Year ended 31 December 2024 | Year ended 31 December 2023 | ||||||
Revenue | Capital | Total | Revenue | Capital | Total | ||
Notes | £000 | £000 | £000 | £000 | £000 | £000 | |
Losses on investments held at fair value through profit or loss | 8 | ( | ( | ( | ( | ||
Gains on forward currency contracts | 13 | ||||||
Losses on foreign exchange | ( | ( | ( | ( | ( | ( | |
Income | 2 | ||||||
Investment management fee | 3 | ( | ( | ( | ( | ( | ( |
Other expenses | 4 | ( | ( | ( | ( | ||
Loss before finance costs and taxation | ( | ( | ( | ( | |||
Finance costs | 5 | ( | ( | ( | ( | ||
Loss before taxation | ( | ( | ( | ( | |||
Taxation | 6 | ( | ( | ( | ( | ||
Loss for the year | ( | ( | ( | ( | |||
Loss per Ordinary share (pence) - basic | 18 | ( | ( | ( | ( |
Group | Company | Group | Company | ||
2024 | 2024 | 2023 | 2023 | ||
Notes | £000 | £000 | £000 | £000 | |
| Non current assets | |||||
Investments held at fair value through profit or loss | 8 | 35,066 | 42,073 | ||
| Current assets | |||||
Debtors | 10 | 274 | 228 | ||
Cash at bank | 759 | 1,292 | |||
1,033 | 1,520 | ||||
Total assets | 36,099 | 43,593 | |||
| Current liabilities | |||||
Other creditors | 11 | ( | (162) | ( | (231) |
ZDP Shares | 11 | ( | – | – | |
Intercompany payable | 11 | (17,405) | – | ||
( | (17,567) | ( | (231) | ||
Total assets less current liabilities | 18,532 | 43,362 | |||
| Non–current liabilities: | |||||
| amounts falling due after more than one year | |||||
ZDP Shares | 12 | – | ( | – | |
Intercompany payable | 12 | – | (16,577) | ||
Net assets | 18,532 | 26,785 | |||
| Equity attributable to Ordinary Shareholders | |||||
Share capital | 14 | 183 | 183 | ||
Share premium | 15 | 8,961 | 8,961 | ||
Redemption reserve | 88 | 88 | |||
Capital reserve | 16 | 501 | 8,699 | ||
Special reserve | 7,472 | 7,472 | |||
Revenue reserve | 1,327 | 1,382 | |||
Total equity attributable to Ordinary Shareholders | 18,532 | 26,785 | |||
NAV per Ordinary Share (pence) | 19 | 101.61 | 146.86 |
Ordinary | Share | |||||||
share | premium | Redemption | Capital | Special | Revenue | |||
capital | reserve | reserve | reserve* | reserve** | reserve** | Total | ||
Notes | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
| For the year ended | ||||||||
| 31 December 2024 | ||||||||
Balance at 31 December 2023 | ||||||||
(Loss)/profit for the year | ( | ( | ||||||
Ordinary dividends paid | 7 | ( | ( | |||||
Balance at 31 December 2024 | ||||||||
Ordinary | Share | |||||||
share | premium | Redemption | Capital | Special | Revenue | |||
capital | reserve | reserve | reserve* | reserve** | reserve** | Total | ||
Notes | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
| For the year ended | ||||||||
| 31 December 2023 | ||||||||
Balance at 31 December 2022 | ||||||||
(Loss)/profit for the year | ( | ( | ||||||
Ordinary dividends paid | 7 | ( | ( | |||||
Balance at 31 December 2023 |
Group | Company | Group | Company | |
Year ended | Year ended | Year ended | Year ended | |
31 December | 31 December | 31 December | 31 December | |
2024 | 2024 | 2023 | 2023 | |
£000 | £000 | £000 | £000 | |
Loss before taxation | ( | (6,756) | ( | (4,364) |
Adjustments for Finance costs | 829 | 787 | ||
Losses on investments held at fair value through profit or loss | 7,189 | 5,469 | ||
Gains on forward foreign exchange contracts | – | ( | (574) | |
Losses on foreign exchange | 10 | 36 | ||
Increase in other receivables | ( | (2) | ( | (5) |
(Decrease)/increase in other payables | ( | (69) | 40 | |
Overseas taxation paid | ( | (33) | ( | (75) |
Net cash flow from operating activities | 1,168 | 1,314 | ||
| Investing activities | ||||
Purchases of investments | ( | (7,539) | ( | (10,765) |
Proceeds from sales of investments | 7,280 | 11,390 | ||
Cash flows from forward foreign exchange contracts | – | 173 | ||
Net cash flow (used in)/from investing activities | ( | (259) | 798 | |
| Financing activities | ||||
Dividends paid | ( | (1,432) | ( | (1,330) |
Net cash flow used in financing activities | ( | (1,432) | ( | (1,330) |
(Decrease)/increase in cash and cash equivalents | ( | (523) | 782 | |
Losses on foreign exchange | ( | (10) | ( | (36) |
Cash and cash equivalents, beginning of the year | 1,292 | 546 | ||
Cash and cash equivalents at end of the year | 759 | 1,292 |