Interest in Limited | |
partnership | |
Name | % |
IP Venture Fund II LP (“IPVFII”) | 33.3 |
Interest in Limited | |
partnership | |
Name | % |
IPG Cayman LP | 58.1 |
UCL Technology Fund LP (“UCL Fund”) | 46.4 |
Technikos LLP (“Technikos”) | 17.8 |
| 2024 |
2023 |
|||||||
Floating |
Interest |
Floating |
Interest |
|||||
Fixed rate |
rate |
free |
Total |
Fixed rate |
rate |
free |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Financial assets |
||||||||
Equity investments |
– |
– |
713.8 |
713.8 |
– |
– |
1,011.5 |
1,011.5 |
Debt investments |
– |
– |
51.6 |
51.6 |
– |
– |
83.7 |
83.7 |
Limited and limited liability partnership interests |
– |
– |
58.1 |
58.1 |
– |
– |
69.7 |
69.7 |
Assets held for sale |
– |
– |
13.9 |
13.9 |
– |
– |
– |
– |
Trade receivables |
– |
– |
0.7 |
0.7 |
– |
– |
0.6 |
0.6 |
Other receivables |
– |
– |
5.6 |
5.6 |
– |
– |
7.6 |
7.6 |
Receivable on sale of debt and equity investments |
– |
– |
20.1 |
20.1 |
– |
– |
9.2 |
9.2 |
Deposits |
170.0 |
– |
– |
170.0 |
126.0 |
– |
– |
126.0 |
Cash and cash equivalents |
10.8 |
104.4 |
0.40 |
115.6 |
16.8 |
83.9 |
0.2 |
100.9 |
Total |
180.8 |
104.4 |
864.2 |
1,149.4 |
142.8 |
83.9 |
1,182.5 |
1,409.2 |
Financial liabilities |
||||||||
Trade payables |
– |
– |
(0.3) |
(0.3) |
– |
– |
(0.5) |
(0.5) |
Other accruals and deferred income |
– |
– |
(12.2) |
(12.2) |
– |
– |
(16.5) |
(16.5) |
Borrowings |
(129.1) |
– |
– |
(129.1) |
(135.2) |
– |
– |
(135.2) |
Carried interest plan liability |
– |
– |
(27.3) |
(27.3) |
– |
– |
(38.0) |
(38.0) |
Deferred tax liability |
– |
– |
(4.5) |
(4.5) |
– |
– |
(4.8) |
(4.8) |
Loans from Limited Partners of consolidated funds |
– |
– |
(19.9) |
(19.9) |
– |
– |
(19.8) |
(19.8) |
Other non-current liabilities |
– |
– |
(5.4) |
(5.4) |
– |
– |
(6.4) |
(6.4) |
Total |
(129.1) |
– |
(69.6) |
(198.7) |
(135.2) |
– |
(86.0) |
(221.2) |
2024 | 2023 | |
Credit rating | £m | £m |
P1 | 206.9 | 158.9 |
AAAMMF 1 | 78.6 | 66.7 |
Other 2 | 0.1 | 1.3 |
Total deposits and cash and cash equivalents | 285.6 | 226.9 |
| Year ended 31 December 2024 | ||||||||
Venture | ||||||||
Venture | capital | Venture | ||||||
capital | investing: | capital | Venture | Venture | ||||
investing: | Of which | Tech- | investing: | capital | capital | Third-party | ||
Healthier | Oxford | enriched | Regenerative | investing: | investing: | fund | ||
future | Nanopore | future | future | Other | Total | management | Consolidated | |
Statement of comprehensive Income | £m | £m | £m | £m | £m | £m | £m | £m |
Portfolio return and revenue | ||||||||
Change in fair value of equity and debt investments | (126.0) | (65.6) | (45.6) | (75.1) | 0.6 | (246.1) | – | (246.1) |
(Loss)/gain on disposal of equity and debt investments | 7.5 | (0.7) | 56.1 | – | 0.1 | 63.7 | – | 63.7 |
Change in fair value of limited and limited liability | ||||||||
partnership interests | (12.6) | (12.6) | – | (12.6) | ||||
Revenue from services and other income | 0.3 | 0.3 | 5.2 | 5.5 | ||||
(118.5) | (66.3) | 10.5 | (75.1) | (11.6) | (194.7) | 5.2 | (189.5) | |
Administrative expenses 1 | ||||||||
Carried interest plan credit 1 | 7.9 | 7.9 | – | 7.9 | ||||
Share-based payment charge 1 | (1.6) | (1.6) | (0.3) | (1.9) | ||||
Other administrative expenses 1 | (19.8) | (19.8) | (5.5) | (25.3) | ||||
(13.5) | (13.5) | (5.8) | (19.3) | |||||
Operating loss | (118.5) | (66.3) | 10.5 | (75.1) | (25.1) | (208.2) | (0.6) | (208.8) |
Finance income 1 | 8.1 | 8.1 | 0.7 | 8.8 | ||||
Finance costs 1 | (6.7) | (6.7) | – | (6.7) | ||||
Loss before taxation | (118.5) | (66.3) | 10.5 | (75.1) | (23.7) | (206.8) | 0.1 | (206.7) |
Taxation 1 | (0.3) | (0.3) | – | (0.3) | ||||
Loss for the year | (118.5) | (66.3) | 10.5 | (75.1) | (24.0) | (207.1) | 0.1 | (207.0) |
STATEMENT OF FINANCIAL POSITION | ||||||||
Assets | 463.1 | 106.6 | 101.1 | 215.9 | 352.0 | 1,132.1 | 19.1 | 1,151.2 |
Liabilities 1 | (191.8) | (191.8) | (6.9) | (198.7) | ||||
Net Assets | 463.1 | 106.6 | 101.1 | 215.9 | 160.2 | 940.3 | 12.2 | 952.5 |
Other segment items | ||||||||
Portfolio investment | (36.3) | (1.0) | (8.5) | (15.7) | (2.5) | (63.0) | – | (63.0) |
Cash proceeds | 30.4 | 1.6 | 148.9 | – | 4.1 | 183.4 | – | 183.4 |
| Year ended 31 December 2023 |
||||||||
Venture |
||||||||
Venture |
capital |
Venture |
||||||
capital |
investing: |
capital |
Venture |
Venture |
||||
investing: |
Of which |
Tech- |
investing: |
capital |
capital |
Third- |
||
Healthier |
Oxford |
enriched |
Regenerative |
investing: |
investing: |
party fund |
||
future |
Nanopore |
future |
future |
Other |
Total |
management |
Consolidated |
|
Statement of Comprehensive Income |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
Portfolio return and revenue |
||||||||
Change in fair value of equity and debt investments |
(92.9) |
(31.9) |
(7.0) |
(8.7) |
(2.3) |
(110.9) |
– |
(110.9) |
(Loss)/gain on disposal of equity and debt investments |
(12.9) |
– |
2.1 |
– |
– |
(10.8) |
– |
(10.8) |
Change in fair value of limited and limited liability |
||||||||
partnership interests |
(38.8) |
(38.8) |
– |
(38.8) |
||||
Revenue from services and other income |
1.3 |
1.3 |
4.6 |
5.9 |
||||
(105.8) |
(31.9) |
(4.9) |
(8.7) |
(39.8) |
(159.2) |
4.6 |
(154.6) |
|
Administrative expenses 1 |
||||||||
Carried interest plan credit 1 |
4.7 |
4.7 |
– |
4.7 |
||||
Share-based payment charge 1 |
(2.3) |
(2.3) |
(0.3) |
(2.6) |
||||
Other administrative expenses 1 |
(22.6) |
(22.6) |
(5.4) |
(28.0) |
||||
(20.2) |
(20.2) |
(5.7) |
(25.9) |
|||||
Operating loss |
(105.8) |
(31.9) |
(4.9) |
(8.7) |
(60.0) |
(179.4) |
(1.1) |
(180.5) |
Finance income 1 |
9.4 |
9.4 |
0.4 |
9.8 |
||||
Finance costs 1 |
(5.6) |
(5.6) |
– |
(5.6) |
||||
Loss before taxation |
(105.8) |
(31.9) |
(4.9) |
(8.7) |
(56.2) |
(175.6) |
(0.7) |
(176.3) |
Taxation 1 |
1.9 |
1.9 |
– |
1.9 |
||||
Loss for the year |
(105.8) |
(31.9) |
(4.9) |
(8.7) |
(54.3) |
(173.7) |
(0.7) |
(174.4) |
STATEMENT OF FINANCIAL POSITION |
||||||||
Assets |
576.5 |
173.6 |
231.4 |
275.3 |
310.2 |
1,393.4 |
18.2 |
1,411.6 |
Liabilities 1 |
(214.7) |
(214.7) |
(6.6) |
(221.3) |
||||
Net Assets |
576.5 |
173.6 |
231.4 |
275.3 |
95.5 |
1,178.7 |
11.6 |
1,190.3 |
Other segment items |
||||||||
Portfolio investment |
(33.9) |
– |
(11.9) |
(17.6) |
(9.8) |
(73.2) |
– |
(73.2) |
Cash proceeds |
3.7 |
– |
33.2 |
0.1 |
1.6 |
38.6 |
– |
38.6 |
2024 |
2023 |
|
£000 |
£000 |
|
Audit of these financial statements (KPMG LLP) |
635.9 |
525.3 |
Audit of financial statements of funds and |
153.5 |
139.2 |
subsidiaries of the companies (KPMG LLP) |
||
Audit related assurance services (KPMG LLP) |
74.3 |
72.3 |
Total assurance services |
863.7 |
736.8 |
2024 |
2023 |
|
£m |
£m |
|
Depreciation of right-of-use asset, property, |
(0.6) |
(0.6) |
plant and equipment |
||
Total employee costs (see note 9) |
(19.0) |
(19.0) |
2024 |
2023 |
|
£m |
£m |
|
Employee costs (less share-based payment charge) |
14.7 |
16.4 |
Professional services |
3.2 |
4.2 |
Depreciation of tangible assets |
0.6 |
0.6 |
Other expenses |
4.1 |
6.8 |
22.6 |
28.0 |
|
Restructuring costs – labour |
2.4 |
– |
Restructuring costs – professional services |
0.3 |
– |
Total |
25.3 |
28.0 |
2024 |
2023 |
|
£m |
£m |
|
Salaries |
10.6 |
11.3 |
Defined contribution pension cost |
1.1 |
1.1 |
Other bonuses accrued in the year |
1.8 |
2.6 |
Social security |
1.2 |
1.4 |
Restructuring costs – labour |
2.4 |
– |
Employee costs |
17.1 |
16.4 |
Share–based payment charge (see note 21) |
1.9 |
2.6 |
Total employee costs |
19.0 |
19.0 |
2024 |
2023 |
|
£m |
£m |
|
Current tax |
||
UK corporation tax on profits for the year |
– |
– |
Foreign tax |
– |
– |
– |
– |
|
Deferred tax charge/(credit) |
0.3 |
(1.9) |
Total tax |
0.3 |
(1.9) |
2024 |
2023 |
|
£m |
£m |
|
Loss before tax |
(206.7) |
(176.3) |
Tax at the UK corporation tax rate of 25% (2023: 23.52%) |
(51.7) |
(41.5) |
Expenses not deductible for tax purposes |
(1.8) |
(1.1) |
Income not taxable |
(15.9) |
2.5 |
Fair value movement on investments qualifying for SSE |
65.8 |
40.9 |
Movement on share–based payments |
0.3 |
0.6 |
Movement in tax losses arising not recognised |
3.6 |
0.1 |
CIR (Corporate Interest Rate) reactivation |
– |
(3.1) |
Foreign tax |
– |
0.1 |
Rate change on deferred tax |
– |
(0.4) |
Total tax charge/(credit) |
0.3 |
(1.9) |
2024 |
2023 |
|||
Deferred |
Deferred |
|||
Amount |
tax |
Amount |
tax |
|
£m |
£m |
£m |
£m |
|
Share–based payment |
(52.4) |
(13.1) |
(48.1) |
(12.0) |
costs and other temporary |
||||
differences |
||||
Unused tax losses |
(279.6) |
(69.9) |
(250.2) |
(62.6) |
Total unrecognised |
||||
deferred tax asset |
(333.0) |
(83.0) |
(298.3) |
(74.6) |
2024 |
2023 |
|||
Deferred |
Deferred |
|||
Amount |
tax |
Amount |
tax |
|
£m |
£m |
£m |
£m |
|
Temporary timing differences |
39.6 |
9.9 |
54.1 |
13.5 |
Unused tax losses |
(21.6) |
(5.4) |
(35.2) |
(8.7) |
Total recognised |
||||
deferred tax liability |
18.0 |
4.5 |
18.9 |
4.8 |
2024 |
2023 |
|
Earnings |
£m |
£m |
Earnings for the purposes of basic and dilutive earnings |
(202.6) |
(171.3) |
per share |
2024 |
2023 |
|
Number of |
Number of |
|
Number of shares |
shares |
shares |
Weighted average number of ordinary shares for the |
1,014,672,586 |
1,036,400,406 |
purposes of basic earnings per share |
||
Effect of dilutive potential ordinary shares: |
– |
– |
Options or contingently issuable shares |
||
Weighted average number of ordinary shares for the |
||
purposes of diluted earnings per share |
1,014,672,586 |
1,036,400,406 |
2024 |
2023 |
|
pence |
pence |
|
Basic |
(19.97) |
(16.53) |
Diluted |
(19.97) |
(16.53) |
At fair |
|||
value |
|||
through |
|||
profit or |
Amortised |
||
loss |
cost |
Total |
|
Financial assets |
£m |
£m |
£m |
Equity investments |
713.8 |
– |
713.8 |
Debt investments |
51.6 |
– |
51.6 |
Limited and limited liability partnership interests |
58.1 |
– |
58.1 |
Assets held for sale |
13.9 |
– |
13.9 |
Trade and other receivables |
– |
6.3 |
6.3 |
Receivables on sale of debt and equity investments |
20.1 |
– |
20.1 |
Deposits |
– |
170.0 |
170.0 |
Cash and cash equivalents |
– |
115.6 |
115.6 |
At 31 December 2024 |
857.5 |
291.9 |
1,149.40 |
Equity investments |
1,011.5 |
– |
1,011.5 |
Debt investments |
83.7 |
– |
83.7 |
Limited and limited liability partnership interests |
69.7 |
– |
69.7 |
Trade and other receivables |
– |
8.2 |
8.2 |
Receivables on sale of debt and equity investments |
9.2 |
– |
9.2 |
Deposits |
– |
126.0 |
126.0 |
Cash and cash equivalents |
– |
100.9 |
100.9 |
At 31 December 2023 |
1,174.1 |
235.1 |
1,409.2 |
Fair value | Fair value | ||
of Group | of Group | ||
holding at | holding at | ||
31 Dec 2024 | 31 Dec 2023 | ||
Company name | Primary valuation basis | £m | £m |
Oxford Nanopore Technologies plc | Quoted bid price | 106.6 | 173.6 |
Istesso Limited * | DCF | 91.9 | 113.8 |
Hysata Pty Ltd | Funding transaction < 12 months, PWERM | 76.8 | 70.0 |
Oxa Autonomy Limited * | Adjusted funding – downwards | 42.7 | 65.7 |
Hinge Health, Inc.* | Adjusted funding – downwards | 36.6 | 34.0 |
First Light Fusion Limited * | Future event | 25.0 | 64.9 |
Pulmocide Limited | Adjusted funding – upwards | 23.1 | 19.2 |
Mission Therapeutics Limited | Funding transaction < 12 months, PWERM | 22.5 | 15.8 |
Nexeon Limited | Future event | 19.4 | 11.8 |
Artios Pharma Limited | Adjusted funding – downwards | 17.4 | 17.4 |
Total | 462.0 | 586.2 |
Level 1 | Level 3 | |||
Equity | Unquoted | Debt | ||
investments | equity | investments | ||
in quoted | investments | in unquoted | ||
spin–out | in spin–out | spin–out | ||
companies | companies | companies | Total | |
£m | £m | £m | £m | |
At 1 January 2023 | 228.7 | 892.1 | 38.1 | 1,158.9 |
Investments | – | 32.8 | 30.6 | 63.4 |
Transaction–based reclassifications | – | 7.8 | (7.8) | – |
Other transfers between hierarchy levels | 1.8 | (1.8) | – | – |
Disposals | (1.6) | (7.6) | (0.3) | (9.5) |
Fees settled via equity | – | 0.1 | – | 0.1 |
Other change in portfolio value | – | (6.8) | – | (6.8) |
Change in fair value 1 | (24.5) | (103.7) | 23.5 | (104.7) |
Change in FX 1 | (0.6) | (5.2) | (0.4) | (6.2) |
At 1 January 2024 | 203.8 | 807.7 | 83.7 | 1,095.2 |
Investments | 1.5 | 40.9 | 18.4 | 60.8 |
Transaction–based reclassifications | 0.3 | 49.5 | (49.8) | – |
Other transfers between hierarchy levels | – | – | – | – |
Disposals | (11.8) | (116.6) | (1.0) | (129.4) |
Reclassification to Assets Held for Sale | (7.1) | (6.8) | – | (13.9) |
Other change in portfolio value | – | (1.1) | (0.1) | (1.2) |
Change in fair value 1 | (53.7) | (187.4) | 1.7 | (239.4) |
Change in FX 1 | 0.1 | (5.5) | (1.3) | (6.7) |
At 31 December 2024 | 133.1 | 580.7 | 51.6 | 765.4 |
Variable | |||||||||
Fair value of | input | Fair value of | |||||||
Valuation technique | investments | Variable inputs | sensitivity | Positive impact | Negative impact | investments | |||
2024 | 2023 | ||||||||
£m | % | £m | % of NAV | £m | % of NAV | £m | |||
Quoted | 133.1 | n/a | n/a | n/a | n/a | n/a | n/a | 203.8 | |
Funding transaction | 217.8 | • | Inputs used in PWERM models to quantify the | +/–5 | 10.9 | 1.1 | (10.9) | (1.1) | 187.9 |
<12 months | impact of funding transactions on subordinate | ||||||||
securities including exit values and timelines. | |||||||||
Funding transaction | 54.9 | +/–5 | 2.7 | 0.3 | (2.7) | (0.3) | 162.7 | ||
>12 months | |||||||||
Other: Future market/ | 60.7 | • | Estimated impact of future event | +/–10 | 6.1 | 0.6 | (6.1) | (0.6) | 25.0 |
commercial events | • | Execution risk discount applied to future event | |||||||
(where positive) | |||||||||
• | Scenario probabilities | ||||||||
| • | Discount rates | ||||||||
• | Extent to which future event is indicative of facts | ||||||||
and circumstances in existence at the balance | |||||||||
sheet date | |||||||||
Other: Adjusted | 35.9 | • | Company-specific milestone analysis resulting | +/–10 | 3.6 | 0.4 | (3.6) | (0.4) | 99.9 |
financing price based | in a positive calibration adjustment versus the | ||||||||
on past performance – | previous funding transaction price | ||||||||
Upwards* | |||||||||
Variable | |||||||||
| Fair value of | input | Fair value of | |||||||
Valuation technique | investments | Variable inputs | sensitivity | Positive impact | Negative impact | investments | |||
| 2024 | 2023 | ||||||||
| £m | % | £m | % of NAV | £m | % of NAV | £m | |||
Other: Adjusted | 152.7 | • | Company-specific milestone analysis resulting | +/–10 | 15.3 | 1.6 | (15.3) | (1.6) | 203.9 |
financing price based | in a negative calibration adjustment versus the | ||||||||
on past performance – | previous funding transaction price | ||||||||
Downwards* | |||||||||
Other: Revenue | 13.1 | • | Estimate of future recurring revenues | +/–10 | 1.3 | 0.1 | (1.3) | (0.1) | 85.4 |
multiple* | • | Selection of comparable companies | |||||||
| • | Discount/premium to multiple | ||||||||
Other: DCF* | 97.2 | • | Discount rate | +/–20 | 19.4 | 2.0 | (19.4) | (2.0) | 126.6 |
| • | Clinical trial and drug approval success rates | ||||||||
| • | Estimate of likelihood, value and structure of a | ||||||||
potential pharmaceutical partnership | |||||||||
| • | Estimate of addressable market | ||||||||
| • | Market share and royalty rates | ||||||||
| • | Probability estimation of liquidity event | ||||||||
| • | Estimate of forward exchange rates | ||||||||
Total | 765.4 | 59.3 | 6.1 | (59.3) | (6.1) | 1,095.2 | |||
Impact on |
||||
IPG equity |
||||
Assumption |
holding |
Impact % |
||
Input |
used |
Sensitivity |
£m |
of NAV 1 |
Phase 2b success rate |
63% |
+/– 10% |
£12m |
+/– 1.2% |
Selected pharma partner |
Bottom |
|||
deal size |
quartile |
Median |
£60m |
+6.2% |
Pharma partnership probability |
90% |
+/– 10% |
£7m |
+/– 0.7% |
Royalty rate |
15% |
+/– 5% |
£14m |
+/– 1.4% |
2024 |
2023 |
|
Change in fair value in the year (including fx) |
£m |
£m |
Fair value gains |
42.7 |
97.4 |
Fair value losses |
(288.8) |
(208.3) |
Total |
(246.1) |
(110.9) |
At 31 December 2024 |
||
Investments |
Sensitivity |
|
£m |
+/- 1% £m |
|
US dollar |
96.8 |
1.0 |
Australian dollar |
94.0 |
0.9 |
Euro |
12.9 |
0.1 |
Swedish Krona |
5.7 |
0.1 |
Total |
209.4 |
2.1 |
At 31 December 2023 |
||
Investments |
Sensitivity |
|
£m |
+/- 1% £m |
|
US dollar |
85.5 |
0.8 |
Australian dollar |
99.9 |
1.0 |
Euro |
6.7 |
0.1 |
Swedish Krona |
1.6 |
– |
Total |
193.7 |
1.9 |
Limited & Limited Liability |
Functional |
2024 |
2023 |
|
Partnerships |
currency |
Status |
£m |
£m |
IPG Cayman Fund L.P. |
USD |
Unaudited |
37.7 |
46.0 |
(Longview Innovation) |
||||
UCL Technology Fund L.P. |
GBP |
Unaudited |
18.0 |
20.7 |
Technikos LLP |
GBP |
Unaudited |
2.4 |
3.0 |
Total |
58.1 |
69.7 |
Limited & Limited Liability Partnerships movements in year |
£m |
At 1 January 2023 |
99.6 |
Investments during the year |
9.8 |
Distribution from Limited Partnership funds |
(0.9) |
Change in fair value during the year |
(36.5) |
Currency revaluation |
(2.3) |
At 1 January 2024 |
69.7 |
Investments during the year |
2.2 |
Distribution from Limited Partnership funds |
(1.2) |
Change in fair value during the year |
(13.1) |
Currency revaluation |
0.5 |
At 31 December 2024 |
58.1 |
2024 |
2023 |
|
£m |
£m |
|
Proceeds from sale of equity and debt investments |
182.2 |
37.7 |
Movement in amounts receivable on sale of debt and |
10.9 |
(39.0) |
equity investments |
||
Carrying value of investments |
(129.4) |
(9.5) |
Gain/(loss) on disposal |
63.7 |
(10.8) |
2024 |
2023 |
|
Current assets |
£m |
£m |
Trade debtors |
0.7 |
0.6 |
Prepayments |
0.8 |
0.8 |
Interest receivable |
1.3 |
2.9 |
Other receivables |
3.5 |
3.9 |
Trade and other receivables |
6.3 |
8.2 |
2024 |
2023 |
|
£m |
£m |
|
Deferred and contingent consideration (non-current) |
18.5 |
7.8 |
Deferred and contingent consideration (current) |
1.6 |
1.4 |
Total deferred and contingent consideration |
20.1 |
9.2 |
2024 |
2023 |
||
Investment |
Primary Valuation Basis |
£m |
£m |
Featurespace |
Discounted sale amount |
11.1 |
– |
Oxular |
Discounted sale amount |
1.6 |
– |
Kynos |
Discounted sale amount |
0.5 |
– |
Garrison |
Discounted sale amount |
0.7 |
– |
Enterprise |
Probability-weighted DCF model |
4.4 |
7.7 |
Therapeutics |
reflecting potential milestone |
||
Holdings Limited |
payments |
||
Zihipp Limited |
Probability-weighted DCF model |
1.8 |
1.5 |
reflecting potential milestone |
|||
payments |
|||
Total |
20.1 |
9.2 |
2024 |
2023 |
|
Current liabilities |
£m |
£m |
Trade payables |
0.3 |
0.5 |
Social security expenses |
0.6 |
0.6 |
Bonus accrual |
2.7 |
3.0 |
Lease liability |
1.0 |
1.4 |
Payable to Imperial College and other third parties |
3.4 |
6.9 |
under revenue share obligations |
||
Other accruals and deferred income |
4.5 |
4.7 |
Trade and other payables |
12.5 |
17.1 |
2024 |
2023 |
|
Current liabilities |
£m |
£m |
Borrowings |
6.3 |
6.3 |
Total |
6.3 |
6.3 |
2024 |
2023 |
|
Non–current liabilities |
£m |
£m |
Loans drawn down from the Limited Partners |
19.9 |
19.8 |
of consolidated funds |
||
Borrowings |
122.8 |
128.9 |
Total |
142.7 |
148.7 |
Outstanding |
Repayment commencement |
||||
Description |
Initial amount |
amount |
Date drawn |
Interest rate |
date & terms |
EIB Facility |
£50.0m |
£9.4m |
Feb 2017 |
Fixed 3.026% |
Repayable over 8 years from |
Jul 2018 |
|||||
IP Group Series A Notes |
£20.0m |
£20.0m |
Dec 2022 |
Fixed 5.230% |
Repayable in full in Dec 2027 |
IP Group Series B Notes |
£20.0m |
£20.0m |
Dec 2022 |
Fixed 5.210% |
Repayable in full in Dec 2028 |
IP Group Series C Notes |
£20.0m |
£20.0m |
Dec 2022 |
Fixed 5.300% |
Repayable in full in Dec 2029 |
IP Group Series D Notes |
£20.0m |
£20.0m |
Jun 2023 |
Fixed 5.230% |
Repayable in full in Dec 2027 |
IP Group Series E Notes |
£20.0m |
£20.0m |
Jun 2023 |
Fixed 5.210% |
Repayable in full in Dec 2028 |
IP Group Series F Notes |
£20.0m |
£20.0m |
Jun 2023 |
Fixed 5.300% |
Repayable in full in Dec 2029 |
Total |
£170.0m |
£129.4m |
2024 | 2023 | |
£m | £m | |
Due within 6 months | 6.2 | 6.4 |
Due 6 to 12 months | 6.3 | 6.4 |
Due 1 to 5 years | 141.8 | 112.4 |
Due after 5 years | – | 42.1 |
Total 1 | 154.3 | 167.3 |
2024 | 2023 | |
£m | £m | |
Due within 6 months | 3.1 | 3.1 |
Due 6 to 12 months | 3.1 | 3.1 |
Due 1 to 5 years | 123.2 | 89.4 |
Due after 5 years | – | 40.0 |
Total 1 | 129.4 | 135.6 |
2024 | 2023 | |
£m | £m | |
At 1 January | 135.2 | 81.4 |
Repayment of debt | (6.1) | (6.2) |
New borrowings | – | 60.0 |
At 31 December | 129.1 | 135.2 |
2024 | 2023 | |||
Issued and fully paid: | Number | £m | Number | £m |
Ordinary shares of 2p each | ||||
At 1 January | 1,063,188,005 | 21.3 | 1,063,188,005 | 21.3 |
Shares purchased and cancelled | (20,609,101) | (0.4) | – | – |
Cancellation of shares held in Treasury | (67,292,636) | (1.4) | – | – |
Share capital at 31 December | 975,286,268 | 19.5 | 1,063,188,005 | 21.3 |
Existing treasury shares at 1 January | (26,493,520) | (0.5) | (28,110,373) | (0.6) |
Purchase of treasury shares | (45,280,605) | (0.9) | (220,302) | – |
Cancellation of treasury shares | 67,292,636 | 1.3 | – | – |
Shares transferred out of treasury for SAYE | – | – | 285,335 | – |
Settlement of employee share-based payments | 4,481,489 | 0.1 | 1,551,820 | – |
Outstanding at 31 December | 975,286,268 | 19.5 | 1,036,694,485 | 20.7 |
Weighted- | Weighted- | |||
average | average | |||
Number of | exercise | Number | exercise | |
options | price | of options | price | |
2024 | 2024 | 2023 | 2023 | |
At 1 January | 2,153,379 | – | 2,556,682 | – |
AIS deferral shares award | 1,578,434 | – | 1,120,292 | – |
during the year | ||||
Exercised during the year | (1,593,233) | – | (1,523,595) | – |
At 31 December | 2,138,580 | – | 2,153,379 | – |
Exercisable at 31 December | – | – | – | – |
Weighted- | Weighted- | |||
average | average | |||
Number of | exercise | Number | exercise | |
options | price | of options | price | |
2024 | 2024 | 2023 | 2023 | |
At 1 January | 10,238,863 | – | 3,458,509 | – |
Forfeited during the year | (1,362,198) | – | (16,367) | – |
Notionally awarded during | 8,833,966 | – | 6,796,721 | – |
the year | ||||
At 31 December | 17,710,631 | – | 10,238,863 | – |
Exercisable at 31 December | – | – | – | – |
2024 | 2023 | |
IP Group share price as of valuation date | £0.539 | £0.602 |
Exercise price | £nil | £nil |
Indicated discount for lack of marketability | 15% | 15% |
Adjusted probability assigned for performance conditions | 20% | 20% |
Fair value at grant date | £0.21 | £0.24 |
Weighted- | Weighted- | |||
average | average | |||
Number of | exercise | Number of | exercise | |
options | price | options | price | |
2024 | 2024 | 2023 | 2023 | |
At 1 January | 7,728,493 | – | 14,490,039 | – |
Lapsed during the year | (3,950,040) | – | (6,759,628) | – |
Forfeited during the year | (10,907) | – | (1,918) | – |
Exercised during the year | (2,703,041) | – | – | – |
At 31 December | 1,064,505 | – | 7,728,493 | – |
Exercisable at 31 December | 1,064,505 | – | 4,596,014 | – |
2024 | 2023 | |
£m | £m | |
At 1 January | 38.0 | 44.1 |
Credit for the year | (7.9) | (4.7) |
Payments made in the year | (2.5) | (1.3) |
Foreign exchange rate movement | (0.3) | (0.1) |
At 31 December | 27.3 | 38.0 |
Number | |||||
Number of | of shares | Number of | |||
shares held at | acquired/ | shares held at | |||
1 January | (disposed of) | 31 December | |||
Director/PDMR | Company name | 2024 | in the period | 2024 | % |
Greg Smith | Alesi Surgical Limited | 2 | – | 2 | <0.1% |
Crysalin Limited (dissolved) | 149 | – | – | – | |
Emdot Limited | 4 | – | 4 | 0.23% | |
Istesso Limited | 313,425 | – | 313,425 | 0.37% | |
Itaconix plc 1 | 90 | – | 90 | <0.1% | |
Mirriad Advertising plc | 16,667 | – | 16,667 | <0.1% | |
Oxa Autonomy Limited | 8 | – | 8 | <0.1% | |
Oxford Nanopore Technologies plc | 27,008 | – | 27,008 | <0.1% | |
Rio AI Limited | 144,246 | – | 144,246 | <0.1% | |
Surrey Nanosystems Limited | 88 | – | 88 | <0.1% | |
Tissue Regenix Group plc | 500 | – | 500 | <0.1% | |
Xeros Technology plc | 13 | – | 13 | <0.1% | |
David Baynes | Alesi Surgical Limited | 4 | – | 4 | <0.1% |
Arkivum Limited | 377 | – | 377 | <0.1% | |
Creavo Medical Technologies Limited (dissolved) | 46 | – | – | – | |
Mirriad Advertising plc | 16,667 | – | 16,667 | <0.1% | |
Oxford Nanopore Technologies plc | 2,784 | – | 2,784 | <0.1% | |
Ultraleap Holdings Limited | 2,600 | – | 2,600 | <0.1% | |
Zeetta Networks Limited | 424 | – | 424 | 0.11% |
Number | |||||
Number of | of shares | Number of | |||
shares held at | acquired/ | shares held at | |||
1 January | (disposed of) | 31 December | |||
Director/PDMR | Company name | 2024 | in the period | 2024 | % |
Mark Reilly | Actual Experience plc 2 | 28,000 | – | 28,000 | <0.1% |
AudioScenic Limited | 53 | – | 53 | <0.1% | |
Bramble Energy Limited | 16 | – | 16 | <0.1% | |
Diffblue Limited | 8,038 | – | 8,038 | <0.1% | |
Itaconix plc1 | 7,547 | – | 7,547 | <0.1% | |
Mirriad Advertising plc | 66,666 | – | 66,666 | <0.1% | |
Mixergy Limited | 126 | – | 126 | <0.1% | |
Oxa Autonomy Ltd | 8 | – | 8 | <0.1% | |
Ultraleap Holdings Limited | 1,700 | – | 1,700 | <0.1% |
Number | |||||
Number of | of shares | ||||
shares held at | acquired/ | Number of | |||
1 January | (disposed of) | shares held at | |||
Director/PDMR | Company name | 2024 | in the period | 13 May 2024 | % |
Sam Williams | Accelercomm Limited | 127 | – | 127 | <0.1% |
Alesi Surgical Limited | 1 | – | 1 | <0.1% | |
Centessa Pharmaceuticals plc | 3,247 | – | 3,247 | <0.1% | |
Creavo Medical Technologies Limited (dissolved) | 23 | – | 23 | <0.1% | |
Genomics plc | 333 | – | 333 | <0.1% | |
Ibex Innovations Limited | 1,701 | – | 1,701 | <0.1% | |
Istesso Limited | 7,048,368 | – | 7,048,368 | 8.29% | |
Microbiotica Limited | 7,000 | – | 7,000 | <0.1% | |
Mirriad Advertising plc | 3,333 | – | 3,333 | <0.1% | |
Oxa Autonomy Ltd | 3 | – | 3 | <0.1% | |
Oxehealth Limited | 65 | – | 65 | <0.1% | |
Oxford Nanopore Technologies plc | 25,609 | – | 25,609 | <0.1% | |
Topivert Limited 2 | 1,000 | – | 1,000 | <0.1% | |
Ultraleap Holdings Limited | 558 | – | 558 | <0.1% |
2024 | 2023 | |
£000 | £000 | |
Short–term employee benefits 1 | 2,176 | 3,091 |
Post–employment benefits 2 | 48 | 108 |
Share–based payments 3 | 615 | 1,161 |
Total | 2,839 | 4,360 |
2024 | 2023 | |
Statement of comprehensive income | £m | £m |
Revenue from services | – | – |
2024 | 2023 | |
Statement of financial position | £m | £m |
Trade receivables | 0.1 | 0.1 |
2024 | 2023 | |
Statement of comprehensive income | £m | £m |
Net portfolio (losses)/gains | (125.7) | 31.7 |
2024 | 2023 | |
Statement of financial position | £m | £m |
Equity and debt investments | 345.8 | 566.4 |
2024 | 2023 | |
£m | £m | |
Intercompany balances with other Group companies | 2.2 | 2.1 |
Year of | ||||
commencement | Invested | Remaining | ||
of commitment | Commitment | to date | commitment | |
Year ended 31 December 2024 | £m | £m | £m | |
IP Venture Fund II LP | 2013 | 10.0 | 10.0 | – |
UCL Technology Fund LP | 2016 | 24.8 | 23.4 | 1.4 |
Total at 31 December 2024 | 34.8 | 33.4 | 1.4 |
Year of | ||||
commencement | Invested | Remaining | ||
of commitment | Commitment | to date | commitment | |
Year ended 31 December 2023 | £m | £m | £m | |
IP Venture Fund II LP | 2013 | 10.0 | 9.9 | 0.1 |
UCL Technology Fund LP | 2016 | 24.8 | 23.2 | 1.6 |
Total at 31 December 2023 | 34.8 | 33.1 | 1.7 |
2024 pence | 2023 pence | |||
per share | £m | per share | £m | |
Ordinary shares: | ||||
Interim dividend | – | – | 0.51 | 5.3 |
Final dividend | – | – | 0.76 | 7.7 |
Dividends paid to equity owners in the financial year | – | 13.0 | ||
Proposed final dividend at financial year end | – | – | – | – |
Reference for | 2024 | 2023 | |||
APM | reconciliation | Definition and purpose | £m | £m | |
NAV | Primary | NAV per share is defined as Net Assets divided by the number of outstanding shares. | NAV | £952.5m | £1,190.3m |
per share 1 | statements | The measure shows net assets managed on behalf of shareholders by the Group per | Shares in issue | 975,286,268 | 1,036,694,485 |
note 20 | |||||
outstanding share. | NAV per share | 97.7p | 114.8p | ||
NAV per share is a standard measure used within our peer group and can be directly | |||||
compared with the Group’s share price. | |||||
Return | Primary | Return on NAV is defined as the total comprehensive income or loss for the year | Total | (210.0) | (174.8) |
on NAV | statements | excluding charges which do not impact on net assets, specifically share–based | comprehensive | ||
note 4 | payment charges. | income | |||
The measure shows a summary of the income statement gains and losses which | Excluding: | ||||
directly impact NAV. | Share-based | 1.9 | 2.6 | ||
payment charge | |||||
Return on NAV | (208.1) | (172.2) | |||
Net portfolio | note 13, 14, 15 | Net portfolio gains/(losses) are defined as the movement in the value of holdings in the | Change in fair value | (246.1) | (110.9) |
gains/ | portfolio due as a result of realised and unrealised gains and losses. | of equity and debt | |||
(losses) | investments | ||||
The measure shows a summary of the income statement gains and losses which are | |||||
directly attributable to the total portfolio (see definition above), which is a headline | Gain/(loss) on | 63.7 | (10.8) | ||
measure for the Group’s portfolio performance. | disposal of equity | ||||
investments | |||||
This is a key driver of the Return on NAV which is a performance metric for Directors’ and | |||||
Change in fair value | (12.6) | (38.8) | |||
employees’ incentives. | |||||
of LP interests 2 | |||||
Net portfolio | (195.0) | (160.5) | |||
(losses) | |||||
Total | Consolidated | Total portfolio is defined as the total of equity investments, debt investments and | Equity investments | 713.8 | 1,011.5 |
portfolio 3 | statement | investments in LPs. | Debt investments | 51.6 | 83.7 |
of financial | |||||
| position, | This measure represents the aggregate balance sheet amounts which the Group | LP interests | 58.1 | 69.7 | |
considers to be its investment portfolio, and which is described in further detail within the | Assets held for sale | 13.9 | – | ||
note 13, 14 | portfolio review section of the strategic report. | ||||
Total portfolio | 837.4 | 1,164.9 |
Reference for | 2024 | 2023 | |||
APM | reconciliation | Definition and purpose | £m | £m | |
Portfolio | Primary | Portfolio investment is defined as the purchase of equity and debt investments plus | Purchase of | (60.8) | (63.4) |
investment | statements | investments into limited partnership interests. | equity and debt | ||
investments | |||||
This gives a combined measure of investment into the Group’s portfolio. | |||||
Investment in limited | (2.2) | (9.8) | |||
and limited liability | |||||
partnerships | |||||
Portfolio investment | (63.0) | (73.2) | |||
Cash | Primary | Cash proceeds is defined as the proceeds from the disposal of equity and debt | Proceeds from | 182.2 | 37.7 |
proceeds 1 | statements | investments plus distributions received from limited partnership interests. | the sale of equity | ||
investments | |||||
Distributions | 1.2 | 0.9 | |||
from limited | |||||
partnership funds | |||||
Cash proceeds | 183.4 | 38.6 | |||
Net | Financial | Net overheads are defined as the Group’s core overheads less operating income. The | Other income | 5.5 | 5.9 |
overheads 2 | review, note 8 | measure reflects the Group’s controllable net operating “cash–equivalent” central | Other administrative | (25.3) | (28.0) |
cost base. | expenses | ||||
Excluding: | |||||
Non-portfolio | (2.7) | (0.4) | |||
foreign exchange | |||||
movements | |||||
Restructuring costs | 2.4 | – | |||
– labour | |||||
Restructuring costs | 0.3 | – | |||
– professional | |||||
Net overheads | (19.8) | (22.5) | |||
Gross | Primary | Cash and deposits is defined as cash and cash equivalents plus deposits. | Cash and cash | 115.6 | 100.9 |
cash and | statements | equivalents | |||
deposits | Deposit | 170.0 | 126.0 | ||
Gross cash and | 285.6 | 226.9 | |||
deposits |
Reference for | 2024 | 2023 | |||
APM | reconciliation | Definition and purpose | £m | £m | |
Loss | Primary | (Loss)/profit excluding ONT is defined as the Groups (loss)/profit for the year (after tax) | (Loss) for the year | (207.0) | (174.4) |
excluding | statements | excluding the (loss)/profit on the investment held in Oxford Nanopore publicly quoted | Excluding: | ||
ONT | shares both realised and unrealised. | ||||
Change in fair value | 66.3 | 31.9 | |||
This measure gives a view of the results of this business excluding this single investment | of equity investment | ||||
which, given its size and recent share price volatility, may be helpful to users of the | in Oxford Nanopore | ||||
accounts as a view of the underlying business. | (Loss)/profit | (140.7) | (142.5) | ||
excluding ONT | |||||
Simple | Note 27 | Defined as net portfolio gains/losses divided by the opening total portfolio value. | Net portfolio (losses) | (195.0) | (160.5) |
return on | This measure gives a view of the size of portfolio gains or losses relative to the opening | Opening total | 1,164.9 | 1,258.5 | |
capital (%) | portfolio value, giving useful additional context for the value of gains or losses. | portfolio value | |||
Simple return on | (17%) | (13%) | |||
capital (%) | |||||
% Return on | Note 27 | Defined as return on NAV divided by the opening Net Asset Value. | Return on NAV | (208.1) | (172.2) |
NAV (%) | (return on | This measure gives a view of the size of Return on NAV relative to the opening Net Asset | Opening Net | 1,190.3 | 1,376.1 |
NAV) Primary | Value, giving useful additional context for the value of returns. | Asset Value | |||
statements | |||||
Return on NAV (%) | (17%) | (13%) | |||
(Net | |||||
Asset Value) |
2024 | 2023 | ||
Note | £m | £m | |
ASSETS | |||
Non-current assets | |||
Investment in subsidiary undertakings | 2 | 331.5 | 330.4 |
Equity and debt investments | 3 | 3.5 | 3.5 |
Limited liability partnership interests | 4 | 2.3 | 2.9 |
Loans to subsidiary undertakings: long term | 5 | 605.0 | 640.9 |
Total non-current assets | 942.3 | 977.9 | |
Current assets | |||
Loans to subsidiary undertakings: short term | 5 | 0.9 | 0.9 |
Trade receivables | 1.9 | – | |
Cash & cash equivalent | – | – | |
Total current assets | 2.8 | 0.9 | |
Total assets | 945.1 | 978.6 | |
EQUITY AND LIABILITIES | |||
Capital and reserves | |||
Called-up share capital | 6 | 19.5 | 21.3 |
Share premium account | 6 | 102.5 | 102.8 |
Capital redemption reserve | 6 | 1.8 | – |
Retained earnings | 6 | 700.7 | 734.0 |
Total equity attributable to equity holders | 824.5 | 858.1 | |
Current liabilities | |||
Trade and other payables | 0.9 | 0.9 | |
Total current liabilities | 0.9 | 0.9 | |
Non-current liabilities | |||
Borrowings | 119.7 | 119.6 | |
Deferred tax liability | – | – | |
Total non-current liabilities | 119.7 | 119.6 | |
Total liabilities | 120.6 | 120.5 | |
Total equity and liabilities | 945.1 | 978.6 |
Capital | |||||
Share | Share | redemption | Retained | ||
capital | premium(i) | reserve(iii) | earnings(ii) | Total | |
£m | £m | £m | £m | £m | |
At 1 January 2023 | 21.3 | 102.8 | – | 750.3 | 874.4 |
Total comprehensive income for the period | |||||
Loss for the year | – | – | – | (5.8) | (5.8) |
Total comprehensive income for the period | – | – | – | (5.8) | (5.8) |
Transactions with owners, recorded directly in equity | |||||
Purchase of treasury shares (iii) | – | – | – | (0.1) | (0.1) |
Equity-settled share-based payments (iv) | – | – | – | 2.6 | 2.6 |
Ordinary dividends (v) | – | – | – | (13.0) | (13.0) |
Total contributions by and distributions to owners | – | – | – | (10.5) | (10.5) |
At 1 January 2024 | 21.3 | 102.8 | – | 734.0 | 858.1 |
Total comprehensive income for the period | |||||
Loss for the year | – | – | – | (5.9) | (5.9) |
Total comprehensive income for the period | – | – | – | (5.9) | (5.9) |
Transactions with owners, recorded directly in equity | |||||
Other movements | – | (0.3) | – | 0.3 | – |
Purchase of treasury shares (iii) | (1.8) | – | 1.8 | (29.6) | (29.6) |
Equity-settled share-based payments (iv) | – | – | – | 1.9 | 1.9 |
Ordinary dividends (v) | – | – | – | – | – |
Total contributions by and distributions to owners | (1.8) | (0.3) | 1.8 | (27.4) | (27.7) |
At 31 December 2024 | 19.5 | 102.5 | 1.8 | 700.7 | 824.5 |