To: Stock
Exchange
|
For
immediate release:
|
|
29 May
2024
|
CT Private Equity Trust
PLC
Quarterly results for the three
months ended 31 March 2024 (unaudited)
· Net
asset value of 685.46p per share as at 31 March 2024 reflecting a
total return for the three-month period of -1.4%.
· Quarterly dividend of 7.01p per Ordinary Share payable on 31
July 2024.
· Dividend yield of 6.4% based on the period end share
price. ∞
· Strong
realisations completed post quarter end.
∞ Calculated as dividends of 7.01p
paid on 31 October 2023, 7.01p paid on 31 January 2024, 7.01p paid
on 30 April 2024 and 7.01p payable on 31 July 2024 divided by the
Company's share price of 440.00p as at 31 March 2024.
Manager's Review
Introduction
As at 31 March 2024 the net assets
of the Company were £498.7 million giving a Net Asset Value ("NAV")
per share of 685.46p, which taking into account the dividend of
7.01p paid on 31 January 2024 gives a total return of -1.4% for the
first quarter. This valuation comes only a few weeks after the full
year valuation and is largely composed of 31 December 2023
valuations with only approximately 6% of valuations struck at 31
March 2024. This is in line with the proportions in previous years.
There has been minimal influence of currency on the valuation this
quarter.
The share price total return over
the quarter was -4.6%.
At 31 March 2024 the Company had net
debt of £99.1 million. The outstanding undrawn commitments are £205
million of which £23 million is to funds where the investment
period has expired.
A dividend of 7.01p was paid on 30
April 2024. In accordance with the Company's dividend policy the
next dividend will be 7.01p which will be paid on 31 July 2024 to
shareholders on the register on 5 July 2024 with an ex-dividend
date of 4 July 2024.
New
Investments
Four new fund commitments were made
during the quarter.
£6 million has been committed to
Corran Environmental II, a UK lower mid-market growth fund with a
focus on clean energy and environmental companies. Corran is led by
former SEP partner Gary Le Sueur and continues with a similar
strategy to SEP's Environmental Energies Fund which he led. Indeed
the initial asset for the fund, Vital Energi, has been acquired
from the Environmental Energies Fund. Vital is a district heating
and energy efficiency specialist which also owns and operates an
energy-from-waste plant at Drakelow in Derbyshire. The initial
drawdown covering Vital was £2.8 million.
€5.0 million has been committed to
the Agilitas Human Investment Fund. We have invested with Agilitas
both through funds and co-investments several times over the years.
The Human Investment Fund has an explicit investment objective of
helping people that are disadvantaged or in need. It is an article
9 fund under the Sustainable Finance Disclosure
Regulation.
€4.0 million has been committed to
ARCHIMED MED Rise. ARCHIMED is the leading France based healthcare
specialist with whom we have invested several times. This fund
targets buy-outs of small healthcare businesses operating within
attractive niches.
Lastly, we have finalised our
commitment to August Equity VI, the latest in a series of
commitments to this accomplished lower mid-market UK buy-out
specialist. We have committed £10 million to this fund.
There have been no new
co-investments this quarter but there were three significant
follow-on investments to existing investments.
£4.1 million has been added to
Contained Air Solutions, the Manchester based manufacturer of
microbiological safety cabinets. The new investment is to fund two
complementary acquisitions. Amercare is a UK based designer and
supplier of isolators for medical and pharmaceutical applications,
including products which address higher growth subsectors including
cell therapy and radiopharmacy. Biospherix is a US based niche
provider of cleanroom grade containment solutions aimed at the cell
therapy market. These products control the environmental conditions
to optimise cell health and reproducibility.
£2.2 million has been called by deal
leader Persistence Capital for Medspa, the Canada based chain of
aesthetics clinics to finance three acquisitions.
£0.7 million has been added to
Aurora Payments Solutions, the US based digital payments solution
provider for over 20,000 merchants across the USA in sectors
including hospitality, transport and hotel sectors. This additional
amount is our share of a deferred consideration agreement and will
be used to fund several add-on acquisitions that are well
progressed.
The funds in the portfolio were
active over the period with a number of interesting new investments
initiated internationally.
Our UK based funds made a number of
new investments with a technology or scientific theme.
SEP VI invested a combined £1.6
million in Braincube, the France based internet of industrial
things software company which specialises in optimising
manufacturing processes, and Cora, an Irish software company
specialising in project management software for the aerospace,
defence, healthcare and life sciences sectors.
Kester Capital III called £0.7
million mainly for GXP Exchange, a leading provider of good
clinical/pharmacovigilance practice audit and related consulting
services to the pharmaceutical and biotech sectors.
FPE called £0.5 million for Vanda a
provider of research and data to hedge funds and investment
banks.
MVM IV called £1.4 million for three
healthcare companies with innovative products; Bioprotect
(biodegradable products which help with the treatment of prostate
cancer), Gynesonics (minimally invasive medical devices for the
treatment of uterine fibroids) and Isotec (carbon composite
implants for the treatment of cancer of the spine).
In Continental Europe and the USA
there were also some interesting new investments.
Corsair VI, the financial services
specialists called £1.1 million for MJM, a leading independent
commercial insurance broker in Poland. Also in Poland Avallon III
called £0.6 million for MPPK a dog and cat food company.
In Germany and Sweden Verdane Edda
III called £0.6 million for two companies; Hornet Security (B2B
cloud-based email security products) and Verified Global (B2B SaaS
for digitising business processes around identification and
authorisation).
In Italy Wisequity VI called £0.7
million for Serbios a leading Italian biocontrols company
(providing biological alternatives to pesticides and
agrochemicals). This is the first acquisition within Greenexta, a
newly established buy-and-build platform for natural solutions for
agriculture.
Lastly in the USA MidOcean VI called
£0.5 million for two companies; MPearlRock (consumer products) and
Re-Sourcing (staffing and consulting for the finance, compliance
and IT sectors).
The total drawn for new investments
by funds and co-investments in the quarter was £23.4
million.
Realisations
Despite the market having slowed
down considerably there were a number of realisations and
associated distributions. These came from a wide range of sectors
and geographies.
August Equity IV returned £3.5
million through the sale of Agilio the healthcare compliance
software company achieving an exceptional return of 9.2x cost and
an IRR of 72%.
Graycliff IV returned £2.4 million
through the sale of EMC, a switches and transformers manufacturer,
achieving another exceptional outcome of 8.2x cost and an IRR of
146%. This was a relatively short hold of only two and a half
years.
Bencis V returned £1.9 million with
the sale of Kooi, the mobile security systems company. This also
represented an exceptional return of 13.9x cost and 61%
IRR.
Summa I returned £1.7 million
through the sale of Pagero, a procure to pay software as a service
company, to Thomson Reuters. This represented 5.6x cost.
Montefiore IV returned £2.5 million
with the sale to a continuation vehicle of two of its holdings; EDG
(digital services for French companies) and Groupe Premium (life
and pension insurance
broker).
Avallon MBO II Fund made a final
distribution of £1.4 million with the sale of ORE (consulting and
IT solutions for purchasing managers) and escrows from Novotech
(Polymer products).
The total for realisations and
associated income in the quarter was £16.1 million.
Following the quarter end the
proceeds from the sale of Jollyes, the large format pet retailer,
which has been acquired by TDR Capital were received. These
amounted to £18.3 million which represented an excellent 3.9x cost
and an IRR of 27%. During the six year hold the deal lead, Kester
Capital, worked with the company's management to transform the
business with a doubling of EBITDA to £11 million and an increase
in the store estate from 64 to 100, firmly establishing the company
as the clear number 2 pet retailer in the UK.
Also following the quarter end we
received the proceeds for the sale of well bore plug and
abandonment business Coretrax which has been sold to listed energy
services group Expro. The consideration for the company is a
combination of shares in Expro and cash. The cash component is 24%
(£3.4 million) of the £13.9 million exit value. Whilst there is
further upside potential through the Expro shares, the current
multiple of cost is 1.8x and the IRR is 12%. Given the turbulence
in the Energy sector in recent years this is a fair
outcome.
Valuation Changes
There was minimal impact from
currency movements during the quarter with the negative influence
at the portfolio level from weaker European currencies relative to
Sterling substantially offset by the largely Euro denominated debt
reducing in value.
Several of the positive influences
associated with the exits noted above were already in the previous
valuation. In addition there were healthy positives based on strong
trading from our co-investments in Utimaco (secure tokens and
cybersecurity) +£1.4 million and Cyberhawk (+£0.7 million). On the
negative side the larger downgrades were related to co-investments.
Notably Rosa Mexicano was down by £1.4 million with weaker trading
necessitating a refinancing, which has now been completed. Tier I
CRM (now known as Alessa) the provider of cloud-based software for
KYC and AML compliance has struggled with a substantial change in
business model and market conditions since we invested and is down
by £1.3 million. There were a number of other minor downgrades but
as noted above many of the valuations remain based on 31 December
marks.
Financing
At the quarter end net debt was
£99.1 million. This is a perfectly manageable level and
leaves us with over £45 million of headroom on our recently renewed
banking facility. Following receipt of the Jollyes proceeds and
payment of dividends, performance fee, share buy-backs and
completion of drawdowns and further realisations the net debt at
the time of writing is around £95 million.
Following the quarter end the
Company has bought back shares in two stages totalling 1.25 million
shares at 460p per share. This is 1.7% of the shares in issue and
cost £5.75 million. Based on the current NAV (31 March 2024) this
equates to a discount of 33% which means that there is an
enhancement to NAV for continuing shareholders of £2.8 million or
0.56% of NAV.
The combination of the dividends
paid and these buybacks mean that shareholders have received
substantial benefits in terms of cash and NAV enhancement which
should eventually be reflected in a stronger share price. The
Company regularly reviews its capital allocation balancing the
immediate enhancement of buybacks against the longer term returns
possible from new investments with a paramount objective of
maintaining and growing the dividend. All of this must be done
mindful of the need to maintain an efficient balance sheet and to
meet any drawdowns from funds comfortably.
Your Company has great
experience in its 25-year history of managing such parameters
successfully.
Outlook
At this stage in the year it is only
possible to form a preliminary view of how the Company's portfolio
will progress through the year. As noted before the flow of
realisations slowed notably in the second half last year. So far
this year exits have been healthy as exemplified by the Jollyes and
Coretrax sales. There are several other portfolio companies which
are at different stages of planning exits and where a realisation
is expected this year. Usually exits average over 30% above latest
carrying value and so contribute considerably to NAV growth. The
other key driver of NAV is the fundamental progress of the investee
companies with advancing revenues and profits driving long term
gains.
2024 is an election year in both the
USA and UK and in several other countries. Historically changes in
government on either side of the Atlantic have not impeded the
increased adoption of private equity but it is a factor that will
attract increasing focus.
The international business
environment in recent months has shown some signs of improvement
and this has been reflected in the increased confidence shown by
our investment partners. It is therefore logical to expect an
uptick in deal activity as we progress through the year. Our
portfolio is highly diversified and it contains considerable
exposure to sectors which have long term growth
characteristics.
Deal flow for new investment in
funds and co-investments remains excellent and we intend to
judiciously deploy capital in the best of these opportunities
building the foundations for continuing growth in shareholder
value.
Hamish Mair
Investment Manager
Columbia Threadneedle Investment Business
Limited
Portfolio Summary
Portfolio Distribution at 31
March 2024
|
% of
Total
31 March
2024
|
% of
Total
31
December 2023
|
Buyout Funds - Pan
European*
|
10.6
|
10.5
|
Buyout Funds - UK
|
16.3
|
16.2
|
Buyout Funds - Continental
Europe†
|
16.9
|
18.2
|
Secondary Funds
|
0.1
|
0.1
|
Private Equity Funds -
USA
|
4.7
|
5.0
|
Private Equity Funds -
Global
|
1.8
|
1.7
|
Venture Capital Funds
|
4.2
|
3.7
|
Direct - Quoted
|
-
|
-
|
Direct
Investments/Co-investments
|
45.4
|
44.6
|
|
100.0
|
100.0
|
* Europe including the
UK.
† Europe excluding the
UK.
|
|
|
Ten
Largest Individual Holdings
As
at 31 March 2024
|
Total
Valuation £'000
|
% of Total Portfolio
|
Jollyes *
|
18,912
|
3.1
|
Sigma
|
15,894
|
2.6
|
Inflexion Strategic
Partners
|
15,052
|
2.5
|
Coretrax*
|
13,915
|
2.3
|
Aliante Equity 3
|
11,374
|
1.9
|
TWMA
|
11,120
|
1.8
|
ATEC (CETA)
|
10,631
|
1.8
|
August Equity Partners V
|
10,408
|
1.7
|
Aurora Payment Solutions
|
10,327
|
1.7
|
San Siro
|
10,230
|
1.7
|
127,863
|
21.1
|
*Sold following the period
end
Portfolio Holdings
Investment
|
Geographic Focus
|
Total
Valuation
£'000
|
% of Total
Portfolio
|
Buyout Funds - Pan European
|
|
|
|
Stirling Square Capital
II
|
Europe
|
8,894
|
1.5
|
F&C European Capital
Partners
|
Europe
|
8,832
|
1.5
|
Apposite Healthcare II
|
Europe
|
8,663
|
1.4
|
Apposite Healthcare III
|
Europe
|
7,830
|
1.3
|
Magnesium Capital 1
|
Europe
|
5,739
|
0.9
|
MED II
|
Western Europe
|
4,215
|
0.7
|
Agilitas 2015 Fund
|
Northern Europe
|
3,416
|
0.6
|
Astorg VI
|
Western Europe
|
3,011
|
0.5
|
Volpi III
|
Northern Europe
|
2,511
|
0.4
|
Summa III
|
Northern Europe
|
1,365
|
0.2
|
Verdane XI
|
Northern Europe
|
1,226
|
0.2
|
TDR Capital II
|
Western Europe
|
1,183
|
0.2
|
Agilitas 2020 Fund
|
Europe
|
1,144
|
0.2
|
ArchiMed MED III
|
Global
|
1,060
|
0.2
|
TDR II Annex Fund
|
Western Europe
|
1,019
|
0.2
|
Med Platform II
|
Global
|
923
|
0.2
|
KKA II
|
Europe
|
887
|
0.1
|
Wisequity VI
|
Italy
|
787
|
0.1
|
Silverfleet European Dev
Fund
|
Europe
|
712
|
0.1
|
Verdane Edda III
|
Northern Europe
|
631
|
0.1
|
Agilitas 2024 HIF
|
Europe
|
241
|
-
|
Volpi Capital
|
Northern Europe
|
45
|
-
|
Total Buyout Funds - Pan
European
|
|
64,334
|
10.6
|
|
|
|
|
Buyout Funds - UK
|
|
|
|
Inflexion Strategic
Partners
|
United Kingdom
|
15,052
|
2.5
|
August Equity Partners V
|
United Kingdom
|
10,408
|
1.7
|
Inflexion Supplemental V
|
United Kingdom
|
7,427
|
1.2
|
Axiom 1
|
United Kingdom
|
6,580
|
1.1
|
Apiary Capital Partners I
|
United Kingdom
|
6,303
|
1.0
|
Inflexion Buyout Fund V
|
United Kingdom
|
5,768
|
0.9
|
August Equity Partners IV
|
United Kingdom
|
4,631
|
0.8
|
Kester Capital II
|
United Kingdom
|
4,270
|
0.7
|
Piper Private Equity VI
|
United Kingdom
|
3,919
|
0.6
|
Inflexion Partnership Capital
II
|
United Kingdom
|
3,443
|
0.6
|
Inflexion Enterprise Fund
IV
|
United Kingdom
|
3,413
|
0.6
|
FPE Fund II
|
United Kingdom
|
3,344
|
0.5
|
FPE Fund III
|
United Kingdom
|
3,204
|
0.5
|
Inflexion Enterprise Fund
V
|
United Kingdom
|
2,985
|
0.5
|
Corran Environmental II
|
United Kingdom
|
2,773
|
0.5
|
Inflexion Buyout Fund IV
|
United Kingdom
|
2,646
|
0.4
|
Inflexion Buyout Fund VI
|
United Kingdom
|
2,464
|
0.4
|
Piper Private Equity VII
|
United Kingdom
|
1,875
|
0.3
|
Inflexion Supplemental IV
|
United Kingdom
|
1,442
|
0.2
|
GCP Europe II
|
United Kingdom
|
1,352
|
0.2
|
Kester Capital III
|
United Kingdom
|
1,189
|
0.2
|
RJD Private Equity Fund
III
|
United Kingdom
|
1,130
|
0.2
|
Horizon Capital 2013
|
United Kingdom
|
1,067
|
0.2
|
Inflexion Partnership Capital
I
|
United Kingdom
|
1,063
|
0.2
|
Primary Capital IV
|
United Kingdom
|
1,042
|
0.2
|
Piper Private Equity V
|
United Kingdom
|
313
|
0.1
|
Inflexion 2012 Co-Invest
Fund
|
United Kingdom
|
28
|
-
|
Inflexion 2010 Fund
|
United Kingdom
|
18
|
-
|
Dunedin Buyout Fund II
|
United Kingdom
|
12
|
-
|
Total Buyout Funds - UK
|
|
99,161
|
16.3
|
Investment
|
Geographic Focus
|
Total
Valuation
£'000
|
% of Total
Portfolio
|
Buyout Funds - Continental Europe
|
|
|
|
Aliante Equity 3
|
Italy
|
11,374
|
1.9
|
Bencis V
|
Benelux
|
9,128
|
1.5
|
Avallon MBO Fund III
|
Poland
|
5,824
|
1.0
|
DBAG VII
|
DACH
|
5,562
|
0.9
|
Capvis III CV
|
DACH
|
5,350
|
0.9
|
Vaaka III
|
Finland
|
5,255
|
0.9
|
Summa II
|
Nordic
|
4,770
|
0.8
|
Chequers Capital XVII
|
France
|
4,680
|
0.8
|
DBAG VIII
|
DACH
|
4,654
|
0.8
|
Montefiore V
|
France
|
4,096
|
0.7
|
Procuritas VI
|
Nordic
|
3,869
|
0.6
|
Verdane Edda
|
Nordic
|
3,774
|
0.6
|
ARX CEE IV
|
Eastern Europe
|
3,177
|
0.5
|
Italian Portfolio
|
Italy
|
3,114
|
0.5
|
Corpfin V
|
Spain
|
2,758
|
0.5
|
Procuritas Capital IV
|
Nordic
|
2,746
|
0.5
|
Corpfin Capital Fund IV
|
Spain
|
2,536
|
0.4
|
NEM Imprese III
|
Italy
|
2,364
|
0.4
|
Procuritas VII
|
Nordic
|
2,068
|
0.3
|
Capvis IV
|
DACH
|
2,029
|
0.3
|
Montefiore IV
|
France
|
2,011
|
0.3
|
Aurica IV
|
Spain
|
1,647
|
0.3
|
Vaaka II
|
Finland
|
1,368
|
0.2
|
Vaaka IV
|
Finland
|
1,279
|
0.2
|
Portobello Fund III
|
Spain
|
1,270
|
0.2
|
Summa I
|
Nordic
|
1,059
|
0.2
|
DBAG VIIB
|
DACH
|
1,027
|
0.2
|
DBAG VIIIB
|
DACH
|
718
|
0.1
|
Chequers Capital XVI
|
France
|
716
|
0.1
|
DBAG Fund VI
|
DACH
|
679
|
0.1
|
PineBridge New Europe II
|
Eastern Europe
|
485
|
0.1
|
Ciclad 5
|
France
|
384
|
0.1
|
Procuritas Capital V
|
Nordic
|
206
|
-
|
Montefiore Expansion
|
France
|
139
|
-
|
Gilde Buyout Fund III
|
Benelux
|
91
|
-
|
N+1 Private Equity Fund
II
|
Iberia
|
90
|
-
|
Capvis III
|
DACH
|
51
|
-
|
DBAG Fund V
|
DACH
|
5
|
-
|
Total Buyout Funds - Continental
Europe
|
|
102,353
|
16.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Private Equity Funds - USA
|
|
|
|
Blue Point Capital IV
|
North America
|
7,825
|
1.3
|
Camden Partners IV
|
United States
|
3,202
|
0.5
|
Graycliff IV
|
North America
|
2,967
|
0.5
|
Graycliff III
|
United States
|
2,890
|
0.5
|
Stellex Capital Partners
|
North America
|
2,835
|
0.5
|
Level 5 Fund II
|
United States
|
2,406
|
0.4
|
Purpose Brands (Level 5)
|
United States
|
2,300
|
0.4
|
Blue Point Capital III
|
North America
|
2,069
|
0.3
|
MidOcean VI
|
United States
|
1,831
|
0.3
|
Blue Point Capital II
|
North America
|
151
|
-
|
Healthpoint Capital Partners
III
|
United States
|
51
|
-
|
Total Private Equity Funds -
USA
|
|
28,527
|
4.7
|
|
|
|
|
Investment
|
Geographic
Focus
|
Total
Valuation
£'000
|
% of
Total
Portfolio
|
Private Equity Funds - Global
|
|
|
|
Corsair VI
|
Global
|
7,127
|
1.2
|
Hg Saturn 3
|
Global
|
2,691
|
0.4
|
PineBridge GEM II
|
Global
|
675
|
0.1
|
F&C Climate Opportunity
Partners
|
Global
|
525
|
0.1
|
AIF Capital Asia III
|
Asia
|
92
|
-
|
PineBridge Latin America
II
|
South America
|
58
|
-
|
Warburg Pincus IX
|
Global
|
9
|
-
|
Total Private Equity Funds -
Global
|
|
11,177
|
1.8
|
Venture Capital Funds
|
|
|
|
SEP V
|
United Kingdom
|
9,497
|
1.6
|
MVM V
|
Global
|
4,400
|
0.7
|
Kurma Biofund II
|
Europe
|
3,500
|
0.6
|
SEP VI
|
Europe
|
3,062
|
0.5
|
MVM VI
|
Global
|
1,548
|
0.3
|
Northern Gritstone
|
United Kingdom
|
1,500
|
0.2
|
SEP IV
|
United Kingdom
|
1,188
|
0.2
|
Pentech Fund II
|
United Kingdom
|
386
|
0.1
|
SEP II
|
United Kingdom
|
273
|
-
|
Life Sciences Partners III
|
Western Europe
|
244
|
-
|
Environmental Technologies
Fund
|
Europe
|
56
|
-
|
SEP III
|
United Kingdom
|
36
|
-
|
Total Venture Capital
Funds
|
|
25,690
|
4.2
|
|
|
|
|
|
|
|
|
|
|
|
|
Secondary Funds
|
|
|
|
The Aurora Fund
|
Europe
|
590
|
0.1
|
Total Secondary Funds
|
|
590
|
0.1
|
Direct Investments/Co-investments
|
|
|
|
Jollyes
|
United Kingdom
|
18,912
|
3.1
|
Sigma
|
United States
|
15,894
|
2.6
|
Coretrax
|
United Kingdom
|
13,915
|
2.3
|
TWMA
|
United Kingdom
|
11,120
|
1.8
|
ATEC (CETA)
|
United Kingdom
|
10,631
|
1.8
|
Aurora Payment Solutions
|
United States
|
10,327
|
1.7
|
San Siro
|
Italy
|
10,230
|
1.7
|
Contained Air Solutions
|
United Kingdom
|
9,470
|
1.6
|
Weird Fish
|
United Kingdom
|
9,351
|
1.5
|
Cyclomedia
|
Netherlands
|
8,912
|
1.5
|
Cyberhawk
|
United Kingdom
|
8,490
|
1.4
|
Utimaco
|
DACH
|
8,446
|
1.4
|
Amethyst Radiotherapy
|
Europe
|
8,016
|
1.3
|
Velos IoT (JT IoT)
|
United Kingdom
|
6,723
|
1.1
|
Asbury Carbons
|
North America
|
6,538
|
1.1
|
Prollenium
|
North America
|
6,381
|
1.0
|
Swanton
|
United Kingdom
|
6,273
|
1.0
|
Orbis
|
United Kingdom
|
5,731
|
1.0
|
Family First
|
United Kingdom
|
5,676
|
0.9
|
Rosa Mexicano
|
United States
|
5,124
|
0.9
|
Cybit (Perfect Image)
|
United Kingdom
|
4,983
|
0.8
|
CARDO Group (Sigma II)
|
United Kingdom
|
4,920
|
0.8
|
StarTraq
|
United Kingdom
|
4,858
|
0.8
|
AccuVein
|
United States
|
4,824
|
0.8
|
123Dentist
|
Canada
|
4,805
|
0.8
|
Braincube
|
France
|
4,592
|
0.8
|
MedSpa Partners
|
Canada
|
4,390
|
0.7
|
1Med
|
Switzerland
|
4,338
|
0.7
|
Habitus
|
Denmark
|
4,256
|
0.7
|
Dotmatics
|
United Kingdom
|
4,186
|
0.7
|
Omlet
|
United Kingdom
|
4,019
|
0.7
|
LeadVenture
|
United States
|
3,830
|
0.6
|
Agilico (DMC Canotec)
|
United Kingdom
|
3,740
|
0.6
|
Walkers Transport
|
United Kingdom
|
3,645
|
0.6
|
Educa Edtech
|
Spain
|
3,213
|
0.5
|
PathFactory
|
Canada
|
3,003
|
0.5
|
Leader96
|
Bulgaria
|
2,990
|
0.5
|
Collingwood Insurance
Group
|
United Kingdom
|
2,671
|
0.4
|
Vero Biotech
|
United States
|
2,640
|
0.4
|
Neurolens
|
United States
|
2,228
|
0.4
|
Alessa (Tier1 CRM)
|
Canada
|
2,070
|
0.3
|
GT Medical
|
United States
|
1,895
|
0.3
|
OneTouch
|
United Kingdom
|
1,863
|
0.3
|
Rephine
|
United Kingdom
|
1,505
|
0.3
|
Ambio Holdings
|
United States
|
1,494
|
0.2
|
Bomaki
|
Italy
|
1,268
|
0.2
|
Avalon
|
United Kingdom
|
1,234
|
0.2
|
TDR Algeco/Scotsman
|
Europe
|
256
|
0.1
|
Babington
|
United Kingdom
|
88
|
-
|
Total Direct
Investments/Co-investments
|
|
275,964
|
45.4
|
Total Portfolio
|
|
607,796
|
100.0
|
CT
PRIVATE EQUITY TRUST PLC
Statement of Comprehensive
Income for the
three months ended 31 March
2024 (unaudited)
|
|
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Income
|
|
|
|
Losses on investments held at fair
value
|
-
|
(5,683)
|
(5,683)
|
Exchange gains
|
-
|
1,368
|
1,368
|
Investment income
|
570
|
-
|
570
|
Other income
|
180
|
-
|
180
|
Total income
|
750
|
(4,315)
|
(3,565)
|
|
|
|
|
Expenditure
|
|
|
|
Investment management fee - basic
fee
|
(122)
|
(1,099)
|
(1,221)
|
Investment management fee -
performance fee
|
-
|
-
|
-
|
Other expenses
|
(334)
|
-
|
(334)
|
Total expenditure
|
(456)
|
(1,099)
|
(1,555)
|
|
|
|
|
Profit/(loss) before finance costs and
taxation
|
294
|
(5,414)
|
(5,120)
|
|
|
|
|
Finance costs
|
(218)
|
(1,965)
|
(2,183)
|
|
|
|
|
Profit/(loss) before taxation
|
76
|
(7,379)
|
(7,303)
|
|
|
|
|
Taxation
|
-
|
-
|
-
|
|
|
|
|
Profit/(loss) for period/ total comprehensive
income
|
76
|
(7,379)
|
(7,303)
|
|
|
|
|
Return per Ordinary Share
|
0.10p
|
(10.14)p
|
(10.04)p
|
|
|
|
|
CT
PRIVATE EQUITY TRUST PLC
Statement of Comprehensive
Income for the
three months ended 31 March
2023 (unaudited)
|
|
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Income
|
|
|
|
Losses on investments held at fair
value
|
-
|
(68)
|
(68)
|
Exchange gains
|
-
|
237
|
237
|
Investment income
|
724
|
-
|
724
|
Other income
|
220
|
-
|
220
|
Total income
|
944
|
169
|
1,113
|
|
|
|
|
Expenditure
|
|
|
|
Investment management fee - basic
fee
|
(118)
|
(1,065)
|
(1,183)
|
Investment management fee -
performance fee
|
-
|
-
|
-
|
Other expenses
|
(284)
|
-
|
(284)
|
Total expenditure
|
(402)
|
(1,065)
|
(1,467)
|
|
|
|
|
Profit/(loss) before finance costs and
taxation
|
542
|
(896)
|
(354)
|
|
|
|
|
Finance costs
|
(79)
|
(709)
|
(788)
|
|
|
|
|
Profit/(loss) before taxation
|
463
|
(1,605)
|
(1,142)
|
|
|
|
|
Taxation
|
-
|
-
|
-
|
|
|
|
|
Profit/(loss) for period/ total comprehensive
income
|
463
|
(1,605)
|
(1,142)
|
|
|
|
|
Return per Ordinary Share
|
0.63p
|
(2.20)p
|
(1.57)p
|
|
|
|
|
|
|
|
| |
CT PRIVATE EQUITY TRUST
PLC
Statement of Comprehensive
Income for the
year ended 31 December 2023
(audited)
|
|
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Income
|
|
|
|
Gains on investments held at fair
value
|
-
|
25,226
|
25,226
|
Exchange gains
|
-
|
863
|
863
|
Investment income
|
2,703
|
-
|
2,703
|
Other income
|
689
|
-
|
689
|
Total income
|
3,392
|
26,089
|
29,481
|
|
|
|
|
Expenditure
|
|
|
|
Investment management fee - basic
fee
|
(474)
|
(4,263)
|
(4,737)
|
Investment management fee -
performance fee
|
-
|
(4,767)
|
(4,767)
|
Other expenses
|
(1,064)
|
-
|
(1,064)
|
Total expenditure
|
(1,538)
|
(9,030)
|
(10,568)
|
|
|
|
|
Profit before finance costs and taxation
|
1,854
|
17,059
|
18,913
|
|
|
|
|
Finance costs
|
(513)
|
(4,616)
|
(5,129)
|
|
|
|
|
Profit before taxation
|
1,341
|
12,443
|
13,784
|
|
|
|
|
Taxation
|
-
|
-
|
-
|
|
|
|
|
Profit for year/total comprehensive income
|
1,341
|
12,443
|
13,784
|
|
|
|
|
Return per Ordinary Share
|
1.84p
|
17.08p
|
18.92p
|
|
|
|
|
CT PRIVATE EQUITY TRUST
PLC
Balance Sheet
|
As at 31 March
2024
|
As at 31 March
2023
|
As at 31 December
2023
|
|
(unaudited)
|
(unaudited)
|
(audited)
|
|
£'000
|
£'000
|
£'000
|
Non-current assets
|
|
|
|
Investments at fair value through
profit or loss
|
607,796
|
540,137
|
605,603
|
|
|
|
|
Current assets
|
|
|
|
Other receivables
|
3,115
|
1,441
|
841
|
Cash and cash equivalents
|
16,534
|
15,305
|
9,879
|
|
19,649
|
16,746
|
10,720
|
|
|
|
|
Current liabilities
|
|
|
|
Other payables
|
(13,129)
|
(8,688)
|
(8,121)
|
Interest-bearing bank loan
|
(65,746)
|
(14,937)
|
(97,109)
|
|
(78,875)
|
(23,625)
|
(105,230)
|
|
|
|
|
Net
current liabilities
|
(59,226)
|
(6,879)
|
(94,510)
|
|
|
|
|
Total assets less current liabilities
|
548,570
|
533,258
|
511,093
|
|
|
|
|
Non-current liabilities
|
|
|
|
Interest-bearing bank loan
|
(49,880)
|
(21,547)
|
-
|
Net
assets
|
498,690
|
511,711
|
511,093
|
|
|
|
|
Equity
|
|
|
|
Called-up ordinary share
capital
|
739
|
739
|
739
|
Share premium account
|
2,527
|
2,527
|
2,527
|
Special distributable capital
reserve
|
9,597
|
10,026
|
9,597
|
Special distributable revenue
reserve
|
31,403
|
31,403
|
31,403
|
Capital redemption reserve
|
1,335
|
1,335
|
1,335
|
Capital reserve
|
453,089
|
465,681
|
465,492
|
Shareholders' funds
|
498,690
|
511,711
|
511,093
|
|
|
|
|
Net
asset value per Ordinary Share
|
685.46p
|
702.47p
|
702.50p
|
|
|
|
|
CT PRIVATE EQUITY TRUST
PLC
Reconciliation of Movements in
Shareholders' Funds
|
Three months ended
31 March
2024
|
Three months ended
31 March
2023
|
Year
ended
31 December 2023
|
|
(unaudited)
|
(unaudited)
|
(audited)
|
|
£'000
|
£'000
|
£'000
|
Opening shareholders'
funds
|
511,093
|
517,675
|
517,675
|
Buyback of ordinary
shares
|
-
|
-
|
(429)
|
(Loss)/profit for the
period/total
comprehensive income
|
(7,303)
|
(1,142)
|
13,784
|
Dividends paid
|
(5,100)
|
(4,822)
|
(19,937)
|
Closing shareholders'
funds
|
498,690
|
511,711
|
511,093
|
Notes (unaudited)
1. The
unaudited quarterly results have been prepared on the basis of the
accounting policies set out in the statutory accounts of the
Company for the year ended 31 December 2023. Earnings for the
three months to 31 March 2024 should not be taken as a guide to the
results for the year to 31 December 2024.
2.
Investment management fee:
|
Three months ended
31 March 2024
(unaudited)
|
Three months ended
31 March 2023
(unaudited)
|
Year ended
31 December 2023
(audited)
|
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
|
|
|
|
|
|
|
|
|
|
Investment
management fee - basic
fee
|
122
|
1,099
|
1,221
|
118
|
1,065
|
1,183
|
474
|
4,263
|
4,737
|
Investment
management fee - performance
fee
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,767
|
4,767
|
|
122
|
1,099
|
1,221
|
118
|
1,065
|
1,183
|
474
|
9,030
|
9,504
|
|
|
|
|
|
|
|
|
|
|
3. Finance
costs:
|
Three months ended
31 March 2024
(unaudited)
|
Three months ended
31 March 2023
(unaudited)
|
Year ended
31 December 2023
(audited)
|
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
|
|
|
|
|
|
|
|
|
|
Interest payable on bank
loans
|
218
|
1,965
|
2,183
|
79
|
709
|
788
|
513
|
4,616
|
5,129
|
|
|
|
|
|
|
|
|
|
|
4. Returns
and net asset values
|
Three months ended
31 March 2024
(unaudited)
|
Three months ended
31 March 2023
(unaudited)
|
Year ended
31 December 2023
(audited)
|
The returns and net asset values
per share are based on the following figures:
|
|
|
|
Revenue Return
|
£76,000
|
£463,000
|
£1,341,000
|
Capital Return
|
(£7,379,000)
|
(£1,605,000)
|
£12,443,000
|
Net assets attributable to
shareholders
|
£498,690,000
|
£511,711,000
|
£511,093,000
|
Number of shares in issue at the
period end
|
72,752,938
|
72,844,938
|
72,752,938
|
Weighted average number of shares
in issue during the period
|
72,752,938
|
72,844,938
|
72,838,637
|
5. The
financial information for the three months ended 31 March 2024,
which has not been audited or reviewed by the Company's auditor,
comprises non-statutory accounts within the meaning of Section 434
of the Companies Act 2006. Statutory accounts for the year
ended 31 December 2023, on which the auditor issued an unqualified
report, will be lodged shortly with the Registrar of
Companies. The quarterly report will be available shortly on
the Company's website www.ctprivateequitytrust.com
Legal Entity Identifier:
2138009FW98WZFCGRN66
For more information, please
contact: