| Rate at | |||
Component | Director | 1 June 2025 | Purpose of Remuneration |
Annual fee | Chair | £45,500 | Commitment as Chair 1 |
Annual fee | Non -executive | £33,000 | Commitment as a non-executive |
| Directors | Director 2 | ||
| Additional | Chair of the | £37,500 | For additional responsibilities and |
| fee | Audit Committee | time commitments 3 | |
Annual fee | Senior | £nil | – |
| Independent | |||
| Director | |||
| Additional | Discretionary | For extra or special services | |
fee | All Directors | performed in their role as a Director 4 | |
| Expenses | 5.0 | Reimbursement of expenses | |
| incurred in the performance of | |||
| All Directors | duties as a Director |
Year ended 31 May 2025 | Year ended 31 May 2024 | Percentage change* | |||||||||
| Component | Fees | Expenses | Total | Fees | Expenses | Total | 2024- | 2023- | 2022- | 2021- | 2020- |
| £ | £ | £ | £ | £ | £ | 2025 | 2024 | 2023 | 2022 | 2021 | |
| Andrew Bell | |||||||||||
(Chair) 1 | 44,500 | 156 | 44,656 | 44,000 | – | 44,000 | 1.1 | 3.5 | 4.9 | 1 7.5 | 25.2 |
| Charles | |||||||||||
Crole 2 | 32,000 | – | 32,000 | 31,600 | – | 31,600 | 1.3 | 3.6 | 5.2 | N/A | N/A |
| Caroline | |||||||||||
Kemsley- Pein | 32,000 | – | 32,000 | 31,600 | – | 31,600 | 1.3 | 3.6 | 5.2 | 5.3 | – |
| Michelle | |||||||||||
McGrade | 32,000 | – | 32,000 | 31,600 | – | 31,600 | 1.3 | 3.6 | 5.2 | 5.3 | – |
| Calum | |||||||||||
Thomson | 36,500 | – | 36,500 | 35,950 | – | 35,950 | 1.5 | 3.6 | 5.2 | 5.1 | – |
177,000 | 156 | 177,156 | 174,750 | – | 174,750 |
Year ended 31 May 2025 | Year ended 31 May 2024 | ||||||
| Revenue | Capital | Revenue | Capital | ||||
| return | return | Total | return | return | Total | ||
| Notes | £000 | £000 | £000 | £000 | £000 | £000 | |
Gains on investments held at fair value through profit or loss | 11 | ||||||
Foreign exchange losses | ( | ( | ( | ( | |||
Losses on derivatives held at fair value through profit or loss | 12 | ( | ( | ||||
Income | 2 | ||||||
Management fee | 3 | ( | ( | ( | ( | ( | ( |
Other expenses | 4 | ( | ( | ( | ( | ||
| Return on ordinary activities | |||||||
before finance costs and taxation | |||||||
Finance costs | 5 | ( | ( | ( | |||
| Return on ordinary activities | |||||||
before taxation | |||||||
| Taxation – irrecoverable | |||||||
withholding tax | 6 | ( | ( | ( | ( | ||
| Return on ordinary activities | |||||||
after taxation | 7 | ||||||
| Return per Ordinary Share – | |||||||
basic and diluted (pence) | 7 |
| Share | Capital | |||||||
| Share | premium | redemption | Special | Capital | Revenue | |||
| capital | account | reserve | reserve | reserve | reserve | Total | ||
Group | Notes | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
As at 1 June 2024 | ||||||||
| Total comprehensive income: | ||||||||
Return for the year | ||||||||
| Transactions with shareholders | ||||||||
| recorded directly to equity: | ||||||||
Redemption of Ordinary shares 2024 | ||||||||
Expenses in relation to share cancellation | ( | ( | ||||||
Cancellation of Share premium account* | ( | |||||||
Equity dividends paid | 8 | ( | ( | |||||
As at 31 May 2025 | ||||||||
| * Following Court approval and the consequent registration of the Court Order with the Registrar of Companies, the cancellation of the Company’s Share | ||||||||
Premium account became effective and an amount of £ distributable. | Share | Capital | ||||||
| Share | premium | redemption | Special | Capital | Revenue | |||
| capital | account | reserve | reserve | reserve | reserve | Total | ||
Group | Notes | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
As at 1 June 2023 | ||||||||
| Total comprehensive income: | ||||||||
Return for the year | ||||||||
| Transactions with shareholders | ||||||||
| recorded directly | ||||||||
| to equity: | ||||||||
Redemption of Ordinary shares 2023 | ( | ( | ( | |||||
Redemption of Ordinary shares 2024 | ( | ( | ||||||
Cancellation of Ordinary shares | ( | |||||||
Expenses in relation to share cancellation | ( | ( | ||||||
Equity dividends paid | 8 | ( | ( | |||||
As at 31 May 2024 |
| Group | Group | Company | Company | ||
| 31 May 2025 | 31 May 2024 | 31 May 2025 | 31 May 2024 | ||
| £000 | £000 | £000 | £000 | ||
| Non-current assets: | |||||
Investments held at fair value through profit or loss | 11 | 246,479 | 292,692 | ||
| Current assets: | |||||
Trade and other receivables | 15 | 1,760 | 2,258 | ||
Cash and cash equivalents | 6,282 | 17,027 | |||
8,042 | 19,285 | ||||
| Current liabilities: | |||||
Trade and other payables | 16 | ( | ( | (3,200) | (1,230) |
Redemption Pool liability | 9, 16 | ( | – | (77,930) | |
( | ( | (3,200) | (79,160) | ||
Net current assets/(liabilities) | ( | 4,842 | (59,875) | ||
Total net assets | 251,321 | 232,817 | |||
| Capital and reserves | |||||
Share capital – Ordinary shares | 9 | 236 | 236 | ||
Share capital – management shares | 9 | 50 | 50 | ||
Share premium account | – | 197,039 | |||
Capital redemption reserve | 152 | 152 | |||
Special reserve | 197,010 | – | |||
Capital reserve | 36,615 | 19,423 | |||
Revenue reserve | 17,258 | 15,917 | |||
Shareholders’ funds | 251,321 | 232,817 |
| Group | Group | Company | Company | |
| 31 May 2025 | 31 May 2024 | 31 May 2025 | 31 May 2024 | |
| £000 | £000 | £000 | £000 | |
| Operating activities: | ||||
Net return before taxation | 28,828 | 42,140 | ||
Gains on investments and derivatives held at fair value through profit or loss | ( | ( | (18,544) | (29,828) |
Finance costs | – | 9 | ||
Decrease in trade and other receivables | 713 | 20 | ||
Increase/(decrease) in trade and other payables | ( | 240 | (46) | |
Withholding tax paid | ( | ( | (134) | (195) |
Net cash inflow from operating activities | 11,103 | 12,100 | ||
| Investing activities: | ||||
Purchase of investments | ( | ( | (71,308) | (55,893) |
Sale of investments | 137,579 | 72,930 | ||
Net cash inflow from investing activities | 66,271 | 17,037 | ||
| Financing activities: | ||||
Cancellation of shares | ( | ( | (77,925) | (33,354) |
Expenses in relation to share cancellation | ( | ( | (29) | (4) |
Revolving credit facility non-utilisation fee paid | ( | – | (9) | |
Equity dividends paid | ( | ( | (10,165) | (13,219) |
Net cash outflow from financing activities | ( | ( | (88,119) | (46,586) |
Decrease in cash and cash equivalents | ( | ( | (10,745) | (17,449) |
| Reconciliation of net cash flow movement in funds: | ||||
Cash and cash equivalents at the start of the year | 17,027 | 34,476 | ||
Net cash outflow from cash and cash equivalents | ( | ( | (10,745) | (17,449) |
Cash and cash equivalents at the end of the year | 6,282 | 17,027 | ||
| Cash and cash equivalents comprise the following: | ||||
Cash at bank | 6,282 | 17,027 | ||
6,282 | 17,027 |
Year ended 31 May 2025 | Year ended 31 May 2024 | |||||
| Revenue | Capital | Total | Revenue | Capital | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Income from investments: | ||||||
UK dividends | 8,939 | – | 8,939 | 10,511 | – | 10,511 |
UK REIT dividend income | 461 | – | 461 | 486 | – | 486 |
Non-sterling dividend income* | 2,553 | – | 2,553 | 3,896 | – | 3,896 |
11,953 | – | 11,953 | 14,893 | – | 14,893 | |
| Other income | ||||||
Bank deposit interest | 969 | – | 969 | 659 | – | 659 |
Exchange gains/(losses) | 5 | – | 5 | (2) | – | (2) |
Total income | 12,927 | – | 12,927 | 15,550 | – | 15,550 |
Year ended 31 May 2025 | Year ended 31 May 2024 | |||||
| Revenue | Capital | Total | Revenue | Capital | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Management fee | 452 | 1,355 | 1,807 | 591 | 1,774 | 2,365 |
| Year ended | Year ended | |
| 31 May 2025 | 31 May 2024 | |
| £000 | £000 | |
Fund Administration and Secretarial services | 174 | 162 |
| Auditor’s remuneration for: | ||
Audit of the Group’s financial statements (payable by the Company only) | 56 | 51 |
Directors’ fees (see the Directors’ Remuneration Report on pages 40 to 42) | 177 | 175 |
Other expenses | 428 | 468 |
835 | 856 |
Year ended 31 May 2025 | Year ended 31 May 2024 | |||||
| Revenue | Capital | Total | Revenue | Capital | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| £0m (2024: £5m) revolving loan facility | ||||||
loan arrangement fee | – | – | – | 2 | 8 | 10 |
| £0m (2024: £5m) revolving loan facility | ||||||
non-utilisation fee | – | – | – | 2 | 4 | 6 |
– | – | – | 4 | 12 | 16 |
Year ended 31 May 2025 | Year ended 31 May 2024 | |||||
| Revenue | Capital | Total | Revenue | Capital | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Current tax: | ||||||
Overseas withholding tax suffered | 134 | – | 134 | 195 | – | 195 |
Total Overseas withholding tax suffered | 134 | – | 134 | 195 | – | 195 |
Year ended 31 May 2025 | Year ended 31 May 2024 | |||||
| Revenue | Capital | Total | Revenue | Capital | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Return on activities before taxation | 11,640 | 17,188 | 28,828 | 14,099 | 28,041 | 42,140 |
| Theoretical tax at UK corporation tax rate | ||||||
of 25% (2024: 25%) | 2,910 | 4,297 | 7,207 | 3,525 | 7,010 | 10,535 |
| Effects of: | ||||||
– UK dividends that are not taxable | (2,235) | – | (2,235) | (2,628) | – | (2,628) |
– Overseas dividends that are not taxable | (620) | – | (620) | (973) | – | (973) |
– Non-taxable investment gains | – | (4,636) | (4,636) | – | (7,456) | (7,456) |
– Overseas taxation suffered | 134 | – | 134 | 195 | – | 195 |
– Unrelieved expenses | (55) | 339 | 284 | 76 | 446 | 522 |
Actual current tax charge | 134 | – | 134 | 195 | – | 195 |
Year ended 31 May 2025 | Year ended 31 May 2024 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
| Basic & diluted | ||||||
Net profit (£’000) | 11,506 | 17,188 | 28,694 | 13,904 | 28,041 | 41,945 |
Weighted average number of Ordinary shares in issue | 236,393,165 | 319,642,124 | ||||
Return per ordinary share (pence) | 4.87 | 7.27 | 12.14 | 4.35 | 8.77 | 13.12 |
Year ended 31 May 2025 | Year ended 31 May 2024 | |||
£000 | pence | £000 | pence | |
| In respect of the previous year: | ||||
Third interim dividend | 2,482 | 1.05 | 3,026 | 0.95 |
Final dividend | 2,837 | 1.20 | 3,822 | 1.20 |
| In respect of the year under review: | ||||
First interim dividend | 2,364 | 1.00 | 3,185 | 1.00 |
Second interim dividend | 2,482 | 1.05 | 3,186 | 1.00 |
Dividends distributed during the year | 10,165 | 13,219 |
| Year ended | Year ended | |
| 31 May 2025 | 31 May 2024 | |
| £000 | £000 | |
Revenue available for distribution by way of dividends for the year | 11,506 | 13,904 |
Declared first interim dividend 1.00p (2024: 1.00p) per ordinary share | (2,364) | (3,185) |
Declared second interim dividend 1.05p (2024: 1.00p) per ordinary share | (2,482) | (3,186) |
Declared third interim dividend 1.10p (2024: 1.05p) per ordinary share | (2,600) | (2,482) |
Proposed final dividend of | ( | ( |
Estimated revenue reserve retained for the year | 1,852 | 2,214 |
31 May 2025 | 31 May 2024 | |||
number | £000 | number | £000 | |
Ordinary shares of 0.1p each Opening balance | 236,393,165 | 236 | 355,870,647 | 356 |
Cancellation of Ordinary shares | – | – | (119,477,482) | (120) |
236,393,165 | 236 | 236,393,165 | 236 | |
| Management shares of £1 | ||||
Opening balance | 50,000 | 50 | 50,000 | 50 |
286 | 286 |
| Net asset | Net asset | |||
| value per | Net assets | value per | Net assets | |
| share | attributable | share | attributable | |
| 31 May 2025 | 31 May 2025 | 31 May 2024 | 31 May 2024 | |
| pence | £’000 | pence | £’000 | |
– Basic and diluted | 106.69 | 252,217 | 98.87 | 233,713 |
| 31 May 2025 | 31 May 2024 | |
| £000 | £000 | |
| Investment portfolio summary: | ||
Opening book cost | 270,990 | 294,599 |
Opening investment holding gains/(losses) | 21,702 | (15,666) |
Total opening investments classified at fair value | 292,692 | 278,933 |
| Analysis of investment portfolio movements | ||
Opening fair value | 292,692 | 278,933 |
| Movements in the year: | ||
Purchases at cost | 73,037 | 55,893 |
Sales – proceeds | (137,794) | (72,810) |
Movement in investment holding gains | 18,544 | 30,676 |
Closing fair value | 246,479 | 292,692 |
Closing book cost | 223,331 | 270,990 |
Closing investment holding gains | 23,148 | 21,702 |
Closing fair value | 246,479 | 292,692 |
| Year ended | Year ended | |
| 31 May 2025 | 31 May 2024 | |
| £000 | £000 | |
| Transaction costs: | ||
Costs on acquisitions | 238 | 241 |
Costs on disposals | 83 | 44 |
321 | 285 |
| Level 1 | Level 2 | Level 3 | Total | |
| £000 | £000 | £000 | £000 | |
| Financial assets at fair value through profit or loss at 31 May 2025 | ||||
Equity investments | 246,479 | – | – | 246,479 |
246,479 | – | – | 246,479 | |
| Level 1 | Level 2 | Level 3 | Total | |
| £000 | £000 | £000 | £000 | |
| Financial assets at fair value through profit or loss at 31 May 2024 | ||||
Equity investments | 288,285 | – | 4,407 | 292,692 |
288,285 | – | 4,407 | 292,692 |
| As at | As at | |
| 31 May 2025 | 31 May 2024 | |
| Level 3 | Level 3 | |
| £000 | £000 | |
Opening fair value investments | 4,407 | – |
Sale proceeds | – | (644) |
Realised losses on sales | – | (1,408) |
Transfer from Level 2 to Level 3 | – | 5,051 |
Transfer from Level 3 to Level 1 | (4,407) | – |
Movement in unrealised investment holding (losses)/gains | – | 1,408 |
Closing fair value of Level 3 investments | – | 4,407 |
| As at | As at | |
| 31 May 2025 | 31 May 2024 | |
| Listed Put options at fair value through profit or loss at 31 May 2025 | £000 | £000 |
Opening book cost | – | 4,364 |
Opening investment holding losses | – | (3,516) |
Total investments designated at fair value | – | 848 |
| As at | As at | |
| 31 May 2025 | 31 May 2024 | |
| Listed Put options at fair value through profit or loss at 31 May 2025 | £000 | £000 |
| Analysis of investment portfolio movements | ||
Opening valuation | – | 848 |
Movement in holding losses | – | (848) |
Closing fair valuation | – | – |
Closing book cost | – | – |
Closing unrealised (loss)/gains | – | – |
Closing fair value | – | – |
Group | Company | |||
| 31 May 2025 | 31 May 2024 | 31 May 2025 | 31 May 2024 | |
| £000 | £000 | £000 | £000 | |
Amounts due from brokers | 228 | 13 | 228 | 13 |
Income receivable | 1,390 | 1,585 | 1,390 | 1,585 |
Taxation recoverable | 37 | 564 | 37 | 564 |
Prepayments and other debtors | 105 | 96 | 105 | 96 |
1,760 | 2,258 | 1,760 | 2,258 |
| Group Company | ||||
| 31 May 2025 | 31 May 2024 | 31 May 2025 | 31 May 2024 | |
| £000 | £000 | £000 | £000 | |
Amounts due to brokers | 1,730 | – | 1,730 | – |
Amounts due to subsidiary | – | – | 896 | 896 |
Accruals and other creditors | 574 | 334 | 574 | 334 |
2,304 | 334 | 3,200 | 1,230 | |
Trade and other payables | 2,304 | 334 | 3,200 | 1,230 |
Redemption Pool liability | – | 77,930 | – | 77,930 |
2,304 | 78,264 | 3,200 | 79,160 |
| Weighted | |||
| average | Floating | Fixed | |
| interest rate | rate | rate | |
| As at 31 May 2025 | % | £000 | £000 |
| Assets and liabilities | |||
Cash at bank | – | 6,282 | – |
6,282 | – |
| Weighted | |||
| average | Floating | Fixed | |
| interest rate | rate | rate | |
| As at 31 May 2024 | % | £000 | £000 |
| Assets and liabilities | |||
Cash at bank | – | 17,027 | – |
17,027 | – |
| 2025 | 2024 | |
| £000 | £000 | |
| The Company’s capital at 31 May comprised: | ||
| Equity: | ||
Equity share capital | 286 | 286 |
Retained earnings and other reserves | 251,931 | 233,427 |
Total shareholders’ funds | 252,217 | 233,713 |
Debt as a % of net assets | 0.00% | 0.00% |