve of liquidity which will maximise the Company's flexibility
as to the timing of investment acquisitions and disposals, dividend
payments and share buybacks.
Unquoted investments are structured
using various investment instruments, including ordinary shares,
preference shares, convertible securities and very occasionally
loan stock, to achieve an appropriate balance of income and capital
growth, having regard to the VCT Regulations. The portfolio is
diversified by investing in a broad range of industry sectors. The
normal investment period into the portfolio companies is expected
to be typically between the range of five to seven
years.
Investment Policy
The investment policy of the Company
is to invest in UK businesses across a broad range of sectors that
blends a mix of businesses operating in established and emerging
industries that offer opportunities in the application and
development of innovation in their products and
services.
These investments will all meet the
definition of a Qualifying Investment and be primarily in unquoted
UK companies. It is anticipated that the majority of these will be
re-investing their profits for growth and the investments will
comprise mainly equity instruments.
The Company seeks to build a broad
portfolio of investments in early-stage companies focused on growth
with the aim of spreading the maturity profiles and maximising
return as well as ensuring compliance with the VCT
guidelines.
Investment
Review
At 30 September 2024 the Company's
portfolio was valued at £147.1 million. The top ten
investments represent 35.5 per cent of the net asset value, with
the largest representing 9.1 per cent.
The movements in the investment
portfolio are set out below:
Investment Portfolio
|
Portfolio
£million
|
Opening fair value at 1 April
2024
|
126.6
|
Additions
|
20.4
|
Gain arising from the investment
portfolio
|
0.1
|
Closing fair value at 30 September 2024
|
147.1
|
The Company's portfolio delivered a
small positive performance overall over the period, of £0.1
million. This was offset by a fall of £0.7 million in the
anticipated deferred proceeds from realisations completed in
previous periods.
There were upward revaluations from
ACC, Unbiased, Summize, Teraview, AutomatePro, Vypr, Plandek and
Xapien, offset by decreases from Matillion, Outpost and
Wooshii.
Realisation of Investments
There were no disposals during the
period. Subsequent to the period-end, the Company sold its
investment in Traveltek for £2.6 million. Total proceeds over the
life of the investment are £3.6 million, a 2.1x return on the
Company's cost. There is the potential for further deferred
proceeds in due course.
Investments
During the six months ended 30
September 2024, the Company completed 11 investments, totalling
£20.4 million. This comprised four new investments of £8.6 million;
and seven follow-on investments totalling £11.8 million. The
breakdown of these investments is shown below:
Company
|
Description
|
New
|
Follow-on
|
Total
|
|
|
£million
|
£million
|
£million
|
Fuuse
|
Electric vehicle charge point
management system
|
3.0
|
-
|
3.0
|
Spotless Water
|
Ultra-pure water distribution
network
|
2.2
|
-
|
2.2
|
Integrum ESG
|
A specialist ESG ratings and
analytics platform
|
1.7
|
-
|
1.7
|
Ohalo
|
Unstructured data governance
platform
|
1.7
|
-
|
1.7
|
Xapien
|
Automated research on individuals
and companies
|
-
|
4.4
|
4.4
|
Quality Clouds
|
B2B software
|
-
|
1.9
|
1.9
|
AutomatePro
|
Automated software
testing
|
-
|
1.8
|
1.8
|
Plandek
|
Software development analytics
platform
|
-
|
1.5
|
1.5
|
SharpCloud
|
B2B
|
-
|
0.8
|
0.8
|
Biorelate
|
Medical data curation
|
-
|
0.7
|
0.7
|
Summize
|
An e-learning software authoring
platform
|
-
|
0.7
|
0.7
|
Invested in the period
|
|
8.6
|
11.8
|
20.4
|
Subsequent to the period-end, the
Company invested £0.5 million into existing portfolio companies
Wooshii and Relative Insight.
Cash Deposits and other Liquid Funds
The Company takes an active approach
to cash management, while ensuring its primary aim of capital
preservation is met. A portion of the Company's liquid assets
are held across a diversified range of Triple-A rated money market
funds, managed by global institutions; while the balance is held as
readily accessible cash, all of which is at Tier 1 Financial
Institutions (A2 rated or above). £2.6 million of income was earned
from money market funds and bank deposits during the period. At 31
October 2024, the Company was achieving a weighted average return
on liquid assets of 4.5 per cent.
Portfolio
The top 10 investments had a
combined value of £87.6 million, 59.6 per cent of the total
portfolio.
Name of company
|
Sector
|
First
investment
|
Amount invested
|
Value at
30 Sept
2024
|
Recognised income/
proceeds
to date
|
Return
to date*
|
|
|
|
£000
|
£000
|
£000
|
£000
|
Matillion Limited
|
Data
|
Nov 16
|
2,666
|
22,460
|
7,071
|
29,531
|
Unbiased Ec1 Limited
|
Tech-enabled Services
|
Dec 19
|
5,596
|
13,722
|
-
|
13,722
|
Outpost VFX Limited
|
New Media
|
Feb 21
|
5,750
|
7,553
|
103
|
7,656
|
Xapien (via Digital Insight
Technologies Limited)
|
Application Software
|
Mar 23
|
6,095
|
6,896
|
-
|
6,896
|
SharpCloud Software
Limited
|
Data
|
Oct 19
|
4,380
|
6,662
|
-
|
6,662
|
ACC Aviation Group
Limited
|
Business Services
|
Nov 14
|
2,068
|
6,395
|
5,280
|
11,675
|
Elucidat Ltd
|
Application Software
|
May 19
|
4,260
|
6,061
|
498
|
6,559
|
Vypr Validation Technologies
Limited
|
Tech-enabled Services
|
Jan 21
|
3,300
|
6,020
|
-
|
6,020
|
Force24 Ltd
|
Application Software
|
Nov 20
|
3,900
|
5,946
|
87
|
6,033
|
Quality Clouds Limited
|
Cloud & DevOps
|
May 22
|
5,821
|
5,840
|
-
|
5,840
|
Total top 10 investments
|
|
|
43,836
|
87,555
|
13,039
|
100,594
|
AutomatePro Limited
|
Cloud & DevOps
|
Dec 22
|
4,025
|
5,763
|
-
|
5,763
|
Plandek Limited
|
Cloud & DevOps
|
Oct 22
|
3,540
|
4,196
|
-
|
4,196
|
Summize Limited
|
Application Software
|
Oct 22
|
2,550
|
4,036
|
-
|
4,036
|
Workbuzz Analytics
Limited
|
Application Software
|
Jun 23
|
2,577
|
3,617
|
-
|
3,617
|
DrDoctor (via ICNH Ltd)
|
Application Software
|
Feb 23
|
3,565
|
3,565
|
-
|
3,565
|
Tonkotsu Limited
|
Retail & Brands
|
Jun 19
|
2,388
|
3,472
|
-
|
3,472
|
Traveltek Group Holdings
Limited
|
Application Software
|
Oct 16
|
1,716
|
3,224
|
1,049
|
4,273
|
Fuuse Limited
|
Application Software
|
May 24
|
3,000
|
3,000
|
-
|
3,000
|
GEEIQ (via Checkpoint GG
Limited)
|
Data
|
Sep 23
|
2,358
|
2,979
|
-
|
2,979
|
Wooshii Limited
|
New Media
|
May 19
|
4,644
|
2,569
|
781
|
3,350
|
Vuealta Holdings Limited
|
Tech-enabled Services
|
Sep 21
|
3,580
|
2,458
|
4,646
|
7,104
|
Spotless Water Limited
|
Business Services
|
Jun 24
|
2,183
|
2,414
|
-
|
2,414
|
Biorelate Limited
|
Application Software
|
Nov 22
|
2,310
|
2,367
|
-
|
2,367
|
Frescobol Carioca Ltd
|
Retail & Brands
|
Mar 19
|
1,800
|
2,199
|
-
|
2,199
|
Ohalo Limited
|
Data
|
Jun 24
|
1,665
|
1,790
|
-
|
1,790
|
Integrum ESG Limited
|
Data
|
Sep 24
|
1,740
|
1,740
|
-
|
1,740
|
Panintelligence (via Paninsight
Limited)
|
Data
|
Nov 19
|
1,500
|
1,652
|
-
|
1,652
|
Relative Insight Limited
|
Tech-enabled Services
|
Mar 22
|
4,200
|
1,450
|
-
|
1,450
|
Arcus Global Limited
|
Application Software
|
May 18
|
3,075
|
1,410
|
339
|
1,749
|
KeTech Technology Holdings
Limited
|
Tech-enabled Services
|
Nov 15
|
2,000
|
1,137
|
4,059
|
5,196
|
Teraview Limited
|
Advanced Manufacturing
|
Dec 11
|
377
|
1,100
|
-
|
1,100
|
£1 million
and below
|
|
|
10,295
|
3,372
|
6,816
|
10,188
|
Current
portfolio
|
|
|
108,924
|
147,065
|
30,729
|
177,794
|
Full
disposals to date
|
|
|
80,135
|
-
|
166,934
|
166,934
|
Total
portfolio
|
|
|
189,059
|
147,065
|
197,663
|
344,728
|
* represents recognised income and
proceeds received to date, plus the unrealised valuation at
30 September 2024.
THE
PORTFOLIO AT A GLANCE
The charts on page 13 of the interim
report illustrate the broad range of the investment
portfolio.
Principal Risks and
Uncertainties
In accordance with DTR 4.2.7, the
Board confirms that the principal risks and uncertainties facing
the Company have not materially changed from those identified in
the Annual Report and Accounts for the year ended 31 March 2024.
The Board acknowledges that there is regulatory risk and continues
to manage the Company's affairs in such a manner as to comply with
section 274 of the Income Tax Act 2007.
In summary, the principal risks
are:
>
VCT Qualifying Status;
>
Economic;
>
Investment Performance;
>
Strategy;
>
Legislative & Regulatory;
>
Operational;
>
Cyber Security and Information Technology; and
>
Liquidity.
Full details of the principal risks
can be found in the financial statements for the year ended 31
March 2024 on pages 31 to 33, a copy of which is available at
www.bscfunds.com.
Directors' Responsibilities
Statement
The directors of British Smaller
Companies VCT plc confirm that, to the best of their knowledge, the
condensed set of financial statements in this interim report have
been prepared in accordance with International Accounting Standard
34 "Interim Financial Reporting" as adopted by the UK, and give a
true and fair view of the assets, liabilities, financial position
and profit and loss of British Smaller Companies VCT plc, and that
the interim management report includes a true and fair review of
the information required by DTR 4.2.7R and DTR 4.2.8R.
The directors of British Smaller
Companies VCT plc are listed in note 10 of these interim financial
statements.
By order of the Board
Rupert Cook
Chairman
Unaudited Statement of
Comprehensive Income
for the six months ended 30
September 2024
|
Notes
|
Unaudited 6 months
ended
30 September
2024
|
Unaudited
6 months ended
30
September 2023
|
Revenue
£000
|
Capital
£000
|
Total
£000
|
Revenue
£000
|
Capital
£000
|
Total
£000
|
Gains on investments held at fair
value
|
6
|
-
|
50
|
50
|
-
|
2,280
|
2,280
|
(Loss) profit on disposal of
investments
|
6
|
-
|
(662)
|
(662)
|
-
|
96
|
96
|
(Loss) gain arising from the
investment portfolio
|
|
-
|
(612)
|
(612)
|
-
|
2,376
|
2,376
|
Income
|
2
|
3,084
|
-
|
3,084
|
1,629
|
-
|
1,629
|
Total income
|
|
3,084
|
(612)
|
2,472
|
1,629
|
2,376
|
4,005
|
Administrative expenses:
|
|
|
|
|
|
|
|
Manager's fee
|
|
(446)
|
(1,338)
|
(1,784)
|
(367)
|
(1,100)
|
(1,467)
|
Other expenses
|
|
(424)
|
-
|
(424)
|
(359)
|
-
|
(359)
|
|
|
(870)
|
(1,338)
|
(2,208)
|
(726)
|
(1,100)
|
(1,826)
|
Profit (loss) before
taxation
|
|
2,214
|
(1,950)
|
264
|
903
|
1,276
|
2,179
|
Taxation
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
Profit (loss) for the period
|
|
2,214
|
(1,950)
|
264
|
903
|
1,276
|
2,179
|
Total comprehensive income (expense) for the
period
|
|
2,214
|
(1,950)
|
264
|
903
|
1,276
|
2,179
|
Basic and diluted earnings (loss) per ordinary
share
|
5
|
0.73p
|
(0.64p)
|
0.09p
|
0.38p
|
0.53p
|
0.91p
|
The Total column of this statement
represents the Company's Unaudited Statement of Comprehensive
Income, prepared in accordance with UK adopted international
accounting standards. The supplementary Revenue and Capital columns
are prepared under the Statement of Recommended Practice 'Financial
Statements of Investment Trust Companies and Venture Capital
Trusts' (issued in July 2022 - "SORP") published by the Association
of Investment Companies.
Unaudited Balance
Sheet
as at 30 September 2024
|
Notes
|
Unaudited
30
September
2024
£000
|
Unaudited
30
September
2023
£000
|
Audited
31
March
2024
£000
|
ASSETS
|
|
|
|
|
Non-current assets at fair value through profit or
loss
|
|
|
|
|
Investments
|
6
|
149,569
|
130,293
|
128,662
|
Listed investment funds
|
|
-
|
3,620
|
-
|
Financial assets at fair value
through profit or loss
|
6
|
149,569
|
133,913
|
128,662
|
Accrued income and other
assets
|
|
-
|
1,891
|
-
|
|
|
149,569
|
135,804
|
128,662
|
Current assets
|
|
|
|
|
Accrued income and other
assets
|
|
940
|
825
|
1,382
|
Current asset investments
|
|
66,750
|
32,500
|
53,500
|
Cash and cash equivalents
|
|
29,805
|
29,635
|
36,304
|
|
|
97,495
|
62,960
|
91,186
|
LIABILITIES
|
|
|
|
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
|
(255)
|
(200)
|
(248)
|
Net
current assets
|
|
97,240
|
62,760
|
90,938
|
Net
assets
|
|
246,809
|
198,564
|
219,600
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
Share capital
|
|
33,226
|
26,452
|
28,830
|
Share premium account
|
|
90,648
|
41,586
|
58,293
|
Capital reserve
|
|
69,334
|
75,609
|
79,171
|
Investment holding gains and losses
reserve
|
|
49,257
|
52,397
|
49,207
|
Revenue reserve
|
|
4,344
|
2,520
|
4,099
|
Total shareholders' equity
|
|
246,809
|
198,564
|
219,600
|
Net
asset value per ordinary share
|
7
|
81.8p
|
82.4p
|
83.6p
|
Unaudited Statement of
Changes in Equity
for the six months ended 30
September 2024
|
Share
capital
|
Share
premium
account
|
Capital
reserve
|
Investment
holding
gains
and
losses
reserve
|
Revenue
reserve
|
Total
equity
|
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
At
31 March 2023
|
20,969
|
1,700
|
82,893
|
49,215
|
2,255
|
157,032
|
|
Revenue return for the period
|
-
|
-
|
-
|
-
|
903
|
903
|
|
Expenses charged to capital
|
-
|
-
|
(1,100)
|
-
|
-
|
(1,100)
|
|
Investment holding gain on investments held at fair
value
|
-
|
-
|
-
|
2,280
|
-
|
2,280
|
|
Realisation of investments in the period
|
-
|
-
|
96
|
-
|
-
|
96
|
|
Total comprehensive (expense) income
for the period
|
-
|
-
|
(1,004)
|
2,280
|
903
|
2,179
|
|
Issue of share capital
|
5,356
|
40,893
|
-
|
-
|
-
|
46,249
|
|
Issue of shares - DRIS
|
127
|
911
|
-
|
-
|
-
|
1,038
|
|
Issue costs
|
-
|
(1,918)
|
-
|
-
|
-
|
(1,918)
|
|
Purchase of own shares
|
-
|
-
|
(1,200)
|
-
|
-
|
(1,200)
|
|
Dividends
|
-
|
-
|
(4,178)
|
-
|
(638)
|
(4,816)
|
|
Total transactions with
owners
|
5,483
|
39,886
|
(5,378)
|
-
|
(638)
|
39,353
|
|
Realisation of prior year investment
holding losses
|
-
|
-
|
(902)
|
902
|
-
|
-
|
|
At
30 September 2023
|
26,452
|
41,586
|
75,609
|
52,397
|
2,520
|
198,564
|
|
Revenue return for the period
|
-
|
-
|
-
|
-
|
1,579
|
1,579
|
|
Expenses charged to capital
|
-
|
-
|
(1,284)
|
-
|
-
|
(1,284)
|
|
Investment holding gain on investments held at fair
value
|
-
|
-
|
-
|
3,765
|
-
|
3,765
|
|
Realisation of investments in the period
|
-
|
-
|
4,379
|
-
|
-
|
4,379
|
|
Total comprehensive income for the
period
|
-
|
-
|
3,095
|
3,765
|
1,579
|
8,439
|
|
Issue of share capital
|
2,256
|
16,344
|
-
|
-
|
-
|
18,600
|
|
Issue of shares - DRIS
|
122
|
858
|
-
|
-
|
-
|
980
|
|
Issue costs
|
-
|
(495)
|
-
|
-
|
-
|
(495)
|
|
Purchase of own shares
|
-
|
-
|
(1,669)
|
-
|
-
|
(1,669)
|
|
Dividends
|
-
|
-
|
(4,819)
|
-
|
-
|
(4,819)
|
|
Total transactions with
owners
|
2,378
|
16,707
|
(6,488)
|
-
|
-
|
12,597
|
|
Realisation of prior year investment
holding gains
|
-
|
-
|
6,955
|
(6,955)
|
-
|
-
|
|
At
31 March 2024
|
28,830
|
58,293
|
79,171
|
49,207
|
4,099
|
219,600
|
|
Revenue return for the period
|
-
|
-
|
-
|
-
|
2,214
|
2,214
|
Expenses charged to capital
|
-
|
-
|
(1,338)
|
-
|
-
|
(1,338)
|
Investment holding gain on investments held at fair
value
|
-
|
-
|
-
|
50
|
-
|
50
|
Realisation of investments in the period
|
-
|
-
|
(662)
|
-
|
-
|
(662)
|
Total comprehensive (expense) income
for the period
|
-
|
-
|
(2,000)
|
50
|
2,214
|
264
|
Issue of share capital
|
4,259
|
32,584
|
-
|
-
|
-
|
36,843
|
Issue of shares - DRIS
|
137
|
981
|
-
|
-
|
-
|
1,118
|
Issue costs
|
-
|
(1,210)
|
-
|
-
|
-
|
(1,210)
|
Purchase of own shares
|
-
|
-
|
(3,760)
|
-
|
-
|
(3,760)
|
Dividends
|
-
|
-
|
(4,077)
|
-
|
(1,969)
|
(6,046)
|
Total transactions with
owners
|
4,396
|
32,355
|
(7,837)
|
-
|
(1,969)
|
26,945
|
At
30 September 2024
|
33,226
|
90,648
|
69,334
|
49,257
|
4,344
|
246,809
|
|
|
|
|
|
|
|
|
|
|
|
| |
Reserves available for distribution
Under the Companies Act 2006, the
capital reserve and the revenue reserve are distributable
reserves. The table below shows amounts that are available
for distribution.
|
Capital
reserve
|
Revenue
reserve
|
Total
|
|
£000
|
£000
|
£000
|
Distributable reserves as above
|
69,334
|
4,344
|
73,678
|
Income/proceeds not yet
distributable
|
(341)
|
(2,564)
|
(2,905)
|
Cancelled share premium not yet
distributable
|
(33,612)
|
-
|
(33,612)
|
Reserves available for distribution*
|
35,381
|
1,780
|
37,161
|
* subject to
filing these interim financial statements at Companies
House.
The capital reserve and the revenue
reserve are both distributable reserves. These reserves total
£73,678,000, representing a decrease of £9,592,000 in the period
since 31 March 2024. The directors also consider the level of
the investment holding gains and losses reserve and the future
requirements of the Company when determining the level of dividend
payments.
Of the potentially distributable
reserves of £73,678,000 shown above, £2,905,000 relates to income
and proceeds not yet distributable and £33,612,000 relates to
cancelled share premium which becomes distributable from the dates
shown below.
Total share
premium cancelled is available for distribution from the following
dates:
|
£000
|
1 April 2025
|
32,128
|
1 April 2026
|
1,484
|
Cancelled share premium account not yet
distributable
|
33,612
|
Unaudited Statement of Cash
Flows
for the six months ended 30
September 2024
|
Notes
|
Unaudited
6 months
ended
30
September
2024
£000
|
Unaudited
6
months
ended
30
September
2023
£000
|
Audited
year
ended
31
March
2024
£000
|
Profit before taxation*
|
|
264
|
2,179
|
10,618
|
Increase (decrease) in trade and
other payables
|
|
7
|
(158)
|
(110)
|
Increase in accrued income and other
assets
|
|
(654)
|
(599)
|
(732)
|
Loss (profit) on disposal of
investments
|
|
662
|
(96)
|
(4,475)
|
Gains on investments held at fair
value
|
|
(50)
|
(2,280)
|
(6,045)
|
Net
cash inflow (outflow) from operating activities
|
|
229
|
(954)
|
(744)
|
|
|
|
|
|
Cash flows (used in) from investing
activities
|
|
|
|
|
Purchase of financial assets at fair
value through profit or loss
|
6
|
(20,423)
|
(6,039)
|
(9,390)
|
Proceeds from sale of financial
assets at fair value through profit or loss
|
6
|
-
|
1,508
|
19,625
|
Deferred consideration
|
|
-
|
-
|
96
|
Net
cash (outflow) inflow from investing activities
|
|
(20,423)
|
(4,531)
|
10,331
|
|
|
|
|
|
Cash flows from (used in) financing
activities
|
|
|
|
|
Issue of ordinary shares
|
|
36,843
|
46,249
|
64,849
|
Costs of ordinary share
issues**
|
|
(1,210)
|
(1,918)
|
(2,413)
|
Purchase of own shares
|
|
(3,760)
|
(1,200)
|
(2,869)
|
Dividends paid
|
4
|
(4,928)
|
(3,778)
|
(7,617)
|
Net
cash inflow from financing activities
|
|
26,945
|
39,353
|
51,950
|
|
|
|
|
|
Net
increase in cash and cash equivalents
|
|
6,751
|
33,868
|
61,537
|
Cash and cash equivalents at the beginning of the
period
|
|
89,804
|
28,267
|
28,267
|
Cash and cash equivalents at the end of the
period
|
|
96,555
|
62,135
|
89,804
|
|
|
|
|
|
Cash and cash equivalents comprise
|
|
|
|
|
Money market funds
|
|
66,750
|
32,500
|
53,500
|
Cash at bank
|
|
29,805
|
29,635
|
36,304
|
Cash and cash equivalents at the end of the
period
|
|
96,555
|
62,135
|
89,804
|
* includes net income
from:
Dividends
|
|
-
|
-
|
341
|
Interest
|
|
2,423
|
948
|
2,899
|
**Issue costs include both
fundraising costs and expenses incurred from the Company's
DRIS.
Explanatory Notes to the
Unaudited
Condensed Financial Statements
1
General Information, Basis of Preparation and Principal Accounting
Policies
These half year statements have been
approved by the directors whose names appear at note 10, each of
whom has confirmed that to the best of their knowledge:
>
the interim management report includes a fair review of the
information required by rules 4.2.7 and 4.2.8 of the Disclosure
Rules and the Transparency Rules; and
>
the half year statements have been prepared in accordance with IAS
34 'Interim financial reporting' and the Disclosure and
Transparency Rules of the Financial Conduct
Authority.
The half year statements are
unaudited and have not been reviewed by the auditors pursuant to
the International Standard on Review Engagements (UK) 2410 guidance
on Review of Interim Financial Information performed by the
independent Auditor of the entity. They do not constitute full
financial statements as defined in section 435 of the Companies Act
2006. The comparative figures for the year ended 31 March 2024 do
not constitute full financial statements and have been extracted
from the Company's financial statements for the year ended 31 March
2024. Those accounts were reported upon without qualification by
the auditors and have been delivered to the Registrar of
Companies.
The accounting policies and methods
of computation followed in the half year statements are the same as
those adopted in the preparation of the audited financial
statements for the year ended 31 March 2024. They do not include
all disclosures that would otherwise be required in a complete set
of financial statements and should be read in conjunction with the
2024 annual report.
The accounts have been prepared on a
going concern basis as set out below and in accordance with UK
adopted international accounting standards.
The accounts have been prepared
under the historical cost basis as modified by the measurement of
investments at fair value through profit or loss.
The accounts have been prepared in
compliance with the recommendations set out in the Statement of
Recommended Practice 'Financial Statements of Investment Trust
Companies and Venture Capital Trusts' issued by the Association of
Investment Companies (issued in July 2022 - "SORP") to the extent
that they do not conflict with UK adopted international accounting
standards.
The financial statements are
prepared in accordance with UK adopted international accounting
standards (IFRSs) and interpretations in force at the reporting
date. New standards coming into force during the period and
future standards that come into effect after the period-end have
not had a material impact on these financial statements.
The Company has carried out an
assessment of accounting standards, amendments and interpretations
that have been issued by the IASB and that are effective for the
current reporting period. The Company has determined that the
transitional effects of the standards do not have a material
impact.
The financial statements are
presented in sterling and all values are rounded to the nearest
thousand (£000), except where stated.
Going Concern: The directors
have carefully considered the issue of going concern and are
satisfied that the Company has sufficient resources to meet its
obligations as they fall due for a period of at least twelve months
from the date these half year statements were approved. As at 30
September 2024 the Company held cash balances and money market
funds with a combined value of £96,555,000. Cash flow projections
show the Company has sufficient funds to meet both its contracted
expenditure and its discretionary cash outflows in the form of
share buy-backs and the dividend policy for at least 12 months from
the date of publication of this report. In the year ended 31
March 2024 the Company's costs and discretionary expenditures
were:
|
£000
|
Administrative expenses
|
3,947
|
Share buybacks
|
2,869
|
Dividends (before DRIS)
|
9,635
|
Total
|
16,451
|
The directors therefore believe that
it is appropriate to continue to apply the going concern basis of
accounting in preparing these half year
statements.
2
Income
|
Unaudited
6 months
ended
30
September
2024
£000
|
Unaudited
6
months
ended
30
September
2023
£000
|
Income from investments
|
|
|
- Interest on loans to unquoted
companies
|
137
|
103
|
- Dividends from unquoted
companies
|
323
|
243
|
Income from unquoted
portfolio
|
460
|
346
|
Income from listed investment
funds
|
-
|
62
|
Income from investments held at fair
value through profit or loss
|
460
|
408
|
Interest on bank deposits/money
market funds
|
2,624
|
1,221
|
|
3,084
|
1,629
|
3
Taxation
|
Unaudited 6 months
ended
30 September
2024
|
Unaudited
6 months ended
30
September 2023
|
Revenue
|
Capital
|
Total
|
Revenue
|
Capital
|
Total
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
Profit (loss) before
taxation
|
2,214
|
(1,950)
|
264
|
903
|
1,276
|
2,179
|
Profit (loss) before taxation
multiplied by the standard small company rate of corporation tax in
UK of 19.0% (2023: 19.0%)
|
421
|
(371)
|
50
|
172
|
242
|
414
|
Effect of:
|
|
|
|
|
|
|
UK dividends received
|
(61)
|
-
|
(61)
|
(47)
|
-
|
(47)
|
Non-taxable losses (gains) on
investments
|
-
|
116
|
116
|
-
|
(451)
|
(451)
|
Deferred tax not
recognised
|
(360)
|
255
|
(105)
|
(125)
|
209
|
84
|
Tax
charge
|
-
|
-
|
-
|
-
|
-
|
-
|
The Company has no provided, or
unprovided, deferred tax liability in either period.
Deferred tax assets in respect of
losses have not been recognised as the directors do not currently
believe that it is probable that sufficient taxable profits will be
available against which the assets can be recovered.
Due to the Company's status as a
venture capital trust, and the continued intention to meet the
conditions required to comply with Chapter 3 Part 6 of the Income
Tax Act 2007, the Company has not provided deferred tax on any
capital gains or losses arising on the revaluation or realisation
of investments.
4
Dividends
Amounts recognised as distributions
to equity holders in the period:
|
Unaudited
6 months
ended
30 September
2024
|
Unaudited
6 months
ended
30
September 2023
|
Audited
Year
ended
31 March
2024
|
|
Revenue
|
Capital
|
Total
|
Revenue
|
Capital
|
Total
|
Revenue
|
Capital
|
Total
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
|
|
Interim
dividend for the year ending 31 March 2025 of 2.0p (2024: 2.0p) per
ordinary share
|
1,969
|
4,077
|
6,046
|
638
|
4,178
|
4,816
|
638
|
4,178
|
4,816
|
|
|
|
|
|
|
|
|
|
|
Second
interim dividend for the year ended 31 March 2024 of 2.0p per
ordinary share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,819
|
4,819
|
|
|
|
|
|
|
|
|
|
|
|
1,969
|
4,077
|
6,046
|
638
|
4,178
|
4,816
|
638
|
8,997
|
9,635
|
Proceeds
from shares allotted under DRIS
|
|
|
(1,118)
|
|
|
(1,038)
|
|
|
(2,018)
|
Dividends
paid in the Statement of Cash Flows
|
|
|
4,928
|
|
|
3,778
|
|
|
7,617
|
The interim dividend of 2.0 pence
per ordinary share was paid on 26 July 2024 to shareholders on the
register as at 28 June 2024.
A second interim dividend of 2.0p
per ordinary share, amounting to approximately £6.0 million, has
been announced. This dividend has not been recognised in these half
year financial statements as the obligation did not exist at the
balance sheet date.
5
Basic and Diluted Earnings per Ordinary Share
The basic and diluted earnings per
ordinary share is based on the profit after tax attributable to
equity shareholders of £264,000 (30 September 2023: £2,179,000) and
303,413,390 (30 September 2023: 240,246,488) ordinary shares being
the weighted average number of ordinary shares in issue during the
period.
The basic and diluted revenue
earnings per ordinary share is based on the revenue profit
attributable to equity shareholders of £2,214,000 (30 September
2023: £903,000) and 303,413,390 (30 September 2023: 240,246,488)
ordinary shares being the weighted average number of ordinary
shares in issue during the period.
The basic and diluted capital (loss)
earnings per ordinary share is based on the capital loss
attributable to equity shareholders of £1,950,000 (30 September
2023: profit of £1,276,000) and 303,413,390 (30 September 2023:
240,246,488) ordinary shares being the weighted average number of
ordinary shares in issue during the period.
During the period the Company
allotted 42,588,037 new ordinary shares in respect of the 2023/24
fundraising and 1,369,910 new ordinary shares in respect of its
DRIS.
The Company has also repurchased
4,725,559 of its own shares in the period and these shares are held
in the capital reserve. The total of 30,363,980 treasury shares has
been excluded in calculating the weighted average number of
ordinary shares during the period.
The Company has no dilutive shares
and consequently, basic and diluted earnings per ordinary share are
equivalent at 30 September 2024, 31 March 2024 and 30 September
2023.
6
Financial Assets at Fair Value through Profit or
Loss
|
30 September
2024
£000
|
30
September 2023
£000
|
Investment portfolio
|
147,065
|
133,913
|
Accrued income and other
assets*
|
2,504
|
-
|
Financial assets at fair value
through profit and loss
|
149,569
|
133,913
|
* Relates to accrued income which is
not past due which has been disclosed as part of the investment
value. Prior year income was not included as it was not
material.
IFRS 13 and IFRS 7, in respect of
financial instruments that are measured in the balance sheet at
fair value, require disclosure of fair value measurements by level
within the following fair value measurement hierarchy:
>
Level 1: quoted prices in active markets for identical assets or
liabilities. The fair value of financial instruments traded in
active markets is based on quoted market prices at the balance
sheet date. A market is defined as a market in which transactions
for the asset or liability take place with sufficient frequency and
volume to provide pricing information on an ongoing basis. The
quoted market price used for financial assets held by the Company
is the current bid price. These instruments are included in Level
1. The Company held no such investments at 30 September
2024.
>
Level 2: the fair value of financial instruments that are not
traded in an active market is determined by using valuation
techniques. These valuation techniques maximise the use of
observable market data where it is available and rely as little as
possible on entity specific estimates. If all significant inputs
required to fair value an instrument are observable, the instrument
is included in Level 2. The Company held no such instruments in the
current or prior year.
>
Level 3: the fair value of financial instruments that are not
traded in an active market (for example, investments in unquoted
companies) is determined by using valuation techniques such as
earnings or revenue multiples. If one or more of the significant
inputs is not based on observable market data, the instrument is
included in Level 3. All of the Company's investments fall into
this category at 30 September 2024.
Each investment is reviewed at least
quarterly to ensure that it has not ceased to meet the criteria of
the level in which it was included at the beginning of each
accounting period. There have been no transfers between these
classifications in the period (2023: none).
The change in fair value for the
current and previous year is recognised through profit or loss. All
items held at fair value through profit or loss were designated as
such upon initial recognition.
Valuation of Investments
Unquoted investments are valued in
accordance with IFRS 13 "Fair Value Measurement" and using the
International Private Equity and Venture Capital ("IPEV") Valuation
Guidelines ("the Guidelines").
Initial measurement
The best estimate of the initial
fair value of an unquoted investment is the cost of the investment.
Unless there are indications that this is inappropriate, an
unquoted investment will be held at this value within the first
three months of investment.
Subsequent measurement
Based on the Guidelines we have
identified six of the most widely used valuation methodologies for
unquoted investments. The Guidelines advocate that the best
valuation methodologies are those that draw on external, objective
market-based data in order to derive a fair value.
Full details of the methods used by
the Company were set out on pages 66 and 67 of the financial
statements for the year ended 31 March 2024, a copy of which can be
found at www.bscfunds.com.
The primary methods used for valuing
non-quoted investments, and the key assumptions relating to them
are:
Unquoted Investments
>
revenue multiple. An appropriate
multiple, given the risk profile and revenue growth prospects of
the underlying company, is applied to the revenue of the company.
The multiple is adjusted to reflect any risk associated with lack
of marketability and to take account of the differences between the
investee company and the benchmark company or companies used to
derive the multiple.
>
earnings multiple. An appropriate
multiple, given the risk profile and earnings growth prospects of
the underlying company, is applied to the maintainable earnings of
the company. The multiple is adjusted to reflect any risk
associated with lack of marketability and to take account of the
differences between the investee company and the benchmark company
or companies used to derive the multiple.
Movements in investments at fair
value through profit or loss during the six months to 30 September
2024 are summarised as follows:
IFRS 13 measurement classification
|
Level
3
Unquoted
Investments
£000
|
Opening cost
|
77,385
|
Opening valuation gain
|
49,207
|
Opening fair value at 1 April 2024
|
126,592
|
Additions at cost
|
20,423
|
Net loss on disposals*
|
-
|
Change in fair value
|
1,614
|
Foreign exchange loss
|
(1,564)
|
Closing fair value at 30 September 2024
|
147,065
|
Closing cost
|
97,808
|
Closing valuation gain
|
49,257
|
Closing fair value at 30 September 2024
|
147,065
|
* The net loss on disposals in the
table above is £nil whereas that shown in the Statement of
Comprehensive Income is a loss of £662,000. The difference
comprises the change in anticipated deferred proceeds in respect of
assets which have been disposed of in prior periods and were not
included in the portfolio at 1 April 2024.
Level 3 valuations include
assumptions based on non-observable data, such as discounts applied
either to reflect changes in the fair value of financial assets
held at the price of recent investment, or to adjust revenue or
earnings multiples.
IFRS13 requires disclosure, by class
of financial instruments, if the effect of changing one or more
inputs to reasonably possible alternative assumptions would result
in a significant change to fair value measurement. Each unquoted
portfolio company has been reviewed and both downside and upside
alternative assumptions have been identified and applied to the
valuation of each of the unquoted investments. Applying the
downside alternative, the value of the unquoted investments would
be £6,257,000 (4.3 per cent) lower. Using the upside alternative,
the value would be increased by £6,414,000 (4.4 per
cent).
All of the Company's investments are
in unquoted companies held at fair value. The valuation methodology
for these investments includes the application of externally
produced revenue and earnings multiples. Therefore, the value of
the unquoted element of the portfolio is also indirectly affected
by price movements on the listed market. Those using revenue and
earnings multiple methodologies include judgements regarding the
level of discount applied to that multiple. The effect of changing
the level of discounts applied to the multiples is considered
above.
There have been no individual fair
value adjustments downwards during the period that exceeded 5 per
cent of the total assets of the Company (31 March 2024:
none).
There were no disposals during the
period.
7
Basic and Diluted Net Asset Value per Ordinary
Share
The basic and diluted net asset
value per ordinary share is calculated on attributable assets of
£246,809,000 (30 September 2023 and 31 March 2024: £198,564,000 and
£219,600,000 respectively) and 301,891,749 (30 September 2023 and
31 March 2024: 240,991,484 and 262,659,361 respectively) ordinary
shares in issue at 30 September 2024.
The treasury shares have been
excluded in calculating the number of ordinary shares in issue at
30 September 2024.
The Company has no potentially
dilutive shares and consequently, basic and diluted net asset
values are equivalent at 30 September 2024, 31 March 2024 and 30
September 2023.
8
Total Return
Total Return per ordinary share is
calculated on cumulative dividends paid of 180.9 pence per ordinary
share (30 September 2023: 176.9 pence per ordinary share and 31
March 2024: 178.9 pence per ordinary share) plus the net asset
value as calculated in note 7.
9
Post Balance Sheet Events
Subsequent to the period-end the
Company invested £0.5 million into existing portfolio companies
Wooshii and Relative Insight.
In October 2024 the Company sold its
investment in Traveltek for £2.6 million. Total proceeds over the
life of the investment are £3.6 million, a 2.1x return on the
Company's cost. There is the potential for further deferred
proceeds in due course.
10
Directors
The directors of the Company are
Rupert Cook, Adam Bastin, Jonathan Cartwright and Purvi
Sapre.
11
Other Information
Copies of the interim report can be
obtained from the Company's registered office: 4th Floor, 2 Bond
Court, Leeds, LS1 2JZ or from www.bscfunds.com.
13
Interim Dividend for the year ending 31 March
2025
The directors have previously
announced the payment of a second interim dividend for the year
ending 31 March 2025 of 2.0 pence per ordinary share ("Interim
Dividend").
The Interim Dividend will be paid on
20 December 2024 to those shareholders on the Company's register at
the close of business on 22 November 2024. The ex-dividend date
will be 21 November 2024.
14
Dividend Re-investment Scheme ("DRIS")
The Company operates a DRIS.
The latest date for receipt of DRIS elections so as to participate
in the DRIS in respect of the Interim Dividend is the close of
business on 6 December 2024.
15
Inside Information
The information contained within
this announcement is deemed by the Company to constitute inside
information as stipulated under the Market Abuse Regulations (EU
No. 596/2014). Upon the publication of this announcement via
Regulatory Information Service this inside information is now
considered to be in the public domain.
For further information, please
contact:
Marcus Karia YFM Equity
Partners
Tel: 0113 244 1000
Alex Collins Panmure
Liberum
Tel: 0207 886 2767