Aurora Investment Trust plc
LEI: 2138007OUWIZFMAGO575
Half Yearly Report
for
the six months ended 30 June 2024
FINANCIAL AND PERFORMANCE HIGHLIGHTS
Performance
|
At
30 June 2024
(unaudited)
|
At
31 December 2023
(audited)
|
Net asset value ("NAV") per
share1
|
269.44p
|
274.34p
|
Share price
|
247.50p
|
247.00p
|
Share price discount to NAV per
share1
|
(8.1)%
|
(10.0)%
|
Annualised ongoing
charges1
|
0.42%
|
0.45%
|
The total returns in sterling for
the period/year were as follows:
|
Six months to
30 June 2024
(unaudited) %
|
Year to
31 December 2023
(audited) %
|
NAV total return per
share1,2
|
(0.5)%
|
36.3%
|
Share price total
return1,2
|
1.6%
|
28.5%
|
FTSE All-Share Index total return
("Benchmark")
|
7.4%
|
7.9%
|
1 Definitions of these Alternative
Performance Measures ("APMs") together with how these have been
calculated can be found on pages 24 and 25.
2 Including dividend
reinvested.
.
CHAIR'S STATEMENT
This report covers your Company's
activities over the six months to 30 June 2024 and its financial
position at that date.
Performance
Over the six months the Company's
net asset value ("NAV") per share fell from 274.34p at 31 December
2023 to 269.44p at 30 June 2024, giving a total return for the
period of -0.5% (2023: +12.4%). The price at which the Company's
shares traded rose from 247.0p per share at 31 December 2023 to
247.5p at 30 June 2024, giving a share price total return of +1.6%
(2023: +4.3%). These compare with the total return over the six
months for the FTSE All-Share Index, the Company's benchmark, of
+7.4% (2023: +2.5%). At the end of June the share price stood at an
8.1% discount to the NAV per share.
Top contributors were Netflix, Lloyds
and Hargreaves Lansdown. Notable detractors included Barratt
Developments and Ryanair. The Investment Manager's Review, starting
on page 5, provides further details on activity and
outlook.
Investment Manager Presentation Event
Shareholders are invited to Aurora's
second Investor Event, being held at 3.30 p.m. on 9 October
2024 at the Queen Elizabeth II Centre, Broad Sanctuary,
Westminster, London SW1P 3EE. Both existing and prospective Aurora
shareholders are welcome and the event will follow last year's
successful format with multiple speakers from the Investment
Manager. We plan to record the event and publish it on the
Company's website. If you would like to attend, please contact
phoenix@pamp.co.uk to register.
Share Price Discount
The discount to NAV per share
narrowed from 10.0% at the end of 2023 to 8.1% as at 30 June. This
narrowing is welcome and closing the discount continues to be one
of the Board's key objectives, with marketing as a key part of the
strategy. Phoenix, Liberum, and Frostrow Capital continue to
promote the Company proactively.
Merger
On 2 September 2024 the Board
announced agreed heads of terms with the Board of Artemis Alpha
Trust plc ("Artemis Alpha") in respect of a proposed combination of
the assets of Artemis Alpha with the assets of the Company. The
combination, if approved by each company's respective shareholders,
will be effected by way of a scheme of reconstruction and winding
up of Artemis Alpha under section 110 of the Insolvency Act 1986
and the associated transfer of cash and assets from Artemis Alpha
to the Company in exchange for the issue of new ordinary shares to
Artemis Alpha shareholders.
If the merger completes the enlarged
Company, which we plan to re-name Aurora UK Alpha plc, will
continue to be managed on the same basis as it is currently by
Phoenix Asset Management Partners Limited ("Phoenix"). Aurora's
investment objective and policy will not change and the Company's
Board will also remain unchanged.
A General Meeting circular in
respect of the proposals will be published shortly.
Investment Objective
The Company announced in June that
the Board had decided the wording of the Company's published
investment objective should be clarified for consistency with the
Company's investment policy and dividend policy. The previous
wording referred to providing shareholders with "long-term returns
through capital and income growth" and the Board believed it would
be clearer if these words were replaced with "long-term total
returns". Whilst these could be considered synonymous, the Board
considered "long-term total returns" to be more accurate in the
Company's context, noting in particular that the Company does not
have a fixed dividend policy or income target. The new investment
objective wording is used in this half year report. There has been
no change to the Company's investment policy or the way in which
the investment portfolio is managed. Moreover, there is no change
to the dividend policy and the Board expects to continue to
distribute substantially all of the net revenue arising from the
investment portfolio.
Performance fee methodology
The Company also announced in June a
change to the performance fee methodology in relation to clawbacks.
Performance fees paid to the Investment Manager can only be
retained by the Investment Manager if the Company does not
underperform in the subsequent three year lock-in period. Prior to
the change, if performance fees were clawed back at the end of that
three years the high water mark (or level at which future
performance fees are payable) did not get adjusted, which meant the
Investment Manager would have to re-earn performance that had
already been generated. The Board believed this approach did not
reflect the parties' original intention that the Investment Manager
should be rewarded for generating cumulative long-term
outperformance. Therefore, with effect from close of business on 13
June 2024, the performance fee methodology was modified to provide
for the high water mark to be adjusted to take account of the level
of outperformance lost on a clawback. The Board believes the
performance fee, adjusted in this manner, properly incentivises the
Investment Manager for long-term outperformance, consistent with
the expectations of shareholders. There has been no other change to
the performance fee arrangements.
Outlook
After returns of 36.3% in 2023, it
is perhaps no surprise performance in 2024 has been more muted.
Significant value remains in UK equities, especially within the
portfolio itself. The Investment Manager continues to invest in
great businesses at attractive prices. It is pleasing that over the
period the Board agreed heads of terms to combine with Artemis
Alpha. If approved, this will add over 50% to the Company's market
capitalisation, leading to improved liquidity, and lower fees for
shareholders. We look forward to welcoming investors to the
Investor Event in October, and shortly afterwards we look forward
to launching the Company's new website.
Lucy
Walker
Chair
25
September 2024
.
OBJECTIVE AND INVESTMENT POLICY
Investment Objective
Aurora Investment Trust plc's (the
"Company") objective is to provide shareholders with long-term
total returns by investing predominantly in a portfolio of UK
listed companies.
Investment Policy
The Company seeks to achieve its
investment objective by investing predominantly in a portfolio
of UK listed companies. The Company may from time to time also
invest in companies listed outside the UK and unlisted securities.
The investment policy is subject to the following restrictions, all
of which are at the time of investment:
• The maximum
permitted investment in companies listed outside the UK at cost
price is 20% of the Company's gross assets.
• The maximum
permitted investment in unlisted securities at cost price is 10% of
the Company's gross assets.
• There are no
pre-defined maximum or minimum sector exposure levels but these
sector exposures are reported to and monitored by the Board in
order to ensure that adequate diversification is
achieved.
• The Company's
policy is not to invest more than 15% of its gross assets in any
one underlying issuer (measured at the time of investment)
including in respect of any indirect exposure through Castelnau
Group Limited.
• The Company may
from time to time invest in other UK listed investment companies,
but the Company will not invest more than 10% in aggregate of the
gross assets of the Company in other listed closed-ended investment
funds.
• Save for Castelnau
Group Limited, the Company will not invest in any other fund
managed by the Investment Manager.
While there is a comparable index
for the purposes of measuring performance over material periods, no
attention is paid to the composition of this index when
constructing the portfolio and the composition of the portfolio is
likely to vary substantially from that of the index. The portfolio
will be relatively concentrated.
The exact number of individual
holdings will vary over time but typically the portfolio will
consist of holdings in 15 to 20 companies. The Company may use
derivatives and similar instruments for the purposes of capital
preservation.
The Company does not currently
intend to use gearing. However, if the Board did decide to utilise
gearing the aggregate borrowings of the company would be restricted
to 30% of the aggregate of the paid-up nominal capital plus the
capital and revenue reserves.
Any material change to the
investment policy of the Company will only be made with the
approval of shareholders at a general meeting. In the event of a
breach of the Company's investment policy, the Directors will
announce through a Regulatory Information Service the actions which
will be taken to rectify the breach.
.
INVESTMENT MANAGER'S REVIEW
Performance
Over the half year to 30 June 2024
the NAV per share total return was 0.3% on a non-IFRS basis and the
share price total return was 1.6%. At the end of June, the shares
were trading at an 8.5% discount to NAV. The FTSE All-Share Index
total return was 7.4% over the same period.
Up to the last month end, 31 August
2024, performance has improved, with the NAV per share total return
on a non-IFRS basis up to 5.1% year-to-date, versus an 11.3%
increase in the FTSE All-Share Index.
From an individual stock
perspective, there were a number of significant price moves in the
half year. Hargreaves
Lansdown was the most significant, rising 57% following a bid
approach. Netflix was
another holding which had a noteworthy move, rising 38.6% during
the half year.
Other moves of note included
Lloyds Bank, up 18.9%, and
AO World, which was up
12.9%.
Notable price fallers included
Barratt Developments, which
fell 15.3% after a bid approach for Redrow, and Ryanair, which fell 13.6%.
From a contribution perspective,
Netflix was the most
significant after contributing 2.3% to the half year performance.
Other contributions of note came from Lloyds Bank and Hargreaves Lansdown, which contributed
1.5% and 1.1%, respectively. The main detractor in the half year
was Barratt Developments,
where the price fall resulted in a 2% drag on the half year
result.
Activity
Given our ongoing confidence in the
portfolio, activity in the half year was limited. Notable
transactions included the Lloyds
Bank holding being increased by 1%, whilst Ryanair was reduced by 1% following
ongoing concerns over Boeing's ability to deliver their new 737 Max
airplane.
In normal circumstances, we only
report on holdings which are above a 3% weight. In late 2023 and
early 2024 we instigated a holding in Hargreaves Lansdown. Unfortunately,
after we built a 2% holding the price moved away from us and
subsequently a bid was announced. The holding was sold in
August.
We reported in the June factsheet
that a good return was earned on Hargreaves Lansdown over a short
period, but that it was frustrating, as we had spent a long period
of time developing our investment thesis only for the upside not to
be fully realised.
In July, Castelnau Group, a major holding in the
portfolio, announced a revaluation of Dignity PLC. This resulted in a circa
35% increase in the Castelnau NAV. Its weight in the Aurora
Investment Trust portfolio increased as a consequence by circa
3.75% to 13.5% at the half year end.
We reported on the revaluation in
the June factsheet, and it is reproduced below.
"Dignity Update
During the quarter we formally appointed Zillah Byng-Thorne as
the new Dignity CEO who we wrote about in the Castelnau Group Q1
Report. For those who don't have the Castelnau reports they are
available on the Castelnau Group website. As the capital structure
work is so material to the future, Zillah has been engaged on that
in advance of her appointment.
To
recap where we were, based upon the level of rollover of Dignity
shareholders who stayed in after the takeover and the amount of
equity we raised for Dignity after the take private, we still had a
capital structure that was more geared than we wanted it to be.
Therefore, we had embarked on a process to seek an investor buyer
for the crematoria business who would partner with us. That process
was run, and we had four funded buyers at the end, but working with
SPWOne and Zillah we also looked at alternatives because of the
amount of long-term upside we would be losing if we sell what we
all know to be highly attractive assets. The value today would not
reflect any of the uplift we expect if that business stays in the
Dignity Group and remains part of the original strategy of building
a truly great and unique vertically integrated end of life
business.
An
alternative way of deleveraging the Dignity Group has been found.
With surplus released from the funeral plan trusts, the business
has enough liquidity to repay £100 million of its debt. Those
releases have happened, and that process is underway as announced
by Dignity on 4 July 2024. The Phoenix facility is being repaid by
using a portfolio of unencumbered freeholds. That process launches
this month [July], and the proceeds are expected in the coming
months.
Because of the way that the Dignity debt is structured, this
repayment has a much bigger impact on debt service obligation than
if it was a normal loan. The £34 million of current annual debt
service cost will fall to £23 million, so the covenant hurdle,
which is for EBITDA to be greater than 1.5x the debt service cost,
will drop from £51 million to £34 million, a level we are already
trading over.
£540 million of securitisation debt when we became involved in
the company will be c.£400 million following this repayment. The
agreement we have to repay the B's early at a discount of c.£50
million is still in place until the end of this year and we are
still looking to utilise that.
The steps so far have already necessitated a change in the
valuation of the Dignity holding in Castelnau. This is reflected in
the Castelnau NAV that has just been released, which has risen by
c.35%. This is just an initial first step in value creation at
Dignity. The valuation does reflect that even with a lower death
rate, we are on course for rising profitability this year but it
gives little to no recognition to the value of a successful
execution of the strategy, which our intrinsic value
does.
Dignity is a sprawling and complicated challenge, but a lot
has already been achieved. We have been really impressed with
Zillah, not because she already has all the answers but because of
how she goes about getting them and how she gets things done. Our
confidence in the probability of the potential value in the
business being unlocked has risen materially.
It's 85km to get to the summit of Mount Everest on foot. After
trekking the first 65km you reach Base Camp! That feels like where
we are with Dignity."
Outlook
In early July, Gary Channon
published some thoughts to investors, which were outlined in the
June factsheet.
The piece was written prior to the
general election but the sentiments remain true today.
That piece is reproduced
below.
"Outlook
When a pendulum reaches the extreme point of its swing and
changes direction, it isn't because the forces acting on it change
at that time, it is because the forces pushing it in one direction
are diminishing and those forces pulling it in the other direction
are growing, it changes direction when those forces cross over.
Although reluctant to proffer anything that might look like a
forecast, we feel we must share, even at the risk of future
ridicule, our growing impression that the perennial
underperformance of the UK market is turning or has
turned.
The major macro forces that have been pushing it down
are:
a.) The
long disinvestment of UK equities by domestic pension schemes. This
has now happened and there isn't much left to
divest.
b.) The
negative political developments that undermined the external
attractiveness of the UK for investment. The government of Rishi
Sunak and Jeremy Hunt has returned the UK to sensible economic
governance.
c.)
The
Brexit effect, which includes the referendum result, the period of
negotiation and then the negative impact of implementation have now
largely happened.
Countering that are:
i.)
Pragmatic decisions are beginning to be made, undoing some of the
negative impacts of the way Brexit was implemented. Some of these
are technical agreements that impact trade but also include
collaborative programmes like Horizon for scientists that the UK
has rejoined.
ii.)
The
cheapness of equities, even though bidders must pay significant
premiums to prevailing share prices, has caused a surge in the
number of acquisitions of UK businesses. Even our narrow portfolio
has experienced two takeouts (Hotel Chocolat and Hargreaves
Lansdown).
iii.)
UK companies are buying back their shares like never before. It has
long been a frustration of ours that there was a negative
perception in the UK about buybacks and a pressure from income
funds to pay dividends over buybacks. When your equity is cheap it
is very value enhancing for remaining shareholders to buy back your
equity. What was a trickle 5 years ago, by last year had risen to
40% of the FTSE100 buying back their shares and that has increased
and extended into the FTSE250 in 2024.
The UK economy, which has lagged since Brexit, is finally
showing signs of performing better relative to its peers and not
long after you receive this report, we are likely to have a new UK
Government.
We
believe an incoming Labour Government with a big enough majority
not to be hijacked by the extremes of its party, and that has spent
so long in opposition that it is hungry to prove its credentials is
likely to be a positive political force. Knowing they need economic
growth to deliver their plan, they have and need to maintain, a
pro-business approach. Not being the party that delivered Brexit,
they (as did the Conservative party at the time) campaigned for the
UK to remain in the EU, however, no one is contemplating a reversal
but what we should expect is pragmatic solutions that reduce the
negative impact, which is also beneficial to the
EU.
When a pendulum does reverse, it is very slow to begin with
and then builds momentum. The end of 2023 and 2024, so far, feels
like that point where backwards started to become forwards. The
only other thing to say on the matter is that a reversal in
underperformance can happen through a rise in performance or as
relative resilience as others fall further. If the AI inflated US
market crashes, then the UK could be a safe port in the
storm.
We
have a very UK focused portfolio, which is priced attractively,
generating profits, and buying back shares. If the UK economy
continues to pick up momentum as it has done this year, then they
will benefit from that. Housebuilding is the only part of the
portfolio directly impacted by policy goals of an incoming Labour
Government, and so far, the signs are positive. The executives we
speak to in the industry who have been engaging with Labour are of
the view that their plans are likely to be positive for the sector.
We have watched many manifestos arrive post elections and have seen
how they survive exposure to the civil service and then local
government, however, if the goal is more houses, then you need
housebuilders to build them, and they need a planning system that
makes that achievable where the demand exists. That seems to be
accepted. Our housebuilding investments are screamingly cheap
without a scintilla of optimism about whether the new Government
will succeed, but if they do, then we are very well placed, the new
Barratt Redrow will be the UK's largest and we believe, best (on
many criteria) housebuilder, and it still trades below liquidation
value.
As
always, Intrinsic Value is our North Star, and right now it sits
high and shines brightly."
Steve Tatters
Director
Phoenix Asset Management Partners Ltd
25
September 2024
.
Top
holdings
As at 30 June 2024
Company
|
Sector
|
Holding in
Company
|
Fair value
£'000
|
Percentage
of net assets
%
|
Frasers Group plc
|
Retail
|
4,968,886
|
43,850
|
21.34
|
Barratt Developments plc
|
Construction
|
5,866,312
|
27,695
|
13.47
|
Castelnau Group
Limited#
|
Financial
|
36,421,421
|
27,680
|
13.47
|
Netflix Inc
|
Technology &
Entertainment
|
33,500
|
17,877
|
8.70
|
Lloyds Banking Group plc
|
Financial
|
31,379,000
|
17,177
|
8.36
|
Ryanair Holdings Plc
|
Leisure
|
807,000
|
11,173
|
5.44
|
RHI Magnesita N.V.
|
Materials
|
260,970
|
9,003
|
4.38
|
Bellway Plc
|
Construction
|
306,940
|
7,784
|
3.79
|
easyJet Plc
|
Leisure
|
1,667,168
|
7,631
|
3.71
|
AO World Plc
|
Retail
|
6,396,000
|
7,100
|
3.45
|
Hargreaves Lansdown Plc
|
Financial
|
545,718
|
6,179
|
3.01
|
Other holdings (less than
3%)
|
|
|
15,035
|
7.30
|
Total holdings
|
|
|
198,184
|
96.42
|
Other current assets and
liabilities
|
|
|
7,382
|
3.58
|
Net
assets
|
|
|
205,566
|
100.00
|
# Castelnau is a multi-sector financial holding company,
listed on the Specialist Fund Segment of the London Stock Exchange.
Castelnau is also managed by Phoenix and its value is excluded from
the Company's net assets when calculating performance fees earned
by Phoenix to avoid double charging.
.
Sector Breakdown
As at 30 June 2023
SECTOR
|
Percentage of
net assets
%
|
Financial*
|
28.00
|
Retail
|
26.72
|
Construction
|
18.14
|
Leisure
|
9.85
|
Technology &
Entertainment
|
8.73
|
Materials
|
4.38
|
Food & Beverage
|
0.53
|
Industrials
|
0.07
|
Other current assets and
liabilities
|
3.58
|
Total
|
100.00
|
* includes holding in Castelnau
Group Limited
.
INTERIM MANAGEMENT REPORT
The Directors are required to
provide an Interim Management Report in accordance with the
Financial Conduct Authority's ("FCA") Disclosure Guidance and
Transparency Rules ("DTR"). The Directors consider that the Chair's
Statement on pages 2 and 3 and the Investment Manager's Review on
pages 5 to 8 of this Half Yearly Financial Report provide
details of the important events in the period and their impact on
the financial statements. The following statement on the Principal
Risks and Uncertainties, the Related Party Transactions, the
Statement of Directors' Responsibilities, and the Investment
Manager's Review together constitute the Interim Management Report
of the Company for the six months ended 30 June 2024. The outlook
for the Company for the remaining six months of the year ending
31 December 2024 is discussed in the Investment Manager's
Review.
Details of the investments held at
the period end and the structure of the portfolio at the period end
are provided on pages 9 and 10.
Principal Risks and Uncertainties
The principal risks and
uncertainties faced by the Company are set out on pages 28 to 30 of
the Company's most recent Annual Report, for the year ended 31
December 2023, which can be found on the Company's website at
www.aurorainvestmenttrust.com. The Board believes that the
Company's principal risks and uncertainties have not changed
materially since the date of the Annual Report and are not expected
to change materially for the remaining six months of the Company's
financial year.
In summary, the principal risks and
uncertainties facing the Company comprise:
• Geopolitical and economic risks:
including from rising interest rates, inflation, recession, local
and global politics; and disruptive local and global
events;
• Investment objective and strategy
risks: the investment policy may not achieve the published
investment objective;
• Risks related to the Investment
Manager: the Company's success is closely dependent on the
performance of the Investment Manager;
• Operational risks: incorporates,
amongst other things, the potential for errors or irregularities in
published information, cyber risks, business continuity risks, and
regulatory risks;
• Discount risk; ESG; and Financial
Risks.
Related Party Transactions
The Company's Investment Manager is
Phoenix Asset Management Partners Limited, ("Phoenix" or the
"Investment Manager"). Phoenix is considered a related party in
accordance with the Listing Rules. Phoenix does not earn an ongoing
annual management fee. It will be paid an annual performance fee
equal to one third of the outperformance of the Company's net asset
value total return (including dividends and adjusted for the impact
of share buybacks and the issue of new shares) over the FTSE
All-Share Index total return for each financial year. Details of
the investment management arrangements are shown in Note 5 on pages
21 and 22 of these accounts.
The Directors are also considered to
be related parties. Details of the Board's remuneration and
shareholdings can be found on pages 51 to 55 of the Company's
Annual Report.
Castelnau Group Limited, one of the
Company's holdings, is also managed by Phoenix and is considered a
related party.
Going Concern
The financial statements have been
prepared on the going concern basis. The Directors have a
reasonable expectation, after making enquiries, that the Company
has adequate resources to continue in existence for at least 12
months from the date of approval of this Interim Report. In
reaching this conclusion, the Directors have taken account of the
principal risks and uncertainties the Company faces and considered
the liquidity of the Company's portfolio of investments, together
with its cash position, income and expense flows.
As at 30 June 2024, the Company held
£7,329,000 (30 June 2023: £143,000) in cash and cash equivalents,
£197,708,000 (30 June 2023: £168,269,000) in quoted investments and
£476,000 (30 June 2023: £168,269,000) in an unquoted investment. It
is estimated that 51.5% of the portfolio could be realised in seven
days under normal conditions. The total operating expenses for the
six months to 30 June 2024 was £466,000 (30 June 2023: £377,000).
The total income during the half-year period was £1,728,000 (30
June 2023: £1,426,000).
For
and on behalf of the Board of Directors
Lucy
Walker
Chair
25
September 2024
.
STATEMENT OF DIRECTORS' RESPONSIBILITIES
The Directors confirm to the best of
their knowledge that:
• The condensed set
of financial statements contained within the Half Yearly Financial
Report have been prepared in accordance with International
Accounting Standard 34 "Interim Financial Reporting", gives a
true and fair view of the assets, liabilities, financial position
and profit and loss of the Company; and
• The Interim
Management Report includes a fair review of the information
required by 4.2.7R and 4.2.8R of the FCA's DTR Rules.
Approved by the Board on 25
September 2024.
Lucy
Walker
Chair
25
September 2024
.
CONDENSED STATEMENT OF COMPREHENSIVE INCOME
Note
|
Six months to 30 June
2024
(unaudited)
|
Six months to 30 June
2023
(unaudited)
|
|
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
|
(Losses)/gains on
investments
|
-
|
(1,738)
|
(1,738)
|
-
|
18,089
|
18,089
|
|
Losses on currency
|
-
|
(8)
|
(8)
|
-
|
(2)
|
(2)
|
4
|
Income
|
1,728
|
-
|
1,728
|
1,426
|
-
|
1,426
|
|
Gross return
|
1,728
|
(1,746)
|
(18)
|
1,426
|
18,087
|
19,513
|
5
|
Investment management performance
fees
|
-
|
166
|
166
|
-
|
-
|
-
|
|
Other expenses
|
(466)
|
-
|
(466)
|
(377)
|
-
|
(377)
|
|
Net
return before tax
|
1,262
|
(1,580)
|
(318)
|
1,049
|
18,087
|
19,136
|
|
Tax
|
(32)
|
-
|
(32)
|
(25)
|
-
|
(25)
|
|
Net
return for the period
|
1,230
|
(1,580)
|
(350)
|
1,024
|
18,087
|
19,111
|
8
|
Return per share -
|
|
|
|
|
|
|
|
Basic and diluted
|
1.6p
|
(2.1)p
|
(0.5)p
|
1.4p
|
23.8p
|
25.1p
|
The total column of this statement
is the Income Statement of the Company, prepared in accordance with
International Financial Reporting Standards ("IFRS"), as adopted by
the United Kingdom. The supplementary revenue and capital columns
are presented in accordance with the Statement of Recommended
Practice issued by the AIC ("AIC SORP").
All revenue and capital items in the
above statement derive from continuing operations. No operations
were acquired or discontinued during the period. All revenue is
attributable to the equity holders of the Company.
There is no other comprehensive
income, and therefore the net return for the period is also the
total comprehensive income.
The notes on pages 19 to 23 form
part of these accounts.
.
CONDENSED STATEMENT OF FINANCIAL POSITION
Note
|
|
At
30 June
2024
(unaudited)
£'000
|
At
31 December
2023
(audited)
£'000
|
|
Non-current assets
|
|
|
|
Investments held at fair value
through profit or loss
|
198,184
|
202,209
|
|
Current assets
|
|
|
|
Trade and other
receivables
|
180
|
372
|
|
Cash and cash equivalents
|
7,329
|
6,248
|
|
|
7,509
|
6,620
|
|
Total assets
|
205,693
|
208,829
|
|
|
|
|
|
Current liabilities:
|
|
|
|
Other payables
|
(127)
|
(115)
|
|
|
(127)
|
(115)
|
|
Net
assets
|
205,566
|
208,714
|
|
|
|
|
|
Equity:
|
|
|
7
|
Called up share capital
|
19,073
|
19,019
|
|
Capital redemption reserve
|
312
|
312
|
|
Share premium account
|
111,580
|
111,166
|
|
Other reserve
|
(687)
|
(219)
|
|
Share-based payment
reserve
|
-
|
166
|
|
Capital reserve
|
73,419
|
74,999
|
|
Revenue reserve
|
1,869
|
3,271
|
|
Total equity
|
205,566
|
208,714
|
|
|
|
|
7
|
Shares in issue
|
76,292,724
|
76,078,460
|
|
NAV per share
|
269.44p
|
274.34p
|
The notes on pages 19 to 43 form
part of these accounts.
.
CONDENSED STATEMENT OF CHANGES IN EQUITY
Note
|
Six months to
30 June 2024
(unaudited)
|
Called-
up
share
capital
£'000
|
Capital
redemption
reserve
£'000
|
Share
premium
account
£'000
|
Share-
based
payment
reserve
£'000
|
Other
reserve
£'000
|
Capital
reserve
£'000
|
Revenue
reserve
£'000
|
Total
£'000
|
|
Opening equity
|
19,019
|
312
|
111,166
|
166
|
(219)
|
74,999
|
3,271
|
208,714
|
|
Net return for the period
|
-
|
-
|
-
|
-
|
|
(1,746)
|
1,230
|
(516)
|
|
Share-based payment
credit
|
-
|
-
|
-
|
(166)
|
-
|
166
|
-
|
-
|
7
|
Share issuance in relation to 2023
performance fee
|
54
|
-
|
414
|
-
|
(468)
|
-
|
-
|
-
|
6
|
Dividends paid
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,632)
|
(2,632)
|
|
Closing equity
|
19,073
|
312
|
111,580
|
-
|
(687)
|
73,419
|
1,869
|
205,566
|
The notes on pages 19 to 23 form
part of these accounts.
.
CONDENSED STATEMENT OF CHANGES IN EQUITY
continued
Note
|
Six months to
30 June 2023
(unaudited)
|
Called-
up
share
capital
£'000
|
Capital
redemption
reserve
£'000
|
Share
premium
account
£'000
|
Treasury
shares
£'000
|
Other
reserve
£'000
|
Capital
reserve
£'000
|
Revenue
reserve
£'000
|
Total
£'000
|
|
Opening equity
|
19,152
|
179
|
111,166
|
(133)
|
(2,877)
|
24,421
|
2,870
|
154,778
|
|
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
18,087
|
1,024
|
19,111
|
6
|
Dividends paid
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,260)
|
(2,260)
|
7
|
Share cancellation in relation to
2019 performance fee clawback
|
(133)
|
133
|
-
|
133
|
-
|
(133)
|
-
|
-
|
|
Closing equity
|
19,019
|
312
|
111,166
|
-
|
(2,877)
|
42,375
|
1,634
|
171,629
|
The notes on pages 19 to 23 form
part of these accounts.
.
CASH FLOW STATEMENT
|
Six months to
30 June
2024
(unaudited)
£'000
|
Year to
31 December
2023
(audited)
£'000
|
Net
cash inflow from operating activities
|
1,442
|
2,607
|
|
|
|
Investing activities
|
|
|
Payments to acquire non-current asset
investments
|
(9,713)
|
(11,503)
|
Receipts on disposal of non-current
asset investments
|
11,992
|
12,056
|
Net
cash inflow from investing activities
|
2,279
|
553
|
|
|
|
Financing activities
|
|
|
Dividends paid
|
(2,632)
|
(2,260)
|
Net
cash outflow from financing activities
|
(2,632)
|
(2,260)
|
|
|
|
Increase in cash and cash equivalents
|
1,089
|
900
|
Cash and cash equivalents at
beginning of period/year
|
6,248
|
5,348
|
Losses on currency
|
(8)
|
-
|
Increase in cash and cash
equivalents
|
1,089
|
900
|
Cash
and cash equivalents at end of period/year
|
7,329
|
6,248
|
The notes on pages 19 to 23 form
part of these accounts.
.
NOTES TO THE FINANCIAL STATEMENTS
1. Status of the financial
statements
The condensed financial statements
contained in this half yearly report do not constitute statutory
accounts as defined in s434 of the Companies Act 2006. The
financial information for the six months to 30 June 2024 and 30
June 2023 has not been audited or reviewed by the Company's
external auditor.
The information for the year ended
31 December 2023 has been extracted from the latest published
audited financial statements. Those statutory financial statements
have been filed with the Registrar of Companies and included the
report of the auditor, which was unqualified and did not contain a
statement under Sections 498(2) or (3) of the Companies Act
2006.
No statutory accounts in respect of
any period after 31 December 2023 have been reported on by the
Company's auditor or delivered to the Registrar of
Companies.
Returns for the first six months
should not be taken as a guide to the results for the full
year.
2. Accounting
policies
The half yearly financial
information has been prepared in accordance with IAS34 Interim
Financial Reporting. The accounting policies are unchanged from
those used in the last published annual financial statements except
where otherwise stated.
3. Investments held at Fair
Value Through Profit or Loss ("FVTPL")
|
At
30 June
2024
(unaudited)
£'000
|
At
31 December
2023
(audited)
£'000
|
Listed securities
|
197,708
|
200,733
|
Unquoted securities
|
476
|
1,476
|
Total non-current investments held at FVTPL
|
198,184
|
202,209
|
Under IFRS13 investment companies
are required to disclose the fair value hierarchy that classifies
financial instruments measured at fair value at one of three levels
according to the relative reliability of the inputs used to
estimate the fair values.
Classification
|
Input
|
Level 1
|
Valued using quoted prices in active
markets for identical assets
|
Level 2
|
Valued by reference to valuation
techniques using observable inputs other than quoted prices
included within Level 1
|
Level 3
|
Valued by reference to valuation
techniques using inputs that are not based on observable market
data
|
Categorisation within the hierarchy
has been determined on the basis of the lowest level input that is
significant to the fair value measurement of the relevant
asset.
Classification
|
At
30 June
2024
£'000
|
At
31 December
2023
£'000
|
Level 1
|
197,708
|
200,733
|
Level 2
|
-
|
-
|
Level 3
|
476
|
1,476
|
Total non-current investments held at FVTPL
|
198,184
|
202,209
|
The movement on the Level 3 unquoted
investments during the period/year is shown below:
|
At
30 June
2024
£'000
|
At
31 December
2023
£'000
|
Opening balance
|
1,476
|
2,871
|
Unrealised losses at period/year
end
|
(1,000)
|
(1,395)
|
Closing balance
|
476
|
1,476
|
4. Income
|
Six months to
30 June 2024
£'000
|
Six months to
30 June 2023
£'000
|
Income from investments:
|
|
|
UK dividends
|
1,136
|
1,127
|
Overseas dividends
|
415
|
247
|
Other income:
|
|
|
Deposit interest
|
177
|
52
|
Total income
|
1,728
|
1,426
|
5. Investment management
fees
The Company's Investment Manager
does not earn an ongoing annual management fee, but is instead paid
an annual performance fee equal to one third of any outperformance
of the Company's NAV per share total return (including dividends
and adjusted for the impact of share buybacks and the issue of new
shares) over the FTSE All-Share Index total return for each
financial year.
The total annual performance fee is
capped at 4% per annum of the NAV of the Company at the end of the
relevant financial year if the NAV per share has increased in
absolute terms over the period and 2% if the NAV per share has
decreased in absolute terms over the period. Any outperformance
that exceeds these caps will be carried forward and only paid if
the Company outperforms, and the annual cap is not exceeded, in
subsequent years.
The performance fee is subject to a
high-water mark so that no fee will be payable in any year until
all underperformance of the Company's net asset value since the
last performance fee was paid has been made up.
Performance fees are settled by
issuance of the Company's ordinary shares. Such shares are issued
at the NAV per share on the date of issue, so that the then current
value of the shares equates in terms of NAV to the performance fees
liability.
Any part of the performance fee that
relates to the performance of Phoenix SG will be accrued but will
not be paid until such time as the Company's investment in Phoenix
SG has been realised or is capable of realisation. The position
will be reviewed at that time by reference to the realised proceeds
of sale or the fully realisable value of Phoenix SG as compared to
the original cost of acquisition.
Any performance of Castelnau Group
Limited will be excluded from the calculation of the performance
fee payable by the Company to Phoenix.
All other performance fees are
subject to a review and clawback procedure if the Company
underperforms its benchmark over a period of three years following
the end of the financial year in respect of which the relevant fee
was paid. Shares received by the Investment Manager under this
arrangement must be retained by the Investment Manager throughout
the three-year period to which the clawback procedure
applies.
As a result of the above all or any
part of the performance fees might become recoverable. The Company
reflects this in the charge recognised in subsequent accounting
periods within the vesting period of the Investment Manager through
the true-up mechanism in IFRS 2.
No performance fee has been charged
in the Income Statement for the period ended 30 June 2024 (30
June 2023: £nil). A credit of £166,000 relating to the reversal of
IFRS 2 charges previously recorded has been recognised in the
Income Statement.
6. Dividends
The final dividend of 3.45p per share
or £2,632,000 in total in respect of the year ended on
31 December 2023 went ex-dividend on 9 May 2024 and had a
record date of 10 May 2024. The dividend was paid on 20 June 2024.
This dividend was not reflected in the financial statements for the
year ended 31 December 2023, but is reflected during the period to
30 June 2024.
The final dividend of 2.97p per share
in respect of the year ended on 31 December 2022 went
ex-dividend on 8 June 2023 and had a record date of 9 June 2023.
The dividend was paid on 4 July 2023. This dividend was not
reflected in the financial statements for the year ended 31 December
2022, but is reflected in the financial statements for the period to
30 June 2023.
7. Share
capital
|
|
At
30 June
2024
|
At
31 December
2023
|
Allotted, called up and fully paid
|
Number
|
76,292,724
|
76,078,460
|
Ordinary Shares of 25p
|
£'000
|
19,073
|
19,019
|
The Company did not purchase any of
its own shares during the period ended 30 June 2024 or the year
ended 31 December 2023. At 30 June 2024, the Company had 76,292,724
(31 December 2023: 76,078,460) shares in issue. The Company
has a single share class, being ordinary shares that each have a
nominal value of 25p, and has not issued any other forms of
security. There were no shares in treasury at 30 June 2024, so the
total was 76,292,724 (31 December 2023: 76,078,460).
Shares Issued under the Company's Block Listing
Facility
The Company has a Block Listing
Facility which was last renewed on 17 April 2020. As at period end,
40,245,062 shares remained unallotted under the facility. No shares
were issued under the Block Listing Facility during the period
under review.
Shares Issued to the Investment Manager
On 17 January 2024, 172,373 new
shares were issued to the Company's Investment Manager at a price
of 206.32p per share and on 30 April 2024, 41,891 new shares were
issued at a price of 267.79p per share to the Company's Investment
Manager, together representing the performance fee earned for the
year ended 31 December 2023. These new shares are subject to a
36-months lock-in from the date of their issue and a three year
clawback period.
The clawback period on restricted
shares issued to the Investment Manager in relation to the
performance period ended 31 December 2020 finished on 31 December
2023 and 1,290,932 shares originally issued to the Investment
Manager in respect of that clawback period became unrestricted
shares under the Investment Manager's ownership.
8. Earnings/(loss) per
share
The capital, revenue and total
return per share are based on the net return shown in the Income
Statement and the weighted average of 76,239,060 (30 June 2023:
76,078,460) shares in issue during the period.
9. Transactions with Related
Parties and Investment Manager
The Board of Directors are key
management personnel of the Company and therefore related parties.
Fees payable to the Directors in respect of the period to 30 June
2024 were £67,000 (30 June 2023: £80,000).
Phoenix Asset Management Partners
Limited ("Phoenix"), the Company's AIFM and Investment Manager, and
Castelnau Group Limited ("Castelnau") are related parties under the
Listing Rules. Castelnau is a related party as the Company is a
substantial shareholder under the UK Listing
Rules.
During the six month ended 30 June
2024, there were no transactions between the Company and Castelnau,
and fees payable to the Investment Manager are detailed in the
Income Statement and Note 5.
.
ALTERNATIVE PERFORMANCE MEASURES
Annualised ongoing charges
A measure of the regular, recurring
annual costs of running an investment company, expressed as a
percentage of average net assets. The measure is calculated by
expressing the regular expenses of the year as a percentage of the
average net assets during the year.
|
|
At
30 June 2024
(unaudited)
|
At
31 December 2023
(audited)
|
Average NAV
|
a
|
205,262
|
181,978
|
Annualised expenses
|
b
|
852
|
749
|
Non-recurring credit
|
c
|
-
|
(68)
|
Annualised ongoing
expenses
|
d=b-c
|
852
|
817
|
Annualised ongoing charges figure
|
d÷a
|
0.42%
|
0.45%
|
Share price discount to NAV per share
The amount, expressed as a
percentage, by which the share price is less than the NAV per
share.
|
|
At
30 June 2024
(unaudited)
|
At
31 December 2023
(audited)
|
NAV per share
|
a
|
269.44p
|
274.34p
|
Share price
|
b
|
247.50p
|
247.00p
|
Discount
|
(b-a)÷a
|
(8.1)%
|
(10.0)%
|
Total returns
A measure of performance that
includes both income and capital returns. This takes into account
capital gains and reinvestment of dividends paid out by the Company
on the ex-dividend date.
|
Six months to
30 June 2024
(unaudited)
|
Year to
31 December 2023
(audited)
|
|
|
NAV
|
Share price
|
NAV
|
Share price
|
Opening balance
|
a
|
274.34p
|
247.00p
|
203.45p
|
194.50p
|
Closing balance
|
b
|
269.44p
|
247.50p
|
274.34p
|
247.00p
|
Price movement
|
c=(b-a)÷a
|
(1.8)%
|
0.2%
|
34.8%
|
27.0%
|
Impact of dividend
reinvestment
|
d
|
1.3%
|
1.4%
|
1.5%
|
1.5%
|
Total returns
|
c+d
|
(0.5)%
|
1.6%
|
36.3%
|
28.5%
|
NAV
Reconciliation
|
|
NAV
(£'000)
|
NAV
per share
|
NAV as published on 1 July
2024
|
|
206,348
|
270.47p
|
Reversal of performance fee clawback
accounted
|
|
|
|
for under non-IFRS2
approach
|
|
(782)
|
(1.03)p
|
NAV
as disclosed in this half yearly report
|
|
205,566
|
269.44p
|
.
Frostrow Capital LLP
Company Secretary
020 3709
8733
25 September 2024