2024 |
2023 |
|
£’000 |
£’000 |
|
Investment income: |
||
UK dividends |
10,223 |
8,647 |
Overseas dividends |
24,602 |
33,457 |
Overseas special dividends |
2,558 |
17,736 |
Overseas stock dividends |
440 |
– |
Income from contractual rights (BHP Brazil Royalty) |
2,431 |
4,186 |
Income from Vale debentures |
2,815 |
2,608 |
Income from fixed income investments |
810 |
1,683 |
Total investment income |
43,879 |
68,317 |
Other income: |
||
Option premium income |
10,227 |
5,964 |
Deposit interest |
719 |
678 |
Broker interest received |
189 |
104 |
Stock lending income |
120 |
81 |
Total other income |
11,255 |
6,827 |
Total income |
55,134 |
75,144 |
| 2024 |
2023 |
|||||
Revenue |
Capital |
Total |
Revenue |
Capital |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Investment management fee |
2,188 |
6,764 |
8,952 |
2,374 |
7,317 |
9,691 |
Total |
2,188 |
6,764 |
8,952 |
2,374 |
7,317 |
9,691 |
Cum income |
Quarterly |
Gearing effect |
|
NAV per share |
increase/ |
on management |
|
Quarter end |
(pence) |
(decrease) % |
fees (£’000) |
31 December 2022 |
688.35 |
– |
– |
31 March 2023 |
664.51 |
–3.5 |
– |
30 June 2023 |
612.72 |
–7.8 |
– |
30 September 2023 |
601.47 |
–1.8 |
– |
31 December 2023 |
606.78 |
+0.9 |
270 |
31 March 2024 |
568.07 |
–6.4 |
– |
30 June 2024 |
572.21 |
+0.7 |
259 |
30 September 2024 |
580.66 |
+1.5 |
222 |
31 December 2024 |
510.53 |
–12.1 |
– |
2024 |
2023 |
|
£’000 |
£’000 |
|
Allocated to revenue: |
||
Custody fee |
98 |
109 |
Auditors’ remuneration: |
||
– audit services |
65 |
55 |
– non-audit services 1 |
– |
9 |
Registrar’s fee |
88 |
86 |
Directors’ emoluments 2 |
166 |
179 |
AIC fees |
21 |
21 |
Broker fees |
30 |
25 |
Depositary fees |
104 |
116 |
FCA fee |
49 |
40 |
Directors’ insurance |
21 |
22 |
Marketing fees |
169 |
144 |
Stock exchange fees |
52 |
52 |
Legal and professional fees |
126 |
147 |
Bank facility fees 3 |
92 |
85 |
Printing and postage fees |
46 |
55 |
Directors’ search fees |
– |
25 |
Write back of prior year expenses 4 |
(19) |
– |
Other administrative costs |
161 |
108 |
Total revenue expenses |
1,269 |
1,278 |
Allocated to capital: |
||
Transaction charges 5 |
12 |
15 |
Total |
1,281 |
1,293 |
2024 |
2023 |
|
The Company’s ongoing charges 6 , calculated as a percentage of average daily net assets and |
||
using the management fee and all other operating expenses, excluding finance costs, direct |
||
transaction costs, transaction charges, VAT recovered, taxation, prior year expenses written back |
||
and certain non-recurring items were: |
0.95% |
0.91% |
The Company’s ongoing charges 6 , calculated as a percentage of average daily gross assets and |
||
using the management fee and all other operating expenses, excluding finance costs, direct |
||
transaction costs, transaction charges, VAT recovered, taxation, prior year expenses written back |
||
and certain non-recurring items were: |
0.84% |
0.81% |
| 2024 | 2023 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Interest paid on bank loans | 2,196 | 6,581 | 8,777 | 2,370 | 7,151 | 9,521 |
Interest paid on bank overdraft | 16 | 49 | 65 | 5 | 15 | 20 |
Total | 2,212 | 6,630 | 8,842 | 2,375 | 7,166 | 9,541 |
| 2024 | 2023 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Current taxation: | ||||||
Corporation taxation | 3,339 | (1,976) | 1,363 | 2,178 | (2,178) | – |
Prior years corporation taxation adjustment | 119 | – | 119 | (17) | – | (17) |
Double taxation relief | (657) | – | (657) | (391) | 391 | – |
Overseas taxation | 2,235 | – | 2,235 | 2,697 | 95 | 2,792 |
Peruvian capital gains taxation charge/(credit) | – | 18 | 18 | – | (20) | (20) |
Total current taxation charge/(credit) | 5,036 | (1,958) | 3,078 | 4,467 | (1,712) | 2,755 |
Deferred taxation: | ||||||
Peruvian capital gains taxation movement (note 7(c)) | – | 125 | 125 | – | 183 | 183 |
Deferred taxation movement (note 7(c)) | (81) | 31 | (50) | (41) | (221) | (262) |
Prior years deferred taxation adjustment | 383 | – | 383 | – | – | – |
Total deferred taxation charge/(credit) | 302 | 156 | 458 | (41) | (38) | (79) |
Total taxation charge/(credit) (note 7(b)) | 5,338 | (1,802) | 3,536 | 4,426 | (1,750) | 2,676 |
| 2024 | 2023 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Profit/(loss) on ordinary activities before taxation | 49,465 | (165,870) | (116,405) | 69,117 | (145,426) | (76,309) |
Profit/(loss) on ordinary activities multiplied by | ||||||
standard rate of 25.00% (2023: blended rate of | ||||||
23.52%) | 12,366 | (41,468) | (29,102) | 16,256 | (34,205) | (17,949) |
Effects of: | ||||||
Overseas tax suffered | 2,235 | – | 2,235 | 2,697 | 95 | 2,792 |
Foreign exchange loss/(gain) not taxable | – | 168 | 168 | – | (2,121) | (2,121) |
Loss on investments held at fair value through profit | ||||||
or loss not subject to tax | – | 38,047 | 38,047 | – | 33,181 | 33,181 |
Non taxable capital special dividends | – | – | – | – | (148) | (148) |
Impact of change in tax rates | – | – | – | (2) | (13) | (15) |
Non taxable UK dividends | (2,556) | – | (2,556) | (2,034) | – | (2,034) |
Non taxable overseas dividends | (6,605) | – | (6,605) | (12,047) | – | (12,047) |
Disallowed expenses | – | 1,308 | 1,308 | 6 | 3 | 9 |
Double taxation relief | (604) | – | (604) | (391) | 299 | (92) |
Prior years adjustment | 502 | – | 502 | (17) | – | (17) |
Peruvian capital gains tax charge/(credit) | – | 18 | 18 | – | (20) | (20) |
Peruvian capital gains deferred tax movement | – | 125 | 125 | – | 183 | 183 |
Group relief (received)/surrendered for no payment | – | – | – | (42) | 42 | – |
Management expenses not relieved | – | – | – | – | 954 | 954 |
(7,028) | 39,666 | 32,638 | (11,830) | 32,455 | 20,625 | |
Total taxation charge/(credit) (note 7(a)) | 5,338 | (1,802) | 3,536 | 4,426 | (1,750) | 2,676 |
Group and | Group and | |
Company | Company | |
2024 | 2023 | |
£’000 | £’000 | |
Deferred tax liabilities in respect of temporary differences: | ||
Deferred tax liability brought forward | (485) | (560) |
Deferred tax movement in respect of accrued income (note 7(a)) | 50 | 262 |
Other deferred tax differences | – | (4) |
Deferred tax – prior year adjustment (note 7(a)) | (383) | – |
Movement in Peruvian capital gains tax liability (note 7(a)) | (125) | (183) |
Deferred tax liability carried forward | (943) | (485) |
2024 | 2023 | |||
Dividends paid on equity shares: | Record date | Payment date | £’000 | £’000 |
Final dividend of 17.00p per share for the year | ||||
ended 31 December 2023 (2022: 23.50p) | 22 March 2024 | 14 May 2024 | 32,501 | 44,392 |
1st interim dividend of 5.50p per share for the | ||||
year ended 31 December 2024 (2023: 5.50p) | 31 May 2024 | 28 June 2024 | 10,515 | 10,485 |
2nd interim dividend of 5.50p per share for the | ||||
year ended 31 December 2024 (2023: 5.50p) | 6 September 2024 | 30 September 2024 | 10,515 | 10,515 |
3rd interim dividend of 5.50p per share for the | ||||
year ended 31 December 2024 (2023: 5.50p) | 29 November 2024 | 20 December 2024 | 10,506 | 10,515 |
Accounted for in the financial statements | 64,037 | 75,907 |
2024 | 2023 | |
Dividends paid or declared on equity shares: | £’000 | £’000 |
1st quarterly interim dividend of 5.50p per share for the year ended 31 December 2024 | ||
(2023: 5.50p) | 10,515 | 10,485 |
2nd quarterly interim dividend of 5.50p per share for the year ended 31 December 2024 | ||
(2023: 5.50p) | 10,515 | 10,515 |
3rd quarterly interim dividend of 5.50p per share for the year ended 31 December 2024 | ||
(2023: 5.50p) | 10,506 | 10,515 |
Final dividend of 6.50p per share for the year ended 31 December 2024 | ||
(2023: 17.00p) | 12,40 6 | 32,501 |
Total | 43,942 | 64,016 |
2024 |
2023 |
|
Net revenue profit attributable to ordinary shareholders (£'000) |
44,127 |
64,691 |
Net capital loss attributable to ordinary shareholders (£'000) |
(164,068) |
(143,676) |
Total (loss)/profit attributable to ordinary shareholders (£’000) |
(119,941) |
(78,985) |
Equity shareholders’ funds (£'000) |
975,199 |
1,160,051 |
The weighted average number of ordinary shares in issue during the year on which the earnings |
||
per ordinary share was calculated was: |
191,149,163 |
190,564,324 |
The actual number of ordinary shares in issue at the year end on which the net asset value per |
||
ordinary share was calculated was: |
191,018,036 |
191,183,036 |
Earnings per ordinary share |
||
Revenue earnings per share (pence) - basic and diluted |
23.09 |
33.95 |
Capital loss per share (pence) - basic and diluted |
(85.84) |
(75.40) |
Total loss per share (pence) - basic and diluted |
(62.75) |
(41.45) |
As at |
As at |
|
31 December |
31 December |
|
2024 |
2023 |
|
Net asset value per ordinary share (pence) |
510.53 |
606.78 |
Ordinary share price (pence) |
481.00 |
587.00 |
Group |
Company |
Group |
Company |
|
2024 |
2024 |
2023 |
2023 |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
UK listed equity investments held at fair value through |
||||
profit or loss |
156,480 |
156,480 |
134,106 |
134,106 |
Overseas listed equity investments held at fair value |
||||
through profit or loss |
877,868 |
877,868 |
1,092,558 |
1,092,558 |
Fixed income investments held at fair value through profit |
||||
or loss |
36,653 |
36,653 |
53,440 |
53,440 |
Contractual rights held at fair value through profit or loss |
22,197 |
22,197 |
18,316 |
18,316 |
Investment in subsidiary held at fair value through profit |
||||
or loss 1 |
– |
7,524 |
– |
7,407 |
Total value of financial asset investments |
1,093,198 |
1,100,722 |
1,298,420 |
1,305,827 |
Derivative financial instruments - written option contracts |
(622) |
(622) |
(1,401) |
(1,401) |
Total value of financial asset investments and |
||||
derivatives at 31 December |
1,092,576 |
1,100,100 |
1,297,019 |
1,304,426 |
Opening book cost of investment and derivative holdings |
1,082,258 |
1,082,258 |
983,103 |
983,103 |
Investment and derivative holding gains |
214,761 |
222,168 |
440,514 |
447,745 |
Opening fair value |
1,297,019 |
1,304,426 |
1,423,617 |
1,430,848 |
Analysis of transactions made during the year: |
||||
Purchases at cost |
585,496 |
585,496 |
662,250 |
662,250 |
Sales proceeds received |
(637,750) |
(637,750) |
(647,775) |
(647,775) |
Contractual rights - return of capital |
(397) |
(397) |
(497) |
(497) |
Losses on investments and derivatives 2 |
(151,792) |
(151,675) |
(140,576) |
(140,400) |
Closing fair value |
1,092,576 |
1,100,100 |
1,297,019 |
1,304,426 |
Closing book cost of investment and derivative holdings |
1,027,823 |
1,027,823 |
1,082,258 |
1,082,258 |
Closing investment and derivative holding gains |
64,753 |
72,277 |
214,761 |
222,168 |
Closing fair value |
1,092,576 |
1,100,100 |
1,297,019 |
1,304,426 |
Comprising of: |
||||
– Equity investments |
1,093,198 |
1,100,722 |
1,298,420 |
1,305,827 |
– Derivative financial instruments - written option contracts |
(622) |
(622) |
(1,401) |
(1,401) |
Total |
1,092,576 |
1,100,100 |
1,297,019 |
1,304,426 |
2024 |
2023 |
|
Securities lending |
£’000 |
£’000 |
Aggregate value of securities on loan at year end |
76,551 |
62,789 |
Maximum aggregate value of securities on loan during the year |
155,680 |
130,797 |
Fee income from stock lending during the year |
120 |
81 |
Issued share capital | |||
Description of shares | 2024 | 2023 | |
BlackRock World Mining Investment Company Limited | Ordinary shares of £1 | £100 | £100 |
Group | Company | Group | Company | |
2024 | 2024 | 2023 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Amounts due from brokers | – | – | 410 | 410 |
Prepayments and accrued income | 2,861 | 2,861 | 3,182 | 3,182 |
Total | 2,861 | 2,861 | 3,592 | 3,592 |
Group | Company | Group | Company | |
2024 | 2024 | 2023 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Accruals for expenses and interest payable | 10,270 | 10,270 | 8,052 | 8,052 |
Amounts due to subsidiary | – | 1,015 | – | 1,056 |
Total | 10,270 | 11,285 | 8,052 | 9,108 |
Group |
Company |
Group |
Company |
|
2024 |
2024 |
2023 |
2023 |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Debt arising from financing activities at beginning |
||||
of year |
||||
Bank loan |
149,828 |
149,828 |
158,783 |
158,783 |
Cash at bank - bank overdraft |
– |
– |
– |
– |
149,828 |
149,828 |
158,783 |
158,783 |
|
Cash flows: |
||||
Net repayment of loan |
(14,599) |
(14,599) |
– |
– |
Movement in overdraft |
4 |
4 |
– |
– |
Non cash flows: |
||||
Effects of foreign exchange losses/(gains) |
510 |
510 |
(8,955) |
(8,955) |
Debt arising from financing activities at end of year |
||||
Bank loan |
135,739 |
135,739 |
149,828 |
149,828 |
Cash at bank - bank overdraft |
4 |
4 |
– |
– |
Total |
135,743 |
135,743 |
149,828 |
149,828 |
Ordinary shares |
Nominal |
|||
in issue |
Treasury shares |
Total shares |
value |
|
number |
number |
number |
£’000 |
|
Allotted, called up and fully paid share capital |
||||
comprised: |
||||
Ordinary shares of 5p each |
||||
At 31 December 2022 |
188,753,036 |
4,258,806 |
193,011,842 |
9,651 |
Ordinary shares reissued from treasury |
2,430,000 |
(2,430,000) |
– |
– |
At 31 December 2023 |
191,183,036 |
1,828,806 |
193,011,842 |
9,651 |
Ordinary shares repurchased into treasury |
(165,000) |
165,000 |
– |
– |
At 31 December 2024 |
191,018,036 |
1,993,806 |
193,011,842 |
9,651 |
Capital |
||||||
reserve |
||||||
Capital |
arising on |
|||||
reserve |
revaluation |
|||||
Share |
Capital |
arising on |
of |
|||
premium |
redemption |
Special |
investments |
investments |
Revenue |
|
account |
reserve |
reserve |
sold |
held |
reserve |
|
Group |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
At 31 December 2023 |
151,493 |
22,779 |
193,008 |
510,400 |
214,761 |
57,959 |
Movement during the year: |
||||||
Total comprehensive (loss)/income: |
||||||
Net (loss)/profit for the year |
– |
– |
– |
(13,425) |
(150,643) |
44,127 |
Transactions with owners, recorded |
||||||
directly to equity: |
||||||
Ordinary shares repurchased into |
||||||
treasury |
– |
– |
(868) |
– |
– |
– |
Share repurchase costs |
– |
– |
(6) |
– |
– |
– |
Dividends paid |
– |
– |
– |
– |
– |
(64,037) |
At 31 December 2024 |
151,493 |
22,779 |
192,134 |
496,975 |
64,118 |
38,049 |
| Distributable reserves |
||||||
Capital |
||||||
reserve |
||||||
Capital |
arising on |
|||||
reserve |
revaluation |
|||||
Share |
Capital |
arising on |
of |
|||
premium |
redemption |
Special |
investments |
investments |
Revenue |
|
account |
reserve |
reserve |
sold |
held |
reserve |
|
Company |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
At 31 December 2023 |
151,493 |
22,779 |
193,008 |
508,899 |
222,168 |
52,053 |
Movement during the year: |
||||||
Total comprehensive (loss)/income: |
||||||
Net (loss)/profit for the year |
– |
– |
– |
(13,425) |
(150,526) |
44,010 |
Transactions with owners, recorded |
||||||
directly to equity: |
||||||
Ordinary shares repurchased into |
||||||
treasury |
– |
– |
(868) |
– |
– |
– |
Share repurchase costs |
– |
– |
(6) |
– |
– |
– |
Dividends paid |
– |
– |
– |
– |
– |
(64,037) |
At 31 December 2024 |
151,493 |
22,779 |
192,134 |
495,474 |
71,642 |
32,026 |
Capital |
||||||
reserve |
||||||
Capital |
arising on |
|||||
reserve |
revaluation |
|||||
Share |
Capital |
arising on |
of |
|||
premium |
redemption |
Special |
investments |
investments |
Revenue |
|
account |
reserve |
reserve |
sold |
held |
reserve |
|
Group |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
At 31 December 2022 |
148,107 |
22,779 |
180,736 |
428,323 |
440,514 |
69,175 |
Movement during the year: |
||||||
Total comprehensive income/(loss): |
||||||
Net profit/(loss) for the year |
– |
– |
– |
82,077 |
(225,753) |
64,691 |
Transactions with owners, recorded |
||||||
directly to equity: |
||||||
Ordinary shares reissued from treasury |
3,386 |
– |
12,305 |
– |
– |
– |
Share reissue costs |
– |
– |
(33) |
– |
– |
– |
Dividends paid |
– |
– |
– |
– |
– |
(75,907) |
At 31 December 2023 |
151,493 |
22,779 |
193,008 |
510,400 |
214,761 |
57,959 |
| Distributable reserves |
||||||
Capital |
||||||
reserve |
||||||
Capital |
arising on |
|||||
reserve |
revaluation |
|||||
Share |
Capital |
arising on |
of |
|||
premium |
redemption |
Special |
investments |
investments |
Revenue |
|
account |
reserve |
reserve |
sold |
held |
reserve |
|
Company |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
At 31 December 2022 |
148,107 |
22,779 |
180,736 |
426,822 |
447,745 |
63,445 |
Movement during the year: |
||||||
Total comprehensive income/(loss): |
||||||
Net profit/(loss) for the year |
– |
– |
– |
82,077 |
(225,577) |
64,515 |
Transactions with owners, recorded |
||||||
directly to equity: |
||||||
Ordinary shares reissued from treasury |
3,386 |
– |
12,305 |
– |
– |
– |
Share reissue costs |
– |
– |
(33) |
– |
– |
– |
Dividends paid |
– |
– |
– |
– |
– |
(75,907) |
At 31 December 2023 |
151,493 |
22,779 |
193,008 |
508,899 |
222,168 |
52,053 |
Canadian | US | Australian | Brazilian | |||
Dollar | Dollar | Dollar | Real | Others | Total | |
2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Receivables (due from brokers, dividends and other income | ||||||
receivable) | 785 | 1,870 | – | 1,120 | 214 | 3,989 |
Cash and cash equivalents – cash at bank | 60 | 5,689 | – | – | – | 5,749 |
Bank loans | – | (135,739) | – | – | – | (135,739) |
Cash and cash equivalents – bank overdraft | – | – | (4) | – | – | (4) |
Payables (due to brokers and other payables) | – | (913) | – | – | – | (913) |
Total foreign currency exposure on net monetary items | 845 | (129,093) | (4) | 1,120 | 214 | (126,918) |
Investments at fair value through profit or loss | 289,515 | 354,623 | 169,039 | 29,308 | 42,290 | 884,775 |
Derivative financial liabilities at fair value through profit or loss | – | (622) | – | – | – | (622) |
Total net foreign currency exposure | 290,360 | 224,908 | 169,035 | 30,428 | 42,504 | 757,235 |
US | Canadian | Australian | Brazilian | |||
Dollar | Dollar | Dollar | Real | Others | Total | |
2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Receivables (due from brokers, dividends and other income | ||||||
receivable) | 1,844 | 595 | 409 | 1,421 | 172 | 4,441 |
Cash and cash equivalents – cash at bank | 4,613 | 72 | – | – | – | 4,685 |
Bank loans | (149,828) | – | – | – | – | (149,828) |
Payables (due to brokers and other payables) | (533) | – | – | – | – | (533) |
Total foreign currency exposure on net monetary items | (143,904) | 667 | 409 | 1,421 | 172 | (141,235) |
Investments at fair value through profit or loss | 489,481 | 251,654 | 215,896 | 36,516 | 70,107 1,063,654 | |
Derivative financial liabilities at fair value through profit or loss | (1,302) | – | – | – | – | (1,302) |
Total net foreign currency exposure | 344,275 | 252,321 | 216,305 | 37,937 | 70,279 | 921,117 |
| 2024 | 2023 | |||||
Within one | More than | Within one | More than | |||
year | one year | Total | year | one year | Total | |
Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Exposure to floating interest rates: | ||||||
Cash collateral held with brokers | 4,882 | – | 4,882 | 6,269 | – | 6,269 |
Cash and cash equivalents – cash at bank | 21,396 | – | 21,396 | 10,612 | – | 10,612 |
Bank loans | (135,739) | – | (135,739) | (149,828) | – | (149,828) |
Cash and cash equivalents – bank overdraft | (4) | – | (4) | – | – | – |
Exposure to fixed interest rates: | ||||||
Fixed income investments | – | 36,653 | 36,653 | – | 53,440 | 53,440 |
Total exposure to interest rates | (109,465) | 36,653 | (72,812) | (132,947) | 53,440 | (79,507) |
| 2024 | 2023 | |||||
Within one | More than | Within one | More than | |||
year | one year | Total | year | one year | Total | |
Company | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Exposure to floating interest rates: | ||||||
Cash collateral held with brokers | 4,882 | – | 4,882 | 6,269 | – | 6,269 |
Cash and cash equivalents – cash at bank | 14,834 | – | 14,834 | 4,261 | – | 4,261 |
Bank loans | (135,739) | – | (135,739) | (149,828) | – | (149,828) |
Cash and cash equivalents – bank overdraft | (4) | – | (4) | – | – | – |
Exposure to fixed interest rates: | ||||||
Fixed income investments | – | 36,653 | 36,653 | – | 53,440 | 53,440 |
Total exposure to interest rates | (116,027) | 36,653 | (79,374) | (139,298) | 53,440 | (85,858) |
Stock | Collateral | ||
Country of | lending | received | |
2024 | establishment | £’000 | £’000 |
Barclays Capital Securities Limited | United Kingdom | 13,839 | 15,031 |
BNP Paribas Financial Markets | France | 20,475 | 21,739 |
Citigroup Global Markets Limited | United Kingdom | 2,957 | 3,237 |
Goldman Sachs International | United Kingdom | 10,640 | 11,768 |
HSBC Bank plc | United Kingdom | 3,952 | 4,363 |
J.P. Morgan Securities plc | United Kingdom | 19,963 | 21,725 |
Macquarie Bank Limited | Australia | 1,623 | 1,777 |
Morgan Stanley & Co International plc | United Kingdom | 240 | 255 |
Société Générale | France | 2,687 | 2,938 |
UBS AG | Switzerland | 175 | 196 |
Total | 76,551 | 83,029 |
Stock | Collateral | ||
Country of | lending | received | |
2023 | establishment | £’000 | £’000 |
Barclays Bank plc | United Kingdom | 15,137 | 17,013 |
Barclays Capital Securities Limited | United Kingdom | 1,767 | 1,901 |
BNP Paribas Arbitrage | France | 910 | 1,009 |
Citigroup Global Markets Limited | United Kingdom | 233 | 249 |
Goldman Sachs International | United Kingdom | 6,857 | 7,427 |
HSBC Bank plc | United Kingdom | 1,519 | 1,675 |
J.P. Morgan Securities plc | United Kingdom | 14,683 | 16,215 |
Macquarie Bank Limited | Australia | 13,701 | 15,132 |
Société Générale | France | 4,547 | 5,088 |
UBS AG | Switzerland | 3,435 | 3,840 |
Total | 62,789 | 69,549 |
Non-cash |
|
collateral |
|
2024 |
received |
Currency |
£’000 |
Swiss Franc |
390 |
Chinese Yuan |
8,037 |
Euro |
6,127 |
UK Sterling |
16,877 |
Hong Kong Dollar |
1,080 |
Japanese Yen |
5,669 |
Norwegian Krone |
22 |
Swedish Krone |
204 |
Singapore Dollar |
1 |
US Dollar |
44,622 |
Total |
83,029 |
Non-cash |
|
collateral |
|
2023 |
received |
Currency |
£’000 |
Australian Dollar |
382 |
Canadian Dollar |
204 |
Chinese Yuan |
11,456 |
Danish Krone |
55 |
Euro |
4,642 |
UK Sterling |
3,215 |
Hong Kong Dollar |
1,256 |
Japanese Yen |
747 |
Norwegian Krone |
371 |
Swedish Krone |
49 |
Singapore Dollar |
18 |
US Dollar |
47,154 |
Total |
69,549 |
| Maturity Tenor | |||||
91 to 365 | More than | Open | |||
8 to 30 days | days | 365 days | Transactions | Total | |
2024 | £’000 | £’000 | £’000 | £’000 | £’000 |
Collateral received - securities lending | |||||
Fixed income | |||||
Investment grade | – | – | 24,536 | – | 24,536 |
Equities | |||||
Recognised equities | – | – | – | 58,493 | 58,493 |
Total | – | – | 24,536 | 58,493 | 83,029 |
| Maturity Tenor | |||||
91 to 365 | More than | Open | |||
8 to 30 days | days | 365 days | Transactions | Total | |
2023 | £’000 | £’000 | £’000 | £’000 | £’000 |
Collateral received – securities lending | |||||
Fixed income | |||||
Investment grade | – | – | 5,100 | – | 5,100 |
Equities | |||||
Recognised equities | – | – | – | 64,449 | 64,449 |
Total | – | – | 5,100 | 64,449 | 69,549 |
Value | % of the | |
2024 | Company’s | |
Non cash collateral issuer – securities | £’000 | NAV |
UK (Government of) | 14,209 | 1.46 |
United States Treasury Note | 7,723 | 0.79 |
Microsoft | 2,840 | 0.29 |
Nvidia | 2,749 | 0.28 |
Apple | 2,605 | 0.27 |
Tencent Holdings | 2,342 | 0.24 |
iShares Trust | 2,198 | 0.23 |
SPDR | 2,198 | 0.23 |
Tesla | 2,174 | 0.22 |
Broadcom | 2,174 | 0.22 |
Other issuers | 41,817 | 4.28 |
Total | 83,029 | 8.51 |
Value | % of the | |
2023 | Company’s | |
Non cash collateral issuer – securities | £’000 | NAV |
Alibaba Group | 2,324 | 0.20 |
Merck | 1,990 | 0.17 |
Agricultural Bank Of China | 1,798 | 0.15 |
Pepsico | 1,696 | 0.15 |
Meta Platforms | 1,696 | 0.15 |
Thermo Fisher Scientific | 1,696 | 0.15 |
Unitedhealth Group | 1,689 | 0.15 |
Germany Federal Republic Of (Government) | 1,626 | 0.14 |
China Construction Bank | 1,621 | 0.14 |
Encompass Health | 1,406 | 0.12 |
Other issuers | 52,007 | 4.48 |
Total | 69,549 | 6.00 |
Maximum | |||||
exposure | Total exposure | ||||
| to any one | to all other | Lowest credit | |||
| Total number of | counterparty 1 | Collateral held 1 | counterparties 1 | rating of any one | |
counterparties | £’000 | £’000 | £’000 | counterparty 2 | |
2024 | 2 | 21,396 | 4,882 | – | A+ |
2023 | 3 | 10,612 | 6,269 | 410 | A+ |
Liability for |
||||
Pledged collateral |
inbound collateral |
|||
As at |
As at |
As at |
As at |
|
31 December |
31 December |
31 December |
31 December |
|
2024 |
2023 |
2024 |
2023 |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Cash collateral - Bank of America Merrill Lynch (2023: Bank of America |
||||
Merrill Lynch) |
4,882 |
6,269 |
– |
– |
2024 |
2023 |
|
Group |
£’000 |
£’000 |
Investment in contractual rights |
22,197 |
18,316 |
Fixed income investments |
36,653 |
53,440 |
Cash collateral held with brokers |
4,882 |
6,269 |
Cash and cash equivalents – cash at bank |
21,396 |
10,612 |
Other receivables (amounts due from brokers, dividends and interest receivable) |
2,836 |
3,592 |
Total |
87,964 |
92,229 |
2024 |
2023 |
|
Company |
£’000 |
£’000 |
Investment in contractual rights |
22,197 |
18,316 |
Fixed income investments |
36,653 |
53,440 |
Cash collateral held with brokers |
4,882 |
6,269 |
Cash and cash equivalents – cash at bank |
14,834 |
4,261 |
Other receivables (amounts due from brokers, dividends and interest receivable) |
2,836 |
3,592 |
Total |
81,402 |
85,878 |
At 31 December 2024 |
At 31 December 2023 |
|||
Assets |
Liabilities |
Assets |
Liabilities |
|
Derivatives |
£’000 |
£’000 |
£’000 |
£’000 |
Written option contracts |
– |
(622) |
– |
(1,401) |
Total derivative assets and liabilities in the Consolidated and Parent |
||||
Company Statements of Financial Position |
– |
(622) |
– |
(1,401) |
Total assets and liabilities subject to a master netting agreement |
– |
(622) |
– |
(1,401) |
Derivative |
|||||
liabilities |
|||||
subject to a |
|||||
master netting |
Derivatives |
Net amount |
|||
agreement by a |
available for |
Non-cash |
Pledged cash |
of derivative |
|
counterparty |
offset |
collateral given |
collateral |
liabilities |
|
Counterparty |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
At 31 December 2024 |
|||||
Bank of America Merrill Lynch |
(622) |
– |
– |
622 |
– |
At 31 December 2023 |
|||||
Bank of America Merrill Lynch |
(1,401) |
– |
– |
1,401 |
– |
2024 |
2023 |
|
3 months or |
3 months or |
|
less |
less |
|
Group |
£’000 |
£’000 |
Current liabilities: |
||
Amounts due to brokers, accruals and provisions |
10,270 |
8,052 |
Derivative financial liabilities at fair value through profit or loss |
622 |
1,401 |
Bank loans |
135,739 |
149,828 |
Cash and cash equivalents – bank overdraft |
4 |
– |
Total |
146,635 |
159,281 |
2024 |
2023 |
|
3 months or |
3 months or |
|
less |
less |
|
Company |
£’000 |
£’000 |
Current liabilities: |
||
Amounts due to brokers, accruals and provisions |
11,285 |
9,108 |
Derivative financial liabilities at fair value through profit or loss |
622 |
1,401 |
Bank loans |
135,739 |
149,828 |
Bank overdraft |
4 |
– |
147,650 |
160,337 |
Financial assets/(liabilities) at fair value through profit or loss | Level 1 | Level 2 | Level 3 | Total |
at 31 December 2024 – Group | £’000 | £’000 | £’000 | £’000 |
Assets: | ||||
Equity investments | 987,723 | 10,555 | 36,070 | 1,034,348 |
Fixed income securities | – | 36,653 | – | 36,653 |
Investment in contractual rights | – | – | 22,197 | 22,197 |
Total assets | 987,723 | 47,208 | 58,267 | 1,093,198 |
Liabilities: | ||||
Derivative financial instruments – written options | – | (622) | – | (622) |
Total | 987,723 | 46,586 | 58,267 | 1,092,576 |
Financial assets/(liabilities) at fair value through profit or loss | Level 1 | Level 2 | Level 3 | Total |
at 31 December 2023 – Group | £’000 | £’000 | £’000 | £’000 |
Assets: | ||||
Equity investments | 1,193,969 | – | 32,695 | 1,226,664 |
Fixed income securities | 16,924 | 36,516 | – | 53,440 |
Investment in contractual rights | – | – | 18,316 | 18,316 |
Total assets | 1,210,893 | 36,516 | 51,011 | 1,298,420 |
Liabilities: | ||||
Derivative financial instruments – written options | – | (1,401) | – | (1,401) |
Total | 1,210,893 | 35,115 | 51,011 | 1,297,019 |
Financial assets/(liabilities) at fair value through profit or loss | Level 1 | Level 2 | Level 3 | Total |
at 31 December 2024 – Company | £’000 | £’000 | £’000 | £’000 |
Assets: | ||||
Equity investments | 987,723 | 10,555 | 43,594 | 1,041,872 |
Fixed income securities | – | 36,653 | – | 36,653 |
Investment in contractual rights | – | – | 22,197 | 22,197 |
Total assets | 987,723 | 47,208 | 65,791 | 1,100,722 |
Liabilities: | ||||
Derivative financial instruments – written options | – | (622) | – | (622) |
Total | 987,723 | 46,586 | 65,791 | 1,100,100 |
Financial assets/(liabilities) at fair value through profit or loss | Level 1 | Level 2 | Level 3 | Total |
at 31 December 2023 – Company | £’000 | £’000 | £’000 | £’000 |
Assets: | ||||
Equity investments | 1,193,969 | – | 40,102 | 1,234,071 |
Fixed income securities | 16,924 | 36,516 | – | 53,440 |
Investment in contractual rights | – | – | 18,316 | 18,316 |
Total assets | 1,210,893 | 36,516 | 58,418 | 1,305,827 |
Liabilities: | ||||
Derivative financial instruments – written options | – | (1,401) | – | (1,401) |
Total | 1,210,893 | 35,115 | 58,418 | 1,304,426 |
| Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Level 3 Financial assets at fair value through profit or loss | ||||
at 31 December | £’000 | £’000 | £’000 | £’000 |
Opening fair value | 51,011 | 56,891 | 58,418 | 64,122 |
Return of capital – royalty | (397) | (497) | (397) | (497) |
Additions at cost | 5,626 | – | 5,626 | – |
Total profit or loss included in net profit on investments in the | ||||
Consolidated Statement of Comprehensive Income: | ||||
- assets held at the end of the period | 2,027 | (5,383) | 2,144 | (5,207) |
Closing balance | 58,267 | 51,011 | 65,791 | 58,418 |
As at | Range of | |||||
31 December | weighted | Reasonable | ||||
2024 | Valuation | Unobservable | average | possible | Impact on | |
Description | £’000 | technique | input | inputs | shift¹ +/- | fair value |
Discount rate– | ||||||
weighted average | ||||||
Discounted | cost | |||||
BHP Brazil Royalty | 22,197 | cash flows | of capital | 5.0% - 8.0% | 1.0% | £1.2m |
US$2,270- | ||||||
Average | US$2,376 | |||||
gold prices | per ounce | 10.0% | £2.1m | |||
US$9,025- | ||||||
Average | US$9,325 | |||||
copper prices | per tonne | 10.0% | £1.0m | |||
Market | ||||||
Jetti Resources | 21,973 | approach | Earnings multiple | 4.75x | 10.0% | £2.3m |
Market | Price of recent | |||||
MCC Mining | 14,097 | approach | transaction | 10.0% | £1.4m | |
Total | 58,267 |
As at | Range of | |||||
31 December | weighted | Reasonable | ||||
2023 | Valuation | Unobservable | average | possible | Impact on | |
Description | £’000 | technique | input | inputs | shift¹ +/- | fair value |
Discount rate– | ||||||
weighted average | ||||||
Discounted | cost | |||||
BHP Brazil Royalty | 18,316 | cash flows | of capital | 5.0% - 8.0% | 1.0% | £1.0m |
US$1,706- | ||||||
Average | US$1,780 | |||||
gold prices | per ounce | 10.0% | £1.8m | |||
US$8,397- | ||||||
Average | US$8,469 | |||||
copper prices | per tonne | 10.0% | £1.2m | |||
Market | ||||||
Jetti Resources | 27,204 | approach | Earnings multiple | 6.00x | 5.0% | £1.4m |
Market | Price of recent | |||||
MCC Mining | 5,491 | approach | transaction | 5.0% | £0.3m | |
Total | 51,011 |
Total % of shares held by | Number of Significant | ||
Significant Investors who are | Investors who are not affiliates | ||
Total % of shares held by | not affiliates of BlackRock | of BlackRock Group or | |
Related BlackRock Funds | Group or BlackRock, Inc. | BlackRock, Inc. | |
As at 31 December 2024 | 1.19 | n/a | n/a |
As at 31 December 2023 | 1.29 | n/a | n/a |