Octopus Protected VCT plc
30 April 2008
Annual Report & Accounts for the year ended 31 January 2008
About
Octopus Protected VCT plc
Octopus
Protected VCT plc ("Company" or "Fund") is a venture capital trust ("VCT") and
is managed by Octopus Investments Limited ("Octopus").
The
Fund was launched in July 2006 and raised over £27.1 million (£25.9 million net
of expenses) through an offer for subscription by the time it closed on 5 April
2007. The objective of the Fund is to
invest in a diversified portfolio of UK smaller companies in order to
generate income and capital growth over the long-term.
Financial
Highlights
|
Ordinary
shares
|
Year to 31 January 2008
|
Period to 31 January 2007
|
|
|
|
|
|
Net assets (£'000s)
|
26,114
|
6,417
|
|
Net revenue return after tax (£'000s)
|
498
|
(14)
|
|
Net total return after tax (£'000s)
|
337
|
(54)
|
|
Net asset value per share
|
95.5p
|
93.7p
|
|
Proposed dividend per share
|
1.5p
|
-
|
Chairman's
Statement
I am pleased to present the second
annual report for Octopus Protected VCT plc for the year to 31 January 2008.
Net
Asset Value ("NAV")
The NAV per share at 31 January 2008
was 95.5p, up from the initial NAV of 94.5p, and from the prior year NAV of
93.7p. The increase in NAV is due to
income from proceeds invested with the cash managers exceeding the expenses and
running costs of the Fund. As such, the
Board has proposed a dividend of 1.5p per share to be paid to shareholders on 25
June 2008 who are on the register on 30 May 2008.
Investment Portfolio
During the year the Fund made four
new investments, totalling £3.1 million, into British Country Inns 3 plc, Funeral
Services Partnership Limited, Bruce Dunlop & Associates Limited and Tristar
Worldwide Limited. In accordance with International Private Equity guidelines,
these will be held at cost for the first year of investment as this is
considered to be the best approximation to fair value as there have been no
significant changes in circumstances since the time of investment. No disposals took place during the year. In addition Octopus has taken an active yet
cautious approach to managing the cash raised prior to its investment in
qualifying companies. The remaining funds raised have been invested by Goldman
Sachs International in a range of money market securities.
Investment Strategy
The Fund is being invested on the
basis of taking lower risk than a typical VCT and a higher risk than a typical
bank. In the finance sector this is often called intermediate capital or
mezzanine finance. The investment strategy is to derive sufficient return from
the secured loan notes to achieve the fund aims and use any equity portion to
boost returns.
The manner of the reduced risk will
vary across the investments. In the four main investments to date risk has been
reduced by investing in well managed, successful, profitable, strong recurring
cashflow businesses with the majority of the investment being in the form of a
secured loan which, in the unlikely event of the business failing, ranks ahead
of the investment of other equity investors.
Typically the fund will receive its return from interest paid on its
secured loan notes, as well as the return on the equity it holds when the
company is sold.
Share Price
The Fund has a share buy-back
facility, proposing to buy-back shares at no more than a 10% discount to the
prevailing NAV at the discretion of the Company. This should assist the
marketability of the shares and help prevent the shares from trading at a wide
discount to NAV. The Fund's mid market share price currently stands at 90p. During the year the Fund bought back 50,582
shares at a price of 94.5p per share.
Shareholders should note that if
they sell their shares within five years of the original purchase they forfeit
any income tax relief obtained. If you need to sell your shares, please contact
Octopus on 020 7710 2800.
VCT Qualifying Status
PricewaterhouseCoopers LLP provides
the Board and Investment Manager with advice on the ongoing compliance with HM
Revenue & Customs rules and regulations concerning VCTs. The Board has been advised that Octopus
Protected VCT plc is in compliance with the conditions laid down by HM Revenue
& Customs for maintaining approval as a VCT at this stage in the Fund's
life.
A key requirement is for 70% of the
portfolio to be invested in qualifying investments by the end of the third
accounting period following that in which new share capital was
subscribed. As at 31 January 2008, over 10.3%
of the portfolio (according to HM Revenue & Customs rules and regulations)
was invested in VCT qualifying investments, in line with our expectations at
this early stage of the Fund's life. In
light of the current deal flow, the Board is confident of achieving the
required investment level.
Outlook
Whilst national and international
economies have suffered considerable recent setbacks we remain confident that
our policy of investing predominantly in secured loan stock in profitable UK businesses
with strong recurring cashflows is sound. We expect to see increased demand
from such companies for our funds as our presence in the market continues to
grow and the best firms look for finance that is not tainted with the
irrational decisions that the large banks are apt to make in times of economic
uncertainty.
Tony
Morgan
Chairman
29
April 2008
Investment
Manager's Review
Personal
Service
At
Octopus, we pride ourselves not only on our team's track record but also on our
personalised customer service. We
believe in open communication and our regular updates are designed to keep you
involved and informed.
If you
have any questions about this review, or if it would help to speak to one of
the fund managers, please do not hesitate to contact us on 020 7710 2800.
Review
of Investments
As
mentioned in the Chairman's Statement, four new investments, totalling £3.1
million, were made during the year, the details of which are set-out
below. Whilst Octopus seeks suitable
qualifying investments, the remaining proceeds raised have been managed by our
cash managers, Goldman Sachs International, and invested in a range of low risk
money market securities. Over what has
been a difficult period across world debt and equity markets, resulting from
the 'credit crunch' in the US,
the proceeds managed by Goldman Sachs have yielded over 5.1%.
Investment
Portfolio
During
the year, the Fund made four new investments.
Details of these are set-out below.
British
Country Inns 3 plc
British Country Inns was
launched as an EIS, qualifying company in April 2006 in order to buy
traditional, food-led freehold and long leasehold pubs in the South of
England. Rather than initiate a second
round of fundraising, which would have entailed a very early valuation of the
estate at the time and a tight cap on the size of the issue, management opted
to raise additional funds through a separate company, British Country Inns 2.
This company maintained a geographical
focus in the South and South West of England. A third company, British Country
Inns 3 in which Octopus Protected is an investor, was formed to invest in pubs
in the West Midlands.
Investment
date: April 2007
Cost: £100,000 (ordinary shares)
Valuation: £100,000
Valuation
basis: Cost
Equity
held: 1.3%
(1.3% held by all funds managed by Octopus)
Last
audited accounts: N/A
Funeral
Services Partnership Limited
Funeral
Services Partnership is an independent funeral services group made up of
funeral parlours and their associated services. It currently owns 14 funeral parlours
and a stonemasons and is continuing to grow via acquisition.
Investment
date: October
2007
Cost: £1,000,000
(ordinary shares and loan notes)
Valuation: £1,000,000
Valuation
basis: Cost
Equity
held: 2.5%
'B shares' (6.8% 'B shares' held by all funds managed by Octopus)
Last
audited accounts: N/A
Bruce
Dunlop & Associates Limited
BDA
provides promotion and design services to broadcasters and advertisers
worldwide and also creates brand films and internal communications for leading UK
corporations, including Hallmark, Barclays, Discovery and Sony. The company
operates from offices in London, Munich, Dubai, Singapore and Sydney.
Investment
date: December 2007
Cost: £1,000,000 (ordinary
shares and loan notes)
Valuation: £1,000,000
Valuation
basis: Cost
Equity
held: 1.7%
'A shares' (33.3% 'A shares' held by all funds managed by Octopus)
Last
audited accounts: June 2006
Profit
before interest & tax: £0.7
million
Net
assets: £1.8 million
Tristar
Worldwide Limited
Tristar
is one of the world's leading chauffeur companies, carrying over 400,000
passengers for 400 clients in 2007 alone. The business operates in 44 countries
with its own vehicles in the UK
and a rapidly expanding service in the US. It has a blue chip customer
base which includes Virgin, Emirates, BP, Goldman Sachs and Merrill Lynch.
Investment
date: January 2008
Cost: £1,000,000
(ordinary shares and loan notes)
Valuation: £1,000,000
Valuation
basis: Cost
Equity
held: 2.5%
'A shares' (35.0% 'A shares' held by all funds managed by Octopus)
Last
audited accounts: May 2007
Profit
before interest & tax: £1.7
million
Net
assets: £3.4 million
Recent Transactions
Since the
end of the year under review, we have completed one new qualifying investment:
Hydrobolt Limited
Octopus Protected invested £606,000
in the management buy-out of Hydrobolt Limited in April 2008. Hydrobolt is a specialist manufacturer of
high integrity fasteners for the oil & gas and energy sectors. Further details of this investment will be
detailed in the interim report of Octopus Protected later in the year.
Simon Rogerson
Chief
Executive
|
Income Statement
|
|
|
|
|
|
For
the year ended 31 January 2008
|
|
Revenue
|
Capital
|
Total
|
|
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
Gain
on disposal of current asset investments
|
|
-
|
99
|
99
|
|
|
|
|
|
|
|
Unrealised
gain on fair value of current asset investments
|
|
-
|
124
|
124
|
|
|
|
|
|
|
|
Other
income
|
|
988
|
-
|
988
|
|
|
|
|
|
|
|
Investment
management fees
|
|
(128)
|
(384)
|
(512)
|
|
Other
expenses
|
|
(362)
|
-
|
(362)
|
|
|
|
|
|
|
|
Profit/(loss) on ordinary activities before tax
|
|
498
|
(161)
|
337
|
|
|
|
|
|
|
|
Taxation
on profit on ordinary activities
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
Profit/(loss) on ordinary activities after tax
|
|
498
|
(161)
|
337
|
|
Earnings/(loss) per share - basic and diluted
|
|
2.1p
|
(0.7)p
|
1.4p
|
- the 'Total' column of this statement is the profit and loss account of the Company
- all revenue and capital items in the above statement derive from continuing operations
- the company has only one class of business and derives its income from investments made in shares and securities and from bank and money market funds
The
Company has no recognised gains or losses other than the results for the year
as set out above.
|
Income Statement
|
|
|
|
|
|
For
the period ended 31 January 2007
|
|
Revenue
|
Capital
|
Total
|
|
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
Other
income
|
|
63
|
-
|
63
|
|
|
|
|
|
|
|
Investment
management fees
|
|
(13)
|
(40)
|
(53)
|
|
Other
expenses
|
|
(64)
|
-
|
(64)
|
|
|
|
|
|
|
|
Loss on ordinary activities before tax
|
|
(14)
|
(40)
|
(54)
|
|
|
|
|
|
|
|
Taxation
on loss on ordinary activities
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
Loss on ordinary activities after tax
|
|
(14)
|
(40)
|
(54)
|
|
Loss per share - basic and diluted
|
|
(1.0p)
|
(3.1p)
|
(4.1p)
|
- the 'Total' column of this statement is the profit and loss account of the Company
- all revenue and capital items in the above statement derive from continuing operations
- the company has only one class of business and derives its income from investments made in shares and securities and from bank and money market funds
The
Company has no recognised gains or losses other than the results for the period
as set out above.
|
Note of Historical Cost Profits and Losses
|
|||
|
|
|
Year to 31 January 2008
|
Period
to 31 January 2007
|
|
|
|
£'000
|
£'000
|
|
Profit/(loss) on ordinary
activities before taxation
|
|
337
|
(54)
|
|
Unrealised gain on fair value of
investments
|
|
(124)
|
-
|
|
Historical cost profit/(loss) on
ordinary activities before taxation
|
|
213
|
(54)
|
|
Historical cost profit/loss on
ordinary activities after taxation
|
|
213
|
(54)
|
|
Reconciliation of Movements in Shareholders' Funds
|
||
|
|
31
January 2008
|
Period
to
31
January 2007
|
|
|
£'000
|
£'000
|
|
Shareholders'
funds at 1 February
|
6,417
|
-
|
|
Profit/(loss) on ordinary activities
after tax
|
337
|
(54)
|
|
Issue of redeemable non-voting
preference shares
|
-
|
50
|
|
Redemption of redeemable
non-voting preference shares
|
-
|
(50)
|
|
Net proceeds of share issue
|
19,407
|
6,471
|
|
Cancellation of own shares
|
(47)
|
-
|
|
Balance
at 31 January
|
26,114
|
6,417
|
|
Balance Sheet
|
|
|
|
|
|
|
31 January 2008
|
31 January 2007
|
|
|
|
£'000
|
£'000
|
|
|
|
|
|
|
Fixed asset investments
|
|
3,100
|
-
|
|
Current assets:
|
|
|
|
|
Investments
|
|
22,904
|
6,337
|
|
Debtors
|
|
252
|
3
|
|
Cash at bank
|
|
16
|
703
|
|
|
|
23,172
|
7,043
|
|
Creditors: amounts
falling due within one year
|
|
(158)
|
(626)
|
|
Net current assets
|
|
23,014
|
6,417
|
|
|
|
|
|
|
Net assets
|
|
26,114
|
6,417
|
|
|
|
|
|
|
Called up equity share
capital
|
|
2,734
|
685
|
|
Capital Redemption
Reserve
|
|
5
|
-
|
|
Share Premium
|
|
-
|
5,786
|
|
Special distributable
reserve
|
|
23,092
|
-
|
|
Capital reserve -
realised
|
|
(325)
|
(40)
|
|
- un-realised
|
|
124
|
-
|
|
Revenue reserve
|
|
484
|
(14)
|
|
Total equity shareholders' funds
|
|
26,114
|
6,417
|
|
Net asset value per share
|
|
95.5p
|
93.7p
|
|
Cash Flow Statement
|
|
|
|
|
For
the year ended 31 January 2008
|
|
31
January 2008
|
10 months to 31 January 2007
|
|
|
|
£'000
|
£'000
|
|
|
|
|
|
|
Net cash
(outflow)/inflow from operating activities
|
|
(379)
|
569
|
|
|
|
|
|
|
Financial
investment :
|
|
|
|
|
Purchase of investments
|
|
(3,100)
|
-
|
|
|
|
|
|
|
Management
of liquid resources :
|
|
|
|
|
Increase in cash equivalent investments
|
|
|
|
|
Purchases
|
|
(67,426)
|
(6,337)
|
|
Disposal
proceeds
|
|
51,082
|
|
|
Gains
|
|
(223)
|
-
|
|
|
|
(16,567)
|
(6,337)
|
|
Financing
:
|
|
|
|
|
Issue of
own shares
|
|
20,374
|
6,775
|
|
Share
issue expenses
|
|
(967)
|
(254)
|
|
Repurchase of own shares
|
|
(48)
|
(50)
|
|
(Decrease)/Increase
in cash resources
|
|
(687)
|
703
|
Reconciliation of Net
Cash Flow to Movement in Net Funds
|
For the year ended 31 January 2008
|
|
31
January 2008
|
31January
2007
|
|
|
|
£'000
|
£'000
|
|
(Decrease)/Increase in cash
resources
|
|
(687)
|
703
|
|
Movement in liquid resources
|
|
16,567
|
6,337
|
|
Opening net cash resources
|
|
7,040
|
-
|
|
Net cash at 31 January
|
|
22,920
|
7,040
|
Net cash at 31 January
2008 comprised:
|
|
31
January 2008
|
31January
2007
|
|
|
£'000
|
£'000
|
|
Cash at Bank
|
16
|
703
|
|
Bonds
|
14,140
|
-
|
|
Money Market Funds
|
8,764
|
6,337
|
|
Net cash at 31 January
|
22,920
|
7,040
|
Reconciliation of
Operating Profit before Taxation to Cash Flow from Operating Activities
|
|
31
January 2008
|
31January
2007
|
|
|
£'000
|
£'000
|
|
Profit/(Loss)
on ordinary activities before tax
|
337
|
(54)
|
|
Increase in debtors
|
(249)
|
(3)
|
|
(Decrease)/Increase in
creditors
|
(467)
|
626
|
|
Net cash (outflow)/inflow from operating activities
|
(379)
|
569
|
Note: Fixed asset investments
|
|
31
January 2008
|
31
January 2007
|
|
|
£'000
|
£'000
|
|
Movement in the year:
|
|
|
|
Purchases at cost
|
3,100
|
-
|
|
Valuation at 31 January
|
3,100
|
-
|
|
Book cost at 31 January:
|
|
|
|
- Ordinary shares
|
1,000
|
-
|
|
- Loan notes/other securities
|
2,100
|
-
|
|
|
|
|
|
Valuation at 31 January
|
3,100
|
-
|
Further
details of the fixed asset investments held by the Company are shown within the
Investment Manager's Review.
The
above summary of results for the year ended 31 January 2008 does not constitute
statutory financial statements within the meaning of section 240 of the
Companies Act 1985 and has not been delivered to the Registrar of Companies.
Statutory
financial statements will be filed with the Registrar of Companies in due
course; the auditor's report on those financial statements under S235 of the
Companies Act 1985 is unqualified and does not contain a statement under S237
(2) or (3) of the Companies Act 1985.
A
copy of the full annual report and financial statements for the year ended 31
January 2008 is expected to be posted to shareholders shortly and will be
available to the public at the registered office of the company at 8 Angel Court, London,
EC2R 7HP.
ENDS