THE INFORMATION CONTAINED WITHIN THIS ANNOUNCEMENT MAY CONSTITUTE INSIDE INFORMATION AS STIPULATED UNDER THE
LEI: 2138004UJ1TW8UCELX08
19 March 2024
LMS CAPITAL PLC
Final Results for the Year Ended 31 December 2023
The Board of LMS Capital plc (the "Company") is pleased to announce the Company's audited annual results for the year ended 31 December 2023.
Financial Summary
|
|
31 December 2023 |
31 December 2022 |
|
|
|
|
|
Net asset value |
|
|
|
Cash available at year end |
|
|
|
|
|
|
|
Portfolio losses |
( |
£-m |
|
Net running costs |
|
|
|
|
|
|
|
Net asset value per share (p) |
52.2p |
57.7p |
|
Dividends paid per share (p) |
0.925p |
0.925p |
|
Dividends declared/recommended by Board (p) |
0.925p |
0.925p |
2023 key points
Net Asset Value
· The net asset value ("NAV") at 31 December 2023 was
· Adjusting for the impact of dividends to shareholders, the NAV over the year decreased by a net
· The portfolio net decrease comprises:
o Unrealised foreign exchange losses
o Unrealised loss on revaluation of Brockton Fund 1
o Realised gain on sale of Medhost
o Accrued interest income on Dacian
o Net unrealised gains on other assets
· We reported good progress on two fronts in December:
o Our real estate activity in the retirement living sector has enabled us to make our first investment - Castle View Retirement Village,
o The sale of Medhost represents a material realisation from our mature asset portfolio, generating
· Portfolio performance:
o Positives in the portfolio were the Medhost realisation and an increase in the Elateral value;
o Dacian experienced production difficulties during the year which meant performance fell short of its budget, but it continued to service its third party loan note obligations, and the Board expects the debt obligations to its investors, including LMS, to be met.
o Overall performance was impacted materially by the
Dividends
· A final dividend of
Net Running Costs
· Net Running costs, including those incurred by subsidiaries, were
Cash balances
· Group cash balances at the year-end, including amounts held by subsidiaries, were
Robert Rayne, Chairman, commented:
"The company had a strong end to the year with the realisation of Medhost and the completion of our first investment in the retirement living sector, although the write down on Brockton is disappointing.
While we continue to nurture and support all of our investments we see our real estate activities, particularly in retirement living, as being a key area of focus over the next period in establishing a portfolio which can deliver our long-term goal. In particular we will be focussed on identifying additional investment opportunities and funding partners with whom to develop our investment platform in the retirement living sector. I look forward to reporting further progress across our portfolio during 2024."
For further information please contact:
LMS Capital plc
Nick Friedlos, Managing Director
0207 935 3555
Chairman and Managing Director's Report
We are pleased to report our results for the year ended 31 December 2023.
· The 31 December 2023 NAV is
· There was good progress on two fronts in December:
o Our real estate activity in the retirement living sector has enabled us to make our first investment - Castle View Retirement Village,
o The sale of Medhost represents a material realisation from our mature asset portfolio, generating
· A significant contributor to the net decrease was the
· Notwithstanding the
· Dividend - a final dividend of
Real estate - retirement living: NAV
Our real estate activities in 2022 and 2023 have been focussed on identifying opportunities to invest in specialist use real estate in the retirement living sector. During this time, we have developed our knowledge and understanding and evaluated potential acquisition opportunities.
The sector offers the opportunity for growth and allows us to deploy our real estate investment expertise.
· Underlying demand is driven by demographics in the
· The older population owns in excess of 40% of housing equity which can be released to finance retirement options and also free up stock for the wider family housing market;
· The market is undersupplied, with relatively few developers or operators of scale and an increasing interest from institutional capital.
The investment in Castle View shortly before the end of the year, represents the first step in developing an investment platform focussed on retirement living.
There are a variety of business models in the sector. Our goal is initially to establish an investment platform based around Integrated Retirement Communities ("IRC"), in which residents live independently in their own self-contained home, with access to communal facilities and amenities and the availability of optional support and care services, if needed.
Consideration will be given both to investment in development sites as well as in established businesses.
The business is capital intensive but has the capability to generate long-term income streams for investors. Our objective during 2024 is to identify further investment opportunities alongside funding partners, to develop the investment platform.
Mature portfolio -NAV
Medhost
We had positive news on progress in the realisation of the mature portfolio, with the sale in December 2023, of Medhost, in which LMS had a co investment of 9.4%. The sale produced total proceeds for LMS of
This was a minority investment, in which LMS did not have a board seat, but LMS nonetheless maintained a dialogue with the Medhost management and the lead fund manager encouraging the push towards an exit and so it is gratifying that this has now been achieved.
Other mature assets
Following the Medhost sale and the reduction in valuation of Brockton, the mature portfolio is reduced to
The Board balances the goals of optimising realisation value of these investments and achieving liquidity within an acceptable time frame. The Board keeps under review progress by the third-party managers towards realisation and monitors opportunities to accelerate realisation of the Company's holdings in the secondary markets.
Energy - Dacian: NAV
Although underwritten in August 2020, completion of this investment only occurred, following local Romanian regulatory approvals, in November 2021. The year just ended therefore represents the second full year of operation.
The business was financed at the outset with some
The investor loan notes also carried with them, for nominal consideration, 50% of the equity of the business. Dividends can only be paid on the shares once the investor loan notes and accrued interest have been paid in full.
The business was budgeted to generate sufficient cash in 2023 to meet its service obligations on the third-party loan notes and also to start servicing the investor notes. Actual performance in 2023 has been below budget due to a significant engineering problem which disrupted gas production in Q2 and Q3 leading to lost revenue. Unaudited revenue, stated net of applicable royalties and taxes, for 2023 was
The business has continued to service the third-party loan notes - which should be fully repaid by November 2024, but has not generated cash this year to service the investor notes.
Notwithstanding the difficulties of 2023, the Board expects the loan notes to be serviced in full. At present no value is given to the equity in the accounts.
FINANCIAL RESULTS FOR THE YEAR ENDED 31 DECEMBER 2023
Net Asset Value ("NAV") overview
The NAV of the Company at 31 December 2023 was
|
|
|
|
31 December |
|
|
|
|
|
2023 |
2022 |
|
|
|
|
£'m |
£'m |
|
Mature assets |
|
|
11.3 |
20.8 |
|
Real estate - Retirement Living |
|
|
6.1 |
- |
|
Energy - Dacian |
|
|
11.0 |
10.1 |
|
Debtor - Medhost deferred consideration |
|
|
1.7 |
- |
|
Cash |
|
|
15.5 |
17.9 |
|
Other net liabilities / provisions |
|
|
(3.5) |
(2.3) |
|
|
|
|
42.1 |
46.5 |
This represents a decrease of
· dividends paid of
·
· net increase on other portfolio investments, including realised and unrealised amounts, of
· increase of
· other net reductions of
o
o
o
o
o Taxation of
After adjusting for the
Mature Assets
This portfolio showed overall a net reduction in the year of
·
·
·
·
Medhost: Realised gain
Brockton Fund 1: Unrealised loss
· The 32 apartments in the scheme were completed in May 2023 and whilst prices on apartments sold to date have been good, the pace of sale has been slower than anticipated;
· Brockton's current expectation is that all parties involved will continue to pursue an orderly sale of the remaining apartments and that there will ultimately be proceeds available to fund investors. We have taken the view that at this stage, given the difficulty in estimating the likely outcome, that it is prudent to reduce the valuation to allow for the costs of the receivership process and any potential disruption to the sale process;
· We will keep the position under review during 2024.
Other Mature assets portfolio: Unrealised gains
Net underlying gains were
· Elateral - Unrealised gain
· GW 2001 Fund - Unrealised gain £0.2 million, reflecting market movements in the fund's portfolio of micro-cap US companies;
· Opus Capital Venture Partners - Unrealised loss
· Other investments - Unrealised net gains
Dacian
Interest for the year of
In 2021, LMS led the funding group which, including
LMS's
Interest accrued from the time of the investment to date on the loan amounts to
Running Costs
Running costs, net of Dacian fee income, for the year were
Investment Costs
Investment costs of
Real estate - Castle View: 31 December 2023 NAV
The Company, through its wholly owned subsidiaries, completed its investment in Castle View on 20 December 2023. The investment was structured as an investment in the group of companies ("Castle View Group") which own the asset. Castle View comprises a development of 64 self-contained one and two bedroom apartments close to
Residents acquire individual apartments on 250 year leases and pay an annual service charge, which covers the day to day running of the scheme, plus a deferred fee on resale of an apartment. Of the 64 apartments, 49 have been sold and 15 remain to be sold.
The value of the Castle View Group, on a debt free and cash free basis was
Castle View generates investment returns in two ways:
Sale of 15 unsold apartments
· Construction was completed at the end of October 2018 and in the year from November 2018 to November 2019, 19 apartments were sold. The pandemic and lockdowns in 2020 and 2021 impacted the rate of sales, but rates have increased again in 2022 and 2023;
· Sales rates for new developments in the sector are recognised to be slower than rates for regular market new build apartments and houses. We have taken a conservative view of sales rates for the remaining apartments in evaluating the investment but expect to maintain or improve upon the historic rates;
· Under the current financing structure of Castle View proceeds from apartment sales will first be used to pay down the Terido loan, as noted above.
Deferred fees on resale of apartments
· The deferred fees are payable to Castle View, by the vendor, out of the proceeds of resale as and when an apartment is resold. The level of deferred fee depends on length of ownership starting at 4% and increasing to a maximum of 20% from the beginning of the fifth year of ownership. The deferred fee is designed to recover the costs of constructing the communal facilities, to cover their ongoing maintenance and updating and to provide a return on the capital invested;
· The timing and amount of the investment return from the deferred fees will depend on the actual timing and value of resales and will inevitably be uneven year to year. The average period of ownership in independent retirement communities such as Castle View is eight years. Once village occupancy is stabilised, meaning all units are sold and the pattern of occupancy established, on average, approximately 12.5% of the scheme would be expected to be resold each year. Allowing for the time for the village to achieve stabilised occupancy the base case investment appraisal model shows overall income returns in excess of 11%.
Liquidity - Cash less other net liabilities
Cash
Cash balances in the Company and its subsidiaries at 31 December 2023 were
Net liabilities
Net liabilities in the Company and its subsidiaries of
DIVIDEND POLICY
The Company paid
A final dividend of
The dividend policy laid out by the Board in 2020 was to pay a dividend in respect of each financial year equal to approximately 1.5% of the closing NAV for that year. The proposed dividend for 2023 will amount to approximately 1.8% of closing NAV. Having regard to the Company's cash position and, whilst the dividends currently exceed the net cash income, the Board is confident of the Company's ability to generate future annual income and has therefore recommended to continue the dividend at the current amount.
The Board's ambition is to increase the level of dividend and will keep the current policy under review. The actual level of dividend each year will take account of market conditions generally, the Company's financial position and its distributable reserves.
LOOKING FORWARD
The Company's objective is the preservation and creation of wealth for its shareholders over the longer term. Its target is to deliver returns, net of costs, of between 12% and 15% over the longer period.
When the Company returned to self-management in 2020, the Board laid out a strategy for the deployment of capital, making new investments in areas where the Company has clear competitive advantage through its knowledge and experience of particular sectors and its access to teams and opportunities within those sectors. The principal areas of focus have been real estate and energy.
We see our real estate activities, particularly in retirement living as being a key area of focus over the next period in establishing a portfolio which can deliver our long-term goal. In particular we will be focussed on identifying additional investment opportunities and funding partners with whom to develop our investment platform in the retirement living sector.
We will continue to nurture and support our other investments.
We would like to express our appreciation for the support from our team and from the network of people with whom we work on a regular basis. We would also like to express our appreciation for the continued support of our shareholders. We look forward to reporting progress to you during 2024.
Robert Rayne
Chairman
Nicholas Friedlos
Managing Director
PORTFOLIO MANAGEMENT REVIEW
Market background
Sterling had its best year against the US dollar since 2017. Having begun the year at
But sterling then fell back through the autumn, as
With inflation now down to 4.0% (CPI December 2023), and
Oil has had a volatile year, with prices both pushed down by fears of a global downturn and lifted by concerns that geopolitical tensions would hurt supply.
The price of crude ended the year down by about 10%, despite the Opec cartel's best efforts to prop up prices by cutting production. Having started January at
Domestically, the outlook for 2024 looks more positive. Interest rates are expected to begin to be cut and inflation continues to fall.
The consequences of recent developments and the impact of macroeconomic and domestic issues will continue to be monitored closely by the Board.
Performance review
|
The movement in NAV during the year was as follows: |
2023 |
2022 |
|
|
£'000 |
£'000 |
|
Opening NAV |
46,541 |
49,109 |
|
Net realised and unrealised reductions on investments |
(2,761) |
(1,305) |
|
Investment interest income (Dacian) |
1,374 |
1,274 |
|
Advisory fee income |
160 |
165 |
|
Dividends |
(747) |
(747) |
|
Overheads and other net movements |
(2,426) |
(1,955) |
|
Closing NAV |
42,141 |
46,541 |
|
|
|
|
Cash realisations and new and follow-on investments from the portfolio were as follows:
|
|
Year ended 31 December |
|
|
|
2023 |
2022 |
|
|
£'000 |
£'000 |
|
Proceeds from the sale of investments |
5,770 |
2 |
|
Proceeds from redemption of convertible debt |
88 |
- |
|
Proceeds from redemption of preference shares |
- |
336 |
|
Distributions from funds and loan repayments |
62 |
97 |
|
Total - gross cash realisations |
5,920 |
435 |
|
New and follow-on investments |
- |
(428) |
|
Fund calls |
- |
(41) |
|
Total - net |
5,920 |
(34) |
|
|
|
|
Realisations of
· cash proceeds of
· Proceeds from the sale of ICU of
· Other realisations of
Below is a summary of the investment portfolio of the Company and its subsidiaries, which reflects all investments held by the Group:
|
|
Year ended 31 December |
||||||||
|
|
2023 |
|
2022 |
||||||
|
Mature investment portfolio |
GBP denominated £'000 |
USD denominated £'000 |
Total £'000 |
|
GBP denominated £'000 |
USD denominated £'000 |
Total £'000 |
||
|
Quoted |
107 |
38 |
145 |
|
121 |
39 |
160 |
||
|
Unquoted |
1,680 |
37 |
1,717 |
|
681 |
5,945 |
6,626 |
||
|
Funds |
3,139 |
6,330 |
9,469 |
|
6,676 |
7,357 |
14,033 |
||
|
|
4,926 |
6,405 |
11,331 |
|
7,478 |
13,341 |
20,819 |
||
|
Other investments |
|
|
|
|
|
|
|
||
|
Castle View |
6,130 |
- |
6,130 |
|
- |
- |
- |
||
|
Dacian |
- |
10.989 |
10,989 |
|
- |
10,145 |
10,145 |
||
|
|
6,130 |
10,989 |
17,119 |
|
- |
10,145 |
10,145 |
||
|
Total investments |
11,056 |
17,394 |
28,450 |
|
7,478 |
23,486 |
30,964 |
||
Basis of valuation
Quoted investments
Quoted investments for which an active market exists are valued at the bid price at the reporting date.
Unquoted direct investments
Unquoted direct investments for which there is no active market are valued using the most appropriate valuation technique with regard to the stage and nature of the investment. Valuation methods that may be used include:
· investments in an established business are valued using revenue or earnings multiples depending on the stage of development of the business and the extent to which it is generating sustainable revenue or earnings;
· investments in an established business which is generating sustainable revenue or earnings but for which other valuation methods are not appropriate are valued by calculating the discounted cash flow of future cash flows;
· investments in debt instruments or loan notes are determined on a standalone basis, with the initial investment recorded at the price of the transaction and subsequent adjustments to the valuation are considered for changes in credit risk or market rates; and
· convertible instruments are valued by disaggregating the convertible feature from the debt instrument and valuing it using a Black-Scholes model.
Funds
Investments in managed funds are valued at fair value. The general partners of the funds will provide periodic valuations on a fair value basis, the latest available of which the Company will adopt provided it is satisfied that the valuation methods used by the funds are not materially different from the Company's valuation methods. Adjustments will be made to the fund valuation where the Company believes there is evidence available for an alternative valuation.
Performance of the investment portfolio
The return on investments for the year ended 31 December 2023 was as follows:
|
|
Year ended 31 December |
||||||
|
|
2023 |
|
2022 |
||||
|
|
Realised gains/ (losses) |
Unrealised gains/ (losses) |
Total |
|
Realised gains/ (losses) |
Unrealised gains/ (losses) |
Total |
|
Asset type |
£'000 |
£'000 |
£'000 |
|
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
|
Quoted |
(10) |
- |
(10) |
|
(1) |
(220) |
(221) |
|
Unquoted |
1,498 |
366 |
1,864 |
|
24 |
(1,285) |
(1,261) |
|
Funds |
(9) |
(4,509) |
(4,518) |
|
- |
108 |
108 |
|
|
1,479 |
(4,143) |
(2,664) |
|
23 |
(1,397) |
(1,374) |
|
(Charge)/credit for incentive plans |
|
|
(100) |
|
|
|
69 |
|
|
|
|
(2,764) |
|
|
|
(1,305) |
|
Operating and similar (loss)/income of subsidiaries |
|
|
(44,500) |
|
|
|
1,081 |
|
|
|
|
(47,264) |
|
|
|
(224) |
The Company historically operated carried interest arrangements in line with normal practice in the private equity industry. These arrangements have been in run-off since 2012 and only one investment, Medhost, remains subject to the arrangements. Following the sale of Medhost a payment will be due based on the cash consideration received, and a further payment will be due following receipt of the final part of the proceeds in December 2024.The credit for incentive plans for the Company is
Approximately 61% of the portfolio at 31 December 2023 is denominated in US dollars (31 December 2022: 76%) and the above table includes the impact of currency movements. In the year ended 31 December 2023, the strengthening of sterling against the US dollar over the year as a whole resulted in an unrealised foreign currency loss of
Quoted investments
|
|
|
|
31 December |
|
|
|
|
|
2023 |
2022 |
|
Company |
Sector |
|
£'000 |
£'000 |
|
Tialis Essential IT plc |
|
|
107 |
121 |
|
Arsenal Digital Holdings Inc |
US energy |
|
10 |
13 |
|
Others |
- |
|
28 |
26 |
|
|
|
|
145 |
160 |
|
|
|
|
|
|
The net gains and losses on the quoted portfolio arose as follows:
|
|
Year ended 31 December |
|
|
Gains/(losses), net |
2023 £'000 |
2022 £'000 |
|
Realised |
|
|
|
Weatherford International Inc |
(8) |
- |
|
Evolving Systems Inc |
(2) |
- |
|
Tialis Essential IT plc |
- |
(1) |
|
|
(10) |
(1) |
|
Unrealised |
|
|
|
Tialis Essential IT plc |
(13) |
(94) |
|
Arsenal Digital Holdings Inc |
(4) |
(135) |
|
Other quoted holdings |
17 |
(2) |
|
Unrealised foreign currency gains / (losses) |
- |
11 |
|
|
- |
(220) |
|
Total net losses |
(10) |
(221) |
|
|
|
|
Unquoted investments
|
|
|
|
31 December |
|
|
|
|
|
2023 |
2022 |
|
Company |
Sector |
|
£'000 |
£'000 |
|
Dacian |
EU energy |
|
10,989 |
10,145 |
|
Castle View |
|
|
6,130 |
- |
|
Medhost Inc |
US technology |
|
- |
5,673 |
|
Elateral |
|
|
1,680 |
599 |
|
ICU Eyewear |
US consumer |
|
- |
232 |
|
Tialis loan notes |
|
|
- |
82 |
|
Cresco |
US consumer |
|
37 |
40 |
|
|
|
|
18,836 |
16,771 |
|
|
||||
The net gains and losses on the unquoted portfolio arose as follows:
|
|
Year ended 31 December |
|
|
|
2023 |
2022 |
|
Gains/(losses), net |
£'000 |
£'000 |
|
Realised |
|
|
|
Medhost Inc |
1,432 |
24 |
|
Updata |
86 |
- |
|
ICU Eyewear |
62 |
- |
|
|
1,580 |
24 |
|
Unrealised |
|
|
|
Tialis loan notes |
6 |
(25) |
|
Elateral |
1,081 |
(645) |
|
Medhost Inc |
- |
(691) |
|
ICU Eyewear |
- |
(1,778) |
|
Unrealised foreign currency (losses)/gains |
(803) |
1,854 |
|
|
284 |
(1,285) |
|
Total net gains/(losses) |
1,864 |
(1,261) |
|
|
|
|
Valuations are sensitive to changes in the following two inputs:
· the operating performance of the individual businesses within the portfolio; and
· changes in the revenue and profitability multiples and transaction prices of comparable businesses, which are used in the underlying calculations.
Fund interests
|
|
|
31 December |
|
|
|
|
2023 |
2022 |
|
General partner |
Sector |
£'000 |
£'000 |
|
Brockton Capital Fund 1 |
|
2,526 |
6,036 |
|
Opus Capital Venture Partners |
US venture capital |
4,142 |
5,275 |
|
Weber Capital Partners |
US micro-cap quoted stocks |
2,180 |
2,046 |
|
EMAC ILF |
EU |
330 |
341 |
|
Simmons |
|
283 |
262 |
|
Eden Ventures |
|
- |
37 |
|
Other interests |
- |
8 |
36 |
|
|
|
9,469 |
14,033 |
|
|
|
|
|
The net gains on the Company's fund portfolio for the year ended 31 December 2023 were as follows:
|
|
Year ended 31 December |
|
|
Gains/(losses), net |
2023 £'000 |
2022 £'000 |
|
Realised |
|
|
|
San Francisco Equity Partners |
(9) |
- |
|
|
(9) |
- |
|
Unrealised |
|
|
|
Opus Capital Venture Partners |
(896) |
755 |
|
Brockton Capital Fund I |
(3,510) |
458 |
|
Primus Capital Fund V |
(3) |
(7) |
|
San Francisco Equity Partners |
- |
(103) |
|
Simmons Parallel Energy |
27 |
(144) |
|
EMAC Illyrian Land Fund II |
(5) |
(419) |
|
Eden Ventures |
(5) |
(457) |
|
Weber Capital Partners Fund 1 |
222 |
(855) |
|
Unrealised foreign currency (losses)/gains |
(339) |
880 |
|
|
(4,509) |
108 |
|
Total net gains |
(4,518) |
108 |
|
|
|
|
Costs
Running costs for the year were
Taxation
The Group tax provision for the year, all of which arose in the subsidiaries, is
Financial Resources and Commitments
At 31 December 2023 cash holdings, including cash in subsidiaries, were
At 31 December 2023, subsidiary companies had commitments of
LMS CAPITAL PLC
Statement of Directors' Responsibilities
The Directors are responsible for preparing the Annual Report and the Financial Statements in accordance with UK adopted international accounting standards and applicable law and regulations.
Company law requires the Directors to prepare financial statements for each financial year. Under that law the Directors are required to prepare the Financial Statements in accordance with UK adopted international accounting standards. Under company law the Directors must not approve the Financial Statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period.
In preparing these Financial Statements, the Directors are required to:
· select suitable accounting policies and then apply them consistently;
· make judgements and accounting estimates that are reasonable and prudent;
· state whether they have been prepared in accordance with UK adopted international accounting standards, subject to any material departures disclosed and explained in the Financial Statements;
· prepare the Financial Statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business; and
· prepare a Directors' Report, a Strategic Report and Directors' Remuneration Report which comply with the requirements of the Companies Act 2006.
The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and enable them to ensure that the Financial Statements comply with the Companies Act 2006.
They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. The Directors have ensured that the Annual Report and Accounts, taken as a whole, are fair, balanced, and understandable and provides the information necessary for shareholders to assess the position and performance, business model and strategy.
Website publication
The Directors are responsible for ensuring the Annual Report and the Financial Statements are made available on a website. Financial Statements are published on the Company's website in accordance with legislation in the United Kingdom governing the preparation and dissemination of financial statements, which may vary from legislation in other jurisdictions. The maintenance and integrity of the Company's website is the responsibility of the Directors. The Directors' responsibility also extends to the ongoing integrity of the Financial Statements contained therein.
Directors' responsibilities pursuant to DTR4
The Directors confirm to the best of their knowledge:
· The Financial Statements have been prepared in accordance with the applicable set of accounting standards, give a true and fair view of the assets, liabilities, financial position and profit and loss of the Company.
· The Annual Report includes a fair review of the development and performance of the business and the financial position of the Company, together with a description of the principal risks and uncertainties that they face.
For and on behalf of the Board.
Robert Rayne
Chairman
Company Income Statement
For the year ended 31 December 2023
|
|
|
Year ended 31 December |
|
|
|
|
2023 |
2022 |
|
|
Notes |
£'000 |
£'000 |
|
Net loss on investments |
2 |
(47,264) |
(224) |
|
Interest income |
3 |
608 |
189 |
|
Other income |
|
120 |
107 |
|
Dividend income |
2 |
45,000 |
- |
|
Total gain on investments |
|
(1,536) |
72 |
|
Operating expenses |
4 |
(2,196) |
(1,946) |
|
Loss before tax |
|
(3,732) |
(1,874) |
|
Taxation |
7 |
- |
- |
|
Loss for the year |
|
(3,732) |
(1,874) |
|
|
|
|
|
|
Attributable to: |
|
|
|
|
Equity shareholders |
|
(3,732) |
(1,874) |
|
|
|
|
|
|
Loss per ordinary share - basic |
8 |
(4.6)p |
(2.3)p |
|
Loss per ordinary share - diluted |
8 |
(4.6)p |
(2.3)p |
|
|
|
|
|
All activities of the Company are classed as continuing.
Company Statement of Other Comprehensive Income
For the year ended 31 December 2023
|
|
|
Year ended 31 December |
|
|
|
|
2023 |
2022 |
|
|
|
£'000 |
£'000 |
|
Loss for the year |
|
(3,732) |
(1,874) |
|
Total comprehensive loss for the year |
|
(3,732) |
(1,874) |
|
Attributable to: |
|
|
|
|
Equity shareholders |
|
(3,732) |
(1,874) |
Company Statement of Financial Position
As at 31 December 2023
|
|
|
31 December |
|
|
|
|
|
2023 |
2022 |
|
|
|
Notes |
£'000 |
£'000 |
|
|
Assets |
|
|
|
|
|
Non-current assets |
|
|
|
|
|
Right-of-use assets |
18 |
42 |
70 |
|
|
Investments |
10 |
20,854 |
68,207 |
|
|
Amounts receivable from subsidiaries |
13 |
15,014 |
5,158 |
|
|
Total non-current assets |
|
35,910 |
73,435 |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
Operating and other receivables |
11 |
135 |
71 |
|
|
Cash |
12 |
9,027 |
14,542 |
|
|
Total current assets |
|
9,162 |
14,613 |
|
|
|
|
|
|
|
|
Total assets |
|
45,072 |
88,048 |
|
|
Liabilities |
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Operating and other payables |
14 |
(422) |
(428) |
|
|
Amounts payable to subsidiaries |
15 |
(2,493) |
(41,032) |
|
|
Total current liabilities |
|
(2,915) |
(41,460) |
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
Lease liabilities |
14 |
(16) |
(47) |
|
|
Total non-current liabilities |
|
(16) |
(47) |
|
|
|
|
|
|
|
|
Total liabilities |
|
(2,931) |
(41,507) |
|
|
|
|
|
|
|
|
Net assets |
|
42,141 |
46,541 |
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
Share capital |
16 |
8,073 |
8,073 |
|
|
Share premium |
|
508 |
508 |
|
|
Capital redemption reserve |
|
24,949 |
24,949 |
|
|
Share-based equity |
17 |
207 |
128 |
|
|
Retained earnings |
|
8,404 |
12,883 |
|
|
Total equity shareholders' funds |
|
42,141 |
46,541 |
|
|
|
|
|
|
|
|
Net asset value per ordinary share |
24 |
52.20p |
57.65p |
|
Company Statement of Changes in Equity
For the year ended 31 December 2023
|
|
|
|
Capital |
Share- |
|
|
||
|
|
Share |
Share |
redemption |
based |
Retained |
Total |
|
|
|
|
capital |
premium |
reserve |
equity |
earnings |
equity |
|
|
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 January 2022 |
8,073 |
508 |
24,949 |
75 |
15,504 |
49,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income for the year |
|
|
|
|
|
|
|
|
|
Loss for the year |
- |
- |
- |
- |
(1,874) |
(1,874) |
|
|
|
Equity after total comprehensive loss for the year |
8,073 |
508 |
24,949 |
75 |
13,630 |
47,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions by and distributions to shareholders |
|
|
|
|
|
|
|
|
|
Share-based payments |
- |
- |
- |
53 |
- |
53 |
|
|
|
Dividends |
- |
- |
- |
- |
(747) |
(747) |
|
|
|
As at 31 December 2022 |
8,073 |
508 |
24,949 |
128 |
12,883 |
46,541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Comprehensive income for the year |
|
|
|
|
|
|
|
|
|
Loss for the year |
- |
- |
- |
- |
(3,732) |
(3,732) |
|
|
|
Equity after total comprehensive income for the year |
8,073 |
508 |
24,949 |
128 |
9,151 |
42,809 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions by and distributions to shareholders |
|
|
|
|
|
|
|
|
|
Share-based payments |
- |
- |
- |
79 |
- |
79 |
|
|
|
Dividends |
- |
- |
- |
- |
(747) |
(747) |
|
|
|
As at 31 December 2023 |
8,073 |
508 |
24,949 |
207 |
8,404 |
42,141 |
|
|
|
|
|
|
|
|
|
|
|
|
Company Cash Flow Statement
For the year ended 31 December 2023
|
|
|
Year ended 31 December |
|
|
|
|
2023 |
2022 |
|
|
Notes |
£'000 |
£'000 |
|
Cash flows from operating activities |
|
|
|
|
Loss before tax |
|
(3,732) |
(1,874) |
|
|
|
|
|
|
Adjustments for non-cash income and expense: |
|
|
|
|
Equity settled share-based payments |
17 |
79 |
53 |
|
Depreciation on right-of-use assets |
18 |
28 |
27 |
|
Interest expense on lease |
18 |
4 |
6 |
|
Losses on investments |
2 |
47,264 |
224 |
|
Interest income |
3 |
(608) |
(189) |
|
Other income |
|
(120) |
(107) |
|
Dividend income |
2 |
(45,000) |
- |
|
Adjustments to incentives plans |
2 |
3 |
30 |
|
Exchange losses/(gains) on cash balances |
|
17 |
(71) |
|
|
|
(2,065) |
(1,901) |
|
|
|
|
|
|
Change in operating assets and liabilities |
|
|
|
|
(Increase)/decrease in operating and other receivables |
|
(53) |
16 |
|
(Increase)/decrease in operating and other payables |
|
(8) |
34 |
|
(Increase)/decrease in amounts receivable from subsidiaries |
|
(9,856) |
33 |
|
Increase in amounts payable to subsidiaries |
|
6,460 |
2,292 |
|
Net cash (used in)/from operating activities |
|
(5,522) |
474 |
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
Interest received |
3 |
598 |
152 |
|
Other income received |
|
120 |
107 |
|
Proceeds from sale of investments |
|
86 |
- |
|
Net cash from investing activities |
|
804 |
259 |
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
Dividends paid |
9 |
(747) |
(747) |
|
Repayment of principal lease liabilities |
18 |
(29) |
(27) |
|
Repayment of lease interest |
18 |
(4) |
(6) |
|
Net cash used in financing activities |
|
(780) |
(780) |
|
|
|
|
|
|
Net decrease in cash |
|
(5,498) |
(47) |
|
Exchange (losses)/gains on cash balances |
|
(17) |
71 |
|
Cash at the beginning of the year |
12 |
14,542 |
14,518 |
|
Cash at the end of the year |
|
9,027 |
14,542 |
Notes to the Financial Statements
1. Material accounting policies
Reporting entity
LMS Capital plc ("the Company") is domiciled in the United Kingdom. These Financial Statements are presented in pounds sterling because that is the currency of the principal economic environment of the Company's operations.
The Company was formed on 17 March 2006 and commenced operations on 9 June 2006 when it received the demerged investment division of London Merchant Securities plc.
Basis of preparation
These Financial Statements for the year ended 31 December 2023 have been prepared in accordance with UK adopted International Accounting Standards.
LMS Capital plc adopted an amendment to IFRS 10 with effect from 11 January 2016, which exempts investment entities from presenting consolidated financial statements. As a result, the Company is not required to produce consolidated accounts and only presents the results of the Company.
The Financial Statements have been prepared on the historical cost basis except for investments which are measured at fair value, with changes in fair value recognised in the Income Statement.
The Company's business activities and financial position are set out in the Strategic Report on pages 11 to 18 and in the Portfolio Management Review on pages 19 to 23. In addition, note 19 to the financial information includes a summary of the Company's financial risk management processes, details of its financial instruments and its exposure to credit risk and liquidity risk. Taking account of the financial resources available to it, the Directors believe that the Company is well placed to manage its business risks successfully. After making enquiries, the Directors have a reasonable expectation that the Company has adequate resources for the foreseeable future.
The Financial Statements are prepared on a going concern basis and the Directors considered this and concluded that the use of the going concern basis continued to be appropriate. The Company's business activities, together with the factors likely to affect its future development, performance and financial position, are set out in the Strategic Report on pages 11 to 18 and the Portfolio Management Review on pages 19 to 23. The Directors have carried out a robust assessment of the emerging and principal risks and concluded that they have a reasonable expectation that the Company will continue in operation and meet its liabilities as they fall due over a three-year period from the date of this report. This assessment included reviewing the liquidity forecasts of the Company that include the flexibility in the dividend policy and lack of any external debt, the significant cash balances on hand at 31 December 2023, the expected future expenditures and commitments and the latest report on the investment portfolio. In preparing this liquidity forecast, consideration has been given to the expected ongoing impact of the war in Ukraine on the Company and the wider Group as well as the potential impact on the underlying investee companies. The Directors have considered these factors for a period not less than 12 months from the date of this report.
New and revised accounting standards and amendments effective for the current period
New and revised accounting standards and amendments that are effective for annual periods beginning 1 January 2023 which have been adopted for the first time by the Company:
• Amendments to IAS 1 - Presentation of Financial Statements and IFRS Practice Statement 2: Disclosure of Accounting policies
• Amendments to IAS 8 - Accounting policies, Changes in Accounting Estimates and Errors: Definition of Accounting Estimates
• Amendments to IAS 12 - Income Taxes: Deferred Tax related to Assets and Liabilities arising from a Single Transaction
The adoption of the standards and amendments listed above did not have any material impact on the Company's results.
These amendments have been endorsed by the EU and adopted by the UK.
There are no other standards, amendments to standards or interpretations that are effective for annual periods beginning on 1 January 2023 that have had a material effect on the Company's Financial Statements.
New accounting standards, amendments and interpretations not yet effective, and which have not been early adopted
Other standards and amendments that are effective for subsequent reporting periods beginning on or after 1 January 2024 and have not been early adopted by the Company include:
• Amendments to IAS 1 - Presentation of Financial Statements: Classification of Liabilities as Current or Non-current (effective 1 January 2024).
• Amendments to IFRS 16 - Leases: Lease Liability in a Sale and Leaseback (effective 1 January 2024).
These standards and amendments are not expected to have a significant impact on the Financial Statements in the period of initial application and therefore detailed disclosures have not been provided.
IFRS 2 - Share-based payment
IFRS 2 - Share-based payment requires an entity to recognise equity-settled share-based payments measured at fair value at the date of grant. The fair value determined at the grant date of the equity-settled share-based payments is expensed over the vesting period, together with a corresponding increase in other capital reserves, based upon the Company's estimate of the shares that will eventually vest, which involves making assumptions about any performance and service conditions over the vesting period. Non-vesting conditions and market vesting conditions are factored into the fair value of the options granted. The vesting period is determined by the period of time the relevant participant must remain in the Company's employment before the rights to the shares transfer unconditionally to them. The total expense is recognised over the vesting period, which is the period over which all the specified vesting conditions are to be satisfied. At the end of each period, the Company revises its estimates on the number of awards it expects to vest based on the service conditions.
Any awards granted are to be settled by the issuance of equity are deemed to be equity settled share-based payments, accounted for in accordance with IFRS 2 - Share-based payment.
Where the terms of an equity-settled transaction are modified, as a minimum, an expense is recognised as if the terms had not been modified. In addition, an expense is recognised for any increase in the value of the transaction as a result of the modification, as measured at the date of modification.
Where an equity-settled transaction is cancelled, it is treated as if it had vested on the date of the cancellation, and any expense not yet recognised for the transaction is recognised immediately. However, if a new transaction is substituted for the cancelled transaction and designated as a replacement transaction on the date that it is granted, the cancelled and new transactions are treated as if they were a modification of the original transaction, as described in the previous paragraph.
Accounting for subsidiaries
The Directors have concluded that the Company has all the elements of control as prescribed by IFRS 10 - Consolidated Financial Statements in relation to all its subsidiaries and that the Company continues to satisfy the three essential criteria to be regarded as an investment entity as defined in IFRS 10, IFRS 12 - Disclosure of lnterests in Other Entities and IAS 27 - Separate Financial Statements. The three essential criteria are such that the entity must:
• obtain funds from one or more investors for the purpose of providing these investors with professional investment management services;
• commit to its investors that its business purpose is to invest its funds solely for returns from capital appreciation, investment income or both; and
• measure and evaluate the performance of substantially all of its investments on a fair value basis.
In satisfying the second essential criteria, the notion of an investment time frame is critical. An investment entity should not hold its investments indefinitely but should have an exit strategy for their realisation. Although the Company has invested in equity interests that have an indefinite life, it invests typically for a period of up to 10 years. In some cases, the period may be longer, depending on the circumstances of the investment, however, investments are not made with intention of indefinite hold. This is a common approach in the private equity industry.
Subsidiaries are therefore measured at fair value through profit or loss, in accordance with IFRS 13 - Fair Value Measurement and IFRS 9 - Financial instruments.
The Company's subsidiaries, which are wholly-owned and over which it exercises control, are listed in note 23.
Use of estimates and judgements
The preparation of the Financial Statements require management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates. Estimates and underlying assumptions are reviewed on an ongoing basis; revisions to accounting estimates are recognised in the period in which the estimates are revised and in any future periods affected.
The areas involving significant judgements are:
· valuation technique selected in estimating fair value of unquoted investments - note 10;
· valuation technique selected in estimating fair value of investments held in funds - note 10; and
· recognition of deferred tax asset for carried forward tax losses - note 7.
The areas involving significant estimates are:
· estimated inputs used in calculating fair value of unquoted investments - note 10; and
· estimated inputs used in calculating fair value of investments held in funds - note 10.
Estimates and judgements are continually evaluated. They are based on historical experience and other factors, including expectations of future events that may have financial impact on the entity and that are believed to be reasonable under the circumstances.
Investments in subsidiaries
The Company's investments in subsidiaries are stated at fair value which is considered to be the carrying value of the net assets of each subsidiary. On disposal of such investments, the difference between net disposal proceeds and the corresponding carrying amount is recognised in the Income Statement.
Valuation of investments
The Company and its subsidiaries manage their investments with a view to profit from the receipt of dividends, interest income and increase in fair value of equity investments which can be realised on sale. Therefore, all quoted, unquoted and managed fund investments are designated at fair value through profit or loss which can be realised on sale and carried in the Statement of Financial Position at fair value.
Fair values have been determined in accordance with the International Private Equity and Venture Capital Valuation ("IPEV") Guidelines. These guidelines require the valuer to make judgments as to the most appropriate valuation method to be used and the results of the valuations.
Each investment is reviewed individually with regard to the stage, nature and circumstances of the investment and the most appropriate valuation method selected. The valuation results are then reviewed and any amendment to the carrying value of investments is made as considered appropriate.
Quoted investments
Quoted investments for which an active market exists are valued at the bid price at the reporting date.
Unquoted direct investments
Unquoted direct investments for which there is no active market are valued using the most appropriate valuation technique with regard to the stage and nature of the investment. Valuation methods that may be used include:
· investments in an established business are valued using revenue or earnings multiples depending on the stage of development of the business and the extent to which it is generating sustainable revenue or earnings;
· investments in an established business which is generating sustainable revenue or earnings but for which other valuation methods are not appropriate are valued by calculating the discounted cash flow of future revenue or earnings;
· investments in debt instruments or loan notes are determined on a standalone basis, with the initial investment recorded at the price of the transaction and subsequent adjustments to the valuation are considered for changes in credit risk or market rates;
· convertible instruments are valued by disaggregating the convertible feature from the debt instrument and valuing it using a Black-Scholes model; and
· the Company has adopted the IPEV guidelines issued in December 2023.
Funds
Investments in managed funds are valued at fair value. The general partners of the funds will provide periodic valuations on a fair value basis, the latest available of which the Company will adopt provided it is satisfied that the valuation methods used by the funds are not materially different from the Company's valuation methods. Adjustments will be made to the fund valuation where the Company believes there is evidence available for an alternative valuation.
Carried interest
The Company historically offered its executives, including Board executives, the opportunity to participate in the returns from successful investments. A variety of incentive and carried interest arrangements were put in place during the years up to and including 2011. No new schemes have been introduced since. As is commonplace in the private equity industry, executives may, in certain circumstances, retain their entitlement under such schemes after they have left the employment of the Company. The liability under such incentive schemes is accrued if its performance conditions, measured at the reporting date, would be achieved if the remaining assets in that scheme were realised at their fair value at the reporting date. An accrual is made equal to the amount which the Company would have to pay to any remaining scheme participants from a realisation of the reported value at the reporting date.
Foreign currencies
Transactions in foreign currencies are recorded at the rate of exchange at the date of transaction. Monetary assets and monetary liabilities denominated in foreign currencies at the reporting date are reported at the rates of exchange prevailing at that date and exchange differences are included in the Income Statement.
Intercompany receivables
The Company measured intercompany receivables and other receivables at fair value less any expected credit losses. Expected credit losses are measured through a loss allowance at an amount equal to:
· the 12-month expected credit losses (expected credit losses from possible default events within 12 months after the reporting date); or
· full lifetime expected credit losses (expected credit losses from all possible default events over the life of the financial instrument).
A loss allowance for full lifetime expected credit losses is required for intercompany receivables and other receivables if the credit risk has increased significantly since initial recognition.
Impairment losses on financial assets carried at amortised cost are reversed in subsequent periods if the expected credit losses decrease.
Cash
Cash comprises cash on hand and demand deposits.
Dividend payable
Dividend distribution to the shareholders is recognised as a liability in Financial Statements when approved at an annual general meeting by the shareholders. Interim dividend approved during the year is recorded upon payment.
Income
Gains and losses on investments
Realised and unrealised gains and losses on investments are recognised in the Income Statement in the period in which they arise.
Interest income
Interest income is recognised as it accrues using the effective interest method.
Dividend income
Dividend income is recognised on the date the Company's right to receive payment is established.
Expenditure
Income tax expense
Income tax expense comprises current and deferred tax. Income tax expense is recognised in the Income Statement except to the extent that it relates to items recognised in other comprehensive income or directly in equity.
Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at the reporting date, and any adjustment to tax payable in respect of previous years.
Deferred tax is recognised using the balance sheet liability approach, providing for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Deferred tax is measured at the tax rates that are expected to be applied to the temporary differences when they reverse, based on the laws that have been enacted or substantively enacted by the reporting date. A deferred tax asset is recognised to the extent that it is probable that future taxable profits will be available against which temporary differences can be utilised. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realised.
Additional income taxes that arise from the distribution of dividends are recognised at the same time as the liability to pay the related dividend is recognised.
2. Net gains/ losses on investments
Gains and losses on investments were as follows:
|
|
Year ended 31 December |
|||||
|
|
|
2023 |
|
|
2022 |
|
|
Investment portfolio of the Company |
Realised |
Unrealised |
Total |
Realised |
Unrealised |
Total |
|
Asset type |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Unquoted |
86 |
- |
86 |
- |
- |
- |
|
|
86 |
- |
86 |
- |
- |
- |
|
Credit for incentive plans |
|
|
3 |
|
|
30 |
|
|
|
|
89 |
|
|
30 |
|
Investment portfolio of subsidiaries |
|
|
|
|
|
|
|
Asset type |
|
|
|
|
|
|
|
Quoted |
(10) |
- |
(10) |
(1) |
(220) |
(221) |
|
Unquoted |
1,412 |
366 |
1,778 |
24 |
(1,285) |
(1,261) |
|
Funds |
(9) |
(4,509) |
(4,518) |
- |
108 |
108 |
|
|
1,393 |
(4,143) |
(2,750) |
23 |
(1,397) |
(1,374) |
|
Total |
1,479 |
(4,143) |
(2,661) |
23 |
(1,397) |
(1,344) |
|
(Charge)/credit for incentive plans |
|
|
(103) |
|
|
39 |
|
|
|
|
(2,764) |
|
|
(1,305) |
|
Operating and similar (loss)/income of subsidiaries* |
|
(44,500) |
|
|
1,081 |
|
|
|
|
|
(47,264) |
|
|
(224) |
|
|
|
|
|
|
|
|
*Includes operating and legal costs and taxation charges of subsidiaries.
During the year the Company and its subsidiaries carried out an exercise to settle the debtor and creditor balances that had accumulated over a period of years between companies within the Group. This will achieve a simplification of accounting within the Group. Settlement of the balances was achieved through offsetting debtor and creditor amounts where appropriate and through the declaration of dividends by various subsidiary companies to holding companies within the Group. As part of this exercise a dividend of
The Company operates carried interest arrangements in line with normal practice in the private equity industry. The credit for incentive plans for the Company is
3. Interest income
|
Year ended 31 December |
|||
|
2023 |
2022 |
||
|
|
|
£'000 |
£'000 |
|
Bank interest |
|
608 |
189 |
|
|
|
608 |
189 |
4. Operating expenses
Operating expenses comprise administrative expenses and include the following:
|
Year ended 31 December |
|||
|
2023 |
2022 |
||
|
|
|
£'000 |
£'000 |
|
Directors' remuneration (note 5) |
|
832 |
726 |
|
Staff expenses (note 6) |
|
467 |
462 |
|
Depreciation on right-of-use assets |
|
28 |
27 |
|
Other administrative expenses |
|
761 |
670 |
|
Foreign currency exchange differences |
|
17 |
(24) |
|
Auditor's remuneration |
|
|
|
|
Fees to Company auditor |
|
91 |
85 |
|
- parent company |
|
91 |
67 |
|
- interim review for LMS Capital plc |
|
- |
18 |
|
|
|
2,196 |
1,946 |
|
|
|
|
|
Audit fees for the subsidiaries of
5. Directors' Remuneration
|
Year ended 31 December |
|||
|
2023 |
2022 |
||
|
|
|
£'000 |
£'000 |
|
Directors' remuneration |
|
657 |
584 |
|
Directors' social security contributions |
|
86 |
77 |
|
Share-based payments |
|
59 |
39 |
|
Directors' other benefits |
|
30 |
26 |
|
|
|
832 |
726 |
|
|
|
|
|
|
The highest paid Director was Nicholas Friedlos (2022 - Nicholas Friedlos) |
|
442 |
367 |
|
|
|
|
|
The Directors are considered to be the only key management personnel.
6. Staff Expenses
|
Year ended 31 December |
|||
|
2023 |
2022 |
||
|
|
|
£'000 |
£'000 |
|
Wages and salaries |
|
366 |
378 |
|
Employers' social security contributions |
|
50 |
54 |
|
Share-based payments |
|
20 |
13 |
|
Pension costs |
|
23 |
11 |
|
Employees' other benefits |
|
8 |
6 |
|
|
|
467 |
462 |
Pensions costs are amounts payable to employees' defined contribution pension plans and are recognised on an accruals basis as they are incurred.
The average number of staff was as follows:
|
|
2023 |
2022 |
|
Directors |
5 |
5 |
|
Staff |
4 |
4 |
|
Total |
9 |
9 |
7. Taxation
|
|
Year ended 31 December |
||
|
2023 |
2022 |
||
|
|
|
£'000 |
£'000 |
|
Current tax expense |
|
|
|
|
Current year |
|
- |
- |
|
Total tax expense |
|
- |
- |
|
Reconciliation of tax expense |
Year ended 31 December |
||
|
|
2023 |
2022 |
|
|
|
|
£'000 |
£'000 |
|
Loss before tax |
|
(3,732) |
(1,874) |
|
Corporation tax using the Company's domestic tax rate - 23.5% (2022: 19%) |
|
(877) |
(356) |
|
Expenses not deductible / non-taxable income |
|
534 |
47 |
|
Capital allowances |
|
53 |
(3) |
|
Company relief |
|
(91) |
476 |
|
Deferred tax asset not recognised |
|
56 |
85 |
|
Group relief surrendered / (received) |
|
325 |
(249) |
|
Total tax expense |
|
- |
- |
As at year end, there are cumulative potential deferred tax assets of £2.516 million (2022: £2.377 million) in relation to the Company's cumulative tax losses of £10.064 million (2022: £9.510 million). It is uncertain when the Company will generate sufficient taxable profits in the future to utilise these amounts and therefore no deferred tax asset has been recognised in the current or prior year.
8. Loss per ordinary share
The calculation of the basic and diluted earnings per share, in accordance with IAS 33, is based on the following data:
|
Year ended 31 December |
||
|
2023 |
2022 |
|
|
|
£'000 |
£'000 |
|
Loss |
|
|
|
Loss for the purposes of loss per share |
|
|
|
being net loss attributable to equity holders of the parent |
(3,732) |
(1,874) |
|
|
|
|
|
|
Number |
Number |
|
Number of shares |
|
|
|
Weighted average number of ordinary shares for the |
|
|
|
purposes of basic loss per share |
80,727,450 |
80,727,450 |
|
|
|
|
|
|
|
|
|
Loss per share |
Pence |
Pence |
|
Basic |
(4.6) |
(2.3) |
|
Diluted |
(4.6) |
(2.3) |
The Company share awards will be dilutive when the Company makes a profit.
9. Dividends paid
Dividends declared during the year ending 31 December 2023 are as follows.
|
|
Dividend date |
Payment Date |
Dividend £'000 |
Dividend per share pence |
|
|
|
|
|
|
|
Final dividend payment for 2021 |
27 May 2022 |
23 June 2022 |
505 |
0.6250 |
|
Interim dividend payment for 2022 |
12 August 2022 |
12 September 2022 |
242 |
0.3000 |
|
Total as at 31 December 2022 |
|
|
747 |
0.9250 |
|
Final dividend payment for 2022 |
26 May 2023 |
23 June 2023 |
505 |
0.6250 |
|
Interim dividend payment for 2023 |
11 August 2023 |
12 September 2023 |
242 |
0.3000 |
|
Total as at 31 December 2023 |
|
|
747 |
0.9250 |
A final dividend of 0.625p per share is recommended by the Board and, subject to approval by shareholders at the AGM on 15 May 2024, will be paid out in early June 2024.
10. Investments
The Company's investments comprised the following:
|
|
Year ended 31 December |
|
|
2023 |
2022 |
|
|
|
£'000 |
£'000 |
|
Total investments |
20,854 |
68,207 |
|
These comprise: |
|
|
|
Investment portfolio of subsidiaries |
28,450 |
30,964 |
|
Other net (liabilities)/assets of subsidiaries |
(7,596) |
37,243 |
|
|
20,854 |
68,207 |
The carrying amounts of the subsidiaries' investment portfolios were as follows:
|
|
Year ended 31 December |
|
|
2023 |
2022 |
|
|
Investment portfolio of subsidiaries Asset type |
£'000 |
£'000 |
|
Quoted |
144 |
160 |
|
Unquoted |
18,837 |
16,771 |
|
Funds |
9,469 |
14,033 |
|
|
28,450 |
30,964 |
|
Other net (liabilities)/assets of subsidiaries |
(7,596) |
37,243 |
|
|
20,854 |
68,207 |
The movements in the investment portfolio were as follows:
|
|
Quoted securities |
Unquoted securities |
Funds |
Other net assets / (liabilities) of subsidiaries |
Total |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Balance at 1 January 2022 |
383 |
16,626 |
13,929 |
37,523 |
68,461 |
|
Accrued interest |
- |
1,274 |
- |
- |
1,274 |
|
Purchases |
- |
427 |
- |
- |
427 |
|
Proceeds from disposal |
(2) |
- |
- |
- |
(2) |
|
Distributions from partnerships |
- |
(375) |
(56) |
- |
(431) |
|
Contribution to partnerships |
- |
80 |
52 |
- |
132 |
|
Fair value adjustments |
(221) |
(1,261) |
108 |
- |
(1,374) |
|
Other movements |
- |
- |
- |
(280) |
(280) |
|
Balance at 31 December 2022 |
160 |
16,771 |
14,033 |
37,243 |
68,207 |
|
|
Quoted securities |
Unquoted securities |
Funds |
Other net assets / (liabilities) of subsidiaries |
Total |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Balance at 1 January 2023 |
160 |
16,771 |
14,033 |
37,243 |
68,207 |
|
Accrued interest |
- |
1,373 |
- |
- |
1,373 |
|
Purchases |
- |
6,130 |
- |
- |
6,130 |
|
Proceeds from disposal |
(6) |
(7,301) |
- |
- |
(7,307) |
|
Distributions from partnerships |
- |
- |
(55) |
- |
(55) |
|
Contribution to partnerships |
- |
- |
9 |
- |
9 |
|
Fair value adjustments |
(10) |
1,864 |
(4,518) |
- |
(2,664) |
|
Dividends paid (note 2) |
- |
- |
- |
(45,000) |
(45,000) |
|
Other movements |
- |
- |
- |
161 |
161 |
|
Balance at 31 December 2023 |
144 |
18,837 |
9,469 |
(7,596) |
20,854 |
|
|
|
|
|
|
|
The following table analyses investments carried at fair value at the end of the year, by the level in the fair value hierarchy into which the fair value measurement is categorised. The different levels have been defined as follows:
Level 1: quoted prices (unadjusted) in active markets for identical assets;
Level 2: inputs other than quoted prices included within level 1 that are observable for the asset, either directly (i.e., as prices) or indirectly (i.e., derived from prices); and
Level 3: inputs for the asset that are not based on observable market data (unobservable inputs such as trading comparables and liquidity discounts).
Fair value measurements are based on observable and unobservable inputs. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company's view of market assumptions in the absence of observable market information (see note 19 - Financial risk management).
The Company's investments are analysed as follows:
|
|
|
|
31 December |
|
|
|
|
|
2023 |
2022 |
|
|
|
|
£'000 |
£'000 |
|
Level 1 |
|
|
- |
- |
|
Level 2 |
|
|
- |
- |
|
Level 3 |
|
|
20,854 |
68,207 |
|
|
|
|
20,854 |
68,207 |
Level 3 includes:
|
|
|
|
31 December |
|
|
|
|
|
2023 |
2022 |
|
|
|
|
£'000 |
£'000 |
|
Investment portfolio of subsidiaries |
|
|
28,450 |
30,964 |
|
Other net (liabilities)/assets of subsidiaries |
|
|
(7,596) |
37,243 |
|
|
|
|
20,854 |
68,207 |
Investment portfolio of subsidiaries includes quoted investments of £144,000 (2022: £160,000).
There were no transfers between levels during the year ending 31 December 2023.
11. Operating and other receivables
|
|
|
31 December |
||
|
|
|
2023 |
2022 |
|
|
|
|
|
£'000 |
£'000 |
|
Other receivables and prepayments |
|
|
135 |
71 |
|
|
|
|
135 |
71 |
|
|
|
|
|
|
12. Cash
|
|
|
|
31 December |
|
|
|
|
|
2023 |
2022 |
|
|
|
|
£'000 |
£'000 |
|
Bank balances |
|
|
1,451 |
201 |
|
Demand deposits |
|
|
7,576 |
14,341 |
|
|
|
|
9,027 |
14,542 |
13. Amounts receivable from subsidiaries
|
|
|
31 December |
||
|
|
|
2023 |
2022 |
|
|
|
|
|
£'000 |
£'000 |
|
Amounts receivable from subsidiaries |
|
|
15,014 |
5,158 |
|
|
|
|
15,014 |
5,158 |
|
|
|
|
|
|
Amounts receivable from subsidiaries are intercompany loans repayable on demand and are interest free.
During the year the Company and its subsidiaries carried out an exercise to settle the debtor and creditor balances that had accumulated over a period of years between companies within the Group (see note 2).
14. Operating and other payables
|
|
|
|
31 December |
|
|
|
|
|
2023 |
2022 |
|
|
|
|
£'000 |
£'000 |
|
Carried interest provision |
|
|
- |
9 |
|
Trade payables |
|
|
19 |
41 |
|
Lease liabilities |
|
|
31 |
28 |
|
Other non-trade payables and accrued expenses |
|
|
372 |
350 |
|
|
|
|
422 |
428 |
|
Other long-term lease liabilities |
|
|
16 |
47 |
|
|
|
|
438 |
475 |
The Company operates carried interest arrangements in line with normal practice in the private equity industry, calculated on the assumption that the investment portfolio is realised at its year end carrying amount. As at 31 December 2023, £nil (2022: £9,000) has been accrued for in the Company and £523,000 (2022: £419,000) has been accrued for in the subsidiaries. Carried interest accrued for in the subsidiaries is included in the amounts owing to subsidiaries in the Statement of Financial Position.
15. Amounts payable to subsidiaries
|
|
|
31 December |
||
|
|
|
2023 |
2022 |
|
|
|
|
|
£'000 |
£'000 |
|
Amounts payable to subsidiaries |
|
|
2,493 |
41,032 |
|
|
|
|
2,493 |
41,032 |
|
|
|
|
|
|
Amounts payable to subsidiaries are intercompany loans repayable on demand and are interest free.
During the year the Company and its subsidiaries carried out an exercise to settle the debtor and creditor balances that had accumulated over a period of years between companies within the Group (see note 2).
16. Capital and reserves
Share capital
|
2023 |
2023 |
2022 |
2022 |
|
|
Ordinary shares |
Number |
£'000 |
Number |
£'000 |
|
Balance at the beginning of the year |
80,727,450 |
8,073 |
80,727,450 |
8,073 |
|
Balance at the end of the year |
80,727,450 |
8,073 |
80,727,450 |
8,073 |
The Company's ordinary shares have a nominal value of 10p per share and all shares in issue are fully paid up.
The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company.
Share premium account
The Company's share premium account arose on the exercise of share options in prior years.
Capital redemption reserve
The capital redemption reserve comprises the nominal value of shares purchased by the Company out of its own profits and cancelled.
17. Share awards
Awards were made in accordance with the LTIP arrangements approved by shareholders at the Annual General Meeting held on 17 May 2023.
Employee Share Incentive Plan
On 15 August 2023, the Remuneration Committee approved the issue of 686,064 nil-cost options.
The options vest to 15 August 2026 and have both a performance and a continuous service condition attached to them.
Performance condition
The Performance Condition for the Award shall be determined by reference to the Company's performance in deploying its available uninvested capital at 31 December 2022. The level of performance and hence the amount of the Award that vests will be determined at the discretion of the Remuneration Committee.
(a) At least 50% of Investible Capital should have been Deployed by 31 December 2024;
(b) 100% of Investible capital should have been Deployed by 31 December 2025.
(c) The investments into which capital has been Deployed should be performing satisfactorily, taking account of the relatively early stage of such investments at the time the Performance Conditions are assessed.
For the purposes of this award Investible Capital has been set at £12.4 million.
IFRS 2: Share-based Payment addresses the accounting for the Share Plan. This sets out the definition of a share-based payment and in this case the Share Plan is classified as an equity settled transaction with cash alternatives, the Company has the discretion to settle the liability fully or partly in cash. Since there is no present obligation to settle the award in cash, the scheme will be accounted for as equity settled.
Both the performance condition and the service condition, which is to be employed for three years from the effective date of award, are considered to be non-market vesting condition per IFRS 2. On this basis the Share Plan will be recognised at fair value at the date of the award and will be amortised over the life of the plan on a straight-line basis.
The LMS Capital plc share price on the date of the award was 21p. This gives a fair value of the award at the date of issue of £144,073.
Management expect the performance condition to be met and the award to vest in full. In the event the performance condition is not met, the Remuneration Committee has the discretion to settle the awards in full.
As there is a service condition attached to the Share Plan, an estimate of whether there will be leavers is required over the vesting period. In this instance there is no expectation that any members of staff will leave within three years and as such 100% of the award will be used to recognise the expense over three years.
|
|
Number of awards |
Weighted average fair value per award |
||
|
Outstanding at 1 January 2023 |
|
|
- |
- |
|
Granted |
|
|
686,064 |
£0.21 |
|
Outstanding at 31 December 2023 |
|
|
686,064 |
£0.21 |
|
Exercisable at year end |
|
|
- |
|
Value Creation Plan
At the Annual General Meeting on 17 May 2023, shareholders approved the proposed amendments to the VCP whereby the original units awarded in 2020 would be cancelled and a smaller number of new units would be issued. 384 new units were awarded on 14 June 2023.
|
Grant date |
Type of award |
Number of shares awarded |
Fair value/ share
|
Vesting conditions |
Final vesting date |
||
|
14 June 2023 |
Shares |
384 |
£461 |
Awards vest quarterly over five years provided the employee is still in service of the Company. |
14 June 2028 |
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
Number of awards |
Weighted average fair value per award |
||
|
Outstanding at 1 January 2022 |
|
|
625 |
£413.48 |
|
Granted |
|
|
- |
- |
|
Outstanding at 31 December 2022 |
|
|
625 |
£413.48 |
|
Units cancelled |
|
|
(625) |
£413.48 |
|
New units issued |
|
|
384 |
£461.00 |
|
Outstanding at 31 December 2023 |
|
|
384 |
£461.00 |
|
Exercisable at year end |
|
|
- |
|
18. Leases
Lease commitments
The Company leases office space and information with regards to this lease is outlined below:
|
Rental lease asset |
£'000 |
|
Balance at 1 January 2022 |
97 |
|
Depreciation for the year |
(27) |
|
Balance at 31 December 2022 |
70 |
|
Depreciation for the year |
(28) |
|
Balance as at 31 December 2023 |
42 |
|
Rental lease liability |
£'000 |
|
Balance at 1 January 2022 |
102 |
|
Unwinding of the discount on lease liability |
6 |
|
Payments for lease |
(33) |
|
Balance at 31 December 2022 |
75 |
|
Unwinding of the discount on lease liability |
4 |
|
Payments for lease |
(33) |
|
Balance as at 31 December 2023 |
46 |
19. Financial risk management
Financial instruments by category
The following tables analyse the Company's financial assets and financial liabilities in accordance with the categories of financial instruments in IFRS 9. Assets and liabilities outside the scope of IFRS 9 are not included in the table below:
|
|
31 December |
|||||
|
2023 |
2022 |
|||||
|
Fair Value through profit or loss |
Measured at amortised cost |
Total |
Fair Value through profit or loss |
Measured at amortised cost |
Total |
|
|
Financial assets |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Investments |
20,854 |
- |
20,854 |
68,207 |
- |
68,207 |
|
Amounts receivable from subsidiaries |
- |
15,014 |
15,014 |
- |
5,158 |
5,158 |
|
Operating and other receivables |
- |
120 |
120 |
- |
60 |
60 |
|
Cash |
- |
9,027 |
9,027 |
- |
14,542 |
14,542 |
|
Total |
20,854 |
24,161 |
45,015 |
68,207 |
19,760 |
87,967 |
|
|
31 December |
||||||
|
2023 |
2022 |
||||||
|
Fair Value through profit or loss |
Measured at amortised cost |
Total |
Fair Value through profit or loss |
Measured at amortised cost |
Total |
||
|
Financial liabilities |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
Operating and other payables |
- |
392 |
392 |
- |
400 |
400 |
|
|
Amounts payable to subsidiaries |
- |
2,493 |
2,493 |
- |
41,032 |
41,032 |
|
|
Lease liabilities |
- |
46 |
46 |
- |
75 |
75 |
|
|
Total |
- |
2,931 |
2,931 |
- |
41,507 |
41,507 |
|
Intercompany payables to subsidiaries are all repayable on demand thus there are no discounted contractual cash flows to present.
The Company has exposure to the following risks from its use of financial instruments:
· credit risk;
· liquidity risk; and
· market risk.
This note presents information about the Company's exposure to each of the above risks, its policies for measuring and managing risk, and its management of capital.
Credit risk
Credit risk is the risk of the financial loss to the Company if a counterparty to a financial instrument fails to meet its contractual obligations and arises principally from the Company's receivables and its cash.
|
|
|
|
|
31 December |
||
|
|
|
|
|
2023 |
2022 |
|
|
|
|
|
|
|
£'000 |
£'000 |
|
Amounts receivable from subsidiaries |
|
|
|
|
15,014 |
5,158 |
|
Operating and other receivables |
|
|
|
|
120 |
60 |
|
Cash |
|
|
|
|
9,027 |
14,542 |
|
|
|
|
|
|
24,161 |
19,760 |
The Company limits its credit risk exposure by only depositing funds with highly rated institutions. Cash holdings at 31 December 2023 and 2022 were held in institutions currently rated A or better by Standard and Poor. Given these ratings, the Company does not expect any counterparty to fail to meet its obligations and therefore, no allowance for impairment is made for bank deposits.
The loss allowance as at 31 December 2023 and 31 December 2022 was determined as follows for trade receivables:
|
|
|
More than |
More than |
More than |
|
|
Current |
30 days past due |
60 days past due |
120 days past due |
Total |
|
|
2023 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Other receivables |
120 |
- |
- |
- |
120 |
|
Total |
120 |
- |
- |
- |
120 |
|
|
|
More than |
More than |
More than |
|
|
|
Current |
30 days past due |
60 days past due |
120 days past due |
Total |
|
2022 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Other receivables |
60 |
- |
- |
- |
60 |
|
Total |
60 |
- |
- |
- |
60 |
The Company recognised credit losses of the full value of receivable for trade receivables not recovered after four months. As at 31 December 2023, the Company does not have an outstanding trade receivable (2022: £nil).
For the year ending 31 December 2023, the Company did not witness significant increase in the credit risk since the initial recognition of the outstanding receivable from subsidiaries and other receivables, therefore, no expected losses were recognised during the year (2022: £nil).
Liquidity risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company's financing requirements are met through a combination of liquidity from the sale of investments and the use of cash resources.
The following table shows an analysis of the undiscounted financial liabilities by remaining expected maturities as at 31 December 2023 and 31 December 2022.
Financial liabilities:
|
|
Up to 3 months |
3-12 months |
1-5 years |
Over 5 years |
Total |
|
2023 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Operating and other payables |
392 |
- |
- |
- |
392 |
|
Amount payable to subsidiaries |
2,493 |
- |
- |
- |
2,493 |
|
Lease liabilities |
7 |
23 |
16 |
- |
46 |
|
Total |
2,892 |
23 |
16 |
- |
2,931 |
|
|
Up to 3 months |
3-12 months |
1-5 years |
Over 5 years |
Total |
|
2022 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Operating and other payables |
400 |
- |
- |
- |
400 |
|
Amount payable to subsidiaries |
41,032 |
- |
- |
- |
41,032 |
|
Lease liabilities |
6 |
22 |
47 |
- |
75 |
|
Total |
41,438 |
22 |
47 |
- |
41,507 |
In addition, some of the Company's subsidiaries have uncalled capital commitments to funds of £2,661,000 (2022: £2,674,000) for which the timing of payment is uncertain (see note 20).
Market risk
Market risk is the risk that changes in market prices such as foreign exchange rates, interest rates and equity prices will affect the Company's income or the value of its holdings of financial instruments. The Company aims to manage this risk within acceptable parameters while optimising the return.
Currency risk
The Company is exposed to currency risk on those of its investments which are denominated in a currency other than the Company's functional currency which is pounds sterling. The only other significant currency within the investment portfolio is the US dollar; approximately 76% of the investment portfolio is denominated in US dollars.
The Company does not hedge the currency exposure related to its investments. The Company regards its exposure to exchange rate changes on the underlying investment as part of its overall investment return and does not seek to mitigate that risk through the use of financial derivatives.
The Company is exposed to translation currency risk on sales and purchases which are denominated in a currency other than the Company's functional currency. The currency in which these transactions are denominated is principally US dollars.
The Company's exposure to foreign currency risk was as follows:
|
|
31 December |
|||||
|
2023 |
2022 |
|||||
|
GBP |
USD |
Other |
GBP |
USD |
Other |
|
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Investments |
2,847 |
17,394 |
613 |
44,118 |
23,486 |
603 |
|
Amounts receivable from subsidiaries |
15,014 |
- |
- |
5,157 |
1 |
- |
|
Right-of-use assets |
42 |
- |
- |
70 |
- |
- |
|
Operating and other receivables |
135 |
- |
- |
71 |
- |
- |
|
Cash |
8,680 |
347 |
- |
14,228 |
314 |
- |
|
Operating and other payables |
(438) |
- |
- |
(440) |
(35) |
- |
|
Amount payable to subsidiaries |
(2,493) |
- |
- |
(41,014) |
(18) |
- |
|
Gross exposure |
23,787 |
17,741 |
613 |
22,190 |
23,748 |
603 |
|
Forward exchange contracts |
- |
- |
- |
- |
- |
- |
|
Net exposure |
23,787 |
17,741 |
613 |
22,190 |
23,748 |
603 |
|
The aggregate net foreign exchange profit recognised in profit or loss were: |
||
|
|
|
|
|
|
31 December |
|
|
|
2023 |
2022 |
|
|
£'000 |
£'000 |
|
Net foreign exchange (loss)/profit on investment |
(1,141) |
2,769 |
|
Net foreign exchange (loss)/profit on non-investments |
(42) |
439 |
|
Total net foreign exchange (loss)/profit recognised in profit before income tax for the year |
(1,183) |
3,208 |
At 31 December 2023, the rate of exchange was USD $1.27 = £1.00 (2022: $1.21 = £1.00).
A 10% strengthening of the US dollar against the pound sterling would have increased equity and increased profit by £2.0 million at 31 December 2023 (2022: increased equity and increased profit by £2.6 million). This assumes that all other variables, in particular interest rates, remain constant. A weakening of the US dollar by 10% against the pound sterling would have decreased equity and decreased the profit for the year by £1.6 million (2022: decreased equity and decreased the profit for the year by £2.2 million). This level of change is considered to be reasonable based on observations of current conditions.
Interest rate risk
At the reporting date, the Company's cash is exposed to interest rate risk and the sensitivity below is based on these amounts.
An increase of 100 basis points in interest rates at the reporting date would have increased equity by £118,000 (2022: increase of £145,000) and increased the profit for the year by £118,000 (2022: increased the profit £145,000). A decrease of 100 basis points would have decreased equity and increased the loss for the year by the same amounts. This level of change is considered to be reasonable based on observations of current conditions.
Fair values
All items not held at fair value in the Statement of Financial Position have fair values that approximate their carrying values.
Other market price risk
Equity price risk arises from equity securities held as part of the Company's portfolio of investments. The Company's management of risk in its investment portfolio focuses on diversification in terms of geography and sector, as well as type and stage of investment.
The Company's investments comprise unquoted investments in its subsidiaries. The subsidiaries' investment portfolios comprise investments in quoted and unquoted equity and debt instruments. Quoted investments are quoted on the main stock exchanges in London and New York. A proportion of the unquoted investments are held through funds managed by external managers.
As is common practice in the venture and development capital industry, the investments in unquoted companies are structured using a variety of instruments including ordinary shares, preference shares and other shares carrying special rights, options and warrants and debt instruments with and without conversion rights. The investments are held for resale with a view to the realisation of capital gains. Generally, the investments do not pay significant income.
The significant unobservable inputs used at 31 December 2023 in measuring investments categorised as level 3 in note 11 are considered below:
1. Unquoted securities (carrying value £18.8 million) are valued using the most appropriate valuation technique such as a revenue-based approach, an earnings-based approach, or a discounted cash flow approach. These investments are sensitive to both the overall market and industry specific fluctuations that can impact multiples and comparable company valuations. In most cases the valuation method uses inputs based on comparable quoted companies for which the key unobservable inputs are:
· EBITDA multiples of approximately five times dependent on the business of each individual company, its performance and the sector in which it operates;
· revenue multiples in the range 0.30-1.5 times, also dependent on attributes at individual investment level; and
· discounts applied of up to 50%, to reflect the illiquidity of unquoted companies compared to similar quoted companies. The discount used requires the exercise of judgement taking into account factors specific to individual investments such as size and rate of growth compared to other companies in the sector.
2. Investments in funds (carrying value £9.5 million) are valued using reports from the general partners of the fund interests with adjustments made for calls, distributions and foreign currency movements since the date of the report (if prior to 31 December 2023). The Company also carries out its own review of individual funds and their portfolios to satisfy themselves that the underlying valuation bases are consistent with the basis of valuation and knowledge of the investments and the sectors in which they operate. However, the degree of detail on valuations varies significantly by fund and, in general, details of unobservable inputs used are not available.
Two of the Company's subsidiaries' underlying investments are valued using discounted cash flow ("DCF") models. The table below shows the effect on profit / (loss) of increasing or decreasing the discount rate used on the valuation on these investments. The base-case discount rate used is 30% and a change to 20% or 40% is considered to be reasonable possible change for the purpose of the sensitivity analysis.
|
|
|
|
31 December |
||
|
|
|
|
2023 |
2022 |
|
|
|
|
|
|
£'000 |
£'000 |
|
Effect of change in discount rate to 20% |
740 |
1,643 |
|||
|
Effect of change in discount rate to 40% |
(517) |
(1,201) |
|||
The valuation of the investments in subsidiaries makes use of multiple interdependent significant unobservable inputs and it is not meaningful to sensitise variations of any one input on the value of the investment portfolio as a whole. Estimates and underlying assumptions are reviewed on an ongoing basis, however, inputs are highly subjective. Changes in any one of the variables, earnings or revenue multiples or illiquidity discounts could potentially have a significant effect on the valuation.
The reported values of the level 3 investments would change, should there be a change in the underlying assumptions and unobservable inputs driving these values. The Company has performed a sensitivity analysis to assess the overall impact of a 10% movement in these reported values of investments, on the profit for the year. The effect on loss is shown in the table below:
|
|
|
|
31 December |
||
|
|
|
|
2023 |
2022 |
|
|
|
|
|
|
£'000 |
£'000 |
|
Effect of 10% decrease in investment value |
|
|
|
(2,000) |
(6,800) |
|
Effect of 10% increase in investment value |
|
|
|
2,000 |
6,800 |
Capital management
The Company's total capital at 31 December 2023 was £42.1 million (2022: £46.5 million) comprising equity share capital and reserves. The Company had no borrowings at 31 December 2023 (2022: £nil).
In order to meet the Company's capital management objectives, the Board monitors and reviews the broad structure of the Company's capital on an ongoing basis. This review includes:
· Working capital requirements and follow-on investment capital for portfolio investments, including calls from funds;
· Capital available for new investments; and
· The annual dividend policy and other possible distributions to shareholders.
20. Capital commitments
|
|
|
|
31 December |
|
|
|
|
|
2023 |
2022 |
|
|
|
|
£'000 |
£'000 |
|
Outstanding commitments to funds |
|
|
2,661 |
2,674 |
The outstanding capital commitments to funds comprise unpaid calls in respect of funds where a subsidiary of the Company is a limited partner.
As of 31 December 2023, the Company has no other contingencies or commitments to disclose (2022: £nil).
21. Related party transactions
During the year, the Company paid rent of £32,780 (2022: £32,780) to The Rayne Foundation for its office space. Robert Rayne is the Chairman of The Rayne Foundation.
During the year the following transactions occurred with Group companies:
|
31 December 2023 |
Advanced to |
Received from |
Dividends/ fees received |
Balance due from/ (due to) |
|
|
£ |
£ |
£ |
£ |
|
LMS Capital Group Limited |
45,012,930 |
45,000,000 |
45,000,000 |
31,930 |
|
LMS Capital Holdings Limited |
45,175,126 |
30,325,581 |
- |
(2,188,698) |
|
LMS Co-Invest Limited |
150,956 |
301,327 |
120,130 |
63,737 |
|
Lion Investments Limited |
418,911 |
535,127 |
- |
4,516,306 |
|
Tiger Investments Limited |
6,436 |
- |
- |
(1,128) |
|
LMS Tiger Investments (II) Limited |
10,551,301 |
10,580,158 |
- |
1,828 |
|
Cavera Limited |
46,790 |
5,000 |
- |
243,047 |
|
LMS Retirement Living Limited |
5,750,326 |
- |
- |
5,750,326 |
|
Lioness Property Investments Limited |
6,848,764 |
- |
- |
4,407,579 |
|
Lion Property Investments Limited |
6,469 |
- |
- |
(300,948) |
|
Westpool Investment Trust plc |
11,900,544 |
- |
- |
(674) |
|
LMS Capital (Bermuda) Limited |
12,750,211 |
3,796,079 |
- |
(1,355) |
|
International Oilfield Services Limited |
10,001,614 |
9,681,266 |
- |
- |
|
31 December 2022 |
Advanced to |
Received from |
Fees received |
Balance due from/ (due to) |
|
|
£ |
£ |
£ |
£ |
|
LMS Capital Group Limited |
9,500 |
- |
- |
19,000 |
|
LMS Capital Holdings Limited |
142,819 |
135,319 |
- |
(17,038,244) |
|
LMS Co-Invest Limited |
175,583 |
28,097 |
106,220 |
214,107 |
|
Lion Investments Limited |
126,490 |
409,960 |
- |
4,632,521 |
|
Tiger Investments Limited |
4,500 |
- |
- |
(7,564) |
|
LMS Tiger Investments (II) Limited |
4,500 |
- |
- |
30,685 |
|
Cavera Limited |
73,346 |
- |
- |
201,257 |
|
Lioness Property Investments Limited |
4,500 |
56,325 |
- |
(2,441,185) |
|
Lion Property Investments Limited |
4,545 |
- |
- |
(307,417) |
|
Westpool Investment Trust plc |
316,041 |
514,946 |
- |
(11,901,218) |
|
LMS Capital (Bermuda) Limited |
10,596 |
2,052,882 |
- |
(8,955,487) |
|
International Oilfield Services Limited |
- |
- |
- |
(320,348) |
Details of Directors' remuneration is disclosed in note 5.
22. Subsequent events
There are no subsequent events that would materially affect the interpretation of these Financial Statements.
23. Subsidiaries
The Company's subsidiaries are as follows:
|
Name |
Country of incorporation |
Holding % |
Activity |
|
International Oilfield Services Limited |
Bermuda |
100 |
Investment holding |
|
LMS Capital (Bermuda) Limited |
Bermuda |
100 |
Investment holding |
|
LMS Capital Group Limited |
England and Wales |
100 |
Investment holding |
|
LMS Capital Holdings Limited |
England and Wales |
100 |
Investment holding |
|
Lioness Property Investments Limited |
England and Wales |
100 |
Investment holding |
|
Lion Property Investments Limited |
England and Wales |
100 |
Investment holding |
|
Lion Investments Limited |
England and Wales |
100 |
Investment holding |
|
Lion Cub Property Investments Limited |
England and Wales |
100 |
Dormant |
|
Tiger Investments Limited |
England and Wales |
100 |
Investment holding |
|
LMS Tiger Investments (II) Limited |
England and Wales |
100 |
Investment holding |
|
Westpool Investment Trust plc |
England and Wales |
100 |
Investment holding |
|
Cavera Limited |
England and Wales |
100 |
Dormant |
|
LMS Co-Invest Limited |
England and Wales |
100 |
Trading |
|
LMS Retirement Living Limited |
England and Wales |
100 |
Investment holding |
The registered office addresses of the Company's subsidiaries are as follows:
Subsidiaries incorporated in England and Wales: 3 Bromley Place, London, United Kingdom, W1T 6DB.
Subsidiaries and partnerships incorporated in Bermuda: Clarendon House, 2 Church Street, Hamilton HM 11, Bermuda.
24. Net asset value per share
The net asset value per ordinary shares in issue are as follows:
|
|
|
|
31 December |
|
|
|
|
|
2023 |
2022 |
|
NAV (£'000) |
|
|
42,141 |
46,541 |
|
Number of ordinary shares in issue |
|
|
80,727,450 |
80,727,450 |
|
NAV per share (in pence) |
|
|
52.20 |
57.65 |
NAV per share is considered to be an Alternative Performance Measure ("APM").
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.