2025 | 2024 | ||||||
Revenue | Capital | Total | Revenue | Capital | Total Consolidated Statement of Comprehensive Income | ||
Note for the year ended 30 April 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Losses on investments at fair value through profit or loss | 10 | ( | ( | ( | ( | ||
Investment income | 2 | ||||||
Investment management fee | 3 | ( | ( | ( | ( | ( | ( |
Other expenses | 4 | ( | ( | ( | ( | ( | ( |
Exchange differences on translating | |||||||
foreign transactions | ( | ( | |||||
Net (deficit)/surplus before finance | |||||||
costs and taxation | ( | ( | ( | ||||
Finance costs | 6 | ( | ( | ( | ( | ||
Net (deficit)/surplus before taxation | ( | ( | ( | ||||
Taxation | 7 | ( | ( | ( | ( | ||
Total comprehensive expense | |||||||
for the year | ( | ( | ( | ( | |||
Revenue | Capital | Total | Revenue | Capital | Total | ||
pence | pence | pence | pence | pence | pence | ||
Net return per: | |||||||
Ordinary share | 8 | ( | ( | recommended by the Statement of Recommended Practice issued by the AIC. | ( | ( | |
Zero Dividend Preference share 2025 58 | 8 | The notes on pages 62 to 80 form part of these financial statements. | The total column of this statement is the Statement of Comprehensive Income of the Group prepared in accordance with UK adopted International Accounting Standards and with the requirements of the Companies Act 2006. All revenue and capital items in the above statement derive from continuing operations. The ZDP shares 2025 were repaid on 30 April 2025. All of the net return for the period and the total comprehensive income for the period is attributable to the shareholders of the Group. The supplementary revenue and capital return columns are presented for information purposes as |
Share | Capital | ||||||
Share for the year ended 30 April 2025 | premium redemption Changes in Net Equity | Capital | Revenue | ||||
capital | account | reserve | reserve | reserve | Total Consolidated and Parent Company Statement of | ||
Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Year ended 30 April 2025 | |||||||
30 April 2024 | |||||||
Total comprehensive expense | |||||||
for the year | ( | ( | |||||
Ordinary shares issued | |||||||
Expenses of Ordinary share issue | ( | ( | |||||
Dividends paid | 9 | ( | ( | ||||
30 April 2025 | ( | ||||||
Year ended 30 April 2024 | |||||||
30 April 2023 | |||||||
Total comprehensive expense | |||||||
for the year | ( | ( | |||||
Ordinary shares issued | |||||||
Expenses of Ordinary share issue | ( | ( | |||||
Dividends paid | 9 | ( | ( | ||||
30 April 2024 | The notes on pages 62 to 80 form part of these financial statements. | 59 | |||||
Group | Group | Company | Company | ||
2025 | 2024 | 2025 | 2024 Consolidated and Parent Company Balance Sheets | ||
Note | £’000 | £’000 | £’000 | £’000 | |
Non-current assets as at 30 April 2025 | |||||
Investments at fair value through profit or loss | 10 | 27,967 | 51,483 | ||
Investments in Subsidiaries | 12 | 100 | 13 | ||
28,067 | 51,496 | ||||
Current assets | |||||
Trade and other receivables | 13 | 765 | 661 | ||
Cash and cash equivalents | 1,596 | 87 | |||
2,361 | 748 | ||||
Total assets | 30,428 | 52,244 | |||
Current liabilities | |||||
Trade and other payables | 14 | ( | ( | (561) | (148) |
Zero Dividend Preference shares | 15 | ( | – | – | |
Loan from Subsidiaries | 16 | – | (18,575) | ||
( | ( | (561) | (18,723) | ||
Total assets less current liabilities | 29,867 | 33,521 | |||
Total liabilities | ( | ( | (561) | (18,723) | |
Net assets | 29,867 | 33,521 | |||
Represented by: | |||||
Share capital | 17 | 5,613 | 5,386 | ||
Share premium account | 19,690 | 18,497 | |||
Capital redemption reserve | 5,004 | 5,004 | |||
Capital reserve | ( | (3,322) | 1,840 | ||
Revenue reserve | 2,882 | 2,794 | |||
Equity shareholders’ funds 60 | Company Registered Number: 03749536 | The notes on pages 62 to 80 form part of these financial statements. | 29,867 | 33,521 |
2025 | 2024 Consolidated and Parent Company Statement of | ||
Note for the year ended 30 April 2025 | £’000 | £’000 | |
Operating activities Cash Flows | |||
Investment income received | |||
Investment management fee paid | ( | ( | |
Administration and secretarial fees paid | ( | ( | |
Refund of tax | |||
Bank interest paid | |||
Other cash payments | ( | ( | |
Cash generated from operations | 19 | ||
Purchases of investments | ( | ( | |
Sales of investments | |||
Net cash outflow from operating activities | ( | ||
Financing activities | |||
Redemption of Zero Dividend Preference shares | ( | ||
Issue of Ordinary shares | |||
Expenses of Ordinary share issue | ( | ( | |
Dividends paid | 9 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Change in cash and cash equivalents | 20 | ( | |
Cash and cash equivalents at start of year | 20 | ||
Cash and cash equivalents at end of year | 20 | The notes on pages 62 to 80 form part of these financial statements. | 61 |
1 ACCOUNTING POLICIES (continued) | ||
65 |
Notes to the Financial Statements (continued) | ||||||
as at 30 April 2025 |
4 OTHER EXPENSES | ||
66 | ||
2025 | 2024 | |||||
Revenue Capital 6 FINANCE COSTS | Total | Revenue | Capital | Total | ||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Appropriations in respect of Zero Dividend Preference shares | – | 736 | 736 | – | 709 | 709 |
– | 736 | 736 | – | 709 | 709 |
2025 | 2024 | |
£’000 | £’000 | |
Based on the revenue return for the year 7 TAXATION | ||
Overseas tax | 40 | 58 |
40 | 58 |
67 |
Notes to the Financial Statements (continued) | ||
as at 30 April 2025 | ||
68 |
69 |
10 INVESTMENTS – Group and Company (continued) | ||||
Notes to the Financial Statements (continued) | ||||
as at 30 April 2025 | ||||
70 |
Company | Company | |
2025 | 2024 | |
£’000 | £’000 | |
Opening as at 1 May | 13 | 13 |
Additions in period | 67 | – |
Closing 30 April capital for ZDPCo 2031. | 100 | 13 The Company owns the whole of the issued ordinary share capital of SDVP and 2031 ZDPCo, specifically formed for the issuing of Zero Dividend Preference shares, incorporated and registered in England and Wales, under the respective company numbers: 11031268 and 16201408. SDVP is currently in liqudation. e capital fully paid-up for SDVP and £50,000 share |
71 |
16 UNSECURED LOAN (continued) | ||
2025 | 2024 | |||
Number | £’000 | Number | £’000 | |
Issued, allotted and fully paid: | ||||
Ordinary shares of 25p each Opening balance | 21,545,000 | 5,386 | 21,150,000 | 5,288 |
Issue of Ordinary shares | 905,000 | 227 | 395,000 | 98 |
22,450,000 | 5,613 | 21,545,000 | 5,386 During the year, the Company announced the following issuances of new Ordinary Shares of 25p each: |
73 |
Notes to the Financial Statements (continued) | ||||
as at 30 April 2025 17 SHARE CAPITAL (continued) | ||||
74 |
75 |
Notes to the Financial Statements (continued) 21 ANALYSIS OF FINANCIAL ASSETS AND LIABILITIES (continued) | ||
as at 30 April 2025 76 |
21 ANALYSIS OF FINANCIAL ASSETS AND LIABILITIES (continued) | ||
77 |
as at 30 April 2025 | 21 ANALYSIS OF FINANCIAL ASSETS AND LIABILITIES (continued) | |
Notes to the Financial Statements (continued) | ||
78 |
IFRS 7 hierarchy (continued) | 21 ANALYSIS OF FINANCIAL ASSETS AND LIABILITIES (continued) | ||
79 |
Notes to the Financial Statements (continued) 21 ANALYSIS OF FINANCIAL ASSETS AND LIABILITIES (continued) | ||
as at 30 April 2025 IFRS 7 hierarchy (continued) | ||
80 |