| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | GBP | GBP | |
Income | 6 | ||
Expenses | 7 | ( | ( |
( | ( | ||
Finance costs | 16 | ( | ( |
Write-off of financial assets at amortised cost | 5 | ( | |
Movement in expected credit loss provision | 5 | ( | |
Net gains on foreign currency | |||
Net gains on financial assets at fair value through profit or loss | 5 | ||
Profit/(loss) before tax | ( | ||
Tax expense | 8 | ( | |
Total comprehensive income/(loss) for the year | ( | ||
Pence | Pence | ||
Earnings/(loss) per Ordinary Share – Basic and diluted | 13 | ( |
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | GBP | GBP | |
| NON-CURRENT ASSETS | |||
Investments - equity | 5 | ||
Investments - loans | 5 | ||
Interest receivable - loans | |||
Office equipment | |||
| CURRENT ASSETS | |||
Investments - loans | 5 | ||
Trade and other receivables | 9 | ||
Cash and cash equivalents | |||
TOTAL ASSETS | |||
| CURRENT LIABILITIES | |||
Earn-out liability | 10 | ||
Loans payable | 16 | ||
Finance costs payable | 16 | ||
Other payables | 11 | ||
TOTAL LIABILITIES | |||
NET ASSETS | |||
| EQUITY | |||
Share capital | 12 | ||
Retained earnings/(deficit) | ( | ||
TOTAL EQUITY | |||
Number of Ordinary Shares in issue | 12 | ||
NAV per Ordinary Share (pence) | 14 |
| Retained | ||||
| (Deficit)/ | ||||
| Share Capital | Earnings | Total | ||
| Note | GBP | GBP | GBP | |
Opening equity | ( | |||
Profit for the year | ||||
Issue of Ordinary Shares | ||||
Closing equity | 12 |
| Share Capital | Retained Deficit | Total | ||
| Note | GBP | GBP | GBP | |
Opening equity | ( | |||
Loss for the year | ( | ( | ||
Issue of Ordinary Shares | ||||
Closing equity | 12 | ( |
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Notes | GBP | GBP | |
| Operating activities | |||
Total comprehensive income/(loss) for the year | ( | ||
Movement in expected credit loss provision | 5 | ( | |
Write-off of financial assets at amortised cost | 5 | ||
Net gains on financial assets at fair value through profit or loss | ( | ( | |
Net gains on foreign currency | ( | ||
Finance costs | 16 | ||
Depreciation of office equipment | |||
(Increase)/decrease in trade and other receivables | 9 | ( | |
(Decrease)/increase in provisions | 10 | ( | |
Increase in payables | 11 | ||
Increase in interest receivable - loans | ( | ||
Capitalised interest income | ( | ||
Net cash used in operating activities | ( | ( | |
| Investing activities | |||
Purchases of equity and bonds | ( | ( | |
Loans issued | ( | ( | |
Cash received from repayment of loans | |||
Purchase of office equipment | ( | ||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Issue of Ordinary Shares | |||
Finance costs paid | 16 | ( | |
Proceeds from loans received | |||
Repayment of loans received | 16 | ( | |
Net cash flow from financing activities | |||
Increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | |||
Exchange gain on cash and cash equivalents | |||
Cash and cash equivalents at end of year |
IAS 1 | Presentation of Financial Statements (amendments regarding the classification of | 1 January 2024 |
| liabilities and the disclosure of accounting policies) | ||
| IAS 7; | Supplier Finance Arrangements (amendments to IAS 7 and IFRS 7) | 1 January 2024 |
| IFRS 7 | ||
| IFRS S1; | IFRS Sustainability Disclosure Standards (IFRS S1 and IFRS S2) | 1 January 2024 |
| IFRS S2 |
IAS 21 | Lack of Exchangeability (amendments to IAS 21) | 1 January 2025 |
| IFRS 9; | Classification and Measurement of Financial Instruments (amendments to IFRS 9 | 1 January 2026 |
| IFRS 7 | and IFRS 7) | |
IFRS 19 | Subsidiaries without Public Accountability: Disclosures | 1 January 2027 |
IFRS 18 | Presentation and Disclosure in the Financial Statements | 1 January 2027 |
Name of Subsidiary | Date of acquisition | Domicile | Ownership |
Castelnau Group Services Limited “CGSL” | 14 June 2022 | United Kingdom | 100% |
| FVTPL | Amortised cost | ||
| Equity | Loans | Total | |
| GBP | GBP | GBP | |
| INVESTMENTS | |||
Opening portfolio cost | 291,883,601 | 18,738,255 | 310,621,856 |
Purchases at cost | 14,359,233 | 13,967,582 | 28,326,815 |
Proceeds on maturity/principal repayment | – | (9,400,000) | (9,400,000) |
Realised losses on maturity/write-off | (2,750,001) | (537,000)* | (3,287,001) |
Cost | 303,492,833 | 22,768,837 | 326,261,670 |
Unrealised gains on investments | 134,026,852 | – | 134,026,852 |
Unrealised losses on investments | (60,164,747) | (2,548,500)* | (62,713,247) |
Fair value/carrying amount | 377,354,938 | 20,220,337 | 397,575,275 |
Realised losses on maturity/write-off | (2,750,001) | (537,000)* | (3,287,001) |
Movement in unrealised gains on investments | 103,646,231 | – | 103,646,231 |
Movement in unrealised losses on investments | (11,035,431) | 570,478* | (10,464,953) |
Net gains on financial assets | 89,860,799 | 33,478 | 89,894,277 |
| FVTPL | Amortised cost | ||
| Equity | Loans | Total | |
| GBP | GBP | GBP | |
| INVESTMENTS | |||
Opening portfolio cost | 163,111,446 | 12,960,632 | 176,072,078 |
Purchases at cost | 199,447,865 | 10,486,000 | 209,933,865 |
Proceeds on maturity/principal repayment | (56,986,319) | (1,708,377) | (58,694,696) |
Realised losses on sale/maturity/write-off | (13,689,391) | (3,000,000) | (16,689,391) |
Cost | 291,883,601 | 18,738,255 | 310,621,856 |
Unrealised gains on investments | 30,380,621 | – | 30,380,621 |
Unrealised losses on investments | (49,129,316) | (3,118,978)* | (52,248,294) |
Fair value/carrying amount | 273,134,906 | 15,619,277 | 288,754,183 |
Realised losses on sale/maturity/write-off | (13,689,391) | (3,000,000) | (16,689,391) |
Movement in unrealised gains on investments | 24,467,275 | – | 24,467,275 |
Movement in unrealised losses on investments | (2,789,263) | (118,978)* | (2,908,241) |
Net gains/(losses) on financial assets | 7,988,621 | (3,118,978) | 4,869,643 |
Name of investee company | Date of acquisition | Domicile | Ownership |
Rawnet Limited | 12 February 2021 | United Kingdom | 100.0% |
Showpiece Technologies Limited | 12 November 2021 | United Kingdom | 80.0% |
Hornby Plc | 14 October 2021 | United Kingdom | 54.9% |
Ocula Technologies Holdings Limited | 22 January 2021 | United Kingdom | 41.6% |
Silverwood Brands Plc | 13 October 2022 | United Kingdom | 29.9% |
Iona Star LP | 25 September 2024 | United Kingdom | 45.0% |
Phoenix SG Limited | 14 October 2021 | Cayman Islands | 64.1% |
Cambium International Limited | 14 October 2021 | Cayman Islands | 90.3% |
Valderrama Limited | 14 April 2023 | Channel Islands | 65.4% |
| 31 December | 31 December | |
| 2024 | 2023 | |
| GBP | GBP | |
| Classification | ||
Level 1 | 21,253,483 | 14,785,032 |
Level 2 | – | – |
Level 3 | 356,101,455 | 258,349,874 |
Total investments held at ‘FVTPL’ | 377,354,938 | 273,134,906 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| GBP | GBP | |
| Level 3 investments | ||
Opening balance | 258,349,874 | 51,198,247 |
Purchases of financial assets | 14,359,233 | 197,837,646 |
Net realised losses for the year | – | (3) |
Net unrealised gains for the year | 83,392,348 | 6,845,993 |
Transfers from Level 2 to Level 3 | – | 2,467,991 |
Closing balance | 356,101,455 | 258,349,874 |
| Significant | |||
| unobservable | Estimate of the | Sensitivity of fair value to changes in | |
| Description | input | input | unobservable inputs |
Discount rate | 9.5% | An increase to 10%/(decrease to 9%) | |
| would (decrease)/increase fair value | |||
| by (-13%)/+15% | |||
Terminal growth rate | 2.4% | An increase to 2.9%/(decrease to 1.9%) | |
| would increase/(decrease) fair value | |||
| Investment in Valderrama | by +9%/(-7%) | ||
Trust real returns | 3.5% | An increase to 4%/(decrease to 3%) | |
| would increase/(decrease) fair value | |||
| by +5%/(-6%) | |||
Group EBIT margin* | various | An increase of 1%/(decrease of 1%) | |
| (11.7% to 22.3%) | would increase/(decrease) fair value | ||
| by +7%/(-7%) | |||
Discount rate | 17% | An increase to 18%/(decrease to 16%) | |
| would (decrease)/increase fair value | |||
| Investment in Phoenix S.G. | by (-35%)/+38% | ||
Magenta | £4,675,000 | An increase of 10%/(decrease of 10%) | |
| would increase/(decrease) fair value | |||
| by +31%/(-31%) | |||
| Revenue run-rate (£/month | 12,000 | An increase of 5%/(decrease of 5%) | |
| per billable head) | would increase/(decrease) fair value | ||
| Investment in Rawnet | to £2.1 million/(£0.8 million) | ||
Profit multiple | 5x | An increase to 6x/(decrease to 4x) | |
| would increase/(decrease) fair value | |||
| to £1.9 million/(£1.0 million) | |||
Discount rate | 15% | An increase to 16%/(decrease to 14%) | |
| would (decrease)/increase fair value | |||
| Investment in Silverwood | by (-15.38%)/+18.33% | ||
Terminal growth rate | 2% | An increase to 2.5%/(decrease to 1.5%) | |
| would increase/(decrease) fair value | |||
| by +3.39%/(-2.94%) | |||
Discount rate | 15% | An increase to 16%/(decrease to 14%) | |
| would (decrease)/increase fair value | |||
| by (-7%)/+7.9% | |||
Revenue growth rate | 5% | An increase to 6%/(decrease to 4%) | |
| Investment in Cambium | would increase/(decrease) fair value | ||
| by +22%/(-20%) | |||
Gross profit margin | 42.2% | An increase to 43.2%/(decrease to | |
| 41.2%) would increase/(decrease) fair | |||
| value by +11%/(-11%) |
| Significant | |||
| unobservable | Estimate of the | Sensitivity of fair value to changes in | |
| Description | input | input | unobservable inputs |
Discount rate | 15% | An increase to 16%/(decrease to 14%) | |
| would (decrease)/increase fair value by | |||
| (-10%)/+10% | |||
Inflation | 2% | An increase to 3%/(decrease to 1%) | |
| would increase/(decrease) fair value | |||
| by +25%/(-27%) | |||
Funeral plan excess return | 2.5% | An increase to 3.5%/(decrease to 1.5%) | |
| Investment in Valderrama | would increase/(decrease) fair value | ||
| by +16%/(-20%) | |||
Terminal growth rate | 2% | An increase to 3%/(decrease to 1%) | |
| would increase/(decrease) fair value | |||
| by +4%/(-4%) | |||
Annual operating profit | n/a | An increase of 5%/(decrease of -5%) | |
| would increase/(decrease) fair value | |||
| by +8%/(-9%) | |||
Discount rate | 15% | An increase to 16%/(decrease to 14%) | |
| would (decrease)/increase fair value by | |||
| (-7%)/+9% | |||
Terminal growth rate | 2% | An increase to 3%/(decrease to 1%) | |
| Investment in Phoenix S.G. | would increase/(decrease) fair value | ||
| by +3%/(-3%) | |||
Annual operating profit | n/a | An increase of 5%/(decrease of -5%) | |
| would increase/(decrease) fair value | |||
| by +5%/(-5%) | |||
Discount rate | 15% | An increase to 18%/(decrease to 12%) | |
| would (decrease)/increase fair value by | |||
| Investment in Rawnet | (-16%)/+19% | ||
| FY22-27 Compound sales | 9% | An increase to 13%/(decrease to 8%) | |
| Growth rate | would increase/(decrease) fair value | ||
| by +100%/(-65%) | |||
Discount rate | 15% | An increase to 16%/(decrease to 14%) | |
| would (decrease)/increase fair value | |||
| by (-9%)/+10% | |||
Revenue growth rate | 12% | An increase to 14%/(decrease to 10%) | |
| Investment in Cambium | would increase/(decrease) fair value | ||
| by +9%/(-8%) | |||
Group product margin | 45% | An increase to 46%/(decrease to 44%) | |
| would increase/(decrease) fair value | |||
| by +4%/(-4%) |
| Castelnau | |||
| Castelnau | Services | Total | |
| Group | Group | 31 December | |
| Limited | Limited | 2024 | |
| GBP | GBP | GBP | |
| Income | |||
Consultancy services | – | 1,112,507 | 1,112,507 |
Interest income | 1,139,285 | – | 1,139,285 |
Other income | 1,102 | – | 1,102 |
Segment income | 1,140,387 | 1,112,507 | 2,252,894 |
Gross wages | – | (1,060,030) | (1,060,030) |
Other expenses | (1,462,730) | (181,920) | (1,644,650) |
(1,462,730) | (1,241,950) | (2,704,680) | |
Finance costs | (7,495,854) | – | (7,495,854) |
Net gains on financial assets | 89,894,277 | – | 89,894,277 |
Segment profit/(loss) before tax | 82,076,080 | (129,443) | 81,946,637 |
Taxation | – | – | – |
Segment comprehensive income/(loss) | 82,076,080 | (129,443) | 81,946,637 |
Segment assets | 398,821,511 | 54,808 | 398,876,319 |
Segment liabilities | (81,519,387) | (113,980) | (81,633,367) |
Segment net assets/(liabilities) | 317,302,124 | (59,172) | 317,242,952 |
| Castelnau | |||
| Castelnau | Services | Total | |
| Group | Group | 31 December | |
| Limited | Limited* | 2023 | |
| GBP | GBP | GBP | |
| Income | |||
Consultancy services | – | 1,122,884 | 1,122,884 |
Interest income | 864,209 | – | 864,209 |
Other income | – | 5,000 | 5,000 |
Segment income | 864,209 | 1,127,884 | 1,992,093 |
Gross wages | – | (592,014) | (592,014) |
Other expenses | (2,812,421) | (519,654) | (3,332,075) |
(2,812,421) | (1,111,668) | (3,924,089) | |
Finance costs | (10,710,140) | – | (10,710,140) |
Net gains on foreign currency | 171 | – | 171 |
Net gains on financial assets | 4,869,643 | – | 4,869,643 |
Segment (loss)/profit before tax | (7,788,538) | 16,216 | (7,772,322) |
Taxation | – | (3,081) | (3,081) |
Segment comprehensive (loss)/income | (7,788,538) | 13,135 | (7,775,403) |
Segment assets | 289,686,339 | 257,466 | 289,943,805 |
Segment liabilities | (58,506,735) | (185,283) | (58,692,018) |
Segment net assets | 231,179,604 | 72,183 | 231,251,787 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| GBP | GBP | |
Administration fees | 136,582 | 107,231 |
Audit fees | 91,611 | 72,198 |
Change in fair value of earn-out liability | (57,765) | 175,478 |
Depositary fee | 58,595 | 49,475 |
Depreciation of office equipment | 805 | 598 |
Directors' fee | 135,000 | 135,000 |
Employee benefits* | 1,060,030 | 592,014 |
| Investment transaction charges | – | 11 |
Legal and professional fees** | 797,760 | 2,490,902 |
Operating expenses | 172,470 | 135,114 |
Sundry costs | 261,361 | 128,288 |
Trustee fee | 48,231 | 37,780 |
2,704,680 | 3,924,089 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| GBP | GBP | |
| *Included in expenses | ||
Wages and salaries | 928,485 | 515,694 |
Employers’ national insurance contributions | 117,686 | 61,682 |
Pension costs | 16,313 | 12,412 |
Employee healthcare | 2,255 | 2,226 |
HMRC employers’ allowance | (4,709) | – |
1,060,030 | 592,014 |
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| GBP | GBP | ||
(Loss)/profit before tax | (129,443) | 16,216 | |
Tax chargeable | Tax rate 19% | – | 3,081 |
Deferred tax | – | – | |
Tax expense | – | 3,081 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| GBP | GBP | |
Prepayments | 48,336 | 44,486 |
Income receivable | 798,809 | 11,770 |
Trade receivables | 18,859 | 204,977 |
866,004 | 261,233 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| GBP | GBP | |
Earn-out liability - Current | – | 2,522,126 |
– | 2,522,126 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| GBP | GBP | |
Other accrued expenses | 339,196 | 149,546 |
Trade payables | 16,786 | 134,788 |
Social security and other taxes | 43,057 | 30,655 |
399,039 | 314,989 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| GBP | GBP | |
Share capital at the beginning of the year | 285,111,250 | 184,116,760 |
Issue of Ordinary Shares | 4,044,528 | 100,994,490 |
Allotted, called up and fully paid Ordinary Shares* | 289,155,778 | 285,111,250 |
Class B Share held by the Investment Manager** | 1 | 1 |
Total Share capital at the end of the year | 289,155,779 | 285,111,251 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Number of | Number of | |
| Ordinary shares | Ordinary shares | |
Ordinary Shares at the beginning of the year | 318,635,256 | 183,996,058 |
Issue of Ordinary Shares | 4,194,166 | 134,639,198 |
Total Ordinary Shares in issue at the end of the year* | 322,829,422 | 318,635,256 |
Class B Share held by the Investment Manager** | 1 | 1 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| GBP | GBP | |
Joanne Peacegood | 40,000 | 40,000 |
Andrew Whittaker | 35,000 | 35,000 |
Joanna Duquemin Nicolle | 30,000 | 30,000 |
David Stevenson | 30,000 | 30,000 |
Richard Brown | – | – |
135,000 | 135,000 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| Number of | Number of | |
| Ordinary Shares | Ordinary Shares | |
Joanne Peacegood* | 31,344 | 10,000 |
Andrew Whittaker | 40,000 | 40,000 |
Joanna Duquemin Nicolle | 75,000 | 75,000 |
David Stevenson | – | – |
Richard Brown* | 21,344 | – |
| 31 December | 31 December | |
| 2024 | 2023 | |
| GBP | GBP | |
Loans payable at the beginning of the year | 47,676,429 | – |
Loans received | 17,883,571 | 89,217,968 |
Repayment of loans received | – | (41,541,539) |
Loans payable at the end of the year | 65,560,000 | 47,676,429 |
Finance costs payable at the beginning of the year | 8,178,474 | – |
Finance costs charged | 7,495,854 | 10,710,140 |
Repayment of finance costs | – | (2,531,666) |
Finance costs payable at the end of the year | 15,674,328 | 8,178,474 |
| 1-12 | More than 12 | ||
| months | months | Total | |
| As at 31 December 2024 | |||
Loans payable | 65,560,000 | – | 65,560,000 |
Finance costs payable | 15,674,328 | – | 15,674,328 |
Other payables | 399,039 | – | 399,039 |
81,633,367 | – | 81,633,367 |
| 1-12 | More than 12 | ||
| months | months | Total | |
| As at 31 December 2023 | |||
Earn-out liability | 2,522,126 | – | 2,522,126 |
Loans payable | 47,676,429 | – | 47,676,429 |
Finance costs payable | 8,178,474 | – | 8,178,474 |
Other payables | 314,989 | – | 314,989 |
58,692,018 | – | 58,692,018 |