Elderstreet VCT plc
Interim Statement for the six months ended 30 June 2007
Recent Performance Summary
|
30 Jun 2007
pence |
|
31 Dec 2006
pence |
|
30 Jun 2006
pence | |||
|
|
|
|
|
| |||
Net asset value per Ordinary share |
81.9 |
|
76.1 |
|
67.2 | |||
Cumulative distributions per Ordinary share |
35.0 |
|
31.5 |
|
31.5 | |||
Total return per Ordinary share |
116.9 |
|
107.6 |
|
98.7 | |||
|
|
|
|
|
| |||
Net asset value per 'C' share |
102.5 |
|
98.6 |
|
89.0 | |||
Cumulative dividends per 'C' share |
4.5 |
|
1.0 |
|
1.0 | |||
Total return per 'C' share |
107.0 |
|
99.6 |
|
90.0 |
CHAIRMAN'S STATEMENT
I am pleased to present the interim report for Elderstreet VCT plc for the six-month period ended 30 June 2007. These are the first results that the Company has published following the merger with Elderstreet Millennium Venture Capital Trust plc ("EMVCT").
Net Asset Value
At 30 June 2007, the Company's Net Asset Value per Ordinary Share stood at 81.9p, an increase of 9.3p or 12.8% since 31 December 2006 (after adjusting for the dividend of 3.5p per share paid during the period).
The Net Asset Value per 'C' Share at the same date stood at 102.5p, an increase of 7.4p per 'C' Share (7.8%) over the six-month period, also after adjusting for the dividend paid.
Venture capital investments
During the period, the Company made three new investments and two follow-on investments totalling £769,000 and split between the Ordinary and 'C' Share pools as follows:
Ordinary
Shares |
'C'
Shares |
Total | |
New investments |
£'000 |
£'000 |
£'000 |
Infoserve Group plc* |
90 |
60 |
150 |
Servoca plc* |
90 |
60 |
150 |
The Engine Group Ltd |
250 |
- |
250 |
Follow-on investments |
|
|
|
Smart Education Ltd |
79 |
9 |
88 |
Snacktime Ltd |
- |
125 |
125 |
Sundry Investments |
6 |
- |
6 |
|
515 |
254 |
769 |
* Listed on AIM
The Ordinary Share pool made one major realisation in the period. Computer Software Group plc was subject to a takeover offer which produced cash proceeds of £3 million on a holding which originally cost £0.7 million and a profit against cost of £2.3 million or against market value at the previous year end of £0.6 million.
Careforce Group plc was also the subject of a takeover offer, which resulted in the Ordinary Share pool receiving consideration shares in Mears Group plc and has shown an increase in value on the investment £108,000 over the period.
The Ordinary Share pool also made smaller realisations totalling £69,000 during the period.
Overall the investment portfolio gave rise to unrealised gains of £1.0 million over the period in respect of the Ordinary Share pool and £106,000 in respect of the 'C' Share pool.
Listed fixed income securities
The listed fixed income securities portfolio (held by the Ordinary Share pool) was valued at £3.1 million at the period end. These funds continue to be managed by Smith and Williamson Investment Management Limited.
Results and Dividend
The return on ordinary activities for the period was as follows:
|
Revenue |
Capital |
Total |
|
£'000 |
£'000 |
£'000 |
Ordinary Shares |
172 |
2,648 |
2,820 |
'C'Shares |
18 |
95 |
113 |
|
190 |
2,743 |
2,933 |
The Board is proposing to distribute some of the gains realised on the disposal of Computer Software Group plc by the Ordinary Share pool. An interim capital distribution to of 1.5p per share will be paid to Ordinary Shareholders on 5 October 2007 to Shareholders on the register at 14 September 2007.
No interim dividend will be paid in respect of the 'C' Share pool at this time.
Issue of shares
The Company issued 6,149,782 Ordinary shares at a price 61.5p per share to shareholders in EMVCT as part of the Company's merger with EMVCT.
Repurchase of shares
The Company continues to operate a policy of buying in for cancellation any shares that become available to ensure that there is liquidity in the market for any Shareholders wishing to dispose of their holding.
During the period the Company purchased 447,857 Ordinary Shares for cancellation at an average price of 73.9p per share. No 'C' Shares were purchased during the period.
Outlook
Following the merger with EMVCT, your Company now has a larger and broader portfolio which has seen some positive developments from a number of the more mature investments. Although this has resulted in the disposal of some of the better performing investments, the Company continues to hold a well-balanced portfolio which may be able to provide further successful realisations in the medium term.
The Company also still has funds available for investment in both the Ordinary and 'C' Share pools. Since the period end, a new investment of £600,000 has been made in WeComm Limited, a mobile data services developer and a further £100,000 invested in Mediasurface plc. The Investment Manager reports continuing reasonable deal flow which should provide further good opportunities for investment.
David Brock
Chairman
UNAUDITED INCOME STATEMENT
for the six months ended 30 June 2007
|
Six months ended
30 June 2007 | ||||
|
Revenue |
|
Capital |
|
Total |
Company Total |
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
Income |
328 |
|
- |
|
328 |
Gains on investments |
- |
|
2,858 |
|
2,858 |
|
328 |
|
2,858 |
|
3,186 |
|
|
|
|
|
|
Investment management fees |
(39) |
|
(118) |
|
(157) |
Other expenses |
(96) |
|
- |
|
(96) |
|
|
|
|
|
|
Return on ordinary activities before taxation |
193 |
|
2,740 |
|
2,933 |
|
|
|
|
|
|
Taxation |
(3) |
|
3 |
|
- |
|
|
|
|
|
|
Return attributable to equity shareholders |
190 |
|
2,743 |
|
2,933 |
|
|
|
|
|
|
Return per Ordinary Share |
0.9p |
|
14.0p |
|
14.9p |
Return per 'C' Share |
1.2p |
|
6.2p |
|
7.4p |
Six months ended
30 June 2006 |
Year ended 31 December 2006 | ||||||
|
Revenue |
|
Capital |
|
Total |
|
Total |
Company Total |
£'000 |
|
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
|
Income |
186 |
|
- |
|
186 |
|
373 |
Gains on investments |
- |
|
529 |
|
529 |
|
2,015 |
|
186 |
|
529 |
|
715 |
|
2,388 |
|
|
|
|
|
|
|
|
Investment management fees |
(22) |
|
(68) |
|
(90) |
|
(191) |
Other expenses |
(91) |
|
- |
|
(91) |
|
(186) |
|
|
|
|
|
|
|
|
Return on ordinary activities before taxation |
73 |
|
461 |
|
534 |
|
2,011 |
|
|
|
|
|
|
|
|
Taxation |
(5) |
|
5 |
|
- |
|
- |
|
|
|
|
|
|
|
|
Return attributable to equity shareholders |
68 |
|
466 |
|
534 |
|
2,011 |
|
|
|
|
|
|
|
|
Return per Ordinary Share |
0.4p |
|
3.7p |
|
4.1p |
|
12.8p |
Return per 'C' Share |
0.9p |
|
(5.1p) |
|
(4.2p) |
|
5.5p |
|
Six months ended
30 June 2007 | ||||
Ordinary Shares |
|
|
|
|
|
Income |
291 |
|
- |
|
291 |
Gains on investments |
- |
|
2,752 |
|
2,752 |
|
291 |
|
2,752 |
|
3,043 |
|
|
|
|
|
|
Investment management fees |
(34) |
|
(104) |
|
(138) |
Other expenses |
(85) |
|
- |
|
(85) |
|
|
|
|
|
|
Return on ordinary activities before taxation |
172 |
|
2,648 |
|
2,820 |
|
|
|
|
|
|
Taxation |
- |
|
- |
|
- |
|
|
|
|
|
|
Return attributable to equity shareholders |
172 |
|
2,648 |
|
2,820 |
|
| ||||
|
| ||||
|
|
|
|
|
|
'C' Shares |
|
|
|
|
|
Income |
37 |
|
- |
|
37 |
Gains on investments |
- |
|
106 |
|
106 |
|
37 |
|
106 |
|
143 |
|
|
|
|
|
|
Investment management fees |
(5) |
|
(14) |
|
(19) |
Other expenses |
(11) |
|
- |
|
(11) |
|
|
|
|
|
|
Return on ordinary activities before taxation |
21 |
|
92 |
|
113 |
|
|
|
|
|
|
Taxation |
(3) |
|
3 |
|
- |
|
|
|
|
|
|
Return attributable to equity shareholders |
18 |
|
95 |
|
113 |
|
|
|
|
|
|
|
Six months ended
30 June 2006 |
Year ended 31 December 2006 | |||||
Ordinary Shares |
|
|
|
|
|
|
|
Income |
152 |
|
- |
|
152 |
|
311 |
Gains on investments |
- |
|
601 |
|
601 |
|
1,942 |
|
152 |
|
601 |
|
753 |
|
2,253 |
|
|
|
|
|
|
|
|
Investment management fees |
(19) |
|
(57) |
|
(76) |
|
(166) |
Other expenses |
(78) |
|
- |
|
(78) |
|
(160) |
|
|
|
|
|
|
|
|
Return on ordinary activities before taxation |
55 |
|
544 |
|
599 |
|
1,927 |
|
|
|
|
|
|
|
|
Taxation |
(1) |
|
1 |
|
- |
|
- |
|
|
|
|
|
|
|
|
Return attributable to equity shareholders |
54 |
|
545 |
|
599 |
|
1,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
'C' Shares |
|
|
|
|
|
|
|
Income |
34 |
|
- |
|
34 |
|
62 |
Gains on investments |
- |
|
(72) |
|
(72) |
|
73 |
|
34 |
|
(72) |
|
(38) |
|
135 |
|
|
|
|
|
|
|
|
Investment management fees |
(3) |
|
(11) |
|
(14) |
|
(25) |
Other expenses |
(13) |
|
- |
|
(13) |
|
(26) |
|
|
|
|
|
|
|
|
Return on ordinary activities before taxation |
18 |
|
(83) |
|
(65) |
|
84 |
|
|
|
|
|
|
|
|
Taxation |
(4) |
|
4 |
|
- |
|
- |
|
|
|
|
|
|
|
|
Return attributable to equity shareholders |
14 |
|
(79) |
|
(65) |
|
84 |
|
|
|
|
|
|
|
|
UNAUDITED SUMMARISED BALANCE SHEET
as at 30 June 2007
|
As at 30 Jun 2007 |
|
As at
30 Jun 2006 |
|
As at
31 Dec
2006 | ||
|
Ordinary
shares |
'C'
Shares |
Total |
|
Total |
|
Total |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
|
Investments |
15,591 |
829 |
16,420 |
|
9,309 |
|
10,454 |
|
|
|
|
|
|
|
|
Net current assets |
1,350 |
751 |
2,101 |
|
2,286 |
|
2,468 |
|
|
|
|
|
|
|
|
Net assets |
16,941 |
1,580 |
18,521 |
|
11,595 |
|
12,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
|
Called up share capital |
1,034 |
77 |
1,111 |
|
838 |
|
826 |
Capital redemption reserve |
101 |
- |
101 |
|
67 |
|
79 |
Share premium |
842 |
1,388 |
2,230 |
|
2,230 |
|
2,230 |
Merger reserve |
3,475 |
- |
3,475 |
|
- |
|
- |
Special reserve |
5,097 |
- |
5,097 |
|
6,209 |
|
5,967 |
Capital reserve - realised |
3,968 |
(1) |
3,967 |
|
1,652 |
|
1,973 |
Capital reserve - unrealised |
2,212 |
114 |
2,326 |
|
433 |
|
1,613 |
Revenue reserve |
212 |
2 |
214 |
|
166 |
|
234 |
|
|
|
|
|
|
|
|
Equity shareholder's funds |
16,941 |
1,580 |
18,521 |
|
11,595 |
|
12,922 |
|
|
|
|
|
|
|
|
Net asset value per: |
|
|
|
|
|
|
|
Ordinary Share |
81.9p |
|
|
|
67.2p |
|
76.1p |
|
|
|
|
|
|
|
|
'C' Share |
|
102.5p |
|
|
89.0p |
|
98.6p |
RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS' FUNDS
for the six months ended 30 June 2007
|
30 Jun 2007 |
|
30 Jun 2006 |
|
31 Dec 2006 | ||
|
Ordinary
shares |
'C'
Shares |
Total |
|
Total |
|
Total |
|
£'000 |
£'000 |
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
|
Opening shareholders' funds |
11,401 |
1,521 |
12,922 |
|
10,632 |
|
10,632 |
Issue of shares |
3,782 |
- |
3,782 |
|
966 |
|
966 |
Share issue costs |
- |
- |
- |
|
(53) |
|
(53) |
Purchase of own shares |
(333) |
- |
(333) |
|
(157) |
|
(310) |
Total recognised gains in the period |
2,820 |
113 |
2,933 |
|
534 |
|
2,011 |
Distributions |
(729) |
(54) |
(783) |
|
(327) |
|
(324) |
|
16,941 |
1,580 |
18,521 |
|
11,595 |
|
12,922 |
|
|
|
|
|
|
|
|
UNAUDITED CASHFLOW STATEMENT
for the six months ended 30 June 2007
|
Six months ended
30 Jun 2007 |
|
Six months ended
30 Jun 2006 |
|
Year ended 31 Dec 2006 | ||
|
Ordinary
Shares |
'C'
Share |
Total |
|
|
|
|
|
£'000 |
£'000 |
£'000 |
|
£'000 |
|
£'000 |
Cash inflow/(outflow) from operating activities and returns on investments (Note 1) |
9 |
10 |
19 |
|
(55) |
|
(71) |
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
|
|
|
|
|
Purchase of investments |
(2,874) |
(252) |
(3,126) |
|
(318) |
|
(884) |
Sale of investments |
3,805 |
95 |
3,900 |
|
100 |
|
1,456 |
Net cash inflow/(outflow) from capital expenditure |
931 |
(157) |
774 |
|
(218) |
|
572 |
|
|
|
|
|
|
|
|
Acquisitions |
|
|
|
|
|
|
|
Purchase of subsidiary undertakings |
(202) |
- |
(202) |
|
- |
|
- |
Net cash transferred from subsidiary undertakings |
377 |
- |
377 |
|
- |
|
- |
|
175 |
- |
175 |
|
- |
|
- |
|
|
|
|
|
|
|
|
Equity dividends paid |
(729) |
(54) |
(783) |
|
(327) |
|
(324) |
|
|
|
|
|
|
|
|
Net cash inflow/(outflow) before financing |
386 |
(201) |
185 |
|
(600)
|
|
177
|
Financing |
|
|
|
|
|
|
|
Proceeds from share issue |
- |
- |
- |
|
966 |
|
966 |
Share issue costs |
- |
- |
- |
|
(62) |
|
(50) |
Purchase of own shares |
(395) |
- |
(395) |
|
(144) |
|
(231) |
Net cash inflow from financing |
(395) |
- |
(395) |
|
760 |
|
685 |
(Decrease)/increase in cash (Note 2) |
(9) |
(201) |
(210) |
|
160 |
|
862 |
|
|
|
|
|
|
|
|
Notes to the cashflow statement: |
|
|
|
|
|
|
|
1 Cash (outflow)/inflow from operating activities and returns on investments |
|
|
|
|
|
|
|
Net revenue return before taxation |
172 |
21 |
193 |
|
73 |
|
139 |
Expenses charged to capital |
(104) |
(14) |
(118) |
|
(68) |
|
(143) |
Increase in other debtors |
(48) |
1 |
(47) |
|
(50) |
|
(97) |
(Decrease)/increase in other creditors |
(11) |
2 |
(9) |
|
(10) |
|
30 |
Net cash inflow/(outflow) from operating activities |
9 |
10 |
19 |
|
(55) |
|
(71) |
|
|
|
|
|
|
|
|
2 Analysis of net funds |
|
|
|
|
|
|
|
Beginning of period |
1,256 |
958 |
2,214 |
|
1,352 |
|
1,352 |
Net cash (outflow)/inflow |
(9) |
(201) |
(210) |
|
160 |
|
862 |
End of period |
1,247 |
757 |
2,004 |
|
1,512 |
|
2,214 |
SUMMARY OF INVESTMENT PORTFOLIO
as at 30 June 2007
|
Cost |
Valuation |
Unrealised gain/(loss) |
% of portfolio |
|
£'000 |
£'000 |
in period |
by value |
Ordinary Share pool |
|
|
|
|
Top ten venture capital investments |
|
|
|
|
Snacktime Limited |
1,500 |
1,996 |
496 |
11.9% |
Wessex Advanced Switching Products Limited |
55 |
1,283 |
- |
7.6% |
Oldbury Aluminium Alloys Limited |
1,275 |
1,275 |
- |
7.6% |
Mediasurface plc* |
628 |
1,095 |
336 |
6.5% |
Baldwin & Francis Holdings Limited |
690 |
920 |
200 |
5.5% |
Lyalvale Express Limited |
915 |
915 |
- |
5.4% |
UM Holdings Limited |
54 |
646 |
- |
3.8% |
Smart Education Limited |
834 |
502 |
(54) |
3.0% |
Interquest Group plc* |
251 |
478 |
91 |
2.8% |
Berkeley Scott Group plc* |
657 |
427 |
196 |
2.5% |
|
6,859 |
9,537 |
1,265 |
56.6% |
|
|
|
|
|
Other venture capital investments |
4,529 |
2,994 |
(262) |
17.8% |
|
|
|
|
|
Listed fixed income securities |
3,071 |
3,060 |
(2) |
18.2% |
|
|
|
|
|
Cash at bank and in hand |
1,247 |
1,247 |
- |
7.4% |
|
|
|
|
|
Ordinary Share Pool - Total |
15,706 |
16,838 |
1,001 |
100.0% |
|
|
|
|
|
'C' Share pool |
|
|
|
|
Venture capital investments |
|
|
|
|
Interquest Group plc* |
100 |
191 |
36 |
12.1% |
Snacktime Limited |
125 |
125 |
- |
7.9% |
Mediasurface plc* |
60 |
125 |
42 |
7.9% |
Oldbury Aluminium Alloys Limited |
100 |
100 |
- |
6.3% |
Servoca plc |
60 |
96 |
36 |
6.1% |
AngloInfo Limited |
78 |
78 |
- |
4.9% |
Infoserve plc* |
60 |
56 |
(4) |
3.5% |
Smart Education Limited |
130 |
56 |
(4) |
3.5% |
Lanchon Holdings Limited |
2 |
2 |
- |
0.1% |
|
715 |
829 |
106 |
52.3% |
|
|
|
|
|
Cash at bank and in hand |
757 |
757 |
- |
47.7% |
|
|
|
|
|
'C' Share Pool - Total |
1,472 |
1,586 |
106 |
100.0% |
All venture capital investments are unquoted unless otherwise stated.
* Quoted on AIM
SUMMARY OF INVESTMENT MOVEMENTS
for the period ended 30 June 2007
Additions
|
|
Ordinary Share Pool |
'C'
Share Pool |
|
|
£'000 |
£'000 |
|
|
|
|
Engine Group plc |
Brand/media agency |
250 |
- |
Infoserve Group plc * |
Online local search provider |
90 |
60 |
Servoca plc * |
Police outsourcing solutions |
90 |
60 |
Smart Education Limited |
Teacher recruitment agency |
79 |
9 |
Snacktime Limited |
Vending machine operator |
- |
125 |
Sundry purchases |
|
6 |
- |
|
|
605 |
254 |
|
|
|
|
Acquired as part of merger with Elderstreet Millennium |
4,700 |
- | |
|
|
|
|
|
|
5,305 |
254 |
Disposals
|
Cost |
|
Proceeds |
|
Profit/(loss) | |
Ordinary Share Pool |
£'000 |
|
£'000 |
|
£'000 | |
|
|
|
|
|
| |
ATA Group plc * |
35 |
|
38 |
|
3 | |
Computer Software Group plc * |
733 |
|
3,000 |
|
2,267 | |
DC Interact Limited |
382 |
|
255 |
|
(127) | |
Longmead Group plc * |
11 |
|
10 |
|
(1) | |
Residential Care Group Limited |
- |
|
3 |
|
3 | |
|
1,161 |
|
3,306 |
|
2,145 |
There were no disposals from the 'C' Share pool in the period.
* - Quoted on AIM
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
1. Accounting policies
Basis of accounting
The Company has prepared its financial statements under UK Generally Accepted Accounting Practice ("UK GAAP") and in accordance with the Statement of Recommended Practice "Financial Statements of Investment Trust Companies" revised December 2005 ("SORP").
The financial statements are prepared under the historical cost convention except for the revaluation of certain financial instruments.
Presentation of Income Statement
In order to better reflect the activities of a Venture Capital Trust and in accordance with guidance issued by the Association of Investment Companies ("AIC"), supplementary information which analyses the income statement between items of a revenue and capital nature has been presented alongside the income statement. The net revenue is the measure the Directors believe appropriate in assessing the Company's compliance with certain requirements set out in Section 842 Income and Corporation Taxes Act 1988.
Investments
All investments are designated as "fair value through profit or loss" assets and are initially measured at cost. Thereafter the investments are measured at subsequent reporting dates at fair value.
Listed fixed income investments and investments quoted on AIM are measured using bid prices in accordance with the International Private Equity and Venture Capital Valuation Guidelines.
In respect of unquoted instruments, fair value is established by using International Private Equity and Venture Capital Valuation Guidelines. Where no reliable fair value can be estimated for such unquoted equity investments they are carried at cost, subject to any provision for impairment. Where an investee company has gone into receivership or liquidation the investment, although not physically disposed of, is treated as being realised.
Gains and losses arising from changes in fair value are included in the income statement for the year as a capital item and transaction costs on acquisition or disposal of the investment expensed.
It is not the Company's policy to exercise either significant or controlling influence over investee companies. Therefore the results of these companies are not incorporated into the revenue account except to the extent of any income accrued.
Income
Dividend income from investments is recognised when the shareholders' rights to receive payment has been established, normally the ex dividend date.
Interest income is accrued on a time apportioned basis, by reference to the principal sum outstanding and at the effective interest rate applicable and only where there is reasonable certainty of collection.
Expenses
All expenses are accounted for on an accruals basis. In respect of the analysis between revenue and capital items presented within the income statement, all expenses have been presented as revenue items except as follows:
Taxation
The tax effects on different items in the Income Statement are allocated between capital and revenue on the same basis as the particular item to which they relate using the Company's effective rate of tax for the accounting period.
Due to the Company's status as a Venture Capital Trust and the continued intention to meet the conditions required to comply with Section 842AA of the Income and Corporation Taxes Act (1988), no provision for taxation is required in respect of any realised or unrealised appreciation of the Company's investments which arises.
Deferred taxation is provided in full on timing differences that result in an obligation at the balance sheet date to pay more tax, or a right to pay less tax, at a future date, at rates expected to apply when they crystallise based on current tax rates and law. Timing differences arise from the inclusion of items of income and expenditure in taxation computations in periods different from those in which they are included in the accounts.
Issue Costs
Issue costs in relation to the shares issued are deducted from the respective share premium account.
2. All revenue and capital items in the Income Statement derive from continuing operations.
3. The Company has only one class of business and derives its income from investments made in shares, securities and bank deposits.
4. The comparative figures were in respect of the six months ended 30 June 2006 and the year ended 31 December 2006 respectively.
5. Net Asset Value per share calculations are based on the following:
|
Ordinary Shares |
|
'C' Shares |
|
|
|
|
Revenue return per share based on: |
|
|
|
Net Assets (£'000) |
16,941 |
|
1,580 |
|
|
|
|
Number of shares in issue at period end |
20,683,744 |
|
1,542,202 |
|
|
|
|
6. Return per share calculations are based on the following:
|
Ordinary Shares |
|
'C'
Shares |
|
|
|
|
Revenue return per share based on: |
|
|
|
Net revenue return after taxation (£'000) |
172 |
|
18 |
|
|
|
|
Weighted average number of shares in issue |
18,960,562 |
|
1,542,202 |
|
|
|
|
|
|
|
|
Capital return per share based on: |
|
|
|
Net capital return/(loss) for the financial year (£'000) |
2,648 |
|
95 |
|
|
|
|
Weighted average number of shares in issue |
18,960,562 |
|
1,542,202 |
|
|
|
|
7. Distributions
|
30 Jun 2007 |
31 Dec 2006 | ||||||
|
|
|
| |||||
|
Per Share |
Revenue |
|
Capital |
|
Total |
|
Total |
|
Pence |
£'000 |
|
£'000 |
|
£'000 |
|
£'000 |
Paid in the period |
|
|
|
|
|
|
|
|
2006 Final Ordinary dividend |
3.5 |
156 |
|
573 |
|
729 |
|
- |
2006 Final 'C' share dividend |
3.5 |
54 |
|
- |
|
54 |
|
- |
2005 Final Ordinary dividend |
2.0 |
- |
|
- |
|
- |
|
309 |
2005 Final 'C' share dividend |
1.0 |
- |
|
- |
|
- |
|
15 |
|
|
210 |
|
573 |
|
783 |
|
324 |
8. Capital and Reserves
|
Capital Redemption Reserve |
Share Premium |
Special Reserve |
Capital Reserve -unrealised |
Capital Reserve - realised |
Revenue Reserve |
Merger Reserve |
Company |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
At 1 January 2007 |
79 |
2,230 |
5,967 |
1,613 |
1,973 |
234 |
- |
Issue of new shares |
- |
- |
- |
- |
- |
- |
3,475 |
Shares repurchased |
22 |
- |
(333) |
- |
- |
- |
- |
Expenses capitalised |
- |
- |
- |
- |
(118) |
- |
- |
Tax on capital expenses |
- |
- |
- |
- |
3 |
- |
- |
Gains on investments |
- |
- |
- |
2,188 |
670 |
- |
- |
Transfer between reserves |
- |
- |
(537) |
(1,475) |
2,012 |
- |
- |
Retained net revenue for the period |
- |
- |
- |
- |
- |
190 |
- |
Dividends paid in period |
- |
- |
- |
- |
(573) |
(210) |
- |
At 30 June 2007 |
101 |
2,230 |
5,097 |
2,326 |
3,967 |
214 |
3,475 |
|
|
|
|
|
|
|
|
|
Capital Redemption Reserve |
Share Premium |
Special Reserve |
Capital Reserve -unrealised |
Capital Reserve - realised |
Revenue Reserve |
Merger Reserve |
Analysed as: |
|
|
|
|
|
|
|
Ordinary Shares |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
At 1 January 2007 |
79 |
842 |
5,967 |
1,605 |
1,963 |
196 |
- |
Issue of new shares |
- |
- |
- |
- |
- |
- |
3,475 |
Shares repurchased |
22 |
- |
(333) |
- |
- |
- |
- |
Expenses capitalised |
- |
- |
- |
- |
(104) |
- |
- |
Tax on capital expenses |
- |
- |
- |
- |
- |
- |
- |
Gains on investments |
- |
- |
- |
2,082 |
670 |
- |
- |
Transfer between reserves |
- |
- |
(537) |
(1,475) |
2,012 |
- |
- |
Retained net revenue for the period |
- |
- |
- |
- |
- |
172 |
- |
Dividends paid in period |
- |
- |
- |
- |
(573) |
(156) |
- |
At 30 June 2007 |
101 |
842 |
5,097 |
2,212 |
3,968 |
212 |
3,475 |
|
|
|
|
|
|
|
|
'C' Shares |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
At 1 January 2007 |
- |
1,388 |
- |
8 |
10 |
38 |
- |
Expenses capitalised |
- |
- |
- |
- |
(14) |
- |
- |
Tax on capital expenses |
- |
- |
- |
- |
3 |
- |
- |
Gains on investments |
- |
- |
- |
106 |
- |
- |
- |
Retained net revenue for the period |
- |
- |
- |
- |
- |
18 |
- |
Dividends paid in period |
- |
- |
- |
- |
- |
(54) |
- |
At 30 June 2007 |
- |
1,388 |
- |
114 |
(1) |
2 |
- |
The Special Reserve is a distributable reserve that allows the Company to make market purchases of its own shares and to pay distributions. The Ordinary Capital reserve - realised and Revenue Reserves are also distributable reserves.
9. The unaudited financial statements set out herein do not constitute statutory accounts within the meaning of Section 240 of the Companies Act 1985 and have not been delivered to the Registrar of Companies. The figures for the year ended 31 December 2006 have been extracted from the financial statements for that year, which have been delivered to the Registrar of Companies; the auditors' report on those financial statements was unqualified.
10. Copies of the unaudited interim results will be sent to shareholders shortly. Further copies can be obtained from the Company's Registered Office or will be available for download from www.downing.co.uk.