Effective for periods | |
International Financial Reporting Standards (IFRS) | beginning on or after |
• Amendments to IAS 1 - Non-Current Liabilities with Covenants | |
and Classification of Liabilities as Current or Non-current | 1 January 2024 |
• Amendments to IFRS 16 - Lease Liability in a Sale and | |
Leaseback | 1 January 2024 |
• Amendments to IAS 7 and IFRS 7 - Supplier Finance | |
Arrangements | 1 January 2024 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
€ | € | |
Directors’ fees (see note 6) | 321,113 | 313,968 |
Administration fees | 248,313 | 246,133 |
Professional fees | 147,758 | 404,433 |
Advisor fees | 133,760 | 167,910 |
Audit fees | 91,184 | 84,543 |
Registrar fees | 65,349 | 67,503 |
Regulatory fees | 52,524 | 53,675 |
Corporate broker fees | 60,199 | 54,752 |
Marketing fees | 69,396 | 70,278 |
Trustee fees | 11,039 | 11,879 |
Non-audit fees paid to the Auditor | 14,603 | 12,442 |
Sundry expenses | 221,707 | 213,773 |
Total operating expenses | 1,436,945 | 1,701,289 |
Number of Sterling shares held | Number of | |||
Euro shares held | ||||
As at | As at | As at | As at | |
31 December | 31 December | 31 December | 31 December | |
Director | 2023 | 2022 | 2023 | 2022 |
Richard Boléat | 30,000 | 30,000 | 16,590 | - |
Philip Braun | - | n/a | - | n/a |
Stephanie Carbonneil | 36,763 | 22,200 | - | - |
Esther Gilbert | 12,153 | 7,273 | - | - |
Robert Kirkby | 8,977 | n/a | - | n/a |
Vanessa Neill | 22,585 | 11,780 | - | - |
Mark Tucker 1 | 50,000 | 50,000 | - | - |
31 December | 31 December | |
2023 | 2022 | |
€ | € | |
PECs - Unquoted investment | 248,600,415 | 234,969,326 |
Sterling PECs | Euro PECs | |
As at 1 January 2022 | 142,063,595.26 | 118,672,886.93 |
Subscriptions | - | - |
Monthly conversions | 4,137,739.77 | (5,210,131.43) |
Contractual tenders | (18,535,216.00) | (9,528,482.00) |
As at 31 December 2022 | 127,666,119.03 103,934,273.50 | |
Subscriptions | - | - |
Monthly conversions | 436,782.21 | (546,555.97) |
Contractual tenders | (11,030,305.00) | (7,811,398.00) |
As at 31 December 2023 | 117,072,596.24 | 95,576,319.53 |
Level 1 | Level 2 | Level 3 | Total | |
As at 31 December 2023 | € | € | € | € |
Financial assets | ||||
Financial assets held at fair value | ||||
through profit or loss | - | - | 248,600,415 | 248,600,415 |
Financial liabilities | ||||
Ordinary shares 1 | 227,650,626 | - | - | 227,650,626 |
Level 1 | Level 2 | Level 3 | Total | |
As at 31 December 2022 | € | € | € | € |
Financial assets | ||||
Financial assets held at fair value | ||||
through profit or loss | - | - | 234,969,326 | 234,969,326 |
Financial liabilities | ||||
Ordinary shares 1 | 220,750,561 | - | - | 220,750,561 |
€ | |
Balance as at 1 January 2023 | 234,969,326 |
Subscriptions arising from conversion | 533,224 |
Redemption proceeds arising from conversion | (532,471) |
Redemption proceeds arising from tenders | (21,223,747) |
Net gain on financial assets held at fair value through profit or loss | 31,912,591 |
Foreign exchange gain on financial assets held at fair value through profit or | |
loss | 2,941,492 |
Balance as at 31 December 2023 | 248,600,415 |
Net gain on financial assets held at fair value through profit or loss for the | |
year ended 31 December 2023 | 31,912,591 |
€ | |
Balance as at 1 January 2022 | 309,706,971 |
Subscriptions arising from conversion | 5,991,716 |
Redemption proceeds arising from conversion | (5,955,535) |
Redemption proceeds arising from tenders | (32,741,193) |
Net loss on financial assets held at fair value through profit or loss | (33,535,183) |
Foreign exchange loss on financial assets held at fair value through profit or loss | (8,497,450) |
Balance as at 31 December 2022 | 234,969,326 |
Net loss on financial assets held at fair value through profit or loss for the | |
year ended 31 December 2022 | (33,535,183) |
31 December | ||||
2023 | Valuation | |||
Description | € | technique | Unobservable input | Input used |
PECs | 248,600,415 | Adjusted NAV | Discount for lack of liquidity | 0% |
31 December | ||||
2022 | Valuation | |||
Description | € | technique | Unobservable input | Input used |
PECs | 234,969,326 | Adjusted NAV | Discount for lack of liquidity | 0% |
As at 31 December 2023 | |||
Effect on fair value | |||
Description | Input | Sensitivity used | € |
Discount of lack of | |||
PECs | liquidity | 3% | (7,458,012) |
As at 31 December 2022 | |||
Effect on fair value | |||
Description | Input | Sensitivity used | € |
Discount of lack of | |||
PECs | liquidity | 3% | (7,049,080) |
31 December | 31 December | |
2023 | 2022 | |
€ | € | |
Financial assets held at fair value through profit or loss | 248,600,415 | 234,969,326 |
Cash and cash equivalents | 1,435,723 | 2,196,695 |
Total assets | 250,036,138 | 237,166,021 |
Less than 1 year | 1 to 5 years | Total | |
31 December 2023 | € | € | € |
Financial assets | |||
Financial assets held at fair value through | |||
profit or loss 1 | 134,236,322 | 114,364,093 | 248,600,415 |
Cash and cash equivalents | 1,435,723 | - | 1,435,723 |
Total undiscounted financial assets | 135,672,045 | 114,364,093 | 250,036,138 |
Financial liabilities | |||
Payables | (144,968) | - | (144,968) |
Ordinary shares 2 | (62,487,332) | (187,461,996) | (249,949,328) |
Total undiscounted financial liabilities | (62,632,300) | (187,461,996) | (250,094,296) |
Less than 1 year | 1 to 5 years | Total | |
31 December 2022 | € | € | € |
Financial assets | |||
Financial assets held at fair value through | |||
profit or loss 1 | 124,915,876 | 110,053,450 | 234,969,326 |
Cash and cash equivalents | 2,196,695 | - | 2,196,695 |
Total undiscounted financial assets | 127,112,571 | 110,053,450 | 237,166,021 |
Financial liabilities | |||
Payables | (377,325) | - | (377,325) |
Ordinary shares 2 | (59,209,767) | (177,629,303) | (236,839,070) |
Total undiscounted financial liabilities | (59,587,092) | (177,629,303) | (237,216,395) |
Increase by | Decrease by | ||
Current value | Total | 5% | 5% |
Sterling PECs (Euro equivalent) | €150,351,877 | €7,517,594 | €(7,517,594) |
Euro PECs | €98,248,538 | €4,912,427 | €(4,912,427) |
Financial assets held at fair value through | |||
profit or loss | €248,600,415 | €12,430,021 | €(12,430,021) |
Sterling PECs | £130,344,064 | £6,517,203 | £(6,517,203) |
Current value | Total | Increase by 5% | Decrease by 5% |
Sterling PECs (Euro equivalent) | €140,626,211 | €7,031,311 | €(7,031,311) |
Euro PECs | €94,343,115 | €4,717,156 | €(4,717,156) |
Financial assets held at fair value through | |||
profit or loss | €234,969,326 | €11,748,466 | €(11,748,466) |
Sterling PECs | £124,503,064 | £6,225,153 | £(6,225,153) |
Effect on net assets attributable to PEC | |||
holders and on the change in net assets | |||
attributable to PEC holders from operations | |||
Change in | 31 December 2023 | 31 December 2022 | |
Currency | currency rate | €’000 | €’000 |
GBP | 10% | 153 | 142 |
USD | 10% | 125 | 197 |
31 December | 31 December | |
2023 | 2022 | |
€ | € | |
Advisor fees | - | 148,314 |
Audit fees | 41,379 | 49,089 |
Administration fees | 21,576 | 21,833 |
Other payables | 82,013 | 158,089 |
Total payables | 144,968 | 377,325 |
Number of | Number of | |||
shares | Stated capital | shares | Stated capital | |
31 December | 31 December | 31 December | 31 December | |
2023 | 2023 | 2022 | 2022 | |
€ | € | |||
Management shares | 2 | - | 2 | - |
Number of | Stated capital | Number of | Stated capital | |
shares | 31 December | shares | 31 December | |
31 December | 2023 | 31 December | 2022 | |
2023 | € | 2022 | € | |
Sterling shares | 118,916,157 | 151,390,416 | 129,518,607 | 161,549,578 |
Euro shares | 96,553,753 | 98,295,010 | 105,076,336 | 106,767,222 |
Total | 215,469,910 1 | 249,685,426 2 | 234,594,943 1 | 268,316,800 2 |
31 December | 31 December | |
2023 | 2022 | |
Total | Total | |
Share movements | € | € |
Opening balance | 268,316,800 | 310,121,014 |
Issue of ordinary shares | - | - |
Subscriptions arising from conversion of ordinary shares | 533,224 | 5,991,717 |
Redemption payments arising from conversion of ordinary shares | (532,471) | (5,955,535) |
Redemption payments arising from tenders of ordinary shares | (21,593,903) | (33,198,148) |
Foreign currency exchange gain on ordinary shares | 2,961,776 | (8,642,248) |
Closing balance | 249,685,426 | 268,316,800 |
Ex-dividend | Payment | |||
date | date | £ equivalent | € | |
Sterling - £0.02500 per share | 09/02/2023 | 03/03/2023 | 3,237,965 | 3,723,213 |
Euro - €0.01750 per share | 09/02/2023 | 03/03/2023 | 1,838,836 | |
Sterling - £0.01875 per share | 11/05/2023 | 02/06/2023 | 2,378,198 | 2,734,599 |
Euro - €0.01750 per share | 11/05/2023 | 02/06/2023 | 1,832,221 | |
Sterling - £0.01875 per share | 10/08/2023 | 01/09/2023 | 2,386,151 | 2,743,745 |
Euro - €0.01750 per share | 10/08/2023 | 01/09/2023 | 1,822,724 | |
Sterling - £0.01875 per share | 09/11/2023 | 01/12/2023 | 2,229,678 | 2,563,822 |
Euro - €0.01750 per share | 09/11/2023 | 01/12/2023 | 1,689,691 | |
Total for the year ending 31 December 2023 | 18,948,851 |
Ex-dividend | Payment | |||
date | date | £ equivalent | € | |
Sterling - £0.0125 per share | 03/02/2022 | 25/02/2022 | 1,706,768 | 2,002,342 |
Euro - €0.0125 per share | 03/02/2022 | 25/02/2022 | 1,365,602 | |
Sterling - £0.0125 per share | 26/05/2022 | 17/06/2022 | 1,672,725 | 1,962,403 |
Euro - €0.0125 per share | 26/05/2022 | 17/06/2022 | 1,342,697 | |
Sterling - £0.01250 per share | 04/08/2022 | 26/08/2022 | 1,669,600 | 1,958,737 |
Euro - €0.01250 per share | 04/08/2022 | 26/08/2022 | 1,346,683 | |
Sterling - £0.01500 per share | 03/11/2022 | 25/11/2022 | 1,942,779 | 2,279,224 |
Euro - €0.01500 per share | 03/11/2022 | 25/11/2022 | 1,576,145 | |
Total for the year ending 31 December 2022 | 13,833,833 |
31 December | 31 December | 31 December | 31 December | |
2023 | 2023 | 2022 | 2022 | |
£ equivalent | € | £ equivalent | € | |
Sterling shares | ||||
Increase/(decrease) in net | ||||
assets for the year | 15,146,339 | 17,471,304 | (16,857,334) | (19,517,848) |
Weighted average number | ||||
of ordinary shares | 126,472,843 | 126,472,843 | 129,518,607 | 129,518,607 |
Return per share | 0.1198 | 0.1381 | (0.1275) | (0.1440) |
Euro shares | ||||
Increase/(decrease) in net | ||||
assets for the year | - | 14,270,328 | - | (14,254,567) |
Weighted average number | ||||
of ordinary shares | - | 103,301,329 | - | 105,076,336 |
Return per share | - | 0.1381 | - | (0.1440) |
31 December | 31 December | |||
2023 | 2022 | |||
Sterling | 31 December | Sterling | 31 December | |
equivalent | 2023 | equivalent | 2022 | |
Sterling shares | ||||
NAV | £132,399,128 | €152,722,394 | £126,873,439 | €143,303,549 |
Number of shares in issue 1 | 118,916,157 | 118,916,157 | 129,518,607 | 129,518,607 |
NAV per ordinary share | £1.1134 | €1.2843 | £0.9796 | €1.1064 |
Euro shares | ||||
NAV | - | €97,226,934 | - | €93,535,520 |
Number of shares in issue 1 | - | 96,553,753 | - | 105,076,336 |
NAV per ordinary share | - | €1.0070 | - | €0.8902 |
31 December | 31 December | |
2023 | 2022 | |
€ | € | |
Opening Balance | 236,839,070 | 312,415,699 |
Cash flow movements | ||
Payments from redemption of ordinary shares | (21,593,903) | (33,198,148) |
Dividends paid | (18,948,851) | (13,833,833) |
Profit/(loss) before finance costs and taxation items | 18,801,400 | 13,558,771 |
Non-cash flow movements | ||
Proceeds from subscriptions arising from conversion of | ||
ordinary shares | 533,224 | 5,991,717 |
Proceeds from redemptions arising from conversion of | ||
ordinary shares | (532,471) | (5,955,535) |
Foreign currency exchange gain/(loss) on ordinary shares | 2,961,776 | (8,642,248) |
Profit/(loss) before finance costs and taxation items | 31,889,083 | (33,497,353) |
Closing Balance | 249,949,328 | 236,839,070 |
Level 1 | Level 2 | Level 3 | Total | |
31 December 2023 | €’000 | €’000 | €’000 | €’000 |
Financial assets | ||||
Equity securities | ||||
Equities and warrants | - | - | 15,534 | 15,534 |
Debt securities | ||||
Corporate bonds and other debt | ||||
securities | 136,089 | 303,227 | 140,548 | 579,864 |
CLOs | - | - | 46,882 | 46,882 |
Derivative financial instruments | ||||
Forward currency contracts | - | 2,487 | - | 2,487 |
Total | 136,089 | 305,714 | 202,964 | 644,767 |
Level 1 | Level 2 | Level 3 | Total | |
31 December 2022 | €’000 | €’000 | €’000 | €’000 |
Financial assets | ||||
Equity securities | ||||
Equities and warrants | - | - | 18,641 | 18,641 |
Debt securities | ||||
Corporate bonds and other debt | ||||
securities | 90,208 | 301,035 | 144,364 | 535,607 |
CLOs | - | - | 51,617 | 51,617 |
Derivative financial instruments | ||||
Forward currency contracts | - | 13,555 | - | 13,555 |
Total | 90,208 | 314,590 | 214,622 | 619,420 |
Corporate | ||||
bonds and | ||||
Equities and | other debt | |||
Warrants | securities | CLOs | Total | |
€’000 | €’000 | €’000 | €’000 | |
Balance as at 1 January 2022 | 9,637 | 89,216 | 33,307 | 132,160 |
Recategorisation | - | 7,351 | (7,351) | - |
Total gains/(losses) in statement | ||||
of comprehensive income during | ||||
the year | 9,006 | (10,307) | (11,970) | (13,271) |
Purchases/subscriptions | 10,187 | 39,891 | 39,343 | 89,421 |
Sales/redemptions | (10,189) | (22,243) | (1,712) | (34,144) |
Transfers into and out of Level 3 | - | 40,456 | - | 40,456 |
Balance as at 31 December 2022 | 18,641 | 144,364 | 51,617 | 214,622 |
Total gains/(losses) in statement | ||||
of comprehensive income during | ||||
the year | (3,640) | (1,532) | 8,824 | 3,652 |
Purchases/subscriptions | 533 | 58,413 | 9,317 | 68,263 |
Sales/redemptions | - | (52,627) | (22,876) | (75,503) |
Transfers into and out of Level 3 | - | (8,070) | - | (8,070) |
Balance as at 31 December 2023 | 15,534 | 140,548 | 46,882 | 202,964 |
Total unrealised losses and gains | ||||
at 31 December 2022 included | ||||
in statement of comprehensive | ||||
income for assets held at the end | ||||
of the year | 9,048 | (11,616) | (11,999) | (14,567) |
Total unrealised losses and gains | ||||
at 31 December 2023 included | ||||
in statement of comprehensive | ||||
income for assets held at the end | ||||
of the year | (3,640) | (2,629) | 9,520 | 3,251 |
31 December | Range | |||
2023 | Valuation | (weighted | ||
Description | €’000 | technique | Unobservable input | average) |
Equities and warrants | 3,545 | Broker quotes / | Discount to broker | N/A |
other methods | quotes / valuation | |||
method | ||||
Equities and warrants | 11,989 Asset sale value | Transaction price | N/A | |
constituents | ||||
Equities and warrants | - | Earnings- | Market multiples | 6.3x-6.3x |
multiple | ||||
Corporate bonds and other | 8,480Discounted Cash | Yield | 7.2% – 10.0% | |
debt securities | Flow | |||
Corporate bonds and other | 132,067 | Broker quotes / | Cost of market | N/A |
debt securities | other methods | transactions / | ||
Management | ||||
information | ||||
CLOs | 46,882 | Broker quotes / | Specific valuations of | N/A |
other methods | the industry: expert | |||
valuation |
31 December | Range | |||
2022 | Valuation | (weighted | ||
Description | €’000 | technique | Unobservable input | average) |
Equities and warrants | 2,952 | Broker quotes / | Discount to broker | N/A |
other methods | quotes / valuation | |||
method | ||||
Equities and warrants | 15,689 | Asset value | Valuation method | N/A |
approach | ||||
Corporate bonds and other | 16,596 Discounted Cash | Yield | 8.15% – 12.3% | |
debt securities | Flow | |||
Corporate bonds and other | 127,768 | Broker quotes / | Cost of market | N/A |
debt securities | other methods | transactions / | ||
multiple of listed | ||||
companies / | ||||
management | ||||
information | ||||
CLOs | 51,617 | Broker quotes / | Specific valuations of | N/A |
other methods | the industry: expert | |||
valuation |
Effect on fair | |||
Description | Input | Sensitivity used | value €’000 |
Equities and warrants | Discount to broker quotes / | 20% | 1,265 / (1,265) |
valuation method | |||
Equities and warrants | Transaction price constituents | N/A | N/A |
Equities and warrants | Market multiples | 1x | 60/(-) |
Corporate bonds and other | Yield | 2.5% | (466)/ 506 |
debt securities | |||
Corporate bonds and other | Cost of market transactions / | 10% 13,207 / (13,207) | |
debt securities | management information | ||
CLOs | Specific valuations of the | 20% | 9,376 / (9,376) |
industry: expert valuation |
Effect on fair | |||
Description | Input | Sensitivity used | value €’000 |
Equities and warrants | Discount to broker quotes / | 20% | 1,144 / (1,147) |
valuation method | |||
Equities and warrants | Valuation method | 20% | 811 / (816) |
Corporate bonds and other | Yield | 2.5% | (575) / 616 |
debt securities | |||
Corporate bonds and other | Cost of market transactions / | 10% | 12,777 / (12,777) |
debt securities | Multiple of listed companies / | ||
Management information | |||
CLOs | Specific valuations of the | 20% 10,323 / (10,323) | |
industry: expert valuation |
Effective | 31 December | 31 December | ||
interest rate | 2023 | 2022 | ||
(EIR, %) | Maturity | €’000 | €’000 | |
Loan – Bank | ||||
(principal: €157.5 million) | 5.32% | 28-Jul-25 | 154,964 | 157,328 |
Interest on loan - bank | 1,526 | 763 | ||
Total | 156,490 | 158,091 |
Dividend history | ||
Total dividend paid | Total dividend paid | |
Year ended | per Sterling share | per Euro share |
2014 | £0.03500 | €0.03500 |
2015 | £0.05000 | €0.05000 |
2016 | £0.06250 | €0.06250 |
2017 | £0.05250 | €0.05250 |
2018 | £0.05500 | €0.05500 |
2019 | £0.05500 | €0.05500 |
2020 | £0.04875 | €0.04875 |
2021 | £0.04750 | €0.04750 |
2022 | £0.05250 | €0.05250 |
2023 | £0.08125 | €0.07000 |
31 December 2023 | 31 December 2022 | |||
Sterling | Sterling | |||
shares | Euro shares | shares | Euro shares | |
Opening share price (A) | £0.9200 | €0.8200 | £1.0400 | €0.9500 |
Closing share price (B) | £1.0050 | €0.9300 | £0.9200 | €0.8200 |
Annual dividend per share (C) | £0.0813 | €0.0700 | £0.0525 | €0.0525 |
Share price total return (D=((B- | ||||
A+C)/A)) | 18.08% | 21.95% | (6.49)% | (8.16)% |
31 December | 31 December | |
2023 | 2022 | |
Sterling shares | ||
Annual dividend per Sterling share | £0.08125 | £0.05250 |
Share price (bid price) | £1.00500 | £0.9200 |
Dividend yield 1 | 8.08% | 5.71% |
Euro shares | ||
Annual dividend per Euro share | €0.07000 | €0.05250 |
Share price (bid price) | €0.93000 | €0.8200 |
Dividend yield 1 | 7.53% | 6.40% |
Annual | Annual | |||
dividend | 31 December | dividend | 31 December | |
Sterling share | per share | 2023 | per share | 2022 |
Opening NAV per share | £0.9796 | £1.1058 | ||
Closing NAV per share | £1.1134 | £0.9796 | ||
Capital return | 13.66% | (11.41)% | ||
Income return | £0.08125 | 9.13% | £0.05250 | 4.66% |
Total return | 22.79% | (6.75)% | ||
Euro share | ||||
Opening NAV per share | €0.8902 | €1.0266 | ||
Closing NAV per share | €1.0070 | €0.8902 | ||
Capital return | 13.12% | (13.29)% | ||
Income return | €0.07000 | 8.57% | €0.05250 | 4.97% |
Total return | 21.69% | (8.32)% |
Since | ||||
3 Months | 6 Months | 12 Months | inception | |
Sterling NAV Total Return | 2.94% | 10.10% | 22.79% | 9.32% |
Euro NAV Total Return | 2.66% | 9.42% | 21.69% | (1.55)% |
Credit Suisse Western European | ||||
High Yield Index (hedged in Euros) | ||||
Total Return | 5.39% | 7.11% | 12.50% | 45.92% |
Credit Suisse Western European | ||||
Leveraged Loan Index (hedged in | ||||
Euros) Total Return | 1.83% | 5.42% | 12.46% | 47.66% |
31 December | 31 December | |||
2023 | 2022 | |||
€ | € | |||
Total operating expenses for the year | 1,436,945 | 1,701,287 | ||
Expenses excluded from the calculation of ongoing charges | ||||
figures, in accordance with AIC’s methodology: | ||||
Professional fees | (92,597) | (263,961) | ||
Total ongoing charges for the year (excluding Investment | ||||
Vehicle operating expenses and management fee) | 1,344,348 | 1,437,326 | ||
Add: Investment Vehicle operating expenses | 947,462 | 916,140 | ||
Add: Investment Vehicle management fee 3 | 2,238,226 | 2,328,320 | ||
Total ongoing charges for the year (including Investment | ||||
Vehicle operating expenses and management fee) | 4,530,036 | 4,681,787 | ||
31 December 2023 | 31 December 2022 | |||
Sterling | Sterling | |||
shares | Euro shares | shares | Euro shares | |
Ongoing charges ratio | 1.77% | 1.82% | 1.76% | 1.80% |