| For the year ended | For the year ended | ||
| 31 December 2024 | 31 December 2023 | ||
Unaudited 9 | |||
Notes | £’000 | £’000 | |
Management fee income | 5 | ||
Carried interest and performance fee income | 5, 14 | ||
Interest income on Credit Assets held at amortised cost | 5 | ||
Gains on Investment Assets held at fair value | 5, 10 | ||
Total income | |||
Expected credit loss (charge) / release | 5, 9 | ( | |
Third-party servicing costs | 5 | ( | ( |
Net operating income | |||
Administration costs | 5 | ( | ( |
Finance costs | 5, 17 | ( | ( |
Operating profit | |||
Depreciation | 5 | ( | ( |
Amortisation | 5, 13 | ( | ( |
Profit before tax | |||
Tax charge | 7 | ( | ( |
Profit after tax | |||
| Other comprehensive income | ( | ||
| Foreign currency translation reserve | |||
Total comprehensive income | |||
Earnings per share (basic and diluted) | 8 |
| As at | As at | ||
| 31 December 2024 | 31 December 2023 | ||
Unaudited 9 | |||
Notes | £’000 | £’000 | |
| Non-current assets | |||
Credit Assets at amortised cost | 9 | ||
Investment Assets held at fair value through profit or loss | 10 | ||
Fixed assets | 11 | ||
Lease assets | 12 | ||
Goodwill and intangible assets | 13 | ||
Carried interest | 14 | ||
Deferred tax asset | 7 | ||
Total non-current assets | |||
| Current assets | |||
Trade and other receivables | 15 | ||
Current tax receivable | |||
Cash and cash equivalents | |||
Total current assets | |||
Total assets | |||
| Current liabilities | |||
Interest-bearing borrowings | 17 | ||
Trade and other payables | 18 | ||
Lease liabilities | 12 | ||
Current tax payable | |||
Derivative financial liabilities | 16 | ||
Total current liabilities | |||
Total assets less current liabilities | |||
| Non-current liabilities | |||
Interest-bearing borrowings | 17 | ||
Lease liabilities | 12 | ||
Deferred tax liability | 7 | ||
Total non-current liabilities | |||
Net assets | |||
| Shareholders’ funds | |||
Ordinary share capital | 21 | ||
Share premium | 21 | ||
Retained earnings | |||
Other reserves | 21 | ( | |
Total shareholders’ funds | |||
Net asset value per share (pence) | 23 |
| Foreign | ||||||||
| Ordinary | Special | Currency | ||||||
| Share | Share | Retained | Distributable | Merger | Translation | Total | ||
| Capital | Premium | Earnings | Reserve | Reserves | Reserve | Equity | ||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
Shareholders’ funds as at 1 January 2024 | ( | |||||||
Reallocation of reserves | ( | ( | ||||||
Profit after taxation | ||||||||
Reclassification of transaction costs | ( | |||||||
Transaction costs in relation to the Reorganisation | ( | ( | ||||||
Dividends paid | ( | ( | ||||||
Buybacks | ( | ( | ( | |||||
Foreign currency translation reserve | ||||||||
Shareholders’ funds as at 31 December 2024 | ( | |||||||
| Foreign | ||||||||
| Ordinary | Special | Currency | ||||||
| Share | Share | Retained | Distributable | Merger | Translation | Total | ||
| Capital | Premium | Earnings | Reserve | Reserves | Reserve | Equity | ||
Unaudited 9 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Shareholders’ funds as at 1January 2023 | ||||||||
Profit after taxation | ||||||||
Dividends paid | ( | ( | ||||||
Cancellation of treasury shares | ( | |||||||
| Cancellation of share premium | ( | |||||||
| reserve | ||||||||
Reallocation of reserves | ( | |||||||
Transfer from goodwill | ( | ( | ||||||
Deferred tax adjustment | ( | ( | ||||||
| Foreign currency translation | ( | ( | ||||||
| reserve | ||||||||
Shareholders’ funds as at 31 December 2023 | ( | |||||||
| For the year ended | For the year ended | ||
| 31 December 2024 | 31 December 2023 | ||
Unaudited 9 | |||
| Notes | £’000 | £’000 | |
| Cash flows from operating activities: | |||
Cash generated from operations | 24 | ||
Net repayments of Credit Assets at amortised cost | |||
Dividends received from Investment Assets | |||
Purchase of investments at fair value | 10 | ( | ( |
Proceeds from disposal of investments at fair value | 10 | ||
Tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities: | |||
Purchase of fixed assets | 11 | ( | ( |
Net cash inflow from investing activities | ( | ( | |
| Cash flows from financing activities: | |||
Payment of lease liabilities | 12 | ( | ( |
Reorganisation transaction costs | ( | ||
Drawdown of interest-bearing borrowings | 17 | ||
Repayments of interest-bearing borrowings | 17 | ( | ( |
Transaction costs for financing activities | 17 | ( | |
Interest paid on financing activities | 17 | ( | ( |
Share buybacks | ( | ||
Dividends paid in the year | 22 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net change in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year |
| Amount per | Total | ||
| Share (pence) | £’000 | ||
Interim dividend for the period to 31 December 2022 | March 2023 | 7,916 | |
Interim dividend for the period to 31 March 2023 | June 2023 | 7,916 | |
Interim dividend for the period to 30 June 2023 | September 2023 | 7,916 | |
Interim dividend for the period to 30 September 2023 | December 2023 | 7,916 | |
Interim dividend for the period to 31 December 2023 | March 2024 | 8,347 | |
Interim dividend for the period to 30 June 2024 | October 2024 | 16,516 | |
Second interim dividend for the period to 31 December 2024 | May 2025 |