2024 | 2023 | ||||||
| Revenue | Capital | Total | Revenue | Capital | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
| Revenue | |||||||
Investmentincome | 1 | ||||||
Otherincome | 1 | ||||||
Netgainsonfairvalueinvestments | 8 | ||||||
Netlossesonfairvalueproperty | 9,10 | ( | ( | ( | ( | ||
Totalrevenue | |||||||
Managementexpenses | 2 | ( | ( | ( | ( | ( | ( |
Profit before finance costs | |||||||
Treasuryinterestreceivable | 3 | ||||||
Finance costs | 4 | ( | ( | ( | ( | ||
Exchangemovements | |||||||
Profit before tax | |||||||
Taxation | 5 | ( | ( | ( | |||
Profit for the year | |||||||
Other comprehensive income items never to be reclassified to profit or loss | |||||||
Re-measurements of defined benefit pension schemes | 25 | ( | ( | ||||
Taxonothercomprehensiveincome | 5 | ( | ( | ||||
Totalcomprehensiveincome | |||||||
Basic earnings per share | 7 | ||||||
Diluted earnings per share | 7 |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £m | £m | £m | £m | |
| Non-current assets | |||||
Investmentsheldatfairvaluethroughprofitorloss | 8 | 2,700.7 | 2,803.2 | ||
Investmentsinsubsidiariesheldatcost | 8 | 0.9 | 0.9 | ||
Investmentproperty | 9 | – | – | ||
Property,plantandequipment | 10 | – | – | ||
Deferred tax assets | 11 | – | – | ||
Otherreceivables | 12 | 35.5 | 37.1 | ||
Employee benefits | 25 | – | – | ||
Non-current assets | 2,737.1 | 2,841.2 | |||
| Current assets | |||||
Asset held for sale | 8 | 19.0 | – | ||
Tradeandotherreceivables | 12 | 5.0 | 3.1 | ||
Current tax assets | 5 | 2.0 | 20.3 | ||
Cashandcashequivalents | 13 | 227.3 | 221.1 | ||
Current assets | 253.3 | 244.5 | |||
Total assets | 2,990.4 | 3,085.7 | |||
| Current liabilities | |||||
Interest bearing loans and borrowings | 14 | ( | – | (266.0) | |
Trade and other payables | 15 | ( | ( | (38.2) | (33.8) |
Employee benefits | 25 | ( | ( | – | – |
Current liabilities | ( | ( | (38.2) | (299.8) | |
| Non-current liabilities | |||||
Employee benefits | 25 | ( | ( | – | – |
Deferred tax liabilities | 11 | ( | ( | – | – |
Non-current liabilities | ( | ( | – | – | |
Total liabilities | ( | ( | (38.2) | (299.8) | |
Net assets | 2,952.2 | 2,785.9 | |||
| Equity | |||||
Share capital | 16 | 3.1 | 3.1 | ||
Share premium | 16 | 1.3 | 1.3 | ||
Capitalredemptionreserve | 1.4 | 1.4 | |||
Capitalreserve | 2,717.1 | 2,554.3 | |||
Retained earnings | 236.6 | 236.4 | |||
Ownshares | ( | ( | (7.3) | (10.6) | |
Total equity | 2,952.2 | 2,785.9 | |||
Undilutednetassetvalue | 17 | ||||
Dilutednetassetvalue | 17 |
| Capital | ||||||||
| Share | Share | redemption | Capital | Retained | Own | Total | ||
| capital | premium | reserve | reserve | earnings | shares | equity | ||
| £m | £m | £m | £m | £m | £m | £m | ||
| Group | ||||||||
Balanceat31March2022 | ( | |||||||
| Total comprehensive income | ||||||||
Profit for the year | ||||||||
Othercomprehensiveincome | ||||||||
Totalcomprehensiveincome | ||||||||
| Transactions with owners of the company | ||||||||
| Contributions by and distributions to owners | ||||||||
Share-based payments | ||||||||
Transfer of shares to employees | ( | |||||||
Ownsharespurchased | ( | ( | ||||||
Dividendspaid | 6 | ( | ( | ( | ||||
Total transactions with owners | ( | ( | ( | |||||
Balanceat31March2023 | ( | |||||||
| Total comprehensive income | ||||||||
Profit for the year | ||||||||
Othercomprehensiveincome | ( | ( | ||||||
Totalcomprehensiveincome | ||||||||
| Transactions with owners of the company | ||||||||
| Contributions by and distributions to owners | ||||||||
Share-based payments | ||||||||
Transfer of shares to employees | ( | |||||||
Ownsharespurchasedandcancelled | ( | ( | ||||||
Ownsharespurchased | ( | ( | ||||||
Dividendspaid | 6 | ( | ( | |||||
Total transactions with owners | ( | ( | ( | |||||
Balanceat31March2024 | ( |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £m | £m | £m | £m | |
| Operating activities | |||||
Dividendsreceived | 57.9 | 44.5 | |||
Interestreceived | 3.8 | 6.5 | |||
Cashreceivedfromcustomers | 0.6 | 1.8 | |||
Cash paid to suppliers and employees | ( | ( | (24.7) | (28.2) | |
Taxesreceived | 0.1 | 0.1 | |||
| Grouptaxreliefreceived | 21.1 | 2.1 | |||
Group tax relief paid | ( | – | (0.1) | ||
Netcashflowfromoperatingactivities | 58.8 | 26.7 | |||
| Investing activities | |||||
Purchasesofinvestments | ( | ( | (340.8) | (468.1) | |
Proceedsfromdisposalofinvestments | 599.7 | 192.1 | |||
Purchasesofproperty,plantandequipment | ( | ( | – | – | |
Netcashflowfrom/(usedin)investingactivities | ( | 258.9 | (276.0) | ||
| Financing activities | |||||
Interest paid | ( | ( | (10.4) | (2.0) | |
Dividendspaidtoownersofthecompany | ( | ( | (37.0) | (130.5) | |
Proceeds from bank borrowings | 70.0 | – | |||
Proceeds from group borrowings | – | 283.7 | |||
Repayment of bank borrowings | ( | (70.0) | – | ||
Loanpaymentstosubsidiaries | ( | (258.8) | (17.8) | ||
Purchases of own shares | ( | ( | (5.3) | (4.0) | |
Netcashflow(usedin)/fromfinancingactivities | ( | (311.5) | 129.4 | ||
Netincrease/(decrease)incashandcashequivalents | ( | 6.2 | (119.9) | ||
Cashandcashequivalentsatyearstart | 221.1 | 341.0 | |||
Cashandcashequivalentsatyearend | 13 | 227.3 | 221.1 |
| 2024 | 2023 | |
| £m | £m | |
| Income statement revenue column | ||
| Income from pool investments | ||
Dividends from UK listed companies | 11.5 | 11.2 |
Dividends from overseas listed companies | 10.3 | 9.6 |
Dividends from unlisted companies | 19.2 | 18.8 |
Distributions from limited partnerships | 3.6 | 1.8 |
Interest on loan facilities | 2.5 | 1.8 |
47.1 | 43.2 | |
| Income from other investments | ||
| Dividends from unlisted companies | 14.7 | – |
61.8 | 43.2 |
| 2024 | 2023 | |
| £m | £m | |
| Income statement revenue column | ||
Property income | 0.9 | 0.8 |
| Income statement capital column | ||
US limited partnerships tax refunds | 0.6 | 1.3 |
| 2024 | 2023 | |
| £m | £m | |
| Income statement revenue column | ||
Personnel expenses | 12.9 | 12.0 |
Depreciation | 1.1 | 1.1 |
Auditor’s remuneration | 0.4 | 0.4 |
Other administrative expenses | 9.6 | 8.7 |
Directors’ fees and disbursements recharged | (0.9) | (0.8) |
Management fees and recharges | (0.2) | (0.1) |
22.9 | 21.3 | |
| Income statement capital column | ||
Personnel expenses | 8.3 | 8.2 |
Transaction costs | 0.1 | 0.4 |
8.4 | 8.6 | |
31.3 | 29.9 |
| 2024 | 2023 | |
| £m | £m | |
| Audit services | ||
Annual report | 0.3 | 0.3 |
| Other services | ||
Other assurance, due diligence and tax compliance | 0.1 | 0.1 |
0.4 | 0.4 |
| 2024 | 2023 | |
| £m | £m | |
| Audit services | ||
Audit of subsidiaries | 0.7 | 0.5 |
| Other services | ||
Other assurance, due diligence and tax compliance | 0.1 | 0.1 |
0.8 | 0.6 |
| 2024 | 2023 | |
| £m | £m | |
| Income statement revenue column | ||
Wages and salaries | 11.1 | 9.7 |
Compulsory social security contributions | 1.7 | 1.5 |
Contributions to defined contribution plans | 1.1 | 1.0 |
Defined benefit pension plans expense (note25) | (1.0) | (0.2) |
12.9 | 12.0 | |
| Income statement capital column | ||
Share-based payments (note24) | 7.1 | 7.4 |
National Insurance on share awards | 1.2 | 0.8 |
8.3 | 8.2 | |
21.2 | 20.2 |
| 2024 | 2023 | |
| No | No | |
Average number of employees | 71 | 62 |
| Group | ||
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | 2.8 | 2.7 |
Gains on exercise of share awards | 2.5 | 2.1 |
5.3 | 4.8 |
| 2024 | 2023 | |
| £m | £m | |
Interest on bank deposits and liquidity funds | 3.2 | 4.6 |
| 2024 | 2023 | |
| £m | £m | |
| Current tax income | ||
Current year | 3.4 | 13.4 |
Adjustments for prior years | (1.5) | (1.3) |
1.9 | 12.1 | |
| Deferred tax income/(expense) | ||
Origination and reversal of temporary differences | 0.5 | (25.6) |
Adjustments for prior years | – | 7.2 |
0.5 | (18.4) | |
Total tax income/(expense) | 2.4 | (6.3) |
| 2024 | 2023 | |
| £m | £m | |
Profit before tax | 201.4 | 149.2 |
Tax expense at the domestic rate of 25%/19% | (50.4) | (28.4) |
Non-deductible expenses | 2.1 | 0.1 |
Derecognition of losses | (4.7) | (19.3) |
| Non-taxable gains on investments | 42.8 | 25.1 |
Non-taxable dividend income | 14.0 | 9.0 |
Other temporary differences | 0.1 | 1.3 |
Adjustments for prior years | (1.5) | 5.9 |
Tax income/(expense) | 2.4 | (6.3) |
| 2024 | 2023 | |
| £m | £m | |
| Current tax income | ||
Current year | 0.6 | 0.5 |
| Deferred tax income/(expense) | ||
| On re-measurements of defined benefit | ||
pension schemes | 0.2 | (0.5) |
On share options and awards | (0.4) | (0.3) |
(0.2) | (0.8) | |
Total tax income/(expense) | 0.4 | (0.3) |
2024 | 2023 | ||||
p/share | £m | p/share | £m | ||
| Final dividend for the year | |||||
ended 31 March 2023 (2022) | 49.20 | 26.7 | 47.3 | 25.6 | |
| Special dividend for the year | |||||
ended 31 March 2022 | 175.0 | 95.0 | |||
| Interim dividend for the year | |||||
ended 31 March 2024 (2023) | 10.3 | 9.9 | |||
37.0 | 130.5 | ||||
Amounts proposed after the year end and not recognised in the financial statements were as follows: | |||||
Proposed final dividend for the year ended 31 March 2024 | 51.47 | 28.0 |
| 2024 | 2023 | |
| £m | £m | |
Revenue | 40.5 | 20.6 |
Capital | 163.3 | 122.3 |
Total | 203.8 | 142.9 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Investments held at fair value through profit or loss | ||||
| Investments listed on a | ||||
recognised stock exchange | 949.8 | 836.9 | 949.8 | 836.9 |
Unlisted investments | 1,745.6 | 1,958.0 | 1,750.9 | 1,966.3 |
2,695.4 | 2,794.9 | 2,700.7 | 2,803.2 | |
| Investments held at cost | ||||
Service subsidiaries | 0.9 | 0.9 | ||
| Held for sale | ||||
Unlisted investments | 19.0 | 19.0 | ||
2,714.4 | 2,794.9 | 2,720.6 | 2,804.1 |
| Listed | Unlisted | Unlisted | ||
| equity | equity | debt | Total | |
| £m | £m | £m | £m | |
| Group | ||||
Balance at 31 March 2022 | 830.1 | 1,525.3 | 30.0 | 2,385.4 |
Transfers | – | (1.6) | 1.6 | – |
Purchases at cost | 54.4 | 413.7 | – | 468.1 |
Disposal proceeds | (28.2) | (156.8) | (6.0) | (191.0) |
| Gains/losses on investments | (19.4) | 152.4 | – | 133.0 |
| Accrued income | – | (0.6) | – | (0.6) |
Balance at 31 March 2023 | 836.9 | 1,932.4 | 25.6 | 2,794.9 |
Transfer to Held for sale | – | (19.0) | – | (19.0) |
Purchases at cost | 76.5 | 265.0 | 1.9 | 343.4 |
| Disposal proceeds | (43.5) | (556.2) | – | (599.7) |
| Gains/losses on investments | 79.9 | 94.5 | – | 174.4 |
Accrued income | – | 1.4 | – | 1.4 |
Balance at 31 March 2024 | 949.8 | 1,718.1 | 27.5 | 2,695.4 |
| Company | ||||
Balance at 31 March 2022 | 830.1 | 1,535.4 | 30.0 | 2,395.5 |
Transfers | – | (1.6) | 1.6 | – |
Purchases at cost | 54.4 | 413.7 | – | 468.1 |
Disposal proceeds | (28.2) | (156.8) | (6.0) | (191.0) |
Gains/losses on investments | (19.4) | 151.5 | – | 132.1 |
| Accrued income | – | (0.6) | – | (0.6) |
Balance at 31 March 2022 | 836.9 | 1,941.6 | 25.6 | 2,804.1 |
Transfer to Held for sale | – | (19.0) | – | (19.0) |
| Purchases at cost | 76.5 | 265.0 | 1.9 | 343.4 |
| Disposal proceeds | (43.5) | (556.2) | – | (599.7) |
| Gains/losses on investments | 79.9 | 91.5 | – | 171.4 |
Accrued income | – | 1.4 | – | 1.4 |
Balance at 31 March 2024 | 949.8 | 1,724.3 | 27.5 | 2,701.6 |
| Freehold | |
| property | |
| £m | |
| Cost | |
Balance at 31 March 2022 | 19.7 |
Acquisitions | 0.1 |
Balance at 31 March 2023 and 2024 | 19.8 |
| Revaluation | |
Balance at 31 March 2022 | (3.7) |
Revaluation in the year | (1.0) |
Balance at 31 March 2023 | (4.7) |
Revaluation in the year | (1.8) |
Balance at 31 March 2024 | (6.5) |
| Carrying amounts | |
At 31 March 2022 | 16.0 |
At 31 March 2023 | 15.1 |
At 31 March 2024 | 13.3 |
| Market | Range | |||
| value | Valuation | Key unobservable | (weighted | |
| Property | £m | technique | inputs | average) |
| Buckingham | 13.3 | Residual | Rent per sq ft pa | £38.00 – |
| Gate | development | £85.00 | ||
| value | (£73.78) | |||
Rent-free period | 1.5 yrs | |||
Capitalisation rate | 5.25% | |||
Purchaser’s costs | 6.8% |
| Market | Range | |||
| value | Valuation | Key unobservable | (weighted | |
| Property | £m | technique | inputs | average) |
| Buckingham | 15.1 | Residual | Rent per sq ft pa | £38.00 – |
| Gate | development | £85.00 | ||
| value | (73.78) | |||
Rent-free period | 0.5 yrs | |||
Capitalisation rate | 4.75% | |||
Purchaser’s costs | 6.8% |
| Office | |||
| equip- | |||
| Property | ment | Total | |
| £m | £m | £m | |
| Cost | |||
Balance at 31 March 2022 | 32.4 | 4.5 | 36.9 |
Acquisitions | – | 0.2 | 0.2 |
Balance at 31 March 2023 | 32.4 | 4.7 | 37.1 |
Acquisitions | – | 0.5 | 0.5 |
Disposals | – | (0.2) | (0.2) |
Balance at 31 March 2024 | 32.4 | 5.0 | 37.4 |
| Depreciation | |||
Balance at 31 March 2022 | – | (2.6) | (2.6) |
Depreciation charge | (0.6) | (0.5) | (1.1) |
Eliminate depreciation | 0.6 | – | 0.6 |
Balance at 31 March 2023 | – | (3.1) | (3.1) |
Depreciation charge | (0.6) | (0.5) | (1.1) |
Eliminate depreciation | 0.6 | – | 0.6 |
Disposals | – | 0.2 | 0.2 |
Balance at 31 March 2024 | – | (3.4) | (3.4) |
| Revaluation | |||
Balance at 31 March 2022 | (5.1) | – | (5.1) |
Revaluation in the year | (0.4) | – | (0.4) |
Eliminate depreciation | (0.6) | – | (0.6) |
Balance at 31 March 2023 | (6.1) | – | (6.1) |
Revaluation in the year | (2.1) | – | (2.1) |
Eliminate depreciation | (0.6) | – | (0.6) |
Balance at 31 March 2024 | (8.8) | – | (8.8) |
| Carrying amounts | |||
At 31 March 2022 | 27.3 | 1.9 | 29.2 |
At 31 March 2023 | 26.3 | 1.6 | 27.9 |
At 31 March 2024 | 23.6 | 1.6 | 25.2 |
| Market | Range | |||
| value | Valuation | Key unobservable | (weighted | |
| Property | £m | technique | inputs | average) |
| Buckingham | 23.6 | Rental | Rent per sq ft pa | £40.00 – |
| Gate | yield | £85.00 | ||
| (£73.32) | ||||
Capitalisation rate | 5.25% | |||
Purchaser’s costs | 6.8% |
| Market | Range | |||
| value | Valuation | Key unobservable | (weighted | |
| Property | £m | technique | inputs | average) |
| Buckingham | 26.3 | Rental | Rent per sq ft pa | £40.00 – |
| Gate | yield | £85.00 | ||
| (£73.32) | ||||
Capitalisation rate | 4.75% | |||
Purchaser’s costs | 6.8% |
| Assets | Liabilities | Net | |
| Group | £m | £m | £m |
| 2024 | |||
Employee benefits | 5.4 | (1.0) | 4.4 |
Other timing differences | (0.1) | (0.1) | (0.2) |
5.3 | (1.1) | 4.2 | |
| 2023 | |||
Employee benefits | 5.5 | (1.4) | 4.1 |
Other timing differences | 0.2 | (0.4) | (0.2) |
5.7 | (1.8) | 3.9 |
| Other | ||||
| Compre- | compre- | |||
| Balance at | hensive | hensive | Balance at | |
| year start | income | income | year end | |
| Group | £m | £m | £m | £m |
| 2024 | ||||
Employee benefits | 4.1 | 0.5 | (0.2) | 4.4 |
Other timing differences | (0.2) | – | – | (0.2) |
3.9 | 0.5 | (0.2) | 4.2 | |
| 2023 | ||||
Employee benefits | 5.1 | (0.2) | (0.8) | 4.1 |
Tax losses | 18.1 | (18.1) | – | – |
Other timing differences | (0.1) | (0.1) | – | (0.2) |
23.1 | (18.4) | (0.8) | 3.9 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Tax losses | 20.1 | 18.6 | 20.1 | 15.0 |
| Corporate Interest | ||||
Restrictions | 1.0 | – | 1.0 | – |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Non-current assets | ||||
Other receivables | – | – | 35.5 | 37.1 |
| Current assets | ||||
Trade receivables | 2.2 | 2.8 | 2.0 | 2.1 |
| Non-trade receivables and | ||||
prepayments | 5.1 | 4.1 | 3.0 | 1.0 |
7.3 | 6.9 | 5.0 | 3.1 |
| Within | |||
| Total | terms | 0-1 month | |
| £m | £m | £m | |
2024 | 2.2 | 2.1 | 0.1 |
2023 | 2.8 | 2.7 | 0.1 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Bank balances | 3.9 | 7.3 | 4.5 | 6.8 |
Money market funds | 223.5 | 214.3 | 222.8 | 214.3 |
Cash and cash equivalents | 227.4 | 221.6 | 227.3 | 221.1 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Current liabilities | ||||
Loans from group companies | – | 266.0 | – | 266.0 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Trade payables | 1.1 | 1.0 | 10.5 | 9.2 |
Non-trade payables and accrued expenses | 3.1 | 0.8 | 13.6 | 10.1 |
Other payables | 20.2 | 20.3 | 14.1 | 14.5 |
24.4 | 22.1 | 38.2 | 33.8 |
| Deferred | ||||
| Ordinary | ordinary | Share | ||
| shares | shares | premium | Total | |
| £m | £m | £m | £m | |
| Balance at 31 March | ||||
2022,2023 and 2024 | 2.7 | 0.4 | 1.3 | 4.4 |
| Deferred | ||||
| Ordinary shares | ordinary shares | |||
| 2024 | 2023 | 2024 | 2023 | |
| 000’s | 000’s | 000’s | 000’s | |
Balance at the year start | 54,664 | 54,664 | 8,000 | 8,000 |
Shares purchased and cancelled | (52) | – | – | – |
54,612 | 54,664 | 8,000 | 8,000 |
2024 | 2023 | |||||
| Net | Number | Net | Number | |||
| assets | of shares | NAV | assets | of shares 1 | NAV | |
| £m | 000’s | p/share | £m | 000’s | p/share | |
Undiluted | 2,965.3 | 54,388 | 5452 | 2,798.0 | 54,326 | 5150 |
Share awards | – | 844 | (83) | – | 881 | (82) |
Diluted | 2,965.3 | 55,232 | 5369 | 2,798.0 | 55,207 | 5068 |
| 2024 | 2023 | |
| p | p | |
Diluted NAV at year start | 5068 | 5041 |
Diluted NAV at year end | 5369 | 5068 |
Dividends payable in the year | 68 | 241 |
| Reinvestment adjustment | 6 | 9 |
5443 | 5318 | |
NAVTR over the year | 7.4% | 5.5% |
Profit/(loss)before tax | Total assets | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Public Companies | 101.8 | 1.4 | 949.8 | 836.9 |
Private Capital | 111.2 | 64.6 | 820.3 | 824.0 |
Funds | 19.4 | 103.6 | 926.3 | 873.8 |
Investment portfolio | 232.4 | 169.6 | 2,696.4 | 2,534.7 |
| Other investments | 1.4 | 7.3 | 18.0 | 260.2 |
Total revenue/investments | 233.8 | 176.9 | 2,714.4 | 2,794.9 |
Cash and cash equivalents | 3.2 | 4.6 | 227.4 | 221.6 |
Other items | (35.6) | (32.3) | 57.1 | 78.9 |
Reportable total | 201.4 | 149.2 | 2,998.9 | 3,095.4 |
| Group | ||
| 2024 | 2023 | |
| £m | £m | |
Short-term employee benefits | 2.8 | 2.7 |
Equity compensation benefits | 1.5 | 2.0 |
4.3 | 4.7 |
2024 | 2023 | |||
| Amount | Amount | |||
| of trans- | Balance at | of trans- | Balance at | |
| actions | year end | actions | year end | |
| £m | £m | £m | £m | |
| Comprehensive income items | ||||
| Dividends receivable on | ||||
| equity shares | 22.2 | – | 16.6 | – |
Interest receivable | 2.4 | – | 1.9 | – |
Management fees payable | (31.4) | (11.4) | (29.9) | (9.9) |
Interest payable | (7.3) | – | (0.1) | (0.1) |
Taxation received | 21.1 | – | 2.1 | – |
Taxation paid | – | – | (0.1) | – |
| Financial position items | ||||
| Investments purchased | – | – | 273.7 | – |
Equity subscribed | – | – | 14.1 | – |
Investment loans | 13.9 | 66.6 | (24.4) | 52.6 |
Loans receivable | – | 35.5 | – | 35.5 |
| Loans payable | 266.0 | (20.2) | (265.9) | (286.2) |
2024 | 2023 | |||
| Amount | Amount | |||
| of trans- | Balance at | of trans- | Balance at | |
| actions | year end | actions | year end | |
| £m | £m | £m | £m | |
| Directors’ fees | 0.1 | – | 0.1 | – |
| Dividends receivable on | ||||
equity shares | 9.1 | – | 5.0 | – |
| 2024 | 2023 | |
| £m | £m | |
Less than one year | 0.9 | 0.9 |
Between one and five years | 1.2 | 2.1 |
2.1 | 3.0 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Investments | ||||
Contracted but not called | 377.3 | 422.6 | 377.3 | 422.6 |
Conditionally contracted | – | – | 4.5 | 4.5 |
377.3 | 422.6 | 381.8 | 427.1 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Investments held at fair value | ||||
through profit or loss | 2,667.9 | 2769.3 | 2,673.2 | 2777.6 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Increase in prices | 266.8 | 276.9 | 267.3 | 277.7 |
Decrease in prices | (266.8) | (276.9) | (267.3) | (277.7) |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Investments in debt | ||||
instruments | 1.6 | 1.6 | 1.6 | 1.6 |
Cash and cash equivalents | 15.9 | 6.7 | 15.8 | 6.7 |
Loans and borrowings | – | (266.0) | – | (266.0) |
17.5 | (257.7) | 17.4 | (257.7) |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Sterling depreciates (weakens) | 1.6 | (23.2) | 1.6 | (23.2) |
| Sterling appreciates | ||||
(strengthens) | (1.3) | 19.0 | (1.3) | 19.0 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Fixed rate | ||||
Interest-bearing loans to non-consolidated subsidiaries | 1.6 | 1.6 | 1.6 | 1.6 |
| Floating rate | ||||
| Investments in debt | ||||
instruments | 25.9 | 24.0 | 25.9 | 24.0 |
Cash and cash equivalents | 227.4 | 221.6 | 227.3 | 221.1 |
Loans and borrowings | – | (266.0) | – | (266.0) |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Decrease in interest rates | (1.1) | 0.2 | (1.1) | 0.2 |
Increase in interest rates | 1.1 | (0.2) | 1.1 | (0.2) |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Investments in debt instruments | 27.5 | 25.6 | 27.5 | 25.6 |
Operating and other receivables | 7.3 | 6.9 | 40.5 | 40.2 |
Cash and cash equivalents | 227.4 | 221.6 | 227.3 | 221.1 |
262.2 | 254.1 | 295.3 | 286.9 |
| Group | ||
| 2024 | 2023 | |
| Credit rating | £m | £m |
| AAAm | 223.5 | 214.3 |
| A+ / A- | 3.9 | 7.3 |
227.4 | 221.6 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Investments held at fair value | ||||
Level 1 | 949.9 | 836.9 | 949.9 | 836.9 |
Level 2 | 8.4 | 4.8 | 8.4 | 4.8 |
Level 3 | 1,737.1 | 1,953.2 | 1,742.4 | 1,961.5 |
2,695.4 | 2,794.9 | 2,700.7 | 2,803.2 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Balance at the year start | 1,953.2 | 1,549.1 | 1,961.5 | 1,558.3 |
Transferred to Held for Sale | (19.0) | – | (19.0) | – |
Purchases | 269.8 | 413.5 | 269.8 | 413.5 |
Disposal proceeds | (327.8) | (162.8) | (327.8) | (162.8) |
Gains and losses on investments sold in the year | 122.7 | 126.7 | 122.7 | 126.7 |
Gains and losses on investments held at the year end | (263.2) | 27.3 | (266.2) | 26.4 |
Accrued income | 1.4 | (0.6) | 1.4 | (0.6) |
Balance at the year end | 1,737.1 | 1,953.2 | 1,742.4 | 1,961.5 |
| EV Range | Valuation | Valuation | ||
Investment | Category | £m | technique | £m |
Cobehold | Utilise external | N/A | Net assets | 181.0 |
| valuation | ||||
| AIR-serv | Large, internally | >200m | Earnings | 170.1 |
| Europe | developed | |||
| Stonehage | Large, internally | >200m | Earnings | 168.5 |
| Fleming | developed | |||
| Liberation | Large, internally | >200m | Earnings | 135.2 |
| Group | developed | |||
Cooke Optics | Small and medium, | <200m | Earnings | 105.4 |
| internally developed | ||||
| Sports | Small and medium, | <200m | Earnings | 35.0 |
| Information | internally developed | |||
| Services | ||||
Other investments | 25.1 | |||
| 820.3 |
| EV Range | Valuation | Valuation | ||
Investment | Category | £m | technique | £m |
| Seven | Large, internally | >150m | Earnings | 187.1 |
| Investment | developed | |||
| Management | ||||
Cobehold | Utilise external | N/A | Net assets | 176.1 |
| valuation | ||||
| Stonehage | Large, internally | >150m | Earnings | 141.6 |
| Fleming | developed | |||
| Liberation | Large, internally | >150m | Earnings | 131.9 |
| Group | developed | |||
Cooke Optics | Medium, internally | 50-150m | Earnings | 124.5 |
| developed | ||||
BioAgilytix | Utilise external | N/A | Net assets | 16.4 |
| valuation | ||||
Other investments | Smaller | <50m | 46.4 | |
| 824.0 |
| Vesting | Number | ||
Grant date | Entitlement | conditions | of shares |
| Performance share scheme awards | |||
27.11.14 | Award grant to senior staff | Note 1 | 2,075 |
26.06.15 | Award grant to senior staff | Note 3 | 916 |
26.05.16 | Award grant to senior staff | Note 3 | 2,585 |
21.07.17 | Award grant to senior staff | Note 3 | 3,769 |
30.05.18 | Award grant to senior staff | Note 3 | 9,319 |
31.05.19 | Award grant to senior staff | Note 3 | 134,935 |
04.08.20 | Award grant to senior staff | Note 3 | 167,343 |
04.06.21 | Award grant to senior staff | Note 3 | 157,716 |
30.06.21 | Award grant to senior staff | Note 3 | 7,893 |
30.05.22 | Award grant to senior staff | Note 3 | 153,846 |
25.11.22 | Award grant to senior staff | Note 3 | 5,169 |
30.05.23 | Award grant to senior staff | Note 3 | 190,309 |
24.11.23 | Award grant to senior staff | Note 3 | 19,665 |
| 855,540 | |||
| Deferred bonus awards to senior staff | |||
04.06.21 | Compulsory award | Note 2 | 33,614 |
30.05.22 | Compulsory award | Note 2 | 34,283 |
30.05.23 | Compulsory award | Note 2 | 1,976 |
| 69,873 | |||
| 2024 | 2023 | |
| p | p | |
Weighted average share price | 3467 | 3731 |
| 2024 | 2023 | |
| £m | £m | |
| Non-current assets | ||
Defined benefit pension asset | 4.3 | 4.0 |
| Current liabilities | ||
Profit sharing bonus | (3.1) | (2.4) |
| Non-current liabilities | ||
National Insurance on performance shares and deferred bonus awards | (2.7) | (2.7) |
Dividends payable on performance shares and deferred bonus awards | (2.3) | (2.4) |
(5.0) | (5.1) | |
Total employee liabilities | (8.1) | (7.5) |
| 2024 | 2023 | |
| £m | £m | |
Present value of funded obligations | (49.0) | (50.6) |
Fair value of plan assets | 74.1 | 71.9 |
Present value of net assets | 25.1 | 21.3 |
Irrecoverable surplus | (20.8) | (17.3) |
4.3 | 4.0 |
| 2024 | 2023 | |
| £m | £m | |
Balance at the year start | 50.6 | 68.4 |
Service cost | 0.1 | 0.1 |
Interest cost | 2.4 | 1.7 |
| Actuarial loss/(gain)fromchanges: | ||
- in demographic assumptions | (0.6) | (0.5) |
- in financial assumptions | (0.9) | (17.3) |
- experience gains | 0.2 | 1.4 |
Actual benefit payments | (2.8) | (3.2) |
Balance at the year end | 49.0 | 50.6 |
| 2024 | 2023 | |
| £m | £m | |
Balance at the year start | 71.9 | 78.9 |
Interest income | 3.4 | 2.0 |
Return on plan assets less interest income | 1.5 | (5.9) |
Employer contributions | 0.1 | 0.1 |
Actual benefit payments | (2.8) | (3.2) |
Balance at the year end | 74.1 | 71.9 |
| 2024 | 2023 | |
| £m | £m | |
Service cost | 0.1 | 0.1 |
Interest on obligations | 2.4 | 1.7 |
Interest on plan assets | (3.4) | (2.0) |
(0.9) | (0.2) |
| 2024 | 2023 | |
| £m | £m | |
Actuarial gains arising from financial assumptions | 0.9 | 17.3 |
| Actuarial gains/(losses)arisingfrom demographic | ||
assumptions | 0.6 | 0.5 |
Actuarial losses from experience adjustments | (0.2) | (1.4) |
Return on plan assets less interest income | 1.5 | (5.9) |
Increase in irrecoverable surplus | (3.6) | (9.1) |
Re-measurement (losses)/gains in the year | (0.8) | 1.4 |
| 2024 | 2023 | |
| £m | £m | |
Equities | 35.3 | 32.1 |
Bonds | 27.2 | 22.5 |
Cash | 11.6 | 17.3 |
74.1 | 71.9 |
| 2024 | 2023 | |
| % | % | |
Discount rate at the year end | 4.8 | 4.8 |
Future salary increases | 3.0 | 4.5 |
Future pension increases | 3.3 | 3.4 |
RPI price inflation | 3.3 | 3.4 |
| Weighted | ||
| average | ||
| Obligations | duration | |
| at 31 Mar | at 31 Mar | |
| 2021 | 2024 | |
| £m | years | |
Amber Industrial Holdings Pension Scheme | 13.0 | 11 |
Caledonia Pension Scheme | 31.7 | 12 |
| At 30 Sep | At 31 Mar | |
| 2022 | 2024 | |
| £m | years | |
Sterling Industries Pension Scheme | 17.2 | 9 |
| 2024 | 2023 | |
| £m | £m | |
Reduction in the discount rate of 0.25% | 1.3 | 1.4 |
Increase in inflation of 0.25% | 0.9 | 1.0 |
Increase in life expectancy of one year | 2.0 | 2.1 |
Company | Class | Holding % | Registered office | |
Bloom Engineering Holdings Inc. | Common | 49.0 | 100 V | ista Drive, Charleroi, PA 15022-3486 |
Sports Information Services (Holdings)Ltd | Ordinary | 22.6 | Unit 2 Whitehall Avenue, Kingston, Milton Keynes, Buckinghamshire, | |
| MK10 0AX | ||||
Stonehage Fleming Family & Partners Ltd | Preferred | 36.1 | Third Floor, 1 Le Truchot, St Peter Port, Guernsey, GY1 1WD |
| 2024 | 2023 | |
| £m | £m | |
Assets | 395.9 | 381.3 |
Liabilities | (269.4) | (251.7) |
Equity | 126.5 | 129.6 |
Revenues | 429.1 | 390.2 |
Profit | 15.7 | 19.1 |
| Key to | Key to | |||||||||
| Registered | Registered | |||||||||
| Company | Class | Holding % | office | Company | Class | Holding % | office | |||
| Caledonia Investments | ||||||||||
| Amber 2010 Ltd | Ordinary | 100.0 | 6 | Caledonia US Investments Ltd | Ordinary | 100.0 | 6 | |||
| Buckingham Gate Ltd | Ordinary | 100.0 | 6 | Crewkerne Investments Ltd | A Ordinary | 50.5 | 6 | |||
| B Ordinary | 100.0 | |||||||||
Caledonia CCIL Distribution Ltd | Ordinary | 100.0 | 6 | Easybox Self-Storage Ltd | Ordinary | 100.0 | 6 | |||
Caledonia Financial Ltd | Ordinary | 100.0 | 6 | Edinmore Investments Ltd | Ordinary | 100.0 | 6 | |||
| Caledonia Group Services Ltd | Ordinary | 100.0 | 6 | Sterling Crewkerne Ltd | Ordinary | 100.0 | 6 | |||
Caledonia Land & Property Ltd | Ordinary | 100.0 | 6 | Sterling Industries Ltd | Ordinary | 100.0 | 6 | |||
| Caledonia Treasury Ltd | Ordinary | 100.0 | 6 | The Union-Castle Mail | Ordinary | 100.0 | 6 | |||
| Steamship Co Ltd | A Ordinary | 100.0 | ||||||||
| AIR-serv | ||||||||||
| AIR-serv Belgium BV | Ordinary | 100.0 | 7 | AIRvending Ltd | Ordinary | 100.0 | 12 | |||
| AIR-serv France SARL | Ordinary | 100.0 | 8 | Crossbow Bidco Ltd | Ordinary | 100.0 | 12 | |||
| AIR-serv Germany GmbH | Ordinary | 100.0 | 9 | Crossbow Midco Ltd | Ordinary | 100.0 | 12 | |||
| AIR-serv Netherlands BV | Ordinary | 100.0 | 10 | Crossbow Topco Ltd | Ordinary | 99.8 | 1 | 12 | ||
| AIR-serv Spain SLU | Ordinary | 100.0 | 11 | |||||||
| Cooke Optics | ||||||||||
| Chaplin Bidco Ltd | Ordinary | 100.0 | 13 | Cooke Optics Group Ltd | Ordinary | 100.0 | 13 | |||
| Chaplin Midco Ltd | Ordinary | 100.0 | 13 | Cooke Optics (HongKong) | Ordinary | 100.0 | 16 | |||
| Limited | ||||||||||
Chaplin Topco Ltd | A Ordinary | 100.0 | 13 | Cooke Optics Holdings Ltd | Ordinary | 100.0 | 13 | |||
| B Ordinary | 75.3 | |||||||||
| C Ordinary | 98.6 | |||||||||
| Cooke Optics Inc. | Ordinary | 100.0 | 14 | Cooke Optics Ltd | Ordinary | 100.0 | 13 | |||
| Cooke (Shanghai)Optics | Ordinary A | 100.0 | 15 | Cooke Optics TV Ltd | 4 | Ordinary | 100.0 | 13 | ||
| Technology Co Ltd | ||||||||||
| Liberation Group | ||||||||||
| A.E. Smith & Son Ltd | Ordinary | 100.0 | 17 | La Cave des Vins Ltd | 5 | Ordinary | 100.0 | 17 | ||
| A.S.B.M. Ltd | Ordinary | 100.0 | 17 | La Rocque Enterprises Ltd | Ordinary | 100.0 | 17 | |||
| A.S.B.O. Ltd | Ordinary | 100.0 | 17 | La Rocque Inn (Jersey)Ltd | Ordinary | 100.0 | 17 | |||
| A.S.B.T. Ltd | Ordinary | 100.0 | 17 | Lapwing (Trading)Ltd | Ordinary | 100.0 | 17 | |||
| Aurora Hotel Ltd | Ordinary | 100.0 | 17 | Le Hocq Hotel Ltd | Ordinary | 100.0 | 17 | |||
| Bath Street Wine Cellar Ltd | Ordinary | 100.0 | 17 | Les Garcons Ltd | Ordinary | 100.0 | 18 | |||
| Brasserie du Centre Ltd | Ordinary | 100.0 | 17 | Longueville Distributors Ltd | Ordinary | 100.0 | 17 | |||
| Bucktrout & Company Ltd | Deferred | 100.0 | 18 | M Still Catering Ltd | Ordinary | 100.0 | 19 | |||
| Ordinary | 100.0 | |||||||||
| Preference | 100.0 | |||||||||
| Butcombe Brewery Ltd | Ordinary | 100.0 | 19 | Marais Hall Ltd | Ordinary | 100.0 | 20 | |||
| Butcombe Brewing | Ordinary | 100.0 | 19 | Mary Ann Products | Ordinary | 100.0 | 17 | |||
| Company Ltd | (Jersey)Ltd | |||||||||
| Caesarea Hotel (Jersey)Ltd | Ordinary | 100.0 | 17 | Mitre Hotel (Jersey)Ltd | Ordinary | 100.0 | 17 | |||
Café de Paris (Jersey)Ltd 5 | Ordinary | 100.0 | 17 | Nightbridge Ltd | Ordinary | 100.0 | 17 | |||
| Caledonia TLG Bidco Ltd | Ordinary | 100.0 | 19 | Old Court House Hotel | Ordinary | 100.0 | 17 | |||
| (StAubin) 1972 Ltd | ||||||||||
Caledonia TLG Ltd | Ordinary A | 100.0 | 17 | Parade Hotel (Jersey)Ltd | Ordinary | 100.0 | 17 | |||
| Ordinary B | 0.9 | |||||||||
| Ordinary C | 75.4 | |||||||||
| Preference | 66.9 | |||||||||
| Deferred | 100.0 | |||||||||
| Caledonia TLG Midco Ltd | Ordinary | 100.0 | 17 | Peirson (1971) Ltd | 5 | Ordinary | 100.0 | 17 | ||
| Captains Holdings Ltd | Ordinary | 100.0 | 18 | Puffin NewCo Ltd | Ordinary | 100.0 | 17 | |||
| Channel Wines & Spirits | Ordinary | 100.0 | 17 | Red Lion Ltd | Ordinary | 100.0 | 17 | |||
| (Jersey)Ltd | ||||||||||
| Cirrus Inns Holdings Ltd | Ordinary | 100.0 | 19 | Robin Hood (Jersey)Ltd | Ordinary | 100.0 | 17 | |||
| Cirrus Inns Ltd | Ordinary | 100.0 | 19 | S.L. Ltd | Ordinary | 100.0 | 17 | |||
| Citann Ltd | Ordinary | 100.0 | 17 | Ship Holdings Ltd | Ordinary | 100.0 | 18 | |||
| Preference | 100.0 | |||||||||