Half Yearly Report

RNS Number : 4248Q
Maven Income & Growth VCT 4 PLC
29 August 2014
 

Maven Income and Growth VCT 4 PLC

 

Interim Results for the Six Months Ended 30 June 2014 (Unaudited)

 

The Directors announce the unaudited interim results for the six months ended 30 June 2014.

 

Highlights

 

·      NAV total return of 128.85p per Ordinary Share at 30 June 2014, up from 127.90p at 31 December 2013;

·      NAV at period end of 96.90p per Ordinary Share after payment of the final dividend of 2.65p;

·      Four new investments added to the portfolio; and

·      Increased interim dividend declared of 2.10p per Ordinary Share (2013:2.00p).

 

Interim Review

 

Overview

 

The continuing objective for your Company is to achieve long term capital appreciation and generate maintainable levels of income for Shareholders, by investing in a diversified portfolio of later-stage private businesses and AIM/ISDX quoted companies with established revenue streams and strong growth potential. During the six month period to 30 June 2014, a combination of valuation uplifts, investment returns and realisation proceeds has resulted in a further increase in NAV total return, to 128.85p per Ordinary Share.  

 

During the reporting period the Maven team has continued to source suitable investment opportunities in profitable UK businesses, and the asset base now includes 50 private companies, the majority of which are trading in line with or ahead of plan, and paying a regular yield. This revenue is an important component in your Company's ability to sustain an attractive level of tax-free distributions to Shareholders, and consequently your Board is pleased to declare an increased interim dividend of 2.10p per Ordinary Share at the half-year.

 

Several significant new private companies were added to the portfolio during the six month period. In February 2014, Maven supported the management buy-out of SPS (EU) from 4imprint Group and, in March 2014, an investment was completed in London headquartered ISN Solutions Group, an IT support and services business. In the following month, Maven supported the buy-in/management buy-out of Forfar based RMEC Group, and just prior to the period end led a secondary buy-out of Just Trays from Gresham Private Equity. Drawdowns also commenced on the committed first ranking secured mezzanine loan to Maven Capital (Llandudno).

 

 

 

Dividends

 

The Board has declared an interim dividend of 2.10p per Ordinary Share, comprising 1.00p of revenue and 1.10p of capital, to be paid on 26 September 2014 to Shareholders on the Register at 5 September 2014. After receipt of the interim dividend, Ordinary Shareholders who invested in the Company at the outset will have received 34.05p per share in tax-free dividends. The effect of paying the dividend will be to reduce the NAV of the Company by the total cost of the distribution.

 

Portfolio Developments

 

The private equity portfolio has generally performed well, and a number of companies, including several of the most recent investments, are performing ahead of plan and already becoming valuable assets for your Company. Following the initial investment in December 2013, additional funding has been provided to D Mack to develop its range of passenger car tyres. The company's profile has been boosted by very strong performances at the 2014 World Rally Championship events.

 

Maven Co-invest Exodus, which is invested in Six Degrees Group, was established in 2011 to implement a buy & build strategy for the group, which has now completed 13 acquisitions in the telecommunications and IT sectors. The company is a broad based telecommunications business centred on the converging of mobile, fixed-line, broadband, internet and IT technology businesses, and delivered annual sales of £51.5 million for the year ended 31 March 2013.

                          

A follow-on investment was made in Glacier Energy Services Group, an oil & gas service business headquartered in Aberdeen that is focused on growth within its core UK market. This investment funded the acquisition of Professional Testing Services, a business which provides a comprehensive range of non-destructive testing services to the oil & gas and renewable sectors.

 

In light of current trading your Board has taken the prudent step of reducing the valuation of the legacy holdings in Networks by Wireless and Higher Nature acquired under the merger with Ortus VCT PLC.

 

 

New Investments

 

During the period your Company participated in four new private equity transactions, alongside follow-on investments supporting the development of existing portfolio companies.

 

·      SPS (EU), the UK's market leading supplier of branded promotional merchandise, operating from a modern, well invested site in Blackpool. The company is well placed to expand by developing new products in an improving economy;

·      ISN Solutions Group, a business headquartered in London providing consultancy, project management and outsourced IT services to a niche client base in the upstream exploration and production oil & gas sector;

·      RMEC Group, a specialist provider of engineering solutions and pressure control equipment to the oil & gas industry; and

·      Just Trays, the UK's leading manufacturer of shower trays and related accessories, with all product design, development and production undertaken at its main facility in Leeds.

 

The following investments have been completed during the period:




Investment cost





£'000

£'000


Investment

Date

Sector

Ordinary Shares

C

Ordinary Shares

Website

Unlisted






D Mack Limited

December 2013

Automobiles & parts

209

27

www.dmacktyres.com

Glacier Energy Services Group Limited

February 2014

Oil equipment services

 

188

-

www.glacier.co.uk

ISN Solutions Group Limited

March 2014

Software & computer services

348

55

www.isnsolutions.co.uk

JT Holdings (UK) Limited (trading as Just Trays)

June 2014

Household goods & textiles

448

75

www.just-trays.co.uk

Kelvinlea Limited

June 2014

Real estate

96

-

No website available

Maven Capital (Llandudno) LLP

February 2014

Real estate

243

-

No website available

Maven Capital (Telfer House) LLP

April 2014

Real estate

780

119

No website available

RMEC Group Limited

April 2014

Oil & Gas

398

65

www.rmecltd.co.uk

SPS (EU) Limited

February 2014

Support services

517

129

www.spseu.com

Total unlisted investment



3,227

470








Listed fixed income






Treasury Bill 16 June 2014

February 2014

UK Government

1,998

-


Treasury Bill 15 September 2014

May 2014

UK Government

2,999

500


Total listed fixed income

investment



4,997

500








Total investment



8,224

970


 

 

At the period end, the combined Ordinary and C Share portfolios included 65 unlisted and quoted investments at a total cost of £23.6 million.

 

Realisations

 

The mezzanine loan provided to Tuscola (FC100) was repaid in full during May 2014, and in the following month your existing portfolio company Kelvinlea acquired Moriond in a transaction that will create synergies in the marketing process as the remaining residential properties held by both companies are sold.

 

The Manager is currently engaged with several investee companies and prospective acquirers at various stages of a potential exit process. This realisation activity reflects the increasing maturity of a number of holdings, but it should be noted that there can be no certainty that these discussions will lead to profitable sales.

 

The table below gives details of all realisations during the reporting period:

 

 

Ordinary Shares

C Ordinary Shares


 

 

 

Year first

invested

 

 

 

Complete/ partial exit

 

Cost of shares disposed of

£'000

 

 

 

Sales proceeds

£'000

 

 

 

Realised gain/(loss)

£'000

 

Cost of shares disposed of

£'000

 

 

 

Sales Proceeds

£'000

 

 

 

Realised gain/(loss)

£'000

Unlisted









Attraction World Holdings Limited

2010

Partial

28

45

17

-

-

-

Ensco 969 Limited (trading as DPP)

2013

Partial

70

70

-

-

-

-

Kelvinlea Limited

2013

Partial

79

79

-

-

-

-

Maven Capital (Telfer House) LLP

2014

Complete

780

784

4

119

120

1

Moriond Limited

2011

Complete

42

79

37

-

-

-

Torridon (Gibraltar) Limited
(formerly Torridon Capital Limited)¹

2010

Partial

97

92

(5)

-

-

-

Tuscola (FC100) Limited (previously Grangeford (FC100) Limited)

2012

Complete

400

400

-

-

-

-

Westway Services Holdings (2010) Limited¹

2009

Partial

68

60

(8)

-

-

-










Total unlisted disposals



1,564

1,609

45

119

120

1










Quoted

 









Brookwell Limited

2008

Partial

-

4

4

-

-

-

esure Group PLC

2010

Partial

-

30

30

-

-

-

Hasgrove PLC

2006

Partial

5

3

(2)

-

-

-

Plastics Capital PLC

2007

Partial

26

34

8

-

-

-

Vectura PLC

2004

Partial

-

-

-

28

49

21










Total quoted disposals



31

71

40

28

49

21










Listed fixed income









Treasury Bill 24 March 2014

2013

Complete

3,499

3,500

1

750

750

-

Treasury Bill 16 June 2014

2014

Complete

1,998

2,000

2

-

-

-










Total listed fixed income disposals



5,497

5,500

3

750

750

-










Total disposals



7,092

7,180

88

897

919

22

 

¹Proceeds exclude yield payments and redemption premiums received, which are disclosed as revenue for financial reporting purposes.

 

The table above includes the redemption of loan notes by a number of investee companies.

 

 

Material Developments Since the Period End

 

Since 30 June 2014, two follow-on investments have been completed in existing portfolio companies and one new private company asset has been added to the portfolio. In August 2014, a new investment was completed in Crawford Scientific Holdings, a leading supplier of chromatography products and services to blue-chip clients and laboratories across the UK, Europe and the US. The business will look to expand through organic growth and by making strategic bolt-on acquisitions.

 

Principal Risks and Uncertainties

 

The principal risks and uncertainties facing the Company were set out in full in the Strategic Report contained within the 2013 Annual Report, and are the risks associated with investment in small and medium sized unlisted and AIM/ISDX quoted companies, which by their nature, entail a higher level of risk and lower liquidity than investments in large quoted companies. The valuation of investee companies may be affected by economic conditions and the credit environment, and other risks include legislation, regulation, adherence to VCT qualifying rules and the effectiveness of the internal controls operated by the Company and the Manager. These risks and procedures are reviewed regularly by your Board and monitored continually by the Manager, and the Board has confirmed that all tests, including the criteria for VCT qualifying status, continue to be met.

 

As a Scottish registered Company it is acknowledged that there is uncertainty in relation to the referendum on Scottish independence due to take place on 18 September 2014. A number of investee businesses are located in Scotland, whilst the Manager is registered in England, and the Board considers that should the vote be in favour of independence, there will be a transition period during which there will be an opportunity to assess the impact and take any appropriate action.

 

Fund Raising

 

In September 2013, the Company announced that it planned to raise up to £4 million in a joint Offer for Subscription alongside the other Maven VCTs. The first allotment under the Offer took place on 3 February 2014 when 2,432,334 new Ordinary Shares were issued, and a further allotment of 1,292,767 new Ordinary Shares took place on 5 April 2014. The Offer was fully subscribed by 4 April 2014, and closed on 5 April 2014 in relation to the tax year 2013/14. In consideration of certain provisions contained within The Finance Bill 2014, which could have had adverse tax consequences for the Company and its Shareholders, the Board decided to postpone the issue of new shares under the Offer in respect of the 2014/15 tax year until there was certainty that the allotments could take place without contravening the new rules. HM Treasury has now clarified the operation of the proposed changes to regulations, and the Offer was subsequently closed on 30 May 2014, with a final allotment of 548,108 new Ordinary Shares taking place on 1 July 2014, using the over-allotment facility set out in the Prospectus.

 

The Company may use the money raised under the Offer to pay dividends and general running costs, thereby preserving for investment purposes an equivalent sum of more valuable 'old money' which operates under more advantageous VCT regulations. The proceeds of the Offer will also provide additional liquidity for the Company to make further later stage investments, and enable it to spread its costs over a larger asset base to the benefit of all Shareholders.

 

Share Buy-backs

 

Shareholders have given the Board authority to buy back Shares for cancellation or to be held in treasury, subject always to such transactions being in the best interests of Shareholders. It is intended that, subject to market conditions, available liquidity and the maintenance of the Company's VCT status, Shares will be bought back at prices representing a discount of up to 15% per Ordinary Share, and up to 20% per C Ordinary Share, to the prevailing NAV per share. During the period under review, 545,000 Ordinary Shares were bought back at a cost of £469,000.

 

Share Consolidation

 

The Company completed a merger with Ortus VCT PLC on 3 April 2013, details of which were contained in a shareholder circular and prospectus dated 1 March 2013. It was agreed that the common assets be merged into the Ordinary Share pool and, in view of the disproportionately high value of several of the legacy Ortus VCT PLC investments, that these be segregated into a new C Share pool, which would be managed separately for a period of up to two years. The C Shares would then be consolidated into the Ordinary Shares on a relative net asset basis (as provided for in the Articles of Association as amended at the time of the merger). As the C Shares pool investments have been materially realised and the proceeds reinvested alongside the Ordinary Shares pool, the Board has decided to accelerate the consolidation of the C Shares into the Ordinary Shares and create a single class of shares. It is the intention to undertake the share consolidation shortly.

 

VCT Regulatory Developments

 

The AIFM Directive came into force on 21 July 2011 and was implemented within the UK on 22 July 2013. The Board and the Manager have engaged legal advisers to ensure that the impact of the legislation has been considered fully, and the Directors have taken the decision to register Maven Income and Growth VCT 4 PLC as a self-managed small registered AIFM. This will enable the Company to take advantage of the reduced reporting requirements and avoid the direct and indirect costs of appointing a depositary. The Company was registered on 22 July 2014; governance and procedures are in place to ensure compliance with the Directive. 

 

The Association of Investment Companies (AIC) has participated in a consultation process to ensure the Government's continued long-term support for the VCT sector by addressing concerns from HM Treasury that enhanced share buy-back (EBB) schemes conflict with the public policy objectives of VCTs. Whilst the buy-back and cancellation of shares will continue to be permitted, EBBs are now prohibited.

 

HM Treasury had published draft legislation to address its concerns about the use of share premium accounts to return capital to investors, which will prevent VCTs returning capital within three years of the accounting period in which the shares were issued. These changes are effective from 6 April 2014 but, as the provisions may have affected the ability to pay dividends out of reserves created from the reduction of share premium or capital where the VCT had issued shares of the same class before and after 5 April 2014, the AIC sought clarification on this matter. HMRC has confirmed that the new rule will apply only in respect of returns of capital from shares issued on or after 6 April 2014, and the draft legislation was amended prior to receiving Royal Assent in July 2014.

 

Distribution of Annual and Interim Reports

 

The Board is aware that a number of Shareholders have expressed an interest in receiving notification, by post or e-mail, that documents, including annual and interim reports, are available on the Company's website as an alternative to receiving hard copies by post. The ability to do so is provided for under the Articles of Association. A letter of request is included with this Interim Report for Shareholders to complete and return to confirm whether or not they wish to take advantage of this facility. It should be noted that the option to receive hard copies of documents will still be available. However, should no letter of request be received advising to the contrary, Shareholders will be deemed as having given their consent to receiving only postal notifications that documents are available on the website. This will result in a significant cost saving for your Company.

 

Dividend Reinvestment Scheme

 

The Directors intend to implement an optional Dividend Reinvestment Scheme through which Shareholders may elect to have their entitlement to dividend payments used to apply for additional Ordinary Shares issued by the Company under the standing authority conferred by Shareholders at the Annual General Meeting held on 14 May 2014. Details of the scheme and an application form will be issued in advance of the payment of the final dividend for the year ending 31 December 2014.

 

Outlook

 

Your Company will continue to focus on investing at attractive entry values in established UK businesses that are capable of generating income and have significant potential for capital appreciation. The Board and the Manager believe this strategy continues to be the optimal approach to support a progressive dividend programme and to deliver consistent growth in Shareholder value.

 

Directors' Responsibility Statement

 

The Directors confirm that, to the best of their knowledge:

 

·      the Financial Statements for the six months ended 30 June 2014 have been prepared in accordance with applicable accounting standards and with the Statement of Recommended Practice 'Financial Statements of Investment Trust Companies' issued in January 2009;

·       the Interim Management Report includes a fair review of the information required by DTR 4.2.7R in relation to the indication of important events during the first six months, and of the principal risks and uncertainties facing the Company during the second six months, of the year ending 31 December 2014; and

·      the Interim Management Report includes adequate disclosure of the information required by DTR 4.2.8R in relation to material related party transactions and any changes therein.

 

On behalf of the Board

Maven Capital Partners UK LLP

Secretary

29 August 2014

 

 

 

Summary of Investment Changes (Ordinary Shares)

For the Six Months Ended 30 June 2014

 


Valuation

31 December 2013

Net investment/

(disinvestment)

Appreciation/

(depreciation)

Valuation

30 June 2014


£'000

%

£'000

£'000

£'000

%

Unlisted investments







 Equities  

     8,070

31.8

394

478

8,942

32.0

 Preference shares

           3

-

-

-

3

-

 Loan stock

   12,305

48.6

1,224

(229)

13,300

47.5


   20,378

 

80.4

1,618

249

22,245

79.5








 AIM/ISDX investments







 Equities  

260

1.0

(41)

18

237

0.8








 Listed investments







 Equities

50

0.2

(30)

5

25

0.1

 Fixed income

3,497

13.8

(503)

3

2,997

10.7

 Total investments

24,185

95.4

1,044

275

25,504

91.1








Other net assets 

1,155

4.6

1,323

-

2,478

8.9








Total assets

25,340

100.0

2,367

275

27,982

100.0

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Investment Changes (C Ordinary Shares)

For the Six Months Ended 30 June 2014

 

 


Valuation

31 December 2013

Net investment/

(disinvestment)

Appreciation/

(depreciation)

Valuation

30 June 2014


£'000

%

£'000

£'000

£'000

%

Unlisted investments







 Equities  

1,363

37.5

93

(454)

1,002

34.1

 Preference shares

623

17.2

257

(196)

684

23.3

 Loan stock

1,986

54.7

350

(650)

1,686

57.4















 AIM/ISDX investments







 Equities  

398

11.0

(49)

(8)

341

11.6








 Listed investments







 Fixed income

749

20.6

(250)

1

500

17.0

 Total investments

3,133

86.3

51

(657)

2,527

86.0








Other net assets 

498

13.7

(86)

-

412

14.0








Total assets

3,631

100.0

(35)

(657)

2,939

100.0

 

 

 

 

 

 

 

 

 

 

 

Investment Portfolio Summary                             

As at 30 June 2014

 

 

 

Ordinary Shares

 

 

C Ordinary Shares

 

 

 









% of equity


 

Valuation

 

Cost

 

% of total

 

Valuation

 

Cost

 

% of total

 

% of equity

held by other

Investment

£'000

£'000

assets

£'000

£'000

assets

held

clients¹

Unlisted








Torridon (Gibraltar) Limited (formerly Torridon Capital Limited)

1,853

682

6.7

-

-

-

3.7

36.3

Maven Co-invest Exodus Limited Partnership and Tosca Penta Exodus Mezzanine Limited Partnership (invested in Six Degrees Group)²

1,827

895

6.6

-

-

-

4.0

8.5

Ensco 969 Limited (trading as DPP)

1,217

1,217

4.3

-

-

-

4.6

29.9

Glacier Energy Services Group Limited

1,141

957

4.1

-

-

-

3.7

23.9

HCS Control Systems Group Limited (previously Burray Capital Limited)

836

836

3.0

-

-

-

7.8

32.5

Intercede (Scotland) 1 Limited (trading as EFC)

792

338

2.8

-

-

-

2.9

25.6

CatTech International Limited

792

498

2.8

-

-

-

4.8

25.3

Nenplas Holdings Limited

727

488

2.6

-

-

-

4.0

28.5

Manor Retailing Limited

600

600

2.1

125

125

4.3

11.7

38.1

Richfield Engineering Services Limited

600

600

2.1

125

125

4.3

11.7

38.1

Search Commerce Limited

600

600

2.1

125

125

4.3

11.7

38.1

Lambert Contracts Holdings Limited

664

664

2.4

59

59

2.0

12.3

52.4

Lemac No. 1 Limited (trading as John McGavigan)

701

698

2.5

-

-

-

9.1

27.7

Venmar Limited (trading as XPD8 Solutions)

651

651

2.3

-

-

-

6.0

29.0

R&M Engineering Group Limited

648

648

2.3

-

-

-

8.7

61.9

SPS (EU) Limited

517

517

1.8

129

129

4.4

6.5

36.0

Camwatch Limited

632

998

2.3

-

-

-

4.6

38.3

Lab M Holdings Limited

-

-

-

600

404

20.4

17.6

-

Vodat Communications Group Limited

592

592

2.1

-

-

-

6.9

34.9

Steminic Limited (trading as MSIS)

554

322

2.0

-

-

-

4.3

31.5

TC Communications Holdings Limited

554

777

2.0

-

-

-

8.1

21.9

JT Holdings (UK) Limited (trading as Just Trays)

448

448

1.6

75

75

2.6

5.7

24.3

D Mack Limited

445

445

1.6

57

57

1.9

4.9

25.1

Flexlife Group Limited

482

482

1.7

-

-

-

1.9

12.7

RMEC Group Limited

398

398

1.4

65

65

2.2

3.5

54.7

ISN Solutions Group Limited

348

348

1.2

55

55

1.9

4.6

50.4

LCL Hose Limited (trading as Dantec Hose)

398

398

1.4

-

-

-

7.1

22.9

Westway Services Holdings (2010) Limited

393

174

1.4

-

-

-

3.3

18.7

Adler & Allan Holdings Limited

391

280

1.4

-

-

-

1.0

5.6

CHS Engineering Services Limited

379

399

1.4

-

-

-

4.2

19.1

Maven Capital (Claremont House) Limited

284

284

1.0

71

71

2.4

11.9

88.1

Kelvinlea Limited

302

302

1.1

-

-

-

13.1

36.9

Space Student Living Limited

294

236

1.1

-

-

-

11.6

74.4

Attraction World Holdings Limited

278

98

1.0

-

-

-

6.2

32.2

Maven Capital (Llandudno) LLP

243

243

0.9

-

-

-

-

-

Lawrence Recycling and Waste Management Limited

219

854

0.8

-

-

-

8.4

53.6

Higher Nature Limited

-

-

-

200

600

6.7

11.2

-

Martel Instruments Holdings Limited

190

227

0.7

-

-

-

4.2

40.0

Claven Holdings Limited

150

88

0.5

-

-

-

10.2

39.9

Maven Co-invest Endeavour Limited Partnership (invested in Global Risk Partners Limited)²

102

102

0.4

-

-

-

4.3

95.7

Other unlisted investments

3

911

-

-

450

-



Total unlisted investments

22,245

20,295

79.5

1,686

2,340

57.4











Quoted









Vectura Group PLC

-

-

-

169

115

5.7

-

0.1

Plastics Capital PLC

115

85

0.4

-

-

-

0.4

1.7

Chime Communications PLC

91

56

0.4

-

-

-

-

-

Angle PLC

-

-

-

86

61

2.9

0.2

-

OMG PLC

-

-

-

61

80

2.1

0.2

-

Deltex Medical Group PLC

-

-

-

25

33

0.9

0.1

-

esure Group PLC

24

-

0.1

-

-

-

-

-

Work Group PLC

12

151

-

-

-

-

0.7

2.5

Brookwell Limited

10

21

-

-

-

-

-

-

Hasgrove PLC

4

12

-

-

-

-

0.1

0.5

Other quoted investments

6

372

-

-

-

-



Total quoted investments

262

697

0.9

341

289

11.6











Listed fixed income









Treasury Bill 15 September 2014

2,997

2,999

10.7

500

500

17.0












Total investments

25,504

23,991

91.1

2,527

3,129

86.0



                              

¹Other Clients of Maven Capital Partners UK LLP

²These investments are managed by Penta Capital LLP of which a Director of the Company, Steven Scott, is a partner.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Statement










For the six months ended 30 June 2014































Ordinary Shares

(unaudited)

C Ordinary Shares

(unaudited)

TOTAL


Revenue

Capital

Total

Revenue

Capital

Total

Revenue

Capital

Total


£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000











Gains/(losses) on investments

 -

275

275

-

(657)

(657)

-

(382)

(382)

Income from investments

560

-

560

31

-

31

591

-

591

Investment management fees

(84)

(335)

 (419)

 (9)

 (37)

 (46)

 (93)

(372)

 (465)

Other expenses

 (131)

 -

 (131)

 (20)

 -

 (20)

 (151)

 -

 (151)

Net Return on ordinary activities before taxation

345

(60)

285

2

 (694)

 (692)

347

(754)

(407)











Tax on ordinary activities

 (33)

33

 -

 -

 -

 -

 (33)

33

 -

Return attributable to equity shareholders

312

(27)

285

2

 (694)

 (692)

314

(721)

(407)





















Earnings per share (pence)

1.1

(0.1)

1.0

-

(17.9)

(17.9)

1.1

(18.0)

(16.9)

 

A Statement of Total Recognised Gains and Losses has not been prepared, as all gains and losses are recognised in the Income Statement.

 

All items in the above statement are derived from continuing operations. The Company has only one class of business and derives its income from investments made in shares, securities and bank deposits.

 

The total column of this statement is the Profit and Loss Account of the Company.

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of movements in Shareholders' Funds

For the six months ended 30 June 2014

 


Ordinary Shares

(unaudited)

C Ordinary Shares

(unaudited)

Total


£'000

£'000

£'000

Opening Shareholders' funds

25,340

3,631

28,971

Net Return for year

285

 (692)

(407)

Net proceeds of share issue

3,599

-

3,599

Repurchase and cancellation of shares

(469)

-

 (469)

Dividends paid - revenue

 (190)

-

 (190)

Dividends paid - capital

 (583)

 -

 (583)





Closing Shareholders' funds

       27,982

 

        2,939

 

  30,921

 

The accompanying notes are an integral part of the financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Statement










For the six months ended 30 June 2013










 


Ordinary Shares

(unaudited)

C Ordinary Shares

(unaudited)

TOTAL












Revenue

Capital

Total

Revenue

Capital

Total

Revenue

Capital

Total


£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000











Gains/(losses) on investments

 -

 907

 907

 -

 (43)

 (43)

 -

 864

 864

Income from investments

 389

 -

 389

 5

 -

 5

 394

 -

 394

Investment management fees

 (78)

(311)

 (389)

 (5)

 (19)

 (24)

 (83)

(330)

 (413)

Other expenses

 (132)

 -

 (132)

 (11)

 -

 (11)

 (143)

 -

 (143)

Net Return on ordinary activities before taxation

 179

 596

 775

 (11)

 (62)

 (73)

 168

 534

 702











Tax on ordinary activities

 (16)

 16

 -

 -

 -

 -

 (16)

 16

 -

Return attributable to Equity shareholders

 163

 612

 775

 (11)

 (62)

 (73)

 152

 550

 702





















Earnings per share (pence)

 0.9

 3.5

 4.4

 (0.6)

(3.2)

(3.8)

 0.3

0.3

 0.6

 

A Statement of Total Recognised Gains and Losses has not been prepared, as all gains and losses are recognised in the Income Statement.

 

All items in the above statement are derived from continuing operations. The Company has only one class of business and derives its income from investments made in shares, securities and bank deposits.

 

The total column of this statement is the Profit and Loss Account of the Company.

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of movements in Shareholders' Funds

For the six months ended 30 June 2013











Ordinary Shares

(unaudited)

C Ordinary Shares

(unaudited)

S Ordinary

Shares

(unaudited)

Total


£'000

£'000

£'000

£'000

Opening Shareholders' funds

 8,990

 -

 5,877

14,867

S Ordinary share consolidation to Ordinary

 5,877

 -

 (5,877)

 -

Net Return for year

 775

 (73)

 -

 702

Issue of new Ordinary shares

 6,272

 -

 -

 6,272

Issue of new C Ordinary shares

 -

 3,969

 -

 3,969

Net proceeds of share issue

 4,171

 -

 -

 4,171

Repurchase and cancellation of shares

 

 

 (174)

 (95)

 -

 (269)

Dividends paid - revenue

 (161)

 -

 -

 (161)

Dividends paid - capital

 (183)

 -

 -

 (183)

Closing Shareholders' funds

25,567

 

 3,801

 

-

 29,368

 

 

 

The accompanying notes are an integral part of the financial statements.

 

 

 

 

 

 

Income Statement 










For the year ended 31 December 2013





















 

 














Ordinary Shares

(audited)

C Ordinary Shares

(audited)

TOTAL














Revenue

Capital

Total

Revenue

Capital

Total

Revenue

Capital

Total



£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Gains/(losses) on investments

 -

1,808

1,808

-

(120)

(120)

 -

1,688

1,688

Income from investments

1,041

-

1,041

18

-

18

1,059

-

1,059

Investment management fees

(188)

(753)

(941)

 (20)

 (84)

(104)

 (208)

(837)

(1,045)

Other expenses

(358)

-

(358)

(37)

-

(37)

(395)

-

 (395)

Net return on ordinary activities before taxation

495

1,055

1,550

(39)

(204)

(243)

456

851

1,307






















Tax on ordinary activities

(95)

95

-

-

-

-

(95)

95

-

Return attributable to equity shareholders

400

1,150

1,150

(39)

(204)

(243)

361

946

1,307












Earnings per share (pence)

1.8

5.3

7.1

(1.0)

(5.2)

(6.2)

0.8

0.1

0.9

 

 

A Statement of Total Recognised Gains and Losses has not been prepared, as all gains and losses are recognised in the Income Statement.

 

All items in the above statement are derived from continuing operations.  The Company has only one class of business and derives its income from investments made in shares, securities and bank deposits.

 

The total column of this statement is the Profit and Loss Account of the Company.

Reconciliation of Movements in Shareholders' Funds

For the year ended 31 December 2013

 

 

 

 

 

 

Ordinary Shares

(audited)

C Ordinary Shares

(audited)

S Ordinary Shares

(audited)

Total

£'000

£'000

£'000

£'000

Opening Shareholders' funds

 8,990

-

5,877

14,867

S Ordinary Share consolidation to Ordinary

5,877

-

(5,877)

-

Net Return for year

1,550

(243)

-

1,307

Issue of new Ordinary Shares

6,272

-

-

6,272

Issue of new C Ordinary Shares

-

3,969

-

3,969

Net proceeds of share issue

4,169

-

-

4,169

Merger Costs

(29)

-

-

(29)

Repurchase and cancellation of shares

(621)

(95)

-

(716)

Dividends paid - revenue

(423)

-

-

(423)

Dividends paid - capital

(445)

-

-

(445)

Closing Shareholders' funds

 

25,340

3,631

-

28,971

 

The accompanying notes are an integral part of the financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet

As At 30 June 2014














30 June 2014

30 June 2013

31 December 2013





(unaudited)

(unaudited)

(audited)





Ordinary

C Ord


Ordinary

C Ord


Ordinary

C Ord






Shares

Shares

Total

Shares

Shares

Total

Shares

Shares

Total





£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Fixed assets











Investments at fair value through profit or loss

 

 25,504

2,527

28,031

 24,378

 3,697

 28,075

24,185

3,133

27,318














Current assets











Debtors



551

195

746

420

9

429

467

214

681

Cash and overnight deposits

2,043

238

2,281

 1,035

 98

 1,133

963

291

1,254





2,594

433

3,027

 1,455

 107

 1,562

1,430

505

1,935











Creditors: amounts falling due within one year

 (116)

(21)

(137)

 (266)

 (3)

 (269)

(275)

(7)

(282)

Net current assets


 2,478

412

2,890

 1,293

 104

 1,293

1,155

498

1,653

Total net assets


 27,982

2,939

30,921

 29,368

 3,801

 29,368

25,340

3,631

28,971



























Capital and reserves










Called up share capital

 2,887

386

3,273

 2,621

 386

 3,007

2,569

386

2,955

Share premium account

 13,577

3,572

17,149

 10,381

 3,572

 13,953

10,350

3,572

13,922

Capital reserve - realised

(920)

(296)

(1,216)

 890

 (114)

 776

(123)

(281)

(404)

Capital reserve - unrealised

 1,512

(602)

910

 36

 (43)

 (7)

1,325

77

1,402

Distributable reserve


10,122

(95)

10,027

 11,038

 -

 11,038

10,591

(95)

10,496

Capital redemption reserve

173

11

184

 67

 11

 78

119

11

130

Revenue reserve


631

(37)

594

 534

 (11)

 523

509

(39)

470

Net assets attributable to Ordinary Shareholders

27,982

2,939

30,921

 25,567

 3,801

 29,368

25,340

3,631

28,971














Net asset value per Ordinary Share (pence)

96.9

76.1


 97.6

 98.4


98.6

94.0


 

 

The Financial Statements were approved by the Board of Directors on 29 August 2014 and were signed on its behalf by:

 

I D Cormack

Chairman

 

The accompanying notes are an integral part of the financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow Statement










For the six months ended 30 June 2014











Six months to 30 June 2014

Six months to 30 June 2013

Year to 31 December 2013


(unaudited)

(unaudited)

(audited)


Ordinary

C Ord


Ordinary

C Ord


Ordinary

C Ord



Shares

Shares

Total

Shares

Shares

Total

Shares

Shares

Total


£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Operating activities










Investment income received

493

31

524

 338

 (2)

 336

946

3

949

Deposit interest received

2

-

2

-

-

-

2

-

2

Investment management fees paid

(564)

(46)

(610)

 (258)

 (24)

 (282)

(744)

(104)

(848)

Secretarial fees paid

(40)

(6)

(46)

 (42)

 (4)

 (46)

(80)

(11)

(91)

Directors' fees paid

(34)

(5)

(39)

 (36)

 (4)

 (40)

(68)

(10)

(78)

Other cash payments/receipts

(90)

24

(66)

 (3)

 (2)

 (5)

(215)

(208)

(423)

Net cash outflow from operating activities

(233)

(2)

(235)

 (1)

 (36)

 (37)

(161)

(330)

(491)











Taxation










Corporation Tax

-

-

-

-

-

-

(4)

-

(4)











Financial investment










Purchase of investments

(8,224)

(970)

(9,194)

(17,852)

 (3,740)

(21,592)

(22,367)

(1,407)

(23,774)

Sale of investments

7,180

919

8,099

 7,631

 -

 7,631

17,797

1,459

19,256

Net cash (outflow)/inflow from financial investment

(1,044)

(51)

(1,095)

(10,221)

 (3,740)

(13,961)

(4,570)

52

(4,518)











Equity dividends paid

(773)

-

(773)

 (344)

 -

 (344)

(868)

-

(868)

Net cash outflow before financing

(2,050)

(53)

(2,103)

(10,566)

 (3,776)

(14,342)

(5,603)

(278)

(5,881)











Financing










Issue of Ordinary Shares

3,599

-

3,599

 10,443

 3,969

 14,412

4,169

-

4,169

Net cash balance acquired from merger

-

-

-

-

-

-

1,686

664

2,350

Repurchase of Ordinary Shares

(469)

-

(469)

 (174)

 (95)

 (269)

(621)

(95)

(716)











Net cash inflow from financing

3,130

-

3,130

 10,269

 3,874

 14,143

5,234

569

5,803

Increase/(decrease) in cash

1,080

(53)

1,027

 (297)

 98

 (199)

(369)

291

(78)

 

The accompanying notes are an integral part of the financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes to the Financial Statements

For the Six Months Ended 30 June 2014















1.

Accounting Policies
















The financial information for the six months ended 30 June 2014 and the six months ended 30 June 2013 comprises non-statutory      accounts within the meaning of section 435 of the Companies Act 2006.  The financial information contained in this report has been            prepared on the basis of the accounting policies set out in the Annual Report and Financial Statements for the year ended     31 December 2013, which have been filed at Companies House and which contained an Auditors' Report which was not qualified            and did not contain a statement under s498(2) or s498(3) of the Companies Act 2006.       

 

 

 

                                               





2.

Movement in reserves









Share

Capital

Capital


Capital




premium

reserves

reserves

Distributable

redemption

Revenue



account

realised

unrealised

reserve

reserve

reserve


ORDINARY SHARES

£'000

£'000

£'000

£'000

£'000

£'000










At 1 January 2014

10,350

(123)

1,325

10,591

119

509


Gains on sales of investments

 -

88

-

-

-

-


Net increase in value of investments

-

-

187

-

-

-


Investment management fees

-

(335)

-

-

-

-


Dividends paid

-

(583)

-

-

-

(190)


Tax effect of capital items

-

33

-

-

-

-


Share Issue - 2014

3,227

-

-

-

-

-


Repurchase and cancellation of shares

-

-

-

(469)

54

-


Net return on ordinary activities after taxation

-

-

-

-

-

312


At 30 June 2014

13,577

(920)

1,512

10,122

173

631










Movement in reserves









Share

Capital

Capital


Capital




premium

reserves

reserves

Distributable

redemption

Revenue



account

realised

unrealised

reserve

reserve

reserve


C ORDINARY SHARES

£'000

£'000

£'000

£'000

£'000

£'000










At 1 January 2014

3,572

(281)

77

(95)

11

(39)


Gains on sales of investments

-

22

-

-

-

-


Net decrease in value of investments

-

-

(679)

-

-

-


Investment management fees

-

(37)

-

-

-

-


Dividends paid

-

-

-

-

-

-


Tax effect of capital terms

-

-

-

-

-

-


Repurchase and cancellation of shares

-

-

-

-

-

-


Net return on ordinary activities after taxation

-

-

-

-

-

2


At 30 June 2014

3,572

(296)

(602)

(95)

11

(37)










Total Reserves

17,149

(1,216)

910

10,027

184

594









3.

Return per ordinary share












Six months ended


ORDINARY SHARES





30 June 2014


The returns per share have been based on the following figures:






Weighted average number of Ordinary shares






28,098,205










Revenue Return






£312,000


Capital Return






(£27,000)


Total Return






£285,000










 

 C ORDINARY SHARES








The returns per share have been based on the following figures:






Weighted average number of C Ordinary shares






3,863,876










Revenue Return






£2,000


Capital Return






(£694,000)


Total Return






(£692,000)









 

 

 

 

Other information

 

Copies of this announcement will be available to the public at the registered office of the Company, Kintyre House, 205 West George Street, Glasgow G2 2LW, on the Company's website at www.mavencp.com/migvct4, and at the National Storage Mechanism.

 

Neither the content of the Company's website nor the contents of any website accessible from hyperlinks on the Company's website (or any other website)

is included in or forms part of this announcement.

 

By Order of the Board

 

Maven Capital Partners UK LLP, Secretary

 

29 August 2014

 

ENDS

 

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR UKRNRSSAWUAR
UK 100

Latest directors dealings