Interest in Limited | |
partnership | |
Name | % |
IP Venture Fund II LP (“IPVFII”) | 33.3 |
Interest in Limited | |
partnership | |
Name | % |
IPG Cayman LP | 58.1 |
UCL Technology Fund LP (“UCL Fund”) | 46.4 |
Technikos LLP (“Technikos”) | 17.7 |
2023 | 2022 | |||||||
Fixed | Floating | Interest | Fixed | Floating | Interest | |||
rate | rate | free | Total | rate | rate | free | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Financial assets | ||||||||
Equity investments | – | – | 1,011.5 | 1,011.5 | – | – | 1,120.8 | 1,120.8 |
Debt investments | – | – | 83.7 | 83.7 | – | – | 38.1 | 38.1 |
Limited and limited liability partnership | ||||||||
interests | – | – | 69.7 | 69.7 | – | – | 99.6 | 99.6 |
Trade receivables | – | – | 0.6 | 0.6 | – | – | 2.1 | 2.1 |
Other receivables | – | – | 7.6 | 7.6 | – | – | 6.7 | 6.7 |
Receivable on sale of debt and equity | ||||||||
investments | – | – | 9.2 | 9.2 | – | – | 48.2 | 48.2 |
Deposits | 126.0 | – | – | 126.0 | 152.8 | – | – | 152.8 |
Cash and cash equivalents | 16.8 | 83.9 | 0.2 | 100.9 | – | 88.7 | – | 88.7 |
Total | 142.8 | 83.9 | 1,182.5 | 1,409.2 | 152.8 | 88.7 | 1,315.5 | 1,557.0 |
Financial liabilities | ||||||||
Trade payables | – | – | (0.5) | (0.5) | – | – | (1.3) | (1.3) |
Other accruals and deferred income | – | – | (16.5) | (16.5) | – | – | (15.6) | (15.6) |
Borrowings | (135.2) | – | – | (135.2) | (81.4) | – | – | (81.4) |
Carried interest plan liability | – | – | (38.0) | (38.0) | – | – | (44.1) | (44.1) |
Deferred tax liability | – | – | (4.8) | (4.8) | – | – | (6.8) | (6.8) |
Loans from Limited Partners of | ||||||||
consolidated funds | – | – | (19.8) | (19.8) | – | – | (19.5) | (19.5) |
Revenue share liability | – | – | (6.4) | (6.4) | – | – | (13.0) | (13.0) |
Total | (135.2) | – | (86.0) | (221.2) | (81.4) | – | (100.3) | (181.7) |
2023 | 2022 | |
Credit rating | £m | £m |
P1 | 158.9 | 177.4 |
AAAMMF 1 | 66.7 | 54.6 |
Other 2 | 1.3 | 9.5 |
Total deposits and cash and cash equivalents | 226.9 | 241.5 |
Year ended 31 December 2023 | ||||||||
Venture | ||||||||
Venture | capital | Venture | ||||||
capital | investing: | capital | Venture | Venture | ||||
investing: | Of which | Tech- | investing: | capital | capital | Third-party | ||
Healthier | Oxford | enriched | Regenerative | investing: | investing: | fund | ||
STATEMENT OF | future | Nanopore | future | future | Other | Total | management | Consolidated |
COMPREHENSIVE INCOME | £m | £m | £m | £m | £m | £m | £m | £m |
Portfolio return and revenue | ||||||||
Change in fair value of equity and | ||||||||
debt investments | (92.9) | (31.9) | (7.0) | (8.7) | (2.3) | (110.9) | – | (110.9) |
(Loss)/gain on disposal of equity | ||||||||
and debt investments | (12.9) | – | 2.1 | – | – | (10.8) | – | (10.8) |
Change in fair value of limited and | ||||||||
limited liability partnership interests | (38.8) | (38.8) | – | (38.8) | ||||
Revenue from services and other | ||||||||
income | 1.3 | 1.3 | 4.6 | 5.9 | ||||
(105.8) | (31.9) | (4.9) | (8.7) | (39.8) | (159.2) | 4.6 | (154.6) | |
Administrative expenses 1 | ||||||||
Carried interest plan charge 1 | 4.7 | 4.7 | – | 4.7 | ||||
Share-based payment charge 1 | (2.3) | (2.3) | (0.3) | (2.6) | ||||
Other administrative expenses 1 | (22.6) | (22.6) | (5.4) | (28.0) | ||||
(20.2) | (20.2) | (5.7) | (25.9) | |||||
Operating loss | (105.8) | (31.9) | (4.9) | (8.7) | (60.0) | (179.4) | (1.1) | (180.5) |
Finance income 1 | 9.4 | 9.4 | 0.4 | 9.8 | ||||
Finance costs 1 | (5.6) | (5.6) | – | (5.6) | ||||
Loss before taxation | (105.8) | (31.9) | (4.9) | (8.7) | (56.2) | (175.6) | (0.7) | (176.3) |
Taxation 1 | 1.9 | 1.9 | – | 1.9 | ||||
Loss for the year | (105.8) | (31.9) | (4.9) | (8.7) | (54.3) | (173.7) | (0.7) | (174.4) |
STATEMENT OF FINANCIAL POSITION | ||||||||
Assets | 576.5 | 173.6 | 231.4 | 275.3 | 310.2 | 1,393.4 | 18.2 | 1,411.6 |
Liabilities 1 | (214.7) | (214.7) | (6.6) | (221.3) | ||||
Net Assets | 576.5 | 173.6 | 231.4 | 275.3 | 95.5 | 1,178.7 | 11.6 | 1,190.3 |
Other segment items | ||||||||
Portfolio Investment | (33.9) | – | (11.9) | (17.6) | (9.8) | (73.2) | – | (73.2) |
Proceeds from sale of equity and | ||||||||
Year ended 31 December 2022 | ||||||||
Venture | ||||||||
Venture | capital | Venture | ||||||
capital | investing: | capital | Venture | Venture | ||||
investing: | Of which | Tech- | investing: | capital | capital | Third-party | ||
Healthier | Oxford | enriched | Regenerative | investing: | investing: | fund | ||
STATEMENT OF | future | Nanopore | future | future | Other | Total | management | Consolidated |
COMPREHENSIVE INCOME | £m | £m | £m | £m | £m | £m | £m | £m |
Portfolio return and revenue | ||||||||
Change in fair value of equity and | ||||||||
debt investments | (400.9) | (369.7) | (22.2) | 121.7 | 2.0 | (303.4) | – | (303.4) |
(Loss)/gain on disposal of equity | ||||||||
and debt investments | (12.0) | – | 4.0 | – | 0.2 | (7.8) | – | (7.8) |
Change in fair value of limited and | ||||||||
limited liability partnership interests | 2.1 | 2.1 | – | 2.1 | ||||
Revenue from services and other | ||||||||
income | 1.1 | 1.1 | 6.0 | 7.1 | ||||
(412.9) | (369.7) | (18.1) | 121.7 | 1.4 | (308.0) | 6.0 | (302.0) | |
Administrative expenses 1 | ||||||||
Carried interest plan charge 1 | (12.0) | (12.0) | – | (12.0) | ||||
Share-based payment charge 1 | (2.6) | (2.6) | (0.3) | (2.9) | ||||
Other administrative expenses 1 | (22.1) | (22.1) | (5.3) | (27.4) | ||||
(36.7) | (36.7) | (5.6) | (42.3) | |||||
Operating loss | (412.9) | (369.7) | (18.1) | 121.7 | (35.3) | (334.7) | 0.4 | (344.3) |
Finance income 1 | 2.1 | 2.1 | 0.1 | 2.2 | ||||
Finance costs 1 | (1.4) | (1.4) | – | (1.4) | ||||
Loss before taxation | (412.9) | (369.7) | (18.1) | 121.7 | (34.6) | (344.0) | 0.5 | (343.5) |
Taxation 1 | (1.0) | (1.0) | – | (1.0) | ||||
Loss for the year | (412.9) | (369.7) | (18.1) | 121.7 | (35.6) | (345.0) | 0.5 | (344.5) |
STATEMENT OF FINANCIAL POSITION | ||||||||
Assets | 659.2 | 205.5 | 257.3 | 266.4 | 357.1 | 1,540.0 | 17.8 | 1,557.8 |
Liabilities 1 | (176.0) | (176.0) | (5.7) | (181.7) | ||||
Net Assets | 659.2 | 205.5 | 257.3 | 266.4 | 181.1 | 1,364.0 | 12.1 | 1,376. 1 |
Other segment items | ||||||||
Portfolio Investment | (40.9) | (3.2) | (21.7) | (26.2) | (4.7) | (93.5) | – | (93.5) |
Proceeds from sale of equity and | ||||||||
debt investments | 15.6 | – | 4.0 | 3.5 | 0.3 | 28.1 | – | 28.1 |
2023 | 2022 | |
£000 | £000 | |
Audit of these financial statements (KPMG LLP) | 525.3 | 470.0 |
Audit of financial statements of funds and subsidiaries of the companies (KPMG LLP) | 139.2 | 123.9 |
Audit related assurance services (KPMG LLP) | 72.3 | 60.0 |
Total assurance services | 736.8 | 653.9 |
2023 | 2022 | |
£000 | £000 | |
Depreciation of right-of-use asset, property, plant and equipment | (0.6) | (0.6) |
Total staff costs (see note 9) | (19.0) | (20.0) |
2023 | 2022 | |
£000 | £000 | |
Employee costs (less share-based payment charge) | 16.4 | 17.1 |
Professional services | 4.2 | 4.0 |
Consolidated portfolio company costs | - | 0.1 |
Depreciation of tangible assets | 0.6 | 0.6 |
Other expenses | 6.8 | 5.6 |
Total | 28.0 | 27.4 |
2023 | 2022 | |
£000 | £000 | |
Salaries | 11.3 | 11.6 |
Defined contribution pension cost | 1.1 | 1.0 |
Other bonuses accrued in the year | 2.6 | 3.0 |
Social security | 1.4 | 1.5 |
Employee costs | 16.4 | 17.1 |
Share–based payment charge (see note 22) | 2.6 | 2.9 |
Total staff costs | 19.0 | 20.0 |
2023 | 2022 | |
£000 | £000 | |
Current tax | ||
UK corporation tax on profits for the year | – | – |
Foreign tax | – | – |
– | – | |
Deferred tax | (1.9) | 1.0 |
Total tax | (1.9) | 1.0 |
2023 | 2022 | |
£000 | £000 | |
Loss before tax | (176.3) | (343.5) |
Tax at the UK corporation tax rate of 23.52% (2022: 19%) | (41.5) | (65.3) |
Expenses not deductible for tax purposes | (1.1) | 2.3 |
Income not taxable | 2.5 | 1.5 |
Prior year adjustment on deferred tax | – | 0.4 |
Fair value movement on investments qualifying for SSE | 40.9 | 58.4 |
Movement on share–based payments | 0.6 | 0.4 |
Movement in tax losses arising not recognised | 0.1 | 2.9 |
CIR reactivation | (3.1) | – |
Foreign tax | 0.1 | – |
Rate change on deferred tax | (0.4) | 0.4 |
Total tax charge/(credit) | (1.9) | 1.0 |
2023 | 2022 | |||
Deferred | Deferred | |||
Amount | tax | Amount | tax | |
£m | £m | £m | £m | |
Accelerated capital allowances | – | – | (0.5) | (0.1) |
Share–based payment costs and other temporary differences | (48.1) | (12.0) | (15.5) | (3.9) |
Unused tax losses | (250.2) | (62.6) | (262.7) | (65.7) |
Total | (298.3) | (74.6) | (278.7) | (69.7) |
2023 | 2022 | |||
Deferred | Deferred | |||
Amount | tax | Amount | tax | |
£m | £m | £m | £m | |
Temporary timing differences | 54.1 | 13.5 | 79.7 | 19.9 |
Unused tax losses | (35.2) | (8.7) | (52.4) | (13.1) |
Total | 18.9 | 4.8 | 27.3 | 6.8 |
2023 | 2022 | |
£m | £m | |
Earnings for the purposes of basic and dilutive earnings per share | (171.3) | (341.5) |
2023 | 2022 | |
Number of | Number of | |
Number of shares | shares | shares |
Weighted average number of ordinary shares for the purposes of basic | ||
earnings per share | 1,036,400,406 | 1,034,483,278 |
Effect of dilutive potential ordinary shares: | ||
Options or contingently issuable shares | – | – |
Weighted average number of ordinary shares for the purposes of diluted | ||
earnings per share | 1,036,400,406 | 1,034,483,278 |
2023 | 2022 | |
pence | pence | |
Basic | (16.53) | (33.01) |
Diluted | (16.53) | (33.01) |
At fair | |||
value | |||
through | Amortised | ||
profit or loss | cost | Total | |
Financial assets | £m | £m | £m |
Equity investments | 1,011.5 | – | 1,011.5 |
Debt investments | 83.7 | – | 83.7 |
Limited and limited liability partnership interests | 69.7 | – | 69.7 |
Trade and other receivables | – | 8.2 | 8.2 |
Receivables on sale of debt and equity investments | 9.2 | – | 9.2 |
Deposits | – | 126.0 | 126.0 |
Cash and cash equivalents | – | 100.9 | 100.9 |
At 31 December 2023 | 1,174.1 | 235.1 | 1,409.2 |
Equity investments | 1,120.8 | – | 1,120.8 |
Debt investments | 38.1 | – | 38.1 |
Limited and limited liability partnership interests | 99.6 | – | 99.6 |
Trade and other receivables | – | 8.8 | 8.8 |
Receivables on sale of debt and equity investments | 48.2 | – | 48.2 |
Deposits | – | 152.8 | 152.8 |
Cash and cash equivalents | – | 88.7 | 88.7 |
At 31 December 2022 | 1,306.7 | 250.3 | 1,557.0 |
Fair value | Fair value | ||
of Group | of Group | ||
holding at | holding at | ||
31 Dec 2023 | 31 Dec 2022 | ||
Company name | Primary valuation basis | £m | £m |
Oxford Nanopore Technologies plc | Quoted bid price | 173.6 | 205.5 |
Istesso Limited * | DCF | 113.8 | 95.6 |
Featurespace Limited * | Revenue multiple | 73.0 | 64.1 |
Hysata Pty Ltd | Funding transaction < 12 months, PWERM | 70.0 | 18.7 |
Oxa Autonomy Limited * | Funding transaction > 12 months, PWERM | 65.7 | 65.9 |
First Light Fusion Limited * | Other: Adjusted financing price based on past performance – Upwards | 64.9 | 114.5 |
Hinge Health, Inc. * | Other: Adjusted financing price based on past performance – Downwards | 34.0 | 53.6 |
Garrison Technology Limited | Funding transaction < 12 months | 31.6 | 27.7 |
Ultraleap Holdings Limited * | Other: Adjusted financing price based on past performance – Downwards | 31.0 | 37.9 |
Bramble Energy Limited | Funding transaction > 12 months, PWERM | 20.9 | 20.9 |
Crescendo Biologics Limited | Funding transaction > 12 months, PWERM | 19.6 | 18.7 |
Pulmocide Limited | Other: Adjusted financing price based on past performance – Upwards | 19.2 | 14.7 |
Ieso Digital Health Limited * | Other: Adjusted financing price based on past performance – Downwards | 18.9 | 21.8 |
Oxford Science Enterprises plc | Other: Adjusted financing price based on past performance – Downwards | 18.3 | 20.6 |
Artios Pharma Limited * | Other: Adjusted financing price based on past performance – Downwards | 17.4 | 18.3 |
Microbiotica Limited | Funding transaction > 12 months, PWERM | 16.1 | 16.1 |
Mission Therapeutics Limited * | Other: Adjusted financing price based on past performance – Downwards | 15.8 | 18.1 |
Centessa Pharmaceuticals plc | Quoted bid price | 15.7 | 6.5 |
Total | 819.5 | 839.2 |
Level 1 | Level 3 | |||
Equity | Unquoted | Debt | ||
investments | equity | investments | ||
in quoted | investments | in unquoted | ||
spin–out | in spin–out | spin–out | ||
companies | companies | companies | Total | |
£m | £m | £m | £m | |
At 1 January 2023 | 228.7 | 892.1 | 38.1 | 1,158.9 |
Investments | – | 32.8 | 30.6 | 63.4 |
Transaction–based reclassifications | – | 7.8 | (7.8) | – |
Other transfers between hierarchy levels | 1.8 | (1.8) | – | – |
Disposals | (1.6) | (7.6) | (0.3) | (9.5) |
Fees settled via equity | – | 0.1 | – | 0.1 |
Change in revenue share 1 | – | (6.8) | – | (6.8) |
Change in fair value 2 | (24.5) | (103.7) | 23.5 | (104.7) |
Change in FX 2 | (0.6) | (5.2) | (0.4) | (6.2) |
At 31 December 2023 | 203.8 | 807.7 | 83.7 | 1,095.2 |
At 1 January 2022 | 662.7 | 729.1 | 22.8 | 1,414.6 |
Investments | 7.3 | 61.4 | 20.2 | 88.9 |
Transaction–based reclassifications | – | 8.4 | (8.4) | – |
Other transfers between hierarchy levels | – | – | – | – |
Disposals | (27.5) | (14.2) | – | (41.7) |
Fees settled via equity | – | 0.5 | – | 0.5 |
Change in revenue share 1 | – | – | – | – |
Change in fair value 2 | (416.0) | 93.6 | 3.1 | (319.3) |
Change in FX 2 | 2.2 | 13.3 | 0.4 | 15.9 |
At 31 December 2022 | 228.7 | 892.1 | 38.1 | 1,158.9 |
Variable | |||||||||
Fair value of | input | Fair value of | |||||||
Valuation technique | investments | Variable inputs | sensitivity | Positive impact | Negative impact | investments | |||
2023 | 2022 | ||||||||
£m | % | £m | % of NAV | £m | % of NAV | £m | |||
Quoted | 203.8 | n/a | n/a | n/a | n/a | n/a | n/a | 228.7 | |
Funding transaction | 187.9 | n/a | +/–5 | 9.4 | 0.8 | (9.4) | (0.8) | 289.8 | |
<12 months | |||||||||
Funding transaction | 162.7 | n/a | +/–5 | 8.1 | 0.7 | (8.1) | (0.7) | 117.8 | |
>12 months | |||||||||
Other: Future market/ | 25.0 | • | Estimated impact of future event | +/–10 | 2.5 | 0.2 | (2.5) | (0.2) | 40.7 |
commercial events | • | Execution risk discount applied to future event | |||||||
(where positive) | |||||||||
• | Scenario probabilities | ||||||||
• | Discount rates | ||||||||
• | Extent to which future event is indicative of facts | ||||||||
and circumstances in existence at the balance | |||||||||
sheet date | |||||||||
Other: Adjusted | 99.9 | • | Company-specific milestone analysis resulting | +/–10 | 10.0 | 0.8 | (10.0) | (0.8) | 149.8 |
financing price based | in a positive calibration adjustment versus the | ||||||||
on past performance – | previous funding transaction price | ||||||||
Upwards* | |||||||||
Other: Adjusted | 203.9 | • | Company-specific milestone analysis resulting | +/–10 | 20.4 | 1.7 | (20.4) | (1.7) | 156.5 |
financing price based | in a negative calibration adjustment versus the | ||||||||
on past performance – | previous funding transaction price | ||||||||
Downwards* | |||||||||
Other: Revenue | 85.4 | • | Estimate of future recurring revenues | +/–10 | 8.5 | 0.7 | (8.5) | (0.7) | 77.9 |
multiple* | • | Selection of comparable companies | |||||||
• | Discount/premium to multiple | ||||||||
Other: DCF* | 126.6 | • | Discount rate | +/–20 | 25.3 | 2.1 | (25.3) | (2.1) | 97.7 |
• | Clinical trial and drug approval success rates | ||||||||
• | Estimate of likelihood, value and structure of a | ||||||||
potential pharmaceutical partnership | |||||||||
• | Estimate of addressable market | ||||||||
• | Market share and royalty rates | ||||||||
• | Probability estimation of liquidity event | ||||||||
• | Estimate of forward exchange rates | ||||||||
Total | 1,095.2 | 84.3 | 7.0 | (84.2) | (7.1) | 1,158.9 | |||
2023 | 2022 | |
Change in fair value in the year (including fx) | £m | £m |
Fair value gains | 97.4 | 183.3 |
Fair value losses | (208.3) | (486.7) |
Total | (110.9) | (303.4) |
At 31 December 2023 | ||
Sensitivity | ||
Investments | +/- 1% | |
£m | £m | |
US dollar | 85.5 | 0.8 |
Australian dollar | 99.9 | 1.0 |
Euro | 6.7 | 0.1 |
Swedish Krona | 1.6 | – |
Total | 193.7 | 1.9 |
At 31 December 2022 | ||
Sensitivity | ||
Investments | +/- 1% | |
£m | £m | |
US dollar | 102.2 | 1.0 |
Australian dollar | 49.6 | 0.5 |
Euro | 3.0 | – |
Swedish Krona | 1.5 | – |
Total | 156.3 | 1.5 |
Functional | 2023 | 2022 | ||
Limited & Limited Liability Partnerships | currency | Status | £m | £m |
IPG Cayman Fund L.P. (Longview Innovation) | USD | Unaudited & Adjusted downwards | 46.0 | 80.0 |
UCL Technology Fund L.P. | GBP | Unaudited | 20.7 | 16.9 |
Technikos LLP | GBP | Unaudited & Adjusted downwards | 3.0 | 2.7 |
Total | 69.7 | 99.6 |
Limited & Limited Liability Partnerships movements in year | £m |
At 1 January 2023 | 99.6 |
Investments during the year | 9.8 |
Distribution from Limited Partnership funds | (0.9) |
Change in fair value during the year | (36.5) |
Currency revaluation | (2.3) |
At 31 December 2023 | 69.7 |
At 1 January 2022 | 92.9 |
Investments during the year | 4.6 |
Distribution from Limited Partnership funds | – |
Change in fair value during the year | 8.5 |
Currency revaluation | (6.4) |
At 31 December 2022 | 99.6 |
2023 | 2022 | |
£m | £m | |
Proceeds from sale of equity and debt investments | 37.7 | 28.1 |
Movement in amounts receivable on sale of debt and equity investments | (39.0) | 5.8 |
Carrying value of investments | (9.5) | (41.7) |
(Loss) on disposal | (10.8) | (7.8) |
2023 | 2022 | |
Current assets | £m | £m |
Trade debtors | 0.6 | 2.1 |
Prepayments | 0.8 | 0.8 |
Right-of-use asset 1 | – | 0.7 |
Interest receivable | 2.9 | – |
Other receivables | 6.8 | 5.2 |
Trade and other receivables | 8.2 | 8.8 |
2023 | 2022 | |
£m | £m | |
Deferred and contingent consideration (non-current) | 7.8 | 6.9 |
Deferred and contingent consideration (current) | 1.4 | 41.3 |
Total deferred and contingent consideration | 9.2 | 48.2 |
2023 | 2022 | ||
Investment | Primary Valuation Basis | £m | £m |
WaveOptics Limited | Discounted sale amount | – | 28.8 |
Probability-weighted DFC model reflecting potential | |||
Enterprise Therapeutics Holdings Limited | milestone payments | 7.7 | 12.5 |
Probability-weighted DFC model reflecting potential | |||
Athenex, Inc. | milestone payments | – | 5.6 |
Reinfer Limited | Discounted sale amount | – | 1.1 |
Perpetuum Limited | Discounted sale amount | – | 0.2 |
Probability-weighted DFC model reflecting potential | |||
Zihipp Limited | milestone payments | 1.5 | – |
Total | 9.2 | 48.2 |
2023 | 2022 | |
Current liabilities | £m | £m |
Trade payables | 0.5 | 1.3 |
Social security expenses | 0.6 | 0.6 |
Bonus accrual | 3.0 | 2.8 |
Lease liability | 1.4 | 0.9 |
Payable to Imperial College and other third parties under revenue share obligations (see note 20) | 6.9 | 7.1 |
Other accruals and deferred income | 4.7 | 4.2 |
Trade and other payables | 17.1 | 16.9 |
2023 | 2022 | |
Current liabilities | £m | £m |
Borrowings | 6.3 | 6.3 |
Total | 6.3 | 6.3 |
2023 | 2022 | |
Non–current liabilities | £m | £m |
Loans drawn down from the Limited Partners of consolidated funds | 19.8 | 19.5 |
Borrowings | 128.9 | 75.1 |
Total | 148.7 | 94.6 |
Repayment | ||||||
Initial | Outstanding | Repayment | commencement | |||
Description | amount | amount | Date drawn | Interest rate | terms | date |
EIB Facility | £50.0m | £15.6m | Feb 2017 | Fixed 3.026% | 8 years | Jul 2018 |
IP Group Series A Notes | £20.0m | £20.0m | Dec 2022 | Fixed 5.230% | 5 years | Dec 2027 |
IP Group Series B Notes | £20.0m | £20.0m | Dec 2022 | Fixed 5.210% | 6 years | Dec 2028 |
IP Group Series C Notes | £20.0m | £20.0m | Dec 2022 | Fixed 5.300% | 7 years | Dec 2029 |
IP Group Series D Notes | £20.0m | £20.0m | Jun 2023 | Fixed 5.230% | 5 years | Dec 2027 |
IP Group Series E Notes | £20.0m | £20.0m | Jun 2023 | Fixed 5.210% | 6 years | Dec 2028 |
IP Group Series F Notes | £20.0m | £20.0m | Jun 2023 | Fixed 5.30% | 7 years | Dec 2029 |
2023 | 2022 | |
£m | £m | |
Due within 6 months | 6.4 | 4.8 |
Due 6 to 12 months | 6.4 | 4.8 |
Due 1 to 5 years | 112.4 | 48.4 |
Due after 5 years | 42.1 | 43.1 |
Total 1 | 167.3 | 101.1 |
2023 | 2022 | |
£m | £m | |
Due within 6 months | 3.1 | 3.1 |
Due 6 to 12 months | 3.1 | 3.2 |
Due 1 to 5 years | 89.4 | 35.6 |
Due after 5 years | 40.0 | 40.0 |
Total 1 | 135.6 | 81.9 |
2023 | 2022 | |
£m | £m | |
At 1 January | 81.4 | 51.8 |
Amortisation of costs | – | – |
Capitalised loan costs | – | (0.6) |
Repayment of debt | (6.2) | (29.8) |
New borrowings | 60.0 | 60.0 |
At 31 December | 135.2 | 81.4 |
2023 | 2022 | |
£m | £m | |
Current liabilities: revenue share liability (note 18) | 6.9 | 7.1 |
Non–current liabilities: revenue share liability (note 13) | 6.4 | 13.0 |
Revenue share liability | 13.3 | 20.1 |
2023 | 2022 | |
£m | £m | |
At 1 January | 13.0 | 13.1 |
Movements in value of equity investments where revenue share is payable | (0.3) | (0.1) |
Disposals in year resulting in transfer to short-term revenue share | (6.3) | – |
At 31 December | 6.4 | 13.0 |
2023 | 2022 | |||
Issued and fully paid: | Number | £m | Number | £m |
Ordinary shares of 2p each | ||||
At 1 January | 1,063,188,005 | 21.3 | 1,063,033,287 | 21.3 |
Issued in respect of scrip dividend | – | – | 154,718 | – |
Share capital at 31 December | 1,063,188,005 | 21.3 | 1,063,188,005 | 21.3 |
Existing treasury shares at 1 January | (28,110,373) | (0.6) | (22,279,127) | (0.4) |
Purchase of treasury shares | (220,302) | – | (7,429,494) | (0.1) |
Transfer of shares in respect of scrip dividend | – | – | 330,851 | – |
Shares transferred out of treasury for SAYE | 285,335 | – | 497,249 | – |
Settlement of employee share-based payments | 1,551,820 | – | 770,148 | – |
Outstanding at 31 December | 1,036,694,485 | 20.7 | 1,035,077,632 | 20.8 |
Weighted- | Weighted- | |||
average | average | |||
Number of | exercise | Number of | exercise | |
options | price | options | price | |
2023 | 2023 | 2022 | 2022 | |
At 1 January | 2,556,682 | – | 1,311,615 | – |
AIS deferral shares award during the year | 1,120,292 | – | 2,066,174 | – |
Exercised during the year | (1,523,595) | – | (821,107) | – |
At 31 December | 2,153,379 | – | 2,556,682 | – |
Exercisable at 31 December | – | – | 2,881 | – |
Weighted- | Weighted- | |||
average | average | |||
Number of | exercise | Number of | exercise | |
options | price | options | price | |
2023 | 2023 | 2022 | 2022 | |
At 1 January | 3,458,509 | – | – | – |
Lapsed during the year | – | – | – | – |
Forfeited during the year | (16,367) | – | (74,235) | – |
Notionally awarded during the year | 6,796,721 | – | 3,532,744 | – |
At 31 December | 10,238,863 | – | 3,458,509 | – |
Exercisable at 31 December | – | – | – | – |
2023 | 2022 | |
IP Group share price as of valuation date | £0.602 | £0.558 |
Exercise price | £nil | £nil |
Indicated Discount for Lack of Marketability | 15% | 15% |
Adjusted probability assigned for performance conditions | 20% | 20% |
Fair value at grant date | £0.24 | £0.21 |
Target | Actual | |
Performance condition | Performance | Performance |
NAV (at 31 Dec 2022) | 8%: £1.37bn | £1.38bn |
15%: £1.66bn | (+8.1% p.a.) | |
Annual TSR (share price) | 8%: 69.9p | 57.6p |
15%: 82.3p | (+0.2% p.a. growth) | |
Comparative TSR | FTSE 250 | IP Group 0.2% |
-3.7% |
Weighted- | Weighted- | |||
average | average | |||
Number of | exercise | Number of | exercise | |
options | price | options | price | |
2023 | 2023 | 2022 | 2022 | |
At 1 January | 14,490,039 | – | 17,113,631 | – |
Lapsed during the year | (6,759,628) | – | (2,534,571) | – |
Forfeited during the year | (1,918) | – | (89,021) | – |
Notionally awarded during the year | – | – | – | – |
At 31 December | 7,728,493 | – | 14,490,039 | – |
Exercisable at 31 December | 4,596,014 | – | 3,529,818 | – |
2021 | |
LTIP award | |
Share price at date of award | £1.254 |
Exercise price | £nil |
Fair value at grant date | £0.35 |
Expected volatility (median of historical 50-day moving average) | 39% |
Expected life (years) | 3.0 |
Expected dividend yield | 0% |
Risk-free interest rate | 0.3% |
2023 | 2022 | |
£m | £m | |
At 1 January | 44.1 | 33.1 |
Charge for the year | (4.7) | 12.0 |
Payments made in the year | (1.3) | (1.0) |
Foreign exchange rate movement | (0.1) | – |
At 31 December | 38.0 | 44.1 |
Number | |||||
Number | of shares | Number | |||
of shares | acquired/ | of shares | |||
held at | (disposed | held at | |||
1 January | of) in the | 31 December | |||
Director/PDMR | Company name | 2023 | period | 2023 % | |
Greg Smith | Alesi Surgical Limited | 2 | – | 2 | <0.1% |
Crysalin Limited 1 | 149 | – | 149 | <0.1% | |
Emdot Limited 1 | 4 | – | 4 | 0.23% | |
Istesso Limited | 313,425 | – | 313,425 | 0.37% | |
Itaconix plc | 4,500 | – | 4,500 | <0.1% | |
Mirriad Advertising plc | 16,667 | – | 16,667 | <0.1% | |
Oxa Autonomy Limited 2 | 8 | – | 8 | <0.1% | |
Oxford Nanopore Technologies plc | 27,008 | – | 27,008 | <0.1% | |
Rio AI Limited | 144,246 | – | 144,246 | <0.1% | |
Surrey Nanosystems Limited | 88 | – | 88 | <0.1% | |
Tissue Regenix Group plc 3 | 5,000 | – | 5,000 | <0.1% | |
Xeros Technology plc | 13 | – | 13 | <0.1% | |
David Baynes | Alesi Surgical Limited | 4 | – | 4 | <0.1% |
Arkivum Limited | 377 | – | 377 | <0.1% | |
Creavo Medical Technologies Limited 1 | 46 | – | 46 | <0.1% | |
Mirriad Advertising plc | 16,667 | – | 16,667 | <0.1% | |
Oxford Nanopore Technologies plc | 2,784 | – | 2,784 | <0.1% | |
Ultraleap Holdings Limited | 2,600 | – | 2,600 | <0.1% | |
Zeetta Networks Limited | 424 | – | 424 | 0.11% |
Number | |||||
Number | of shares | Number | |||
of shares | acquired/ | of shares | |||
held at | (disposed | held at | |||
1 January | of) in the | 31 December | |||
Director/PDMR | Company name | 2023 | period | 2023 % | |
Mark Reilly | Actual Experience plc 1 | 28,000 | - | 28,000 | <0.1% |
AudioScenic Limited | 53 | - | 53 | <0.1% | |
Bramble Energy Limited | 16 | - | 16 | <0.1% | |
Diffblue Limited | 8,038 | - | 8,038 | <0.1% | |
Itaconix plc | 377,358 | - | 377,358 | <0.1% | |
Mirriad Advertising plc | 66,666 | - | 66,666 | <0.1% | |
Mixergy Limited | - | 126 | 126 | <0.1% | |
Oxa Autonomy Ltd 2 | 8 | - | 8 | <0.1% | |
Ultraleap Holdings Limited | 1,700 | - | 1,700 | <0.1% | |
Sam Williams | Accelercomm Limited | 127 | - | 127 | <0.1% |
Alesi Surgical Limited | 1 | - | 1 | <0.1% | |
Centessa Pharmaceuticals plc | 3,247 | - | 3,247 | <0.1% | |
Creavo Medical Technologies Limited1 | 23 | - | 23 | <0.1% | |
Genomics plc | 333 | - | 333 | <0.1% | |
Ibex Innovations Limited | 1,701 | - | 1,701 | <0.1% | |
Istesso Limited | 7,048,368 | - | 7,048,368 | 8.29% | |
Microbiotica Limited | 7,000 | - | 7,000 | <0.1% | |
Mirriad Advertising plc | 3,333 | - | 3,333 | <0.1% | |
Oxa Autonomy Ltd 2 | 3 | - | 3 | <0.1% | |
Oxehealth Limited | 33 | 32 | 65 | <0.1% | |
Oxford Nanopore Technologies plc | 25,609 | - | 25,609 | <0.1% | |
Topivert Limited 1 | 1,000 | - | 1,000 | <0.1% | |
Ultraleap Holdings Limited | 558 | - | 558 | <0.1% |
2023 | 2022 | |
£000 | £000 | |
Short–term employee benefits 1 | 3,091 | 3,918 |
Post–employment benefits 2 | 108 | 99 |
Other long–term benefits | – | – |
Termination benefits | – | – |
Share–based payments 3 | 1,161 | 1,374 |
Total | 4,360 | 5,391 |
2023 | 2022 | |
Statement of comprehensive income | £m | £m |
Revenue from services | – | 0.2 |
2023 | 2022 | |
Statement of financial position | £m | £m |
Trade receivables | 0.1 | – |
2023 | 2022 | |
Statement of comprehensive income | £m | £m |
Net portfolio gains | 31.7 | 75.0 |
2023 | 2022 | |
Statement of financial position | £m | £m |
Equity and debt investments | 566.4 | 651.6 |
2023 | 2022 | |
£m | £m | |
Intercompany balances with other Group companies | 2.1 | 2.1 |
Year of | Invested to | Remaining | ||
commencement | Commitment | date | commitment | |
Year ended 31 December 2023 | of commitment | £m | £m | £m |
IP Venture Fund II LP | 2013 | 10.0 | 9.9 | 0.1 |
UCL Technology Fund LP | 2016 | 24.8 | 23.2 | 1.6 |
Total at 31 December 2023 | 34.8 | 33.1 | 1.7 | |
Year of | Invested to | Remaining | ||
commencement | Commitment | date | commitment | |
Year ended 31 December 2022 | of commitment | £m | £m | £m |
IP Venture Fund II LP | 2013 | 10.0 | 9.8 | 0.2 |
UCL Technology Fund LP | 2016 | 24.8 | 22.4 | 2.4 |
IP Cayman LP | 2021 | 8.3 | 8.3 | – |
Total at 31 December 2022 | 43.1 | 40.5 | 2.6 |
2023 pence | 2022 pence | |||
per share | £m | per share | £m | |
Ordinary shares: | ||||
Interim dividend | 0.51 | 5.3 | 0.50 | 5.3 |
Final dividend | 0.76 | 7.7 | 0.72 | 7.4 |
Dividends paid to equity owners in the financial year | 1.27 | 13.0 | 1.22 | 12.7 |
Proposed final dividend at financial year end | – | – | 0.76 | 7.9 |
Calculation | |||||
Reference for | 2023 | 2022 | |||
APM | reconciliation | Definition and purpose | £m | £m | |
NAV per | Primary | NAV per share is defined as Net Assets divided by the number of | NAV | £1,190.3m | £1,376.1m |
share 1 | statements, | outstanding shares. | Shares in issue | 1,036,694,485 | 1,035,077,632 |
note 21 | |||||
The measure shows net assets managed on behalf of shareholders | NAV per share | 114.8p | 132.9p | ||
by the Group per outstanding share. | |||||
NAV per share is a standard measure used within our peer group | |||||
and can be directly compared with the Group’s share price. | |||||
Return on | Primary | Return on NAV is defined as the total comprehensive income or loss | Total | (174.8) | (344.0) |
NAV | statements | for the year excluding charges which do not impact on net assets, | comprehensive | ||
note 4 | specifically share–based payment charges. | income | |||
The measure shows a summary of the income statement gains | Excluding: | ||||
and losses which directly impact NAV. | Share-based | 2.6 | 2.9 | ||
payment charge | |||||
Return on NAV | (172.2) | (341.1) | |||
Net portfolio | note 13, 15, 22 | Net portfolio gains are defined as the movement in the value of | Change in | (110.9) | (303.4) |
gains/ | holdings in the portfolio due as a result of realised and unrealised | fair value of | |||
(losses) | gains and losses. | equity and debt | |||
investments | |||||
The measure shows a summary of the income statement gains | |||||
and losses which are directly attributable to the Total Portfolio | Gain on disposal | (10.8) | (7.8) | ||
(see definition above), which is a headline measure for the Group’s | of equity | ||||
portfolio performance. | investments | ||||
Change in fair | (38.8) | 2.1 | |||
This is a key driver of the Return on NAV which is a performance | |||||
value of LP | |||||
metric for directors’ and employees’ incentives. | |||||
interests 2 | |||||
Net portfolio | (160.5) | (309.1) | |||
gains/(losses) | |||||
Total | Consolidated | Total portfolio is defined as the total of equity investments, debt | Equity | 1,011.5 | 1,120.8 |
portfolio | statement | investments and investments in LPs. | investments | ||
of financial | This measure represents the aggregate balance sheet amounts | Debt investments | 83.7 | 38.1 | |
position, | |||||
which the Group considers to be its investment portfolio, and which | LP interests | 69.7 | 99.6 | ||
note 13, 14 | |||||
is described in further detail within the portfolio review section of | Total portfolio | 1,164.9 | 1,258.5 | ||
the strategic report. |
Calculation | |||||
Reference for | 2023 | 2022 | |||
APM | reconciliation | Definition and purpose | £m | £m | |
Portfolio | Primary | Portfolio investment is defined as the purchase of equity and debt | Purchase of | (63.4) | (88.9) |
investment | statements | investments plus investments into limited partnership interests. | equity and debt | ||
investments | |||||
This gives a combined measure of investment into the Group’s | |||||
portfolio. | Investment in | (9.8) | (4.6) | ||
limited and | |||||
limited liability | |||||
partnerships | |||||
Portfolio | (73.2) | (93.5) | |||
investment | |||||
Cash | Primary | Cash proceeds is defined as the proceeds from the disposal of | Proceeds from | 37.7 | 28.1 |
proceeds 1 | statements | equity and debt investments plus distributions received from limited | the sale of equity | ||
partnership interests. | investments | ||||
Distributions | 0.9 | – | |||
from limited | |||||
partnership funds | |||||
Cash proceeds | 38.6 | 28.1 | |||
Net | Financial | Net overheads are defined as the Group’s core overheads less | Other income | 5.9 | 7.1 |
overheads 2 | review, | operating income. The measure reflects the Group’s controllable net | Other | (28.0) | (27.4) |
note 8 | operating “cash–equivalent” central cost base. | administrative | |||
Net overheads exclude items such as share–based payments and | expenses | ||||
consolidated portfolio company costs. | Excluding: | ||||
Non-portfolio | (0.4) | 0.1 | |||
foreign exchange | |||||
movements | |||||
Administrative | – | 0.1 | |||
expenses: | |||||
consolidated | |||||
portfolio | |||||
companies | |||||
Net overheads | (22.5) | (20.1) | |||
Gross cash | Primary | Cash and deposits is defined as cash and cash equivalents plus | Cash and cash | 100.9 | 88.7 |
and deposits | statements | deposits. | equivalents | ||
The measures give a view of the Group’s liquid resources on a short– | Deposit | 126.0 | 152.8 | ||
term timeframe. The Group’s Treasury Policy has a maximum maturity | Gross cash | 226.9 | 241.5 | ||
limit of 13 months for deposits. | and deposits |
Calculation | |||||
Reference for | 2023 | 2022 | |||
APM | reconciliation | Definition and purpose | £m | £m | |
Loss | Primary | (Loss)/profit excluding ONT is defined as the Groups (loss)/profit | (Loss) for the | (174.4) | (344.5) |
excluding | statements | for the year (after tax) excluding the (loss)/profit on the investment | year | ||
ONT | held in Oxford Nanopore publicly quoted shares both realised | Excluding: | |||
and unrealised. | |||||
Change in fair | 31.9 | 369.7 | |||
This measure gives a view of the results of this business excluding | value of equity | ||||
this single investment which, given its size and recent share price | investment in | ||||
volatility, may be helpful to users of the accounts as a view of the | Oxford Nanopore | ||||
underlying business. | (Loss)/profit | (142.5) | 25.2 | ||
excluding ONT | |||||
Simple return Note 28 | Defined as net portfolio gains/losses divided by the opening total | Net portfolio | (160.5) | (303.4) | |
on capital | portfolio value. | (losses) | |||
(%) 3 | This measure gives a view of the size of portfolio gains or losses | Opening total | 1,258.5 | 1,507.5 | |
relative to the opening portfolio value, giving useful additional context | portfolio value | ||||
for the value of gains or losses. | Simple return on | -13% | -20% | ||
capital (%) | |||||
% Return on | Note 28 | Defined as return on NAV divided by the opening Net Asset Value. | Return on NAV | (172.2) | (341.1) |
NAV (%) 3 | (return on | This measure gives a view of the size of Return on NAV relative to the | Opening Net | 1,376.1 | 1,738.1 |
NAV) | opening Net Asset Value, giving useful additional context for the value | Asset Value | |||
Primary | |||||
of returns. | Return on NAV | -13% | -20% | ||
statements | |||||
(%) | |||||
(Net Asset | |||||
Value) |
2023 | 2022 | ||
Note | £m | £m | |
ASSETS | |||
Non-current assets | |||
Investment in subsidiary undertakings | 2 | 330.4 | 329.2 |
Equity and debt investments | 3 | 3.5 | 3.5 |
Limited liability partnership interests | 4 | 2.9 | 2.7 |
Loans to subsidiary undertakings: long term | 5 | 640.9 | 599.0 |
Total non-current assets | 977.9 | 934.4 | |
Current assets | |||
Loans to subsidiary undertakings: short term | 5 | 0.9 | – |
Cash & cash equivalent | – | 0.1 | |
Total current assets | 0.9 | 0.1 | |
Total assets | 978.6 | 934.5 | |
EQUITY AND LIABILITIES | |||
Capital and reserves | |||
Called-up share capital | 6 | 21.3 | 21.3 |
Share premium account | 6 | 102.8 | 102.8 |
Retained earnings | 6 | 734.0 | 750.3 |
Total equity attributable to equity holders | 858.1 | 874.4 | |
Current liabilities | |||
Trade and other payables | 0.9 | 0.6 | |
Total current liabilities | 0.9 | 0.6 | |
Non-current liabilities | |||
Borrowings | 119.6 | 59.5 | |
Total non-current liabilities | 119.6 | 59.5 | |
Total liabilities | 120.5 | 60.1 | |
Total equity and liabilities | 978.6 | 934.5 |
Share | Share | Retained | ||
capital | premium (i) | earnings (ii) | Total | |
£m | £m | £m | £m | |
At 1 January 2022 | 21.3 | 102.7 | 769.5 | 893.5 |
Comprehensive income | – | – | (1.4) | (1.4) |
Issue of shares (iii) | – | 0.1 | – | 0.1 |
Purchase of treasury shares (iv) | – | – | (8.0) | (8.0) |
Equity-settled share-based payments (v) | – | – | 2.9 | 2.9 |
Ordinary dividends (vi) | – | – | (12.7) | (12.7) |
At 1 January 2023 | 21.3 | 102.8 | 750.3 | 874.4 |
Comprehensive income | – | - | (5.8) | (5.8) |
Issue of shares (iii) | – | – | – | – |
Purchase of treasury shares (iv) | – | – | (0.1) | (0.1) |
Equity-settled share-based payments (v) | – | – | 2.6 | 2.6 |
Ordinary dividends (vi) | – | – | (13.0) | (13.0) |
At 31 December 2023 | 21.3 | 102.8 | 734.0 | 858.1 |