Strategic report

About OCI

 
 

Why invest in OCI?

OCI KPIs

OCI long-term shareholder return vs indices chart
 

Increase in value 2025

 

Private Equity Funds and Direct Investments portfolio

 
Portfolio_companies_graph_animated

Chair’s statement

 
 

 
 

Our structure

Oakley Capital Investments Logo
Oakley Capital Logo

Oakley Capital (Investment Adviser)

 
Technology icon
Education icon
Consumer icon
Business Services icon
 
 

Oakley Funds strategies

 
 
 
 
Angled grey background
Angled grey background
Angled grey background
Angled grey background
Graphic bracket

Portfolio KPIs

 

Investment Adviser’s report

 
 

Portfolio overview

 
 
 

Portfolio activity in 2025

 
Plane about to land, early evening
Abstract image of night time city skyline overlaid with financial information.
Abstract image of digital data pipeline
Circular pictures hanging on a wall in a room
 
Couple sitting at a table with coffee and cakes, while looking at their phones
Woman looking at a screen with the glare reflecting in her glasses
 
 
Row of historic houses

Cash and liquidity profile

 
Chart showing OCI's available sources to fund its unfunded commitments
 

Fund

Total commitment

€m

Outstanding

€m

Outstanding

£m2

Fund III

325.8

27.7

24.2

Fund IV

400.0

90.6

79.0

Fund V

800.0

364.1

317.6

Fund VI

500.0

443.3

386.7

North Sails CV3

66.4

–

–

Origin I

129.3

16.8

14.7

Origin II

190.0

147.2

128.4

Touring3

97.9

29.4

25.6

PROfounders III

30.0

18.3

16.0

Outstanding £m

992.1

Cash and available credit £m

191.2

Net outstanding commitments £m

800.9

Technology: Assured Data Protection

Education: K12 Investments

Consumer: Dexters

Business services: vLex

Oakley Funds overview

 
Higher_graphic_bracket
Lower_bracket_graphic
 

Oakley Fund VI

 
 

Oakley Fund V

 
 
 

Oakley Fund IV

 
 
 

Oakley Fund III

 
 

Oakley Origin II

 
 
 

Oakley Origin I

 
 

North Sails CV

 
 

Oakley Touring I

 
 

Oakley Touring Venture Fund

 

Oakley Capital PROfounders III

 
 

Oakley Capital PROfounders Fund III

 

OCI’s Direct Investments

 

 

OCI NAV overview

Chart showing Oakley Fund Investments for 2022, 2023 and 2024
Chart showing Direct Investments for 2022, 2023 and 2024
Chart showing Cash and Other for 2022, 2023 and 2024
 

OCI’s underlying investments (look-through basis)

 

Sector

Region

Year of investment

Residual cost

£m

Fair value

£m

Direct Investments






Time Out

Consumer

UK

2010

n/a

22.9

North Sails

Consumer

USA

2014

n/a

169.6

Total Direct Investments





192.5

Sector

Region

Year of investment

Residual cost

£m

Fair value

£m

Oakley Capital PROfounders III






PROfounders Fund III investments

Technology


2022

7.0

6.9

Total investments




6.9

Other assets and liabilities1




0.4

OCI’s investment in Oakley PROfounders III




7.4

Touring I





Oakley Touring I investments

Technology


2023

50.6

62.2

Total investments




62.2

Other assets and liabilities1




1.0

OCI’s investment in Touring I




63.2

Sector

Region

Year of investment

Residual cost

£m

Fair value

£m

North Sails CV






North Sails1

Consumer

USA

2014

55.6

58.3

Total investments




58.3

Other assets and liabilities2




1.6

OCI’s investment in Oakley PROfounders III




60.0

Fund VI






G3

Business Services

UK

2025

16.8

18.8

Paraty Tech

Technology

Spain

2025

7.9

7.8

James Perse

Consumer

USA

2025

13.1

13.0

Brevo

Technology

France

2025

19.2

19.2

K12 Investments3

Education

UK

2025

25.9

25.1

Total investments

83.8

Other assets and liabilities2

(45.6)

OCI’s investment in Fund VI

38.2

Fund V






Facile

Consumer

Italy

2022

43.1

70.1

IU Group

Education

Germany

2023

67.3

110.8

Contabo

Technology

Germany

2022

32.7

31.7

Phenna

Business Services

UK

2022

82.3

143.2

Liberty Dental Group

Business Services

Netherlands

2023

37.2

45.4

Steer Automotive

Business Services

UK

2024

80.4

77.7

ProductLife Group

Business Services

France

2024

41.6

36.8

Assured Data Protection

Technology

UK 2024

27.9

29.9

I-TRACING

Technology

France 2024

56.6

55.0

Konzept & Marketing

Business Services

Germany 2024

19.1

20.2

Tiger HoldCo (ONHC)

Business Services

Italy 2025

9.6

9.7

Total investments




630.6

Other assets and liabilities2




(214.9)

OCI’s investment in Fund V




415.7

Fund IV






TechInsights

Business Services

Canada

2022

39.8

60.9

WebPros

Technology

Switzerland

2020

19.4

54.7

Wishcard Technologies Group

Consumer

Germany

2019

0.0

7.3

Merz Lifecare

Consumer

Germany

2020

37.2

26.4

Dexters

Consumer

UK

2021

7.8

43.8

Bright Stars

Education

UK

2021

41.1

72.6

K12 Investments

Education

UK

2022/2023

41.4

55.2

Total investments




320.7

Other assets and liabilities2




(27.7)

OCI’s investment in Fund IV




293.0

Fund III






Cegid

Technology

Italy

2019

43.2

103.5

Iconic BrandCo

Consumer

UK

2020

36.8

33.7

Total investments




137.1

Other assets and liabilities2




4.2

OCI’s investment in Fund III




141.3

Sector

Region

Year of investment

Residual cost

£m

Fair value

£m

Origin II

vitroconnect

Technology

Germany

2024

15.9

22.4

Infravadis

Business Services

Germany

2025

9.0

11.8

JBMC

Business Services

Italy

2025

8.4

8.5

Clio

Business Services

Canada

2025

14.2

18.7

NOX

Consumer

Spain

2025

9.4

9.4

Total investments

70.7

Other assets and liabilities2

(33.5)

OCI’s investment in Origin II

37.1

Origin I

Gymondo

Consumer

Germany

2020

9.5

22.4

ECOMMERCE ONE

Technology

Germany

2021

3.3

3.1

ACE Education

Education

France

2021

14.5

9.3

Seedtag

Technology

Spain

2021

0.0

11.6

Vice Golf

Consumer

Germany

2022

13.4

8.9

Clio

Business Services

Canada

2022

0.0

35.2

Hosting.com

Technology

Global

2023

9.6

12.5

Alerce

Technology

Spain

2024

9.1

10.0

Horizons Optical

Technology

Spain

2024

9.0

12.4

Total investments

125.4

Other assets and liabilities2

(12.1)

OCI’s investment in Origin I

113.3

Fair value

£m

Total cash

95.2

Other liabilities/debtors2

(224.0)

Total net assets

1,232.9

Technology overview

Technology icon
Sector_pie_animated_chart

Oakley PE technology sector investments

Fund1

Investment currency

OCI residual cost

(Funds)2

£m

 OCI fair

value

£m 

% of

OCI NAV

Cegid

Fund III

EUR

43.2

103.5

8.4%

WebPros

Fund IV

USD

19.4

54.7

4.4%

Contabo

Fund V

EUR

32.7

31.7

2.6%

I-TRACING

Fund V

EUR

56.6

55.0

4.5%

Assured Data Protection

Fund V

GBP

27.9

29.9

2.4%

vitroconnect

Origin II

EUR

15.9

22.4

1.8%

Seedtag

Origin I

EUR

0.0

11.6

0.9%

Horizons Optical

Origin I

EUR

9.0

12.4

1.0%

Alerce

Origin I

EUR

9.1

10.0

0.8%

ECOMMERCE ONE

Origin I

EUR

3.3

3.1

0.3%

Hosting.com

Origin I

EUR

9.6

12.5

1.0%

Brevo

Fund VI

EUR

19.2

19.2

1.6%

Paraty Tech

Fund VI

EUR

7.9

7.8

0.6%

Total OCI valuation

253.8

373.6

30.3%

Technology portfolio

 
 
 
 
 
 
 
 

Education overview

Education icon
Sector_pie_animated_chart

Oakley PE education sector investments

Fund

Investment currency

OCI residual

cost (Funds)1

£m

 OCI fair value

£m 

% of

OCI NAV

IU Group

Fund V

EUR

67.3

110.8

9.0%

K12 Investments

Fund IV/Fund VI

EUR/GBP

67.3

80.2

6.5%

Bright Stars

Fund IV

GBP

41.1

72.6

5.9%

ACE Education

Origin I

EUR

14.5

9.3

0.8%

Total

190.1

272.9

22.1%

Education portfolio

 

Consumer overview

Consumer icon
Sector_pie_animated_chart

Oakley PE consumer sector investments

Fund

Investment currency

OCI residual cost

(Funds)1

£m

 OCI fair

value

£m 

% of

OCI NAV

North Sails

Direct

USD

N/A

169.6

13.8%

Time Out

Direct

GBP

N/A

22.9

1.9%

Facile

Fund V

EUR

43.1

70.1

5.7%

North Sails

North Sails CV

USD

55.6

58.3

4.7%

Dexters

Fund IV

GBP

7.8

43.8

3.5%

Gymondo

Origin I

EUR

9.5

22.4

1.8%

Merz Lifecare

Fund IV

EUR

37.2

26.4

2.1%

Iconic BrandCo

Fund III

EUR/GBP

36.8

33.7

2.7%

Vice Golf

Origin I

EUR

13.4

8.9

0.7%

Wishcard Technologies Group

Fund IV

EUR/GBP

–

7.3

0.6%

NOX

Origin II

EUR

9.4

9.4

0.8%

James Perse

Fund VI

EUR

13.1

13.0

1.1%

Total OCI valuation

225.8

485.7

39.4%

Consumer portfolio

 
 
 
 
 
 
 
 
 
 
 
 

Business Services overview

Business Services icon
Sector_pie_animated_chart

Oakley PE business services sector investments

Fund

Investment currency

OCI residual cost

(Funds)1

£m

 OCI fair

value

£m 

% of

OCI NAV

Phenna

Fund V

GBP

82.3

143.2

11.6%

Steer Automotive

Fund V

GBP

80.4

77.7

6.3%

ProductLife Group

Fund V

EUR

41.6

36.8

3.0%

Liberty Dental Group

Fund V

EUR

37.2

45.4

3.7%

TechInsights

Fund IV

USD

39.8

60.9

4.9%

Clio

Origin I/Origin II

USD

14.2

53.9

4.4%

Konzept & Marketing

Fund V

EUR

19.1

20.2

1.6%

ONHC

Fund V

EUR

9.6

9.7

0.8%

Infravadis

Origin II

EUR

9.0

11.8

1.0%

JBMC

Origin II

EUR

8.4

8.5

0.7%

G3

Fund VI

GBP

16.8

18.8

1.5%

Total OCI valuation

358.3

486.8

39.5%

Business Services portfolio

 
 
 
 

OCI’s Focus on Community

 

Sustainability at OCI’s Investment Adviser

 
 
Initial screening icon
Due diligence icon
Onboarding programme icon
Engagement and support icon
Monitoring icon
 
Exit icon

Risks and engagement

Principal risks and uncertainties

 
 

Stakeholder reporting

 

 

Governance

Composition of the Board

 

Board of Directors

 

Achievements in 2025

Corporate governance statement

Corporate governance principles

Audit Committee report


Risk Committee report

Management Engagement Committee report

Nomination Committee report


*OCI does not have its own Executive Management. All executive functions are outsourced to Oakley under the supervision of the Board.

Number of Board members

Percentage

of the Board

Number of

senior positions

on the Board

(CEO, CFO, SID

and Chair

Number in

executive

management*

Percentage of

executive

management

Gender identity or sex

Women

2

33.3%

0

N/A

Men

4

66.6%

2

Not specified/prefer not to say

–

–

–

Ethnic background

White British or other White (including minority-White groups)

6

100%

2

N/A

Mixed/Multiple ethnic groups

–

–

–

Asian/Asian British

–

–

–

Black/African/Caribbean/Black British

–

–

–

Other ethnic group

–

–

–

Not specified/prefer not to say

–

–

–

1. Kiernan Bell and Christopher Samuel were appointed at the Board meeting held in November 2025, and have attended all Board and Committee meetings since their appointment.

Director

Board

meetings

(10)

Audit

Committee

(5)

Governance,

 Regulatory and

Compliance

Committee

(3)

Management

Engagement

Committee

(3)

Nomination

Committee

(3)

Risk

Committee

(2)

Remuneration

Committee*

(1)

Fiona Beck

9/10

5/5

3/3

1/1

0/0

2/2

0/0

Kiernan Bell1

2/2

1/1

1/1

1/1

0/0

1/1

0/0

Peter Dubens (or David Till as alternate)

6/10

0/0

0/0

0/0

0/0

0/0

0/0

Richard Lightowler

9/10

5/5

1/1

3/3

3/3

2/2

1/1

Steve Pearce

9/10

2/2

1/1

1/1

1/1

1/1

0/0

Christopher Samuel1

2/2

1/1

1/1

1/1

0/0

1/1

0/0

Caroline Foulger (retired Sep 2025)

6/6

3/3

2/2

2/2

2/2

0/1

1/1

Governance, Regulatory and Compliance Committee report

Remuneration Committee report

 

Remuneration report

Director

FY 25

Fees paid

£000

FY 24

Fees paid

£000

Peter Dubens

–

–

Richard Lightowler

140

133

Fiona Beck

123

117

Steve Pearce

131

20

Kiernan Bell (appointed in November 2025)

15

–

Christopher Samuel (appointed in November 2025)

15

–

Caroline Foulger (retired in September 2025)

100

145

Director

9 March 2026

11 March 2025

Peter Dubens

20,166,360

20,166,360

Richard Lightowler

192,200

192,200

Fiona Beck

67,500

60,000

Steve Pearce

34,000

18,757

Kiernan Bell (N/A as appointed in November 2025)

–

N/A

Christopher Samuel (N/A as appointed in November 2025)

35,648

N/A

 

Directors’ report

Shareholder

% voting rights

31 December 2025

Oakley Capital Investments Limited Directors and Company Related Holdings

13.06

Hargreaves Lansdown, stockbrokers (EO)

5.99

CCLA Investment Management

5.32

Asset Value Investors

5.08

Jon Wood & Family

4.90

Interactive Investor

4.69

Lazard Asset Management

3.84

UBS Wealth Management

3.34

Hawksmoor Investment Management

3.02

Investment policy

Statement of Directors’ responsibilities

Alternative Investment Fund Manager’s Directive

Financial statements

Independent Auditor’s Report

Consolidated statement of comprehensive income

Notes

2025

£’000

2024

£’000

Income

Interest income

14

4,957

4,656

Net realised gains/(losses) on investments at fair value through profit and loss

8, 9

31,126

(41,966)

Net change in unrealised gains/(losses) on investments at fair value through profit and loss

8, 9

43,305

80,364

Net foreign currency gains/(losses)

(2,503)

(1,175)

Other income

1,522

–

Total income

78,407

41,879

Expenses

7

(10,214)

(7,887)

Operating profit

68,193

33,992

Interest expense

(9,599)

(7,136)

Profit attributable to equity shareholders/total comprehensive income

58,594

26,856

Earnings per share

Basic and diluted earnings per share

16

£0.34

£0.15

 

Consolidated balance sheet

Notes

2025

£’000

2024

£’000

Assets

Non-current assets

Investments

8, 10

1,361,734

1,228,736

1,361,734

1,228,736

Current assets

Trade and other receivables

12

3,529

734

Cash and cash equivalents

11

95,153

103,358

98,682

104,092

Total assets

1,460,416

1,332,828

Liabilities

Non-current liabilities

Borrowings

21

224,514

–

224,514

–

Current liabilities

Trade and other payables

13

1,145

1,234

Borrowings

21

1,891

105,638

3,036

106,872

Total liabilities

227,550

106,872

Net assets attributable to shareholders

1,232,866

1,225,956

Equity

Share capital

18

1,671

1,764

Share premium

18

124,480

172,102

Retained earnings

1,106,715

1,052,090

Total shareholders’ equity

1,232,866

1,225,956

Net assets per ordinary share

Basic and diluted net assets per share

17

£7.38

£6.95

Ordinary shares in issue at 31 December (‘000)

18

167,131

176,418

 

 

Consolidated statement of changes in equity

Notes

Share
capital
£’000

Share
premium
£’000

Retained
earnings
£’000

Total
shareholders’
equity
£’000

Balance at 1 January 2024

1,764

172,102

1,033,173

1,207,039

Profit for the year/total comprehensive income

–

–

26,856

26,856

Dividends

–

–

(7,939)

(7,939)

Total transactions with equity shareholders

–

–

(7,939)

(7,939)

Balance at 31 December 2024

1,764

172,102

1,052,090

1,225,956

Profit for the year/total comprehensive income

–

–

58,594

58,594

Ordinary shares repurchased and cancelled

18

(93)

(47,622)

–

(47,715)

Dividends

19

–

–

(3,969)

(3,969)

Total transactions with equity shareholders

(93)

(47,622)

(3,969)

(51,684)

Balance at 31 December 2025

1,671

124,480

1,106,715

1,232,866

 

Consolidated statement of cash flows

Notes

2025

£’000

2024

£’000

Cash flows from operating activities

Purchases of investments

8

(128,327)

(340,761)

Sales of investments

8

71,715

150,425

Expenses paid

(15,186)

(6,810)

Interest paid

(8,499)

(4,455)

Bank and other interest received

1,097

3,957

Net cash inflow (outflow) from operating activities

(79,200)

(197,644)

Cash flows from financing activities

Purchase of ordinary shares

(47,149)

–

Dividends paid

19

(3,969)

(7,939)

Proceeds from borrowings

21

224,363

174,471

Repayment of borrowings

21

(107,212)

(67,266)

Net cash inflow (outflow) from financing activities

66,033

99,266

Net increase (decrease) in cash and cash equivalents

(13,167)

(98,378)

Cash and cash equivalents at the beginning of the year

103,358

207,155

Effect of foreign exchange rate fluctuations

4,962

(5,419)

Cash and cash equivalents at the end of the year

11

95,153

103,358

Supplemental disclosure of non-cash operating activities:

Purchases of investments

8

(57,936)

(2,799)

Disposal of investments

8

59,841

2,799

 

 

 

1. Reporting entity

Fund group name

Country of establishment

Limited partnerships included

Fund III

Bermuda

OCPE III Master L.P.

Oakley Capital Private Equity III-A L.P.1

Oakley Capital Private Equity III-B L.P.

Oakley Capital Private Equity III-C L.P.

Fund IV

Luxembourg

Oakley Capital IV Master SCSp

Oakley Capital Private Equity IV-A SCSp1

Oakley Capital Private Equity IV-B SCSp

Oakley Capital Private Equity IV-C SCSp

Fund V

Luxembourg

Oakley Capital V Master SCSp

Oakley Capital V-A SCSp1

Oakley Capital V-B1 SCSp

Oakley Capital V-B2 SCSp

Oakley Capital V-C SCSp

Fund VI

Luxembourg

Oakley Capital VI Aggregator SCSp

Oakley Capital VI-A SCSp1

Oakley Capital VI-B1 SCSp

Oakley Capital VI-B2 SCSp

Oakley Capital VI-C SCSp

Origin I

Luxembourg

Oakley Capital Origin Master SCSp

Oakley Capital Private Equity Origin A SCSp1

Oakley Capital Private Equity Origin B SCSp

Oakley Capital Private Equity Origin C SCSp

Origin II

Luxembourg

Oakley Capital Origin II Aggregator SCSp

Oakley Capital Origin II A SCSp1

Oakley Capital Origin II-B1 SCSp

Oakley Capital Origin II-B2 SCSp

Oakley Capital Origin II-C SCSp

PROfounders Fund III

Luxembourg

Profounders III-A SCSp

Profounders III SCSp1

Touring I

Luxembourg

Oakley Touring Venture Aggregator SCSp

Oakley Touring Venture A SCSp1

Oakley Touring Venture B1 SCSp

Oakley Touring Venture B2 SCSp

Oakley Touring Venture C SCSp

North Sails CV

Luxembourg

Oakley Capital North CV SCSp1

2. Basis of preparation

3. Segment information

Fund

investments

£’000

Direct

Investments

and unquoted debt securities

£’000

Total

operating

segments

£’000

Corporate

£’000

Total

£’000

Net realised gains on financial assets at fair value through profit and loss

31,126

–

31,126

–

31,126

Net change in unrealised gains (losses) on financial assets at fair value through profit and loss

88,506

(45,201)

43,305

–

43,305

Interest income

–

3,860

3,860

1,097

4,957

Net foreign currency gain (losses)

–

–

–

(2,503)

(2,503)

Other income

1,522

–

1,522

–

1,522

Expenses

–

–

–

(10,214)

(10,214)

Interest expense

–

–

–

(9,599)

(9,599)

Profit (loss) for the year

121,154

(41,341)

79,813

(21,219)

58,594

Total assets

1,169,190

192,544

1,361,734

98,682

1,460,416

Total liabilities

–

–

–

(227,550)

(227,550)

Net assets

1,169,190

192,544

1,361,734

(128,868)

1,232,866

Total assets include:

Financial assets at fair value through profit and loss

1,169,190

192,544

1,361,734

–

1,361,734

Cash and Other

–

–

–

98,682

98,682

Fund

investments

£’000

Direct

Investments

and unquoted debt securities

£’000

Total

operating

segments

£’000

Corporate

£’000

Total

£’000

Net realised gains on financial assets at fair value through profit and loss

(41,966)

–

(41,966)

–

(41,966)

Net change in unrealised gains (losses) on financial assets at fair value through profit and loss

73,130

7,234

80,364

–

80,364

Interest income

–

699

699

3,957

4,656

Net foreign currency gain (losses)

–

–

–

(1,175)

(1,175)

Expenses

–

–

–

(7,887)

(7,887)

Interest expense

–

–

–

(7,136)

(7,136)

Profit (loss) for the year

31,164

7,933

39,097

(12,241)

26,856

Total assets

997,715

231,021

1,228,736

104,092

1,332,828

Total liabilities

–

–

–

(106,872)

(106,872)

Net assets

997,715

231,021

1,228,736

(2,780)

1,225,956

Total assets include:

Financial assets at fair value through profit and loss

997,715

231,021

1,228,736

–

1,228,736

Cash and Other

–

–

–

104,092

104,092

Income

2025

£’000

2024

£’000

Bermuda

23,213

6,764

Foreign countries

UK

(56,796)

(1,758)

Europe

111,429

33,529

Americas

561

3,344

Total

78,407

41,879

 

4. Material accounting policies

5. Critical accounting estimates, assumptions and judgement

 

6. Financial risk management

2025 % of net assets

2024 % of net assets

Equity investments

Quoted equity investments

1.2%

5.7%

Oakley Funds

94.8%

81.4%

Unquoted equity investments

13.8%

12.6%

Total equity investments

109.8%

99.7%

Debt securities

Unquoted debt securities

0.6%

0.6%

Total debt securities

0.6%

0.6%

Total investment assets

110.4%

100.3%

2025

2024

Total

£’000s

Within

one year

£’000s

More than

one year

£’000s

Total

£’000s

Within

one year

£’000s

More than

one year

£’000s

Exposure to floating rates

Unquoted debt security

7,742

–

7,742

6,797

833

5,964

Gross borrowings

(230,804)

(1,891)

(228,913)

(105,638)

(105,638)

–

Cash and deposits

95,153

95,153

–

103,358

103,358

–

Net exposures

At year end

(127,909)

93,262

(221,171)

4,517

(1,447)

5,964

Maximum in year

(128,451)

92,720

(221,171)

4,902

(1,014)

5,916

Minimum in year

(127,367)

93,804

(221,171)

4,146

(1,879)

6,025

2025

2024

Total

£’000s

Exposure to floating interest rates
£’000s

Fixed interest rates

£’000s

Total

£’000s

Exposure to floating interest rates
£’000s

Fixed interest rates

£’000s

Maximum in year

(128,451)

(128,451)

–

2,099

2,099

–

Minimum in year

(127,367)

(127,367)

–

4,146

4,146

–

EUR

USD

GBP

SEK

DKK

NOK

Indirect Investments (GBP £’000)

784,128

303,243

406,081

282

1,431

581

OCI Share of Fund Facilities (GBP £’000)

(121,364)

(47,171)

(156,523)

–

–

–

OCI Share of Other Assets and Liabilities (GBP £’000)

(4,118)

2,620

–

–

–

–

Direct Investments (GBP £’000)

–

169,596

15,206

–

–

–

Cash (GBP £’000)

80,213

231

14,709

–

–

–

Borrowings (GBP £’000)

(200,535)

–

(25,870)

–

–

–

Direct Loans (GBP £’000)

–

–

7,742

–

–

–

Debtors, Creditors and Other Assets (GBP £’000)

–

–

2,384

–

–

–

Total exposure (GBP £’000)

538,324

428,519

263,729

282

1,431

581

Percentage exposure

43.7%

34.8%

21.4%

–

0.1%

–

EUR

USD

GBP

SEK

DKK

NOK

Total exposure (GBP £’000)

538,324

428,519

263,729

282

1,431

581

Implied FX to GBP

1.1464

1.3467

1.0000

12.3900

8.5630

13.5392

Total exposure local currency (000)

617,135

577,087

263,729

3,494

12,254

7,866

Adjustments to FX rate of 100bps

0.01

0.01

N/A

0.01

0.01

0.01

Adjusted FX rate

1.1579

1.3602

1.0000

12.5139

8.6486

13.6746

Adjusted total exposure (GBP £’000)

532,978

424,266

263,729

279

1,417

575

Impact on profit or loss (GBP £’000)

5,346

4,253

–

3

14

6

 

7. Expenses

2025

£’000

2024

£’000

Operating expenses

1,799

1,018

Legal & professional expenses

1,468

149

Administrator fees

300

280

Recharged expenses

3,693

3,420

Directors’ fees

525

414

Auditor’s remuneration

193

190

Credit facility fees

2,236

2,416

10,214

7,887

 

8. Investments

2024

fair value

£’000

Purchases/

capital calls

£’000

Total sales*/

distributions

£’000

Realised

gains/

(losses)**

£’000

Interest

and other

£’000

Net change

in unrealised

gains/

(losses)***

£’000

2025

fair value

£’000

Oakley Funds

Fund II1

54,104

2,475

(59,841)

3,262

–

–

–

Fund III

134,377

16,184

(15,141)

41,614

–

(35,712)

141,322

Fund IV

259,786

–

(23,301)

16,630

–

39,853

292,968

Fund V

400,419

–

–

133

–

15,199

415,751

Fund VI

–

49,530

–

(11,883)

–

572

38,219

Origin I

92,205

10,130

(33,273)

(3,025)

–

47,261

113,298

Origin II

4,370

27,558

–

(6,944)

–

12,135

37,119

PROfounders III

5,081

2,817

–

(580)

–

40

7,358

North Sails CV

–

57,936

–

(719)

–

2,757

59,974

Touring I

47,373

16,769

–

(7,362)

–

6,401

63,181

Total Oakley Funds

997,715

183,399

(131,556)

31,126

–

88,506

1,169,190

Quoted equity securities

Time Out

70,083

2,864

–

–

–

(57,741)

15,206

Total quoted equity securities

70,083

2,864

–

–

–

(57,741)

15,206

Unquoted debt securities

Time Out

6,797

–

–

–

945

–

7,742

Total unquoted debt securities

6,797

–

–

–

945

–

7,742

Unquoted ordinary and preferred equity instruments

North Sails Group

154,141

–

–

–

2,915

12,540

169,596

Total unquoted equity instruments

154,141

–

–

–

2,915

12,540

169,596

Total investments

1,228,736

186,263

(131,556)

31,126

3,860

43,305

1,361,734

2023

fair value

£’000

Purchases/

capital calls

£’000

Total sales*/

distributions

£’000

Realised

gains/

(losses)**

£’000

Interest

and other

£’000

Net change

in unrealised

gains/

(losses)***

£’000

2024

fair value

£’000

Oakley Funds

Fund I

733

–

(733)

–

–

–

–

Fund II

53,526

1,288

–

(2,307)

–

1,597

54,104

Fund III

190,627

3,310

(54,561)

(3,299)

–

(1,700)

134,377

Fund IV

317,050

29,328

(95,131)

(4,603)

–

13,142

259,786

Fund V

127,304

244,906

–

(20,515)

–

48,724

400,419

Origin I

59,662

31,271

–

(2,972)

–

4,244

92,205

Origin II

3,322

4,831

–

(5,205)

–

1,422

4,370

PROfounders III

2,570

3,219

–

(729)

–

21

5,081

Touring I

33,094

10,935

–

(2,336)

–

5,680

47,373

Total Oakley Funds

787,888

329,088

(150,425)

(41,966)

–

73,130

997,715

Quoted equity securities

Time Out

68,770

3,770

–

–

–

(2,457)

70,083

Total quoted equity securities

68,770

3,770

–

–

–

(2,457)

70,083

Unquoted debt securities

Time Out

6,098

–

–

–

699

–

6,797

Total unquoted debt securities

6,098

–

–

–

699

–

6,797

Unquoted ordinary and preferred equity instruments

North Sails Group

144,450

–

–

–

–

9,691

154,141

Total unquoted equity instruments

144,450

–

–

–

–

9,691

154,141

Total investments

1,007,206

332,858

(150,425)

(41,966)

699

80,364

1,228,736

9. Net gains/(losses) from investments at fair value through profit and loss

2025

£’000

2024

£’000

Net change in unrealised gains/(losses) on investments at fair value through profit and loss:

Funds

88,506

73,130

Direct Investments

(45,201)

7,234

Total net change in unrealised gains/(losses) on investments at fair value through profit and loss

43,305

80,364

Net realised gains/(losses) on investments at fair value through profit and loss:

Funds

31,126

(41,966)

Total net realised gains/(losses) on investments at fair value through profit and loss

31,126

(41,966)

 

10. Disclosure about fair value of financial instruments

Level I

£’000

Level III

£’000

Total

£’000

Oakley Funds

–

1,169,190

1,169,190

Quoted equity securities

15,206

–

15,206

Unquoted debt securities

–

7,742

7,742

Unquoted equity instruments

–

169,596

169,596

Total investments measured at fair value

15,206

1,346,528

1,361,734

Level I

£’000

Level III

£’000

Total

£’000

Oakley Funds

–

997,715

997,715

Quoted equity securities

70,083

–

70,083

Unquoted debt securities

–

6,797

6,797

Unquoted equity instruments

–

154,141

154,141

Total investments measured at fair value

70,083

1,158,653

1,228,736

Fund III

€’000

Fund IV

€’000

Fund V

€’000

Fund VI

€’000

Origin I

€’000

Origin II

€’000

PROfounders

Fund III

€’000

North Sails CV

€’000

Touring I

€’000

Investments

170,518

396,489

722,969

96,070

155,839

81,006

7,966

66,889

71,294

Loans

–

(56,206)

(180,169)

(67,060)

(18,955)

(50,256)

–

–

–

Estimated performance fee accrued

(13,307)

(28,876)

–

–

(12,134)

–

–

–

–

Other net assets

4,803

24,450

(66,186)

14,804

5,136

11,803

470

1,865

1,139

Total value of the Fund attributable to the Company (€’000)

162,014

335,857

476,614

43,814

129,886

42,553

8,436

68,754

72,433

Total value of the Fund attributable to the Company (£’000) at year-end exchange rate

141,322

292,968

415,751

38,219

113,298

37,119

7,358

59,974

63,181

Fund II

€’000

Fund III

€’000

Fund IV

€’000

Fund V

€’000

Origin I

€’000

Origin II

€’000

PROfounders

Fund III

€’000

Touring I

€’000

Investments

67,471

174,185

385,076

668,277

132,739

20,089

5,646

53,746

Loans

–

–

(60,632)

(186,940)

(20,128)

(18,210)

–

–

Estimated performance fee accrued

(1,473)

(17,951)

(16,823)

(11,943)

(5,412)

–

–

(198)

Other net assets

(548)

6,324

6,640

14,991

4,342

3,407

500

3,761

Total value of the Fund attributable to the Company (€’000)

65,450

162,558

314,261

484,385

111,541

5,286

6,146

57,309

Total value of the Fund attributable to the Company (£’000) at year-end exchange rate

54,104

134,377

259,786

400,419

92,205

4,370

5,081

47,373

EBITDA multiples – Ranges

Impact to FV measurement from increase in multiple

Revenue multiples – Ranges

Impact to FV measurement from increase in multiple

Private Equity Funds

Small-mid buyout

5.9x–17.0x

(2024: 8.5x–18.2x)

Higher

(2024: Higher)

2.5x–11.9x

(2024: 3.6x–4.6x)

Higher

(2024: Higher)

Mid buyout

9.5x–26.0x

(2024: 8.6x–27.4x)

Higher

(2024: Higher)

0.8x–4.9x

(2024: 0.8x–2.4x)

Higher

(2024: Higher)

Description

Fair value

Valuation technique

Significant unobservable inputs

Range for unobservable inputs

Sensitivity to change in significant unobservable inputs

Unlisted equity investment

£169.6m

(2024: £154.1m)

Sum of the parts based on market approach using comparable trading multiples and comparable precedent transactions

EBITDA multiple2

  

Revenue multiple

10.5x–12.6x

(2024: 10.4x–12.5x)

1.3x–1.9x

(2024:1.3x–1.9x)

Increase (decrease) in revenue multiple or EBITDA multiple would result in a higher (lower) estimated fair value measurement. Changing one or more unobservable inputs does not have a significant impact on fair value.

Discounted cash flow method1

Discount rate

5%–9%

(2024: 5%–9%)

An increase in the discount rate would result in a lower fair value. Changing one or more unobservable inputs does not have a significant impact on fair value.

Level I investments:

Quoted equity securities

2025

£’000

2024

£’000

Fair value at beginning of year

70,083

68,770

Purchases

2,864

3,770

Net change in unrealised gains (losses) on investments

(57,741)

(2,457)

Fair value of Level I investments at end of year

15,206

70,083

Level III investments:

Funds

£’000

Unquoted debt

securities

£’000

Unquoted equity

instruments

£’000

Total

£’000

For the year ended 31 December 2025

Fair value at beginning of year

997,715

6,797

154,141

1,158,653

Purchases

183,399

–

–

183,399

Proceeds on disposals (including interest)

(131,556)

–

–

(131,556)

Realised gain on sale

31,126

–

–

31,126

Interest income and other fee income

–

945

2,915

3,860

Net change in unrealised gains (losses) on investments

88,506

–

12,540

101,046

Fair value at end of year

1,169,190

7,742

169,596

1,346,528

Level III investments:

Funds

£’000

Unquoted debt

securities

£’000

Unquoted equity

instruments

£’000

Total

£’000

For the year ended 31 December 2024

Fair value at beginning of year

787,888

6,098

144,450

938,436

Purchases

329,088

–

–

329,088

Proceeds on disposals (including interest)

(150,425)

–

–

(150,425)

Realised gain on sale

(41,966)

–

–

(41,966)

Interest income and other fee income

–

699

–

699

Net change in unrealised gains (losses) on investments

73,130

–

9,691

82,821

Fair value at end of year

997,715

6,797

154,141

1,158,653

2025

£’000

2024

£’000

Cash and cash equivalents

95,153

103,358

Trade and other receivables

3,529

734

Trade and other payables

(1,145)

(1,234)

Borrowings

(226,405)

(105,638)

11. Cash and cash equivalents

2025

£’000

2024

£’000

Cash and demand balances at banks

61,319

64,772

Short-term deposits1

33,834

38,586

95,153

103,358

 

12. Trade and other receivables

2025

£’000

2024

£’000

Prepayments

1,031

424

Amounts due from related parties

307

310

Other assets1

2,191

–

3,529

734

 

13. Trade and other payables

2025

£’000

2024

£’000

Trade payables

106

44

Other payables

1,039

1,190

1,145

1,234

 

14. Interest income

2025

£’000

2024

£’000

Finance income on investments carried at amortised cost:

Cash and cash equivalents

1,097

3,957

Interest income on investments designated as at fair value through profit and loss:

Debt securities

945

699

Equity securities

2,915

–

4,957

4,656

 

15. Taxation

 

16. Earnings per share

2025

2024

Basic and diluted earnings per share

£0.34

£0.15

Profit for the year (’000)

£58,594

£26,856

Weighted average number of shares in issue (’000)

172,628

176,418

 

17. Net Asset Value per share

2025

2024

Basic and diluted Net Asset Value per share

£7.38

£6.95

Net assets attributable to shareholders (’000)

£1,232,866

£1,225,956

Number of shares in issue at year end (’000)

167,131

176,418

 

18. Share capital

2025

’000

2024

’000

Ordinary shares outstanding at the beginning of the year

176,418

176,418

Ordinary share buybacks

(9,287)

–

Ordinary shares outstanding at the end of the year

167,131

176,418

 

19. Dividends

 

20. Commitments

Committed

amount

€’000

2025

€’000

2024

€’000

Fund I and II

 –

–

11,7802

Fund III

325,780

27,691

46,587

Fund IV

400,000

90,600

90,600

Fund V

800,000

364,065

364,065

Fund VI

500,000

443,281

–

North Sails CV

66,405

–

–

Origin I

129,300

16,809

28,446

Origin II

190,000

147,250

178,600

PROfounders Fund III

30,000

18,295

21,595

Touring I1

97,900

29,370

40,093

Total outstanding commitments (€’000)

2,539,385

1,137,361

781,766

Total outstanding commitments (£’000)

2,215,095

992,115

646,248

 

21. Borrowings

Balance at

31 December 2024

£’000

Drawdowns

£’000

Repayments

£’000

Interest

expense*

£’000

Deduction of transaction costs

£’000

Foreign

exchange movements

£’000

Total

£’000

Borrowings

(104,190)

(224,363)

107,212

–

4,399

(7,572)

(224,514)

Borrowings accrued interest

(1,448)

–

8,499

(8,838)

–

(104)

(1,891)

(105,638)

(224,363)

115,711

(8,838)

4,399

(7,676)

(226,405)

 

22. Related parties

 

23. Events after balance sheet date

 

Directors and advisers

Directors

Steve Pearce

Chair

Richard Lightowler

Senior Independent Director

Fiona Beck

Independent Director

Kiernan Bell

Independent Director (appointed in November 2025)

Christopher Samuel

Chair Designate and Independent Director (appointed in November 2025)

Caroline Foulger

(retired as Chair and Director in September 2025)

Peter Dubens

Director

Registered office

5th Floor
11 Bermudiana Road
Pembroke HM 08
Bermuda

Advisers

Investment Adviser and Administrative Agent

Oakley Capital Limited
3 Cadogan Gate
London SW1X 0AS
United Kingdom

Adviser as to UK Law

Travers Smith LLP
10 Snow Hill
London EC1A 2AL
United Kingdom

Company Secretary and Adviser as to Bermudian Law

Carey Olsen
5th Floor, Rosebank Centre
11 Bermudiana Road
Pembroke HM 08
Bermuda

Financial Adviser and Broker

Deutsche Numis
45 Gresham Street
London EC2V 7BF
United Kingdom


Auditor

KPMG Audit Limited
Crown House
4 Par-la-Ville Road
Hamilton HM 08
Bermuda

Branch Registrar

Computershare Investor
Services (Jersey) Limited
Queensway House
Hilgrove Street
St Helier
Jersey JE1 1ES
Channel Islands

CREST Depositary

Computershare Investor Services PLC
PO Box 82
The Pavilions
Bridgwater Road
Bristol BS99 6ZZ
United Kingdom

 

Glossary and Alternative Performance Measures

Administrative Agent

Oakley Capital Limited (‘OCL’), in respect of the Company.

AIF

Alternative Investment Fund as at 31 December 2025, Oakley Capital Investments Limited is a non-EU AIF.

APM

Alternative Performance Measures.

Attribution analysis: movement in NAV and investments

1. Realised gains/(losses) on investment income and expenses relate to the income and expenses of the underlying fund investments during the period.

2. Realised gains/(losses) on investments include realised gains/(losses) on both underlying fund and Direct Investments.

3. Unrealised gains/(losses) on investment FX result from the conversion of year-end fund holdings from the Oakley Funds’ reporting currency to GBP.

4. Unrealised gains/(losses) on investments are primarily driven by the movement in unrealised gains/(losses) of the Fund’s portfolio investments and any other changes in OCI’s share of fund holdings.

Attribution analysis: movement in portfolio companies

Realised and unrealised gains/(losses) are presented for the top ten largest movements in indirect portfolio company valuations and realisations. This chart, therefore, excludes realised and unrealised gains/(losses) on the other assets/(liabilities) of the Funds, including income and expenses of the underlying fund, FX on the conversion of period-end fund holdings from the Fund’s reporting currency to GBP, any change in OCI’s share of fund holdings, and OCI’s Direct Investments.

Auditor

KPMG Audit Limited or such other auditor as appointed from time to time.

Average Entry Multiple

The average EV/EBITDA multiple of Oakley’s portfolio.

Board/Directors

The Board of Directors of the Company.

CAGR

Compound annual growth rate, calculated as the annualised Total NAV Return per share over a five-year period, adjusted for dividends: (Increase in NAV per share + dividends)/opening NAV per share.

NAV 31/12/2025

738 pence

(a)

CAGR 13%

(a+c-b) / b

NAV 31/12/2024

695 pence

(b)

Dividends declared in the five years to 31/12/25

20.25 pence

(c)

Commitments

The amount committed by an investor to the Funds whether or not such amount has been advanced in whole or in part.

Company/OCI

Oakley Capital Investments Limited, a company incorporated with limited liability in Bermuda and registered number 40324.

DACH region

Austria, Germany and Switzerland.

Direct Investments

Comprising OCI’s investment in Time Out and North Sails.

Discount to NAV

The amount by which the Net Asset Value per share exceeds the share price. Calculated as: the publicly available share price divided by the Net Asset Value per share, per Consolidated balance sheet.

NAV 31/12/2025

738 pence

(a)

Discount to NAV 23%

(a-b) / a

Share price 31/12/2025

570 pence

(b)

DPI

Distributions to Paid-In Capital is a measure of the cash returned to investors relative to total capital contributed. Calculated as cumulative distributions divided by paid-in capital.

EBITDA

Earnings before interest, taxation, depreciation and amortisation and used as the typical measure of portfolio company performance.

Equity ticket

The amount invested in a company by the Fund.

EV/EBITDA multiple

The EV/EBITDA multiple compares a company’s Enterprise Value (‘EV’) to its annual EBITDA used in the valuation of the underlying companies. The EV/EBITDA multiple in the report is weighted by OCI’s look-through fair value of the underlying investments at period-end.

Exchange rate

The GBP:EUR exchange rate at 31 December 2025 was £1:€1.1464.

The GBP:USD exchange rate at 31 December 2025 was £1:$1.3467.

Five-year p.a. total return

Annualised Total NAV Return per share calculated over a five-year period.

Fund facilities

This includes debt facilities provided by the Company to the Oakley Funds and to the General Partners of the Oakley Funds.

Fund I/Oakley Fund I

Oakley Capital Private Equity L.P.

Fund II/Oakley Fund II

Those limited partnerships constituting the Fund known as Oakley Capital Private Equity II, comprising Oakley Capital Private Equity II-A L.P., Oakley Capital Private Equity II-B L.P., Oakley Capital Private Equity II-C L.P. and OCPE II Master L.P.

Fund III/Oakley Fund III

Those limited partnerships constituting the Fund known as Oakley Capital Private Equity III, comprising Oakley Capital Private Equity III-A L.P., Oakley Capital Private Equity III-B L.P., Oakley Capital Private Equity III-C L.P. and OCPE III Master L.P.

Fund IV/Oakley Fund IV

Those limited partnerships constituting the Fund known as Oakley Capital IV, comprising Oakley Capital IV-A SCSp, Oakley Capital IV-B SCSp, Oakley Capital IV-C SCSp and Oakley Capital IV Master SCSp.

Fund V/Oakley Fund V

Those limited partnerships constituting the Fund known as Oakley Capital V, comprising Oakley Capital V-A SCSp, Oakley Capital V-B1 SCSp, Oakley Capital V-B2 SCSp, Oakley Capital V-C SCSp and Oakley Capital V Master SCSp.

Fund VI/Oakley Fund VI

Those limited partnerships constituting the Fund known as Oakley Capital VI, comprising Oakley Capital VI-A SCSp, Oakley Capital VI-B1 SCSp, Oakley Capital VI-B2 SCSp, Oakley Capital VI-C SCSp and Oakley Capital VI Aggregator SCSp.

General Partners (‘GP’)

Oakley Capital Two Limited in respect of Fund II and Oakley Capital Three Limited in respect of Fund III, all exempted companies incorporated in Bermuda. Oakley Capital IV S.à r.l. in respect of Fund IV, Oakley Capital V S.à r.l. in respect of Fund V, Oakley Capital VI S.à r.l. in respect of Fund VI, Oakley Capital Origin S.à r.l. in respect of the Origin Fund, Oakley Capital Origin II S.à r.l. in respect of the Origin II Fund, Oakley Capital North CV GP S.à r.l. in respect of North Sails CV, PROfounders Capital III S.à r.l in respect of PROfounders Capital III-A and Oakley Touring Venture GP S.à r.l in respect of Oakley Touring Venture Fund, private limited liability companies incorporated in Luxembourg.

Gross Asset Value

Total asset value before the deduction of liabilities.

IFRS

International Financial Reporting Standards. The Consolidated Financial Statements and Notes have been prepared in accordance with IFRS.

Investment Adviser

Oakley Capital Limited, a company incorporated in England and Wales with registered number 4091922, which is authorised and regulated by the Financial Conduct Authority; or any successor as Investment Adviser of the Oakley Funds.

IRR

The gross Internal Rate of Return of an investment or Fund. It is the annual compound rate of return on investments. Gross IRR does not reflect expenses to be borne by the relevant fund or its investors, including performance fees, management fees, taxes and organisational, partnership or transaction expenses.

Look-through

OCI look-through values are calculated using the OCI attributable proportion (determined as the ratio of OCI’s commitments to the respective Oakley Fund to total commitments to that Fund), applied to each investment’s fair value as held in the relevant Oakley Fund, net of any accrued performance fees relating to that investment, and converted using the Fund’s reporting currency to GBP exchange rate.

Look-through investment activity

OCI’s proportional share of investments made by underlying funds, which may not yet have been funded through capital calls. Actual capital calls are presented in the cash flow statement as purchases of investments.

Look-through proceeds

OCI’s proportional share of the gross sale price at which an underlying fund sold an investment. This represents OCI’s proportional economic interest in the fund’s realised proceeds and differs from cash distributions received, which are net of fund-level fees, carry, and timing of actual distributions to investors. Actual proceeds received are presented in the cash flow statement as sales of investments.

LTM

Last twelve months.

LTM EBITDA growth

Organic EBITDA increase over the last twelve months of the year ended 31 December 2025, weighted by OCI’s look-through fair value of the underlying investments at period-end.

MM

Money Multiple, which is Total Value divided by Total Cost Invested, illustrating return on capital.

NAV

Net Asset Value is the value of the Company’s total assets less total liabilities.

NAV per share

Net Asset Value per share represents the underlying value of each year. It is calculated by dividing OCI’s NAV by the number of shares in issue. 

Net Debt/EBITDA Multiple

The Net Debt/EBITDA multiple compares a company’s Net Debt to its annual EBITDA used in the valuation of the underlying companies. The Net Debt/EBITDA multiple in the report is weighted by OCI’s look-through fair value of the underlying investments at period-end.

North Sails CV

Oakley Capital North CV SCSp.

Oakley

The Investment Adviser, being Oakley Capital Limited.

Oakley Funds

The Oakley Funds consist of ‘Oakley Private Equity Portfolio’ and ‘Oakley Venture Portfolio’.

Oakley Group

Oakley Capital Group Holdings Limited as the ultimate holding company and controlling party, Oakley Capital Limited as Investment Adviser and Administrative Agent, Oakley Capital Manager Limited as the manager, Oakley Capital Manager S.à r.l. as the AIFM , the General Partners, the Subadvisers and any other General Partner of successor Oakley Funds or any additional management or holding entities formed under the control of Oakley Capital Group Holdings Limited.

Oakley Private Equity Portfolio

Fund II, Fund III, Fund IV, Fund V, Fund VI, Origin Fund I, Origin Fund II, North Sails CV and (as applicable) any successor Funds.

Oakley Venture Fund Portfolio

Touring I and PROfounders Fund III.

OCI

Oakley Capital Investments Limited.

OCI Total Commitment

The amount committed by OCI to the Oakley Funds whether or not such amount has been advanced in whole or in part.

Open Cost

The open cost of investments at 31 December 2025 is the investment cost net of amounts realised from partial exits and refinancings, where applicable.

Origin I Fund

Those limited partnerships constituting the Fund known as the Origin I Fund, comprising Oakley Capital Origin A SCSp, Oakley Capital Origin B SCSp, Oakley Capital Origin C SCSp and Oakley Capital Origin Master SCSp.

Origin II Fund

Those limited partnerships constituting the Fund known as the Origin II Fund, comprising Oakley Capital Origin A SCSp, Oakley Capital Origin B1 SCSp, Oakley Capital Origin B2 SCSp, Oakley Capital Origin II-C SCSp and Oakley Capital Origin II Aggregator SCSp.

Other Metrics

Financial measures of historical or future performance, financial position or cash flows other than those defined or specified under IFRS.

Outstanding commitments

Uncalled commitments pledged by OCI to the Oakley Funds which have yet to be drawn.

PROfounders III/PROfounders Fund III

Those limited partnerships constituting the Fund known as PROfounders III, comprising PROfounders Capital III SCSp and PROfounders Capital III-A SCSp.

Realised gross Money Multiple

The combined total gross proceeds divided by the combined total cost of the investment exited in the period, on a look-through basis. Realised gross Money Multiple figures do not reflect expenses to be borne by the relevant fund or its investors, including performance fees, management fees, taxes and organisational, partnership or transaction expenses.

SFS

The Specialist Fund Segment is a segment of the London Stock Exchange’s regulated Main Market.

Subadvisers

Subadvisers consist of Oakley Capital GmbH, Oakley Capital S.à r.l. Oakley Capital S.L.U., and Oakley Capital Services Bermuda Limited.

Total NAV Return per share

A measure showing how the Net Asset Value (‘NAV’) per share has performed over a period of time, taking into account both capital returns and dividends paid to shareholders. Calculated as: (increase in NAV per share + dividends)/opening NAV per share.

NAV 31/12/2025

738 pence

(a)

Total NAV Return

per share 6%

(a+c-b) / b

NAV 31/12/2025

695 pence

(b)

Dividends paid in 2025

2.25 pence

(c)

Total Portfolio

The Total Portfolio is the fair value of OCI’s investments, made up of the Oakley Funds’ investments on a look-through basis, and OCI’s Direct Investments. This can be reconciled to the NAV as below:

Total Portfolio

Oakley Private Equity Portfolio

1,426.6

Oakley Venture Fund Portfolio

69.2

Other Oakley Fund assets/(liabilities)

(326.5)

OCI Direct Investments

192.5

Cash and Other

(128.9)

NAV

1,232.9

Total Shareholder Return

Total Shareholder Return is the financial gain that results from a change in OCI’s share price plus any dividends paid by the Company during the period, divided by the initial purchase price of the stock at the beginning of the period.

Share price 31/12/2025

570 pence

(a)

Total Shareholder Return 15% (a+b-c) / b

Q4 24 Dividend paid April 2025

2.25 pence

(b)

Share price 31/12/2024

499 pence

(c)

Touring/Touring I/Oakley Touring Venture Fund

Those limited partnerships constituting the Fund known as Oakley Touring Venture Fund, comprising Oakley Touring Venture A SCSp, Oakley Touring Venture B1 SCSp, Oakley Touring Venture B2 SCSp, Oakley Touring Venture C SCSp and Oakley Touring Venture Aggregator SCSp.

Vintage

References to the period the Fund was launched.

Shareholder information

January

Publication of Q4 2025 trading update

March

Final results for the year announced, Annual Report published

April

Publication of Q1 2026 trading update

May

Capital Markets Day

July

Publication of Q2 2026 trading update

September

Interim results announced, Interim Report published, AGM

October

Publication of Q3 2026 trading update

 

About this digital report