EPE Special Opportunities Limited

("ESO" or the "Company")

 

Interim Report and Unaudited Condensed Consolidated Financial Statements for the six months ended 31 July 2025

 

The Board of EPE Special Opportunities is pleased to announce the Company's Interim Report and Unaudited Condensed Consolidated Financial Statements for the six months ended 31 July 2025.

 

Summary

 

·    The macro-economic environment in the six months to 31 July 2025 has been characterised by geo-political uncertainty and global trade disruption. The priority of the Board and the Investment Advisor has been to ensure that the portfolio is able to adapt to changing trading conditions whilst progressing long term value creation plans.

 

·     The Net Asset Value ("NAV") per share* of the Company as at 31 July 2025 was 301 pence, representing a decrease of 8 per cent. on the NAV per share* of 328 pence as at 31 January 2025.

 

·     The share price of the Company as at 31 July 2025 was 150 pence, representing an increase of 1 per cent. on the share price of 149 pence as at 31 January 2025.

 

·    In July 2025, Luceco released a trading update for the six months ended 30 June 2025. The business announced year-on-year growth of 15 per cent. on sales of £125 million and adjusted operating profit of £13.5 - 13.8 million in the period. Full year guidance was maintained in line with market expectations. As at 30 June 2025 net debt* was 1.6x LTM EBITDA*, within the target range of 1-2x. Substantial progress has been made on the integration of CMD into Luceco's supply chain, providing a solid platform for future growth.

·    Whittard continues to perform well, with 12 per cent. year-to-date like-for-like sales growth and a 25 per cent. increase in footfall across its retail channel. The business' loyalty programme has continued to see strong uptake, surpassing over 500,000 members. Progress continues in international markets, with the business launching in a number of premium supermarkets in China and growing pipelines in wider Asian markets and the Middle East. On 26 August 2025, Whittard completed a refinancing of its debt facilities, with new facilities including a £10 million term loan and £2 million RCF to the business. Proceeds from the refinance were returned to ESO.

 

·   Rayware has continued to face challenging trading conditions, but delivered year-on-year sales growth in the period. The business made progress in its channel growth strategy, achieving pleasing growth in the US market and in its Amazon marketplace channel. The business completed a number of senior hires in the period, including a new Head of Marketing, Head of HR and the addition of a Financial Controller and Finance Business Partner.

·    Pharmacy2U has maintained robust organic growth across its channels. The integration of LloydsDirect is progressing well, contributing significant scale.

 

·    Denzel's has completed a strategic realignment of its growth strategy, supported by the hire of a new COO. In March 2025, the Company, through its subsidiary ESO Investments 1 Limited, invested £0.4 million in Denzel's to support the business.

 

·    In July 2025, the Company acquired LSA International, a brand which designs, develops and distributes a wide range of award-winning interior products, including glassware, tableware and interior accessories. As part of the transaction, ESO has invested up to £2.1 million in cash and issued 298,013 shares to the former shareholders of LSA International. LSA has achieved international recognition and a strong reputation for design led, contemporary products centred on quality, European craftmanship and sustainability. LSA has built an extensive network of customers across markets, including some of the world's most prestigious retailers and luxury hotel groups. ESO will assist LSA's future growth ambitions, accelerated by collaboration and integration with the Company's existing platform in the homewares sector, Rayware.

 

·   The Company had cash balances of £7.0 million*¹ as at 31 July 2025. As at 31 August 2025, following the completion of Whittard's refinance, cash balances were £16.1 million. In July 2025, the Company agreed the extension of the maturity of £4.0 million of unsecured loan notes to July 2026. The Company has no other third-party debt outstanding. In the period, the Company completed ordinary share buybacks in the market totalling 1.4 million ordinary shares at a weighted average share price of 147 pence.

 

·    As at 31 July 2025, the Company's unquoted portfolio was valued at a weighted average EBITDA to enterprise value multiple of 7.9x (excluding assets investing for growth) and the portfolio has a low level of third-party leverage with net debt at 1.1x EBITDA in aggregate.

 

Mr Clive Spears, Chairman, commented: "Given the challenging conditions in the six months to 31 July 2025 the Board, Investment Advisor and portfolio management teams have been focused on safeguarding the Company and its investments. The Company was pleased to announce the completion of a new investment in July 2025 into LSA International, which is intended to ultimately be integrated into the Company's platform in the sector, The Rayware Group. The Board would like to extend their thanks to the Investment Advisor and portfolio management teams for their efforts through a demanding period and look forward to updating shareholders on further progress at the year end."

 

The person responsible for releasing this information on behalf of the Company is Amanda Robinson of Langham Hall Fund Management (Jersey) Limited.

 

Note 1: Company liquidity is stated inclusive of cash held by subsidiaries in which the Company is the sole investor.

Note *: See Alternative Performance Measures of this Interim Report and Unaudited Condensed Consolidated Financial Statements.

 

 

Enquiries:

 

EPIC Investment Partners LLP	+44 (0) 207 269 8865 Rupert Palmer
Langham Hall Fund Management (Jersey) Limited	+44 (0) 153 488 5200 Amanda Robinson
Cardew Group Limited	+44 (0) 207 930 0777 Richard Spiegelberg
Deutsche Numis	+44 (0) 207 260 1000
Nominated Advisor:	Stuart Skinner
Corporate Broker:	Charles Farquhar

 

 

The Chairman's Statement

 

The macro-economic environment in the six months to 31 July 2025 has been characterised by geo-political uncertainty and global trade disruption. The priority of the Board and the Investment Advisor has been to ensure that the portfolio is able to adapt to changing trading conditions while progressing long term value creation plans. In July 2025, the Company was pleased to announce the acquisition of LSA International ("LSA"), a premium glassware brand, which is intended to ultimately be integrated into the Company's platform in the homewares sector, The Rayware Group ("Rayware").

 

The Net Asset Value ("NAV") per share* of the Company as at 31 July 2025 was 301 pence, representing a decrease of 8 per cent. on the NAV per share* of 328 pence as at 31 January 2025. The share price of the Company as at 31 July 2025 was 150 pence, representing an increase of 1 per cent. on the share price of 149 pence as at 31 January 2025.  The share price of the Company represents a discount* of 50 per cent. to the NAV per share of the Company as at 31 July 2025. The Company seeks to manage the discount to NAV via capital management, including ordinary share buyback programmes, as well as achieving further diversification of the investment portfolio and scale in the Company.

 

The Company has continued to focus on liquidity and safeguarding the portfolio's financial position, while laying the foundations for long-term growth.

 

·    Luceco plc ("Luceco") released a trading update for the six months ended 30 June 2025 announcing continued growth with sales of £125 million and an operating profit in the region of £13.5 - 13.8 million.

·   Whittard of Chelsea ("Whittard") has maintained good momentum across its sales channels, with like-for-like sales up 12 per cent. year-to-date supported by the success of new store openings. International channels continued to develop, with growing pipelines in Asia and the Middle East. Whittard completed a refinancing of its debt facilities in August 2025.

·    Rayware delivered year-on-year sales growth despite a difficult operating environment, led by strong performance in the business's US and Amazon channels.

·   Pharmacy2U ("P2U") continues to deliver strong sales and profitability growth, following the successful integration of LloydsDirect.

·    Denzel's has refocused its channel strategy on scaling its core national retailer accounts and delivering efficient digital sales.

The Company completed the following investments in the period:

 

·   In March 2025, the Company, through its subsidiary ESO Investments 1 Limited ("ESO 1"), invested £0.4 million in Denzel's to support the business.

·    In July 2025, the Company, through its subsidiary ESO Investments 1 Limited, acquired LSA International, a brand which designs, develops and distributes a wide range of award-winning interior products, including glassware, tableware and interior accessories. As part of the transaction, ESO 1 invested up to £2.1 million in cash and issued 298,013 shares to the former shareholders of LSA International.

The performance of the investment portfolio is a key driver of the Net Asset Value performance of the Company.

 

The Company had cash balances of £7.0 million*¹ as at 31 July 2025. Prioritising liquidity and managing the capital structure of the Company has been the focus for the Board, whilst the macro-economic environment remains challenging. In July 2025, the Company exercised its right to extend the maturity of its £4.0 million unsecured loan notes to July 2026. As at 31 August 2025, following the completion of Whittard's refinance, cash balances were £16.1 million. The Company has 9.5 million ZDP shares remaining in issue, maturing in December 2026. The Company has no other third-party debt outstanding. Between April and July 2025, the Company completed buybacks in the market totalling 1.4 million ordinary shares (or 4 per cent. of the Company's issued ordinary share capital) at a weighted average share price of 147 pence.

 

The Board would like to extend their thanks to the Investment Advisor and portfolio management teams for their efforts through a demanding period and look forward to updating shareholders on further progress at the year end.

 

 

                Clive Spears

                Chairman

                8 September 2025

 

¹ Company liquidity is stated inclusive of cash held by subsidiaries in which the Company is the sole investor.

*: See Alternative Performance Measures of this Interim Report and Unaudited Condensed Consolidated Financial Statements.

 

 

Investment Advisor's Report

 

The Investment Advisor was pleased to announce the Company's investment in LSA in July 2025 and continues to consider a pipeline of further opportunities. The Company has acted to increase liquidity in the period to support the portfolio and investment activity, extending the maturity of its £4.0 million unsecured loan notes to July 2026. The Investment Advisor executed a share buyback programme during the period which acquired 1.4 million ordinary shares at an average price of 147p, returning £2.0 million capital  to shareholders and seeking to manage the share price discount to NAV. As the uncertain global environment continues to evolve the Investment Advisor and the Board will carefully monitor the outlook for the portfolio.

 

The NAV per share* of the Company as at 31 July 2025 was 301 pence, representing a decrease of 8 per cent. on the NAV per share* of 328 pence as at 31 January 2025. The share price of the Company as at 31 July 2025 was 150 pence, representing an increase of 1 per cent. on the share price of 149 pence as at 31 January 2025.

 

The Company had cash balances of £7.0 million*¹ as at 31 July 2025. As at 31 August 2025, following the completion of Whittard's refinancing, cash balances were £16.1 million. Liquidity is available to support the portfolio, meet committed obligations and deploy into attractive investment opportunities. Net third-party debt^* in the underlying portfolio stands at 1.1x EBITDA^* in aggregate.

 

The Company's unquoted investment portfolio is valued at a weighted average enterprise value to EBITDA multiple* of 7.9x for mature assets (excluding assets investing for growth). The valuation has been derived by reference to quoted comparables, after the application of a liquidity discount to adjust for the portfolio's scale and unquoted nature. The Investment Advisor notes that the fair market value of the portfolio remains exposed to a volatile macro-environment and equity market valuations.

 

In July 2025, Luceco released a trading update for the six months ended 30 June 2025. The business announced year-on-year growth of 15 per cent. on sales of £125 million and adjusted operating profit of £13.5 - 13.8 million in the period. Full year guidance was maintained in line with market expectations. As at 30 June 2025, net debt* was 1.6x LTM EBITDA*, within the target range of 1-2x. Substantial progress has been made on the integration of CMD into Luceco's supply chain, providing a solid platform for future growth.

 

Whittard continues to perform well, with 12 per cent. year-to-date like-for-like sales growth and a 25 per cent. increase in footfall across its retail channel. The business' loyalty programme has continued to see strong uptake, surpassing over 500,000 members. Progress continues in international markets, with the business launching in a number of premium supermarkets in China and growing pipelines in wider Asian markets and the Middle East. On 26 August 2025, Whittard completed a refinancing of its debt facilities with a third party lender, with new facilities including a £10 million term loan and £2 million RCF to the business. Proceeds from the refinance were returned to ESO.

 

Rayware has continued to face challenging trading conditions, but delivered year-on-year sales growth in the period. The business made progress in its channel growth strategy, achieving pleasing growth in the US market and in its Amazon marketplace channel. The business completed a number of senior hires in the period, including a new Head of Marketing, Head of HR and the addition of a Financial Controller and Finance Business Partner.

 

Pharmacy2U has maintained robust organic growth across its channels. The integration of LloydsDirect is progressing well, contributing significant scale.

 

Denzel's has completed a strategic realignment of its growth strategy, supported by the hire of a new COO. In March 2025, the Company, through its subsidiary ESO Investments 1 Limited, invested £0.4 million in Denzel's to support the business.

 

In July 2025, as a result of adverse trading conditions and working capital pressures, administrators were appointed over all trading entities owned by Hamsard 3462 Limited (trading as David Phillips), in which ESO Investments 1 Limited is an investor². There was no impact on the Company's net asset value at 31 July 2025 as a result of this development, given the prevailing holding value of this investment.

 

In July 2025, the Company acquired a majority stake in LSA International, a brand which designs, develops and distributes a wide range of award-winning interior products, including glassware, tableware and interior accessories. As part of the transaction, ESO has invested up to £2.1 million in cash and issued 298,013 shares to the former shareholders of LSA International. LSA has achieved a strong reputation for design led, contemporary products centred on quality, craftmanship and sustainability. LSA supplies a broad range of premium retailers, hospitality partners and distributors in the UK and international markets, as well as operating e-commerce and marketplace channels. ESO will assist LSA's future growth ambitions, accelerated by collaboration and integration with the Company's existing portfolio company in the homewares sector, Rayware.

 

The Investment Advisor would like to express its gratitude to the portfolio's management and employees for their continued perseverance and dedication. The Investment Advisor thanks the Board and the Company's shareholders for their ongoing support.

 

EPIC Investment Partners LLP

Investment Advisor to the Company

                8 September 2025

               

¹ Company liquidity is stated inclusive of cash held by subsidiaries in which the Company is the sole investor.

² See Note 1 of this Interim Report and Unaudited Condensed Consolidated Financial Statements.

*: See Alternative Performance Measures of this Interim Report and Unaudited Condensed Consolidated Financial Statements.

 

Report of the Directors

 

Principal activity and incorporation

 

EPE Special Opportunities Limited (the "Company") was incorporated in the Isle of Man as a company limited by shares under the Laws with registered number 108834C on 25 July 2003. On 23 July 2012, the Company re-registered under the Isle of Man Companies Act 2006, with registration number 008597V. On 11 September 2018, the Company re-registered under the Bermuda Companies Act 1981, with registration number 53954. The Company's ordinary shares are quoted on AIM, a market operated by the London Stock Exchange, and the Growth Market of the Aquis Stock Exchange (formerly the NEX Exchange). The Company's Zero Dividend Preference Shares ("ZDP") are admitted to trade on the London Stock Exchange (non-equity shares and non-voting equity shares). The Company's Unsecured Loan Notes ("ULN") are quoted on the Growth Market of the Aquis Stock Exchange.

 

The principal activity of the Company and its subsidiaries holding vehicles (together the "Subsidiaries") is to provide long-term return on equity for its shareholders by investing between £2 million and £30 million in small and medium sized companies. The Company targets growth capital and buy-out opportunities, special situations and distressed transactions, deploying capital where it believes the potential for shareholder value creation to be compelling. The Company has the flexibility to invest in public as well as private companies and is also able to invest in Special Purpose Acquisition Companies ("SPACs") and third-party funds. The Company will consider most industry sectors including business services, consumer and retail, financial services and the industrials sector. The portfolio is likely to be concentrated, numbering between two and ten assets at any one time, which allows the Company to allocate the necessary resource to form genuinely engaged and supportive partnerships with management teams. This active approach facilitates the delivery of truly transformational initiatives in underlying investments during the Company's period of ownership.

 

The Subsidiary investment holding vehicles are not consolidated in the group's financial statements in accordance with IFRS 10. The Company also controls an employee benefit trust ("EBT") established to operate the jointly owned share plan and share-based payment scheme for the Company's Directors and certain employees of the Investment Advisor. The interim financial statements presented in this Interim Report and Accounts are the condensed consolidated financial statements of the Company and the EBT subsidiary. The Company and the EBT subsidiary are collectively referred to as the "Group" hereinafter.

 

Registered office

 

The Company's registered office is:

Clarendon House, 2 Church Street, Hamilton HM11, Bermuda.

 

Place of business

 

The Company operated out of and was controlled from:

Gaspe House, 66-72 Esplanade, St Helier, Jersey, Channel Islands, JE1 2LH.

 

Results of the financial period

 

Results for the period are set out in the Condensed Consolidated Statement of Comprehensive Income and in the Condensed Consolidated Statement of Changes in Equity.

 

Dividends

 

The Board does not recommend a dividend in relation to the current period (for the period ended 31 July 2024: nil; for the year ended 31 January 2025: nil).

 

Corporate governance principles

 

The Directors, place a high degree of importance on ensuring that the Company maintains high standards of Corporate Governance and have therefore adopted the Quoted Companies Alliance 2023 Corporate Governance Code (the "QCA Code").

 

The Board holds at least four meetings annually and has established an Audit and Risk Committee. The Board does not intend to establish remuneration and nomination committees given the current composition of the Board and the nature of the Company's operations. The Board reviews annually the remuneration of the Directors and agrees on the level of Directors' fees.

 

Composition of the Board

 

The Board currently comprises five non-executive directors, all of whom are independent. Clive Spears is Chairman of the Board, David Pirouet is Chairman of the Audit and Risk Committee.

 

Audit and Risk Committee

 

The Audit and Risk Committee comprises David Pirouet (Chairman of the Committee) and all other Directors. The Audit and Risk Committee provides a forum through which the Company's external auditors report to the Board.

 

The Audit and Risk Committee meets twice a year, at a minimum, and is responsible for considering the appointment and fee of the external auditors and for agreeing the scope of the audit and reviewing its findings. It is responsible for monitoring compliance with accounting and legal requirements, ensuring that an effective system of internal controls is maintained and for reviewing the annual and interim financial statements of the Company before their submission for approval by the Board. The Audit and Risk Committee has adopted and complied with the extended terms of reference implemented on the Company's readmission to AIM in August 2010, as reviewed by the Board from time to time.

 

The Board is satisfied that the Audit and Risk Committee contains members with sufficient recent and relevant financial experience.

 

Principal risks and uncertainties

 

The Group has a robust approach to risk management that involves ongoing risk assessments, communication with our Board of Directors and Investment Advisor, and the development and implementation of a risk management framework along with reports, policies and procedures. We continue to monitor relevant emerging risks and consider the market and macro impacts on our key risks.

 

Risk	Description	Mitigation
Performance Risk	In the event the Company's investment portfolio underperforms the market, the Company may underperform vs. the market and peer benchmarks.	The Board independently reviews any investment recommendation made by the Investment Advisor in light of the investment objectives of the Company and the expectations of shareholders.   The Investment Advisor maintains board representation on all majority owned portfolio investments and maintains ongoing discussions with management and other key stakeholders in investments to ensure that there are controls in place to ensure the success of the investment.
Portfolio Concentration Risk	The Company's investment policy is to hold a concentrated portfolio of 2-10 assets. In a concentrated portfolio, if the valuation of any asset decreases it may have a material impact on the Company's NAV.	The Directors and Investment Advisor keep the portfolio under review and focus closely on those holdings which represent the largest proportion of total value.
Liquidity Management	Liquidity risk is the risk that the Company will encounter difficulty in meeting the obligations associated with its financial liabilities that are settled by delivering cash or another financial asset.	The Board and Investment Advisor closely monitor cash flow forecasts in conjunction with liability maturity. Liquidity forecasts are carefully considered before capital deployment decisions are made.
Credit Risk	Credit risk is the risk that an issuer or counterparty will be unable or unwilling to meet a commitment that it has entered into with the Company. The Company, through its interests in subsidiaries, has advanced loans to a number of private companies which exposes the Company to credit risk. The loans are advanced to unquoted private companies, which have no credit risk rating.	Loan investments are entered into as part of the investment strategy of the Company and its subsidiaries, and credit risk is managed by taking security where available (typically a floating charge) and the Investment Advisor taking an active role in the management of the borrowing companies. In addition to the repayment of loans advanced, the Company and subsidiaries will often arrange additional preference share structures and take significant equity stakes so as to create shareholder value. It is the performance of the combination of all securities including third party debt that determines the Company's view of each investment.
Operational Risk	The Company outsources investment advisory and administrative functions to service providers. Inadequate or failed internal processes could lead to operational performance risk and regulatory risk.	The primary responsibility for the development and implementation of controls over operational risk rests with the Board of Directors. This responsibility is supported by the development of overall standards for the management of operational risk, which encompasses the controls and processes at the service providers and the establishment of service levels with the service providers. The Directors' assessment of the adequacy of the controls and processes in place at the service providers with respect to operational risk is carried out via regular discussions with the service providers as well as site visits to their offices. The Company also undertakes periodic third-party reviews of service providers' activities.

 

Directors

 

The Directors of the Company holding office during the financial period and to date are:

 

Mr. C.L. Spears (Chairman)

Ms. H. Bestwick

Mr. M.M Gray

Ms. H. MacCallum

Mr. D.R. Pirouet

 

Related Party Transactions

 

Details in respect of the Group's related party transactions during the period are included in note 15 to the interim financial statements.

 

Staff and Secretary

 

At 31 July 2025 the Group employed no staff (for the period ended 31 July 2024: none; for the year ended 31 January 2025: none).

 

Independent Review

 

The current year is the fourth year in which PricewaterhouseCoopers CI LLP are undertaking the interim review for the Group. PricewaterhouseCoopers CI LLP have indicated willingness to continue in office.

 

 

On behalf of the Board

Heather Bestwick

Director

8 September 2025

 

Statement of Directors' Responsibilities

in respect of the Interim Report & Unaudited Condensed Consolidated Financial Statements

 

The Directors are responsible for preparing the Interim Report & Unaudited Condensed Consolidated Financial Statements, in accordance with International Accounting Standard 34, "Interim Financial Reporting", as issued by the IASB and Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority. The Directors confirm that, to the best of their knowledge;

·   The condensed consolidated set of financial statements contained in these interim results have been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting", as issued by the IASB; and

 

·  The Chairman's Statement, Investment Advisor's Report, Report of the Directors and Statement of Directors' Responsibilities (collectively referred herein as "interim management report") includes a fair review of the information required by DTR 4.2.7 R of the FCA's Disclosure Guidance and Transparency Rules, being an indication of important events that have occurred during the first six months of the financial year and a description of the principal risks and uncertainties for the remaining six months of the financial year; and

 

·   The interim financial statements include a fair review of the information required by DTR 4.2.8 of the Disclosure Guidance and Transparency Rules, being material relating party transactions that have taken place in the first six months of the year and any material changes in the related-party transactions described in the annual report.

 

The maintenance and integrity of the Company's website is the responsibility of the Directors; the work carried out by the auditors does not involve consideration of these matters and, accordingly, the auditors accept no responsibility for any changes that might have occurred to the interim financial statements since they were initially presented on the website. Legislation in Bermuda governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

This interim report was approved by the Board and the above Director's Responsibility Statement was signed on behalf of the Board.

 

 

Heather Bestwick

Director

8 September 2025

                        

 

Condensed Consolidated Statement of Comprehensive Income

For the six months ended 31 July 2025

			1 Feb 2025 to 31 Jul 2025	1 Feb 2024 to 31 Jul 2024			1 Feb 2024 to 31 Jan 2025
			Total (unaudited)		Total (unaudited)		Total (audited)
Note			£		£		£
	Income
	Interest income		164,347		374,341		709,751
	Net fair value movement on investments*		(7,381,385)		256,129		3,443,032
	Total (loss) / income		(7,217,038)		630,470		4,152,783
	Expenses
4	Investment advisor's fees		(877,120)		(978,425)		(1,898,990)
15	Directors' fees		(86,000)		(70,000)		(149,290)
5	Share-based payment expense		(102,261)		(165,210)		(308,433)
6	Other expenses		(303,602)		(297,404)		(605,486)
	Total expense		(1,368,983)		(1,511,039)		(2,962,199)
	(Loss) / profit before finance costs and tax		(8,586,021)		(880,569)		1,190,584
	Finance charges
13	Interest on unsecured loan note instruments		(159,509)		(159,509)		(319,018)
13	Zero dividend preference shares finance charge		(316,820)		(394,570)		(789,942)
	(Loss) / profit for the period / year before taxation		(9,062,350)		(1,434,649)		81,624
	Taxation		-		-		-
	(Loss) / profit for the period / year		(9,062,350)		(1,434,649)		81,624
	Other comprehensive income		-		-		-
	Total comprehensive (loss) / income		(9,062,350)		(1,434,649)		81,624
11	Basic (loss) / profit per ordinary share (pence)		(33.51)		(5.41)		0.29
11	Diluted (loss) / profit per ordinary share (pence)		(31.47)		(4.80)		0.27

 

*The net fair value movement on investments are allocated to the capital reserve and all other income and expenses are allocated to the revenue reserve in the Condensed Statement of Changes in Equity. All items derive from continuing activities.

 

The Condensed Consolidated Statement of Comprehensive Income should be read in conjunction with the accompanying notes.

 

 

Condensed Consolidated Statement of Assets and Liabilities

As at 31 July 2025

 

			31 July 2025 (unaudited)		31 January 2025 (audited)		31 July 2024 (unaudited)
Note			£		£		£
	Non-current assets
7	Investments at fair value through profit or loss		94,296,064		100,502,430		95,512,154
			94,296,064		100,502,430		95,512,154
	Current assets
9	Cash and cash equivalents		6,583,432		11,069,366		18,356,255
	Trade and other receivables and prepayments		42,971		68,228		53,125
			6,626,403		11,137,594		18,409,380
	Current liabilities
	Trade and other payables		(632,907)		(653,033)		(654,226)
13	Unsecured loan note instruments		(3,987,729)		(3,987,729)		(3,987,729)
			(4,620,636)		(4,640,762)		(4,641,955)
	Net current assets		2,005,767		6,496,832		13,767,425
	Non-current liabilities
13	Zero dividend preference shares		(11,347,453)		(11,030,633)		(14,108,761)
			(11,347,453)		(11,030,633)		(14,108,761)
	Net assets		84,954,378		95,968,629		95,170,818
	Equity
10	Share capital		1,745,729		1,730,828		1,730,828
10	Share premium		14,054,726		13,619,627		13,619,627
16	Capital reserve		96,585,640		103,967,025		100,780,122
16	Revenue reserve and other equity		(27,431,717)		(23,348,851)		(20,959,759)
	Total equity		84,954,378		95,968,629		95,170,818
12	Net asset value per share (pence)		301.09		327.52		318.54

 

The Condensed Consolidated Statement of Assets and Liabilities should be read in conjunction with the accompanying notes.

 

The financial statements were approved by the Board of Directors on 8 September 2025 and signed on its behalf by:

 

 

 

 

 

 

Clive Spears                                                                               David Pirouet

Director                                                                                      Director

 

 

Condensed Consolidated Statement of Changes in Equity

For the six months ended 31 July 2025

			Six months ended 31 July 2025 (unaudited)
			Share capital	Share premium	Capital reserve	Revenue reserve	Total
Note			£	£	£	£	£
	Balance at 1 February 2025		1,730,828	13,619,627	103,967,025	(23,348,851)	95,968,629
	Total comprehensive loss for the period		-	-	(7,381,385)	(1,680,965)	(9,062,350)
	Contributions by and distributions to owners
5	Share-based payment charge		-	-	-	102,261	102,261
	Share ownership scheme participation		-	-	-	36,605	36,605
10	Purchase of shares		-	-	-	(2,040,767)	(2,040,767)
10	Share acquisition for JOSP scheme		-	-	-	(500,000)	(500,000)
10	Issue of new shares		14,901	435,099	-	-	450,000
	Total transactions with owners		14,901	435,099	-	(2,401,901)	(1,951,901)
	Balance at 31 July 2025		1,745,729	14,054,726	96,585,640	(27,431,717)	84,954,378
			Year ended 31 January 2025 (audited)
			Share capital	Share premium	Capital reserve	Revenue reserve	Total
			£	£	£	£	£
	Balance at 1 February 2024		1,730,828	13,619,627	100,523,993	(18,994,472)	96,879,976
	Total comprehensive income for the year		-	-	3,443,032	(3,361,408)	81,624
	Contributions by and distributions to owners
5	Share-based payment charge		-	-	-	308,433	308,433
	Share ownership scheme participation		-	-	-	44,736	44,736
10	Purchase of shares		-	-	-	(872,064)	(872,064)
10	Share acquisition for JOSP scheme		-	-	-	(474,076)	(474,076)
	Total transactions with owners		-	-	-	(992,971)	(992,971)
	Balance at 31 January 2025		1,730,828	13,619,627	103,967,025	(23,348,851)	95,968,629
			Six months ended 31 July 2024 (unaudited)
			Share capital	Share premium	Capital reserve	Revenue reserve	Total
			£	£	£	£	£
	Balance at 1 February 2024		1,730,828	13,619,627	100,523,993	(18,994,472)	96,879,976
	Total comprehensive loss for the period		-	-	256,129	(1,690,778)	(1,434,649)
	Contributions by and distributions to owners
5	Share-based payment charge		-	-	-	165,210	165,210
	Share ownership scheme participation		-	-	-	34,357	34,357
	Share acquisition for JOSP scheme		-	-	-	(474,076)	(474,076)
	Total transactions with owners		-	-	-	(274,509)	(274,509)
	Balance at 31 July 2024		1,730,828	13,619,627	100,780,122	(20,959,759)	95,170,818

 

The Condensed Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes.

 

Condensed Consolidated Statement of Cash Flows

For the six months ended 31 July 2025

			1 Feb 2025 to 31 July 2025 (unaudited)		1 Feb 2024 to 31 Jan 2025 (audited)		1 Feb 2024 to 31 July 2024 (unaudited)
Note			£		£		£
	Operating activities
	Interest income received		164,347		709,751		374,341
	Expenses paid		(1,262,944)		(2,670,754)		(1,346,844)
7	Purchase of investments		(2,546,153)		(4,605,969)		(1,885,969)
7	Proceeds from investments		1,821,134		8,268,610		7,351,983
	Net cash (used in) / generated from operating activities		(1,823,616)		1,701,638		4,493,511
	Financing activities
	Unsecured loan note interest paid		(159,509)		(319,018)		(159,509)
	Purchase of shares		(2,040,767)		(872,064)		-
	Share acquisition for JOSP scheme		(500,000)		(474,076)		(474,076)
	Buyback of zero dividend preference shares		-		(3,473,500)		-
	Share ownership scheme participation		36,605		44,736		34,357
	Net cash used in financing activities		(2,663,671)		(5,093,922)		(599,228)
	(Decrease) / increase in cash and cash equivalents		(4,487,287)		(3,392,284)		3,894,283
	Effect of exchange rate fluctuations on cash and cash equivalents		1,353		(845)		(523)
	Cash and cash equivalents at start of period / year		11,069,366		14,462,495		14,462,495
	Cash and cash equivalents at end of period / year		6,583,432		11,069,366		18,356,255

 

Reconciliation of net debt

 

Cash and cash equivalents	On 31 January 2025	Cash flows	Other non-cash charge	On 31 July 2025
	£	£	£	£
Cash at bank	11,069,366	(4,487,287)	1,353	6,583,432
Unsecured loan note instruments	(3,987,729)	159,509	(159,509)	(3,987,729)
Zero dividend preference shares	(11,030,633)	-	(316,820)	(11,347,453)
Net debt	(3,948,996)	(4,327,778)	(474,976)	(8,751,750)

 

The Condensed Consolidated Statement of Cash Flows should be read in conjunction with the accompanying notes.

 

 

Notes to the Condensed Consolidated Interim Financial Statements

For the six months ended 31 July 2025

 

1    General information

On 25 July 2003, the Company was incorporated with limited liability in the Isle of Man. On 23 July 2012, the Company then re-registered in the Isle of Man in order to bring the Company within the Isle of Man Companies Act 2006, with registration number 008597V. On 11 September 2018, the Company re-registered under the Bermuda Companies Act 1981, with registration number 53954. The Company moved its operations to Jersey with immediate effect on 17 May 2017 and has subsequently operated from Jersey only.

 

The Company's ordinary shares are quoted on AIM, a market operated by the London Stock Exchange, and the Growth Market of the Aquis Stock Exchange (formerly the NEX Exchange). The Company's zero dividend preference shares are admitted to trade on the main market of the London Stock Exchange (non-equity shares and non-voting equity shares). The Company's unsecured loan notes are quoted on the Growth Market of the Aquis Stock Exchange.

 

The interim financial statements are as at and for the six months ended 31 July 2025, comprising the Company and investments in its subsidiaries. The interim financial statements are unaudited.

 

The financial statements of the Company as at and for the year ended 31 January 2025 are available upon request from the Company's business office at 3rd Floor, Gaspe House, 66-72 Esplanade, St Helier, Jersey, Channel Islands, JE1 2LH  and the registered office at Clarendon House, 2 Church Street, Hamilton HM11, Bermuda, or at www.epespecialopportunities.com.

 

The Company's portfolio investments are held in two majority owned subsidiaries entities, ESO Investments 1 Limited and ESO Investments 2 Limited and one wholly owned subsidiary entity, ESO Alternative Investments LP (together the "Subsidiaries"). ESO Investments 1 Limited and ESO Investments 2 Limited operate out of Jersey and ESO Alternative Investments LP operates out of the United Kingdom.

Direct interests in the individual portfolio investments are held by the following Subsidiaries;

 

·      ESO Investment 1 Limited: Rayware, Whittard, LSA International and Denzel's

 

·      ESO Investments 2 Limited: Luceco and Pharmacy2U

 

·      ESO Alternative Investments LP: European Capital Private Debt Fund LP, Atlantic Credit Opportunities DAC, and EAC Sponsor Limited

 

The Company also controls the EPIC Private Equity Employee Benefit Trust (referred herein as the "EBT subsidiary"), an employee benefit trust, which financial position and results are consolidated in these financial statements (refer to Note 5 for details). These financial statements are condensed consolidated financial statements of the Company and the EBT subsidiary. The Company and the EBT subsidiary are collectively referred to as the "Group" hereinafter.

 

The Group's primary objective is to provide long-term return on equity for its shareholders by investing between £2 million and £30 million in small and medium sized companies.

 

The Group targets growth capital and buy-out opportunities, special situations and distressed transactions, deploying capital where it believes the potential for shareholder value creation to be compelling. ESO has the flexibility to invest in public as well as private companies and is also able to invest in Special Purpose Acquisition Companies ("SPACs") and third-party funds.

 

The Company will consider most industry sectors including business services, consumer and retail, financial services and the industrials sector.

 

The portfolio is likely to be concentrated, numbering between two and ten assets at any one time, which allows the Group to allocate the necessary resource to form genuinely engaged and supportive partnerships with management teams. This active approach facilitates the delivery of truly transformational initiatives in underlying investments during the Group's period of ownership.

 

The Group has no employees.

 

The following significant changes occurred during the six months ended 31 July 2025:

 

·      In March 2025, the Company, through its subsidiary ESO Investments 1 Limited, invested £0.4 million in Denzel's

 

·     In July 2025, the Company, through its subsidiary ESO Investments 1 Limited, invested £2.1 million in LSA International in cash and issued 298,013 shares to the former shareholders of LSA International.

·      In July 2025, the Company agreed the extension of the maturity of £4.0 million unsecured loan notes to 24 July 2026.

 

·      Between April and July 2025, the Company repurchased 1.4 million ordinary shares.

 

·    In July 2025, administrators were appointed over all trading entities owned by Hamsard 3462 Limited, trading as David Phillips. ESO Investments 1 Limited is an investor in Hamsard 3462 Limited. It is not anticipated that ESO Investments 1 Limited will receive any proceeds from the administration of these entities or its investment in Hamsard 3462 Limited.

 

·    The movement in the value of investments and fair value movement are deemed as significant changes during the period (see note 8).

 

The financial information is derived from the Group's condensed consolidated interim financial statements for the six-month ended 31 July 2025. The financial information set out above does not constitute the Group's statutory accounts for the year ended 31 January 2025 and six-months ended 31 July 2024 and 31 July 2025 but is derived from those accounts. The Auditors have reported on the accounts, and their report was unqualified and did not draw attention to any matters by way of emphasis. The full text of the review report can be found in the Company's Interim Report and Condensed Consolidated Financial Statements on pages 37 to 38.

 

The 2025 Interim Report and Unaudited Condensed Consolidated Financial Statements was published on the Company's website at https://www.epespecialopportunities.com/. They were submitted to the National Storage Mechanism where they are available for inspection at https://data.fca.org.uk/#/nsm/nationalstoragemechanism.

 

2    Basis of preparation

 

a.   Statement of compliance

These interim financial statements for the six months ended 31 July 2025 have been prepared in accordance with IAS 34 Interim Financial Reporting and should be read in conjunction with the Group's last annual financial statements as at and for the year ended 31 January 2025. They do not include all of the information required for a complete set of financial statements prepared in accordance with IFRS Accounting Standards. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since the last annual financial statements.

·    Standards and amendments to existing standards effective 1 January 2025

There are no standards, amendments to standards or interpretations that are effective for annual periods beginning on 1 January 2025 that have a material effect on the Interim financial statements of the Group.

·    New standards, amendments and interpretations effective after 1 January 2025 and have not been early adopted

A number of new standards, amendments to standards and interpretations are effective for annual periods beginning after 1 January 2025, and have not been early adopted in preparing these financial statements. None of these are expected to have a material effect on the Interim financial statements of the Group.

The accounting policies and methods of computation applied by the Group in these interim financial statements are the same as those applied in its annual financial statements as at and for the year ended 31 January 2025.

The annual financial statements of the Group are prepared in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board ("IFRS Accounting Standards") and applicable legal and regulatory requirements of Bermuda Companies Act 1981.

These interim financial statements were authorised for issue by the Group's Board of Directors on 8 September 2025.

b.   Going concern

 

The Group's management has assessed the Group's ability to continue as a going concern and is satisfied that the Group has adequate resources to continue in business for at least twelve months from the date of approval of interim financial statements. Furthermore, the management is not aware of any material uncertainties that may cast significant doubt upon the Group's ability to continue as a going concern. Therefore, the financial statements continue to be prepared on a going concern basis.

 

c.   Segmental reporting

 

The Directors are of the opinion that the Company is engaged in a single segment of business and geographic area, being arranging financing for growth, buyout and special situations investments in the United Kingdom. Information presented to the Board of Directors for the purpose of decision making is based on this single segment. All significant operating decisions are based upon the analysis of the Company's investments as a single operating segment. The financial information from this segment is equivalent to the financial information of the Company as a whole, which are evaluated on a regular basis by the Board of Directors.

d.   Use of estimates and judgements

The preparation of financial statements in conformity with IFRS Accounting Standard requires the Directors and the Investment Advisor to make judgements, estimates and assumptions that affect the application of policies and the reported amounts of assets and liabilities, income and expense. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgements about carrying values of assets and liabilities that are not readily apparent from other sources. The Directors have, to the best of their ability, provided as true and fair a view as is possible. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.

Critical accounting estimates and assumptions made by Directors and the Investment Advisor in the application of IFRS that have a significant effect on the financial statements and estimates with a significant risk of material adjustments in the year relate to the determination of fair value of financial instruments with significant unobservable inputs (see note 8).

The critical judgements made by the Directors and the Investment Advisor in preparing these financial statements are:

 

·   Classification of the zero-dividend preference share as a non-current liability in the Condensed Consolidated Statement of Assets and Liabilities. Please refer to note 13 for further details.

 

·   Categorisation of ESO Alternative Investments LP, ESO Investments 1 Limited and ESO Investments 2 Limited as Subsidiaries. The Company is deemed to have control over these Subsidiaries.

 

3    Financial risk management

The financial risk management objectives and policies are consistent with those disclosed in the financial statements as at and for the year ended 31 January 2025.

 

4    Investment advisory, administration and performance fees

 

Investment advisory fees

 

The investment advisory fee payable to EPIC Investment Partners LLP ("EPIC") is assessed and payable at the end of each fiscal quarter and is calculated as 2 per cent. of the Group's NAV where the Group's NAV is less than £100 million; otherwise, the investment advisory fee shall be calculated as the greater of £2.0 million or the sum of 2 per cent. of the Group's NAV comprising Level 2 and Level 3 portfolio assets, 1 per cent. of the Group's NAV comprising Level 1 assets, no fees on assets which are managed or advised by a third party-manager, 0.5 per cent. of the Group's net cash (if greater than nil), and 2 per cent. of the Group's net cash (if less than nil) (i.e. reducing fees for net debt positions).

 

The charge for the current period was £877,120 (for the period ended 31 July 2024: £978,425; year ended 31 January 2025: £1,898,990). The amount outstanding as at 31 July 2025 was £427,082 (for the period ended 31 July 2024: £478,425; year ended 31 January 2025: £482,435).

 

Administration fees

 

EPIC Administration Limited provides accounting and financial administration services to the Group. The fee payable to EPIC Administration Limited is assessed and payable at the end of each fiscal quarter and is calculated as 0.15 per cent. of the Group's NAV where the Group's NAV is less than £100 million (subject to a minimum fee of £35,000); otherwise, the advisory fee shall be calculated as 0.15 per cent. of £100 million plus a fee of 0.1 per cent. of the excess of the Group's NAV above £100 million.

 

The charge for the current period was £70,000 (for the period ended 31 July 2024: £74,884; for the year ended 31 January 2025: £145,872).

 

Other administration fees during the period were £40,690 (for the period ended 31 July 2024: £36,350; for the year ended 31 January 2025: £80,699).

 

Performance fees paid by Subsidiaries

 

The Subsidiaries are stated at fair value. Performance fees to the Investment Advisor are accrued based on the movement in fair value of the investments held by the Subsidiaries and are deducted in calculating the fair value of Subsidiaries. Performance fees are only paid to the Investment Advisor following the realisation of an investment and the distribution of proceeds from the Subsidiaries to the Group.

 

Performance fee in ESO Investments 1 Limited

 

The distribution policy of ESO Investments 1 Limited includes an allocation of profits payable to the Investment Advisor on the realisation of an investment. Proceeds are distributed 100% to the Group until the base cost for the portfolio asset has been fully recovered and a hurdle of 8 per cent. per annum has been fully satisfied. Proceeds are then distributed 90% to the Investment Advisor and 10% to the Group until the Investment Advisor has received proceeds equal to 20% of the accrued hurdle amount. All remaining proceeds are then distributed 20% to the Investment Advisor and 80% to the Group. Performance fees are only paid to the Investment Advisor following the realisation of an investment and the distribution of proceeds from the Subsidiaries to the Group. As at 31 July 2025, £6,515,044 has been accrued in the profit share account of the Investment Advisor in the records of ESO Investments 1 Limited (31 July 2024: £4,099,879 accrued; 31 January 2025: £6,778,769 accrued).

 

Performance fee in ESO Investments 2 Limited

 

The distribution policy of ESO Investments 2 Limited includes an allocation of profits payable to the Investment Advisor on the realisation of an investment. Proceeds are distributed 100% to the Group until the base cost for the portfolio asset has been fully recovered and a hurdle of 8 per cent. per annum has been fully satisfied. Proceeds are then distributed 90% to the Investment Advisor and 10% to the Group until the Investment Advisor has received proceeds equal to 20% of the accrued hurdle amount. All remaining proceeds are then distributed 20% to the Investment Advisor and 80% to the Group. Performance fees are only paid to the Investment Advisor following the realisation of an investment and the distribution of proceeds from the Subsidiaries to the Group. As at 31 July 2025, £9,989,154 has been accrued in the profit share account of the Investment Advisor in the records of ESO Investments 2 Limited (31 July 2024: £11,273,382 accrued; 31 January 2025: £11,048,303 accrued).

Jointly Owned Share Plan ("JOSP") and share-based payments

 

Directors of the Company and certain employees of the Investment Advisor (together "Participants") receive remuneration in the form of equity-settled share-based payment transactions, through a JOSP scheme (see note 5).

 

5    Share-based payment expense

 

The cost of equity settled transactions to Participants in the JOSP Scheme are measured at fair value at the grant date. The fair value is determined based on the share price of the equity instrument at the grant date.

 

The Trust was created to award shares to Participants as part of the JOSP. The Trust is consolidated in these financial statements. Participants are awarded a certain number of shares ("Matching Shares") which are subject to a three-year service vesting condition from the grant date. In order to receive their Matching Share allocation Participants are required to purchase shares in the Company on the open market ("Bought Shares"). The Participant will then be entitled to acquire a joint ownership interest in the Matching Shares for the payment of a nominal amount, on the basis of one joint ownership interest in one Matching Share for every Bought Share they acquire in the relevant award period.

 

The Trust holds the Matching Shares jointly with the Participant until the award vests. These shares carry the same rights as rest of the ordinary shares.

 

The Trust held 1,890,784 (for the period ended 31 July 2024 1,682,609; for the year ended 31 January 2025: 1,669,961) matching shares at the period end which have historically not voted.

 

110,964 shares vested to Participants in the period ended 31 July 2025 (for the period ended 31 July 2024: 150,865; for the year ended 31 January 2025: 163,513). 211,234 shares were awarded to Participants in the period ended 31 July 2025 (for the period ended 31 July 2024: 186,594; for the year ended 31 January 2025: 86,288). The weighted average fair value of the shares awarded during the period is 150.85 pence per share.

 

The fair value of awards granted under the JOSP is recognised as an employee benefits expense, with a corresponding increase in equity. This has been calculated on the basis of the fair value of the equity instruments, which is the share price of the equity instrument on the AIM market of the London Stock Exchange at the grant date and the estimated number of equity instruments to be issued after the vesting period, less the amount paid for the joint ownership interest in the Matching Shares from the Participants. As the Company does not pay dividends, no expected dividends were incorporated into the measurement value. No other features other than the share price of the equity instrument is incorporated into the measurement of the fair value of the awards.

 

The impact of revision to original estimates, if any, is recognised in profit or loss, with a corresponding adjustment to equity.

 

The total share-based payment expense in the period ended 31 July 2025 was £102,261 (for the period ended 31 July 2024: £165,210; for the year ended 31 January 2025: £308,433). Of the total share-based payment expense during the period ended 31 July 2025, £8,842 related to the Directors (for the period ended 31 July 2024: £13,183; for the year ended 31 January 2025: £24,612) and the balance related to members, employees and consultants of the Investment Advisor.

 

6    Other expenses

 

The breakdown of other expenses presented in the Condensed Consolidated Statement of Comprehensive Income is as follows:

 

		1 February  2025 to  31 July 2025 (unaudited)	1 February 2024 to  31 July  2024 (unaudited)	1 February  2024 to  31 January  2025  (audited)
		Total	Total	Total
		£	£	£
Administration fees		(110,690)	(111,234)	(226,571)
Directors' and officers' insurance		(13,672)	(13,997)	(27,722)
Professional fees		(29,082)	(50,811)	(108,504)
Board meeting and travel expenses		(1,803)	(1,633)	(1,967)
Auditors' remuneration		(35,445)	(32,097)	(79,200)
Interim review remuneration*		(17,000)	(17,000)	(24,600)
Bank charges		(579)	(755)	(1,380)
Foreign exchange movement		1,353	(551)	(1,667)
Nominated advisor and broker fees		(37,396)	(28,566)	(58,661)
Listing fees		(50,047)	(30,990)	(56,622)
Sundry expenses		(9,241)	(9,770)	(18,592)
Other expenses		(303,602)	(297,404)	(605,486)

 

^*This relates to the interim review of the half yearly financial report which was performed by the auditors.

 

7    Investments at fair value through profit or loss

		31 July  2025 (unaudited)	31 January 2025 (audited)	31 July  2024 (unaudited)
Non-current assets		£	£	£
Investments at fair value through profit and loss*		94,296,064	100,502,430	95,512,154
		94,296,064	100,502,430	95,512,154

 

Investments roll forward schedule
	31 July 2025 (unaudited)	31 January 2025 (audited)	31 July 2024 (unaudited)
Investments at fair value as at 1 February	100,502,430	100,722,039	100,722,039
Purchase of investments	2,996,153	4,605,969	1,885,969
Proceeds from investments	(1,821,134)	(8,268,610)	(7,351,983)
Net fair value movements	(7,381,385)	3,443,032	256,129
Investments at fair value	94,296,064	100,502,430	95,512,154

 

*Comprises Subsidiaries stated at fair value (ESO Investments 1 Limited, ESO Investments 2 Limited and ESO Alternative Investments LP.

 

Discussion of the performance of individual investments is presented in the Chairman's Statement and the Investments Advisor's Report.

 

8    Fair value of financial instruments

The Company determines the fair value of financial instruments with reference to IPEV guidelines and the valuation principles of IFRS 13 (Fair Value Measurement). The Company measures fair value using the IFRS 13 fair value hierarchy, which reflects the significance and certainty of the inputs used in deriving the fair value of an asset:

 

·      Level 1: Inputs that are quoted market prices (unadjusted) in active markets for identical instruments;

 

·      Level 2: Inputs other than quoted prices included within Level 1 that are observable either directly (i.e. as prices) or indirectly (i.e. derived from prices). This category includes instruments valued using quoted market prices in active markets for similar instruments, quoted prices for identical or similar instruments in markets that are considered less than active or other valuation techniques in which all significant inputs are directly or indirectly observable from market data;

 

·      Level 3: Inputs that are unobservable. This category includes all instruments for which the valuation technique includes inputs not based on observable data and the unobservable inputs have a significant effect on the instrument's valuation. This category includes instruments that are valued based on quoted prices for similar instruments but for which significant unobservable adjustments or assumptions are required to reflect differences between the instruments.

 

The Investment Advisor undertakes the valuation of financial instruments required for financial reporting purposes. Recommended valuations are reviewed and approved by the Investment's Advisor's Valuation Committee for circulation to the Company's Board. The Audit and Risk committee of the Company's Board meets at least once every six months, in line with the Company's semi-annual reporting periods, to review the recommended valuations and approve final valuations for adoption in the Company's financial statements.

 

The Company recognises transfers between levels of the fair value hierarchy at the end of the reporting period during which the change has occurred.

Valuation framework

The Company employs the valuation framework detailed below with respect to the measurement of fair values. A valuation of the Company's investments held via its Subsidiaries are prepared by the Investment Advisor with reference to IPEV guidelines and the valuation principles of IFRS 13 (Fair Value Measurement). The Investment Advisor recommends these valuations to the Board of Directors. The Audit and Risk committee of the Company's Board considers the valuations recommended by the Investment Advisor, determines any amendments required and thereafter adopts the fair values presented in the Company's financial statements. Changes in the fair value of the financial instruments are recorded in the Condensed Consolidated Statement of Comprehensive Income in the line item "Net fair value movement on investments".

Quoted investments

Quoted investments traded in an active market are classified as Level 1 in the IFRS 13 fair value hierarchy. The investment in Luceco is a Level 1 asset. For Level 1 assets, the holding value is calculated from the closing price on the relevant exchange at the measurement date.

Quoted investments traded in markets that are considered less than active are classified as Level 2 in the IFRS 13 fair value hierarchy. The Company does not hold any investments that are considered as Level 2 assets.

Unquoted private equity investments and unquoted fund investments

Private equity investments and fund investments are classified as Level 3 in the IFRS 13 fair value hierarchy. The investments in Whittard, Rayware, LSA international, Denzel's, Pharmacy2U, European Capital Private Debt Fund LP, Atlantic Credit Opportunities DAC and EAC Sponsor Limited are considered to be Level 3 assets. Various valuation techniques may be applied in determining the fair value of investments held as Level 3 in the fair value hierarchy;

 

·   For underperforming assets, net asset or liquidation valuation is considered more applicable, in particular where the business' performance be contingent on shareholder financial support;

 

·   For performing assets, market approach is considered to be the most appropriate with a specific focus on trading comparables, applied on a forward basis. Transaction comparables, applied on a historic basis may also be considered. The financial metric to which the multiple is applied will depend on the stage of the company and the sector in which it operates. Typically, mature companies will be valued on the basis of the basis of an EBITDA multiple, while growth companies will be valued on the basis of a sales multiple;

·   For assets managed and valued by third party managers, the valuation methodology of the third-party manager is reviewed. If deemed appropriate and consistent with reporting standards, the valuation prepared by the third-party manager will be used.

The Investment Advisor believes that it is appropriate to apply an illiquidity discount to the multiples of comparable companies when using them to calculate valuations for small, private companies. This discount adjusts for the difference in size between generally larger comparable companies and the smaller assets being valued. The illiquidity discount also considers the premium the market gives to comparable companies for being freely traded or listed securities. The Investment Advisor has determined between 15 per cent. and 25 per cent. to be an appropriate illiquidity discount with reference to market data and transaction multiples seen in the market in which the Investment Advisor operates.

 

Where portfolio investments are held through subsidiary holding companies, the net assets of the holding company are added to the value of the portfolio investment being assessed to derive the fair value of the holding company held by the Company.

 

Fair value hierarchy - Financial instruments measured at fair value

 

The Company's investments in the Subsidiaries at 31 July 2025 are classified as Level 3 (in line with 31 January 2025), given the variation in classification of the underlying assets. The Company values these investments on the basis of the net asset value of these holdings.

    

The table below analyses the underlying investments held by the Subsidiaries measured at fair value at the reporting date by the level in the fair value hierarchy into which the fair value measurement is categorised. The Board assesses the fair value of the total investment, which includes debt and equity.

 

The tables below show the gross amount and the net amount of all investments held via the Subsidiaries per the fair value hierarchy. The net amount is a result of the application of profit share adjustments relating to the performance fees discussed in Note 4.

 

 

		Level 1	Level 3	Total
31 July 2025		£	£	£
Financial assets at fair value through profit or loss
Unquoted private equity investments (including debt)		-	64,219,569	64,219,569
Fund investments		-	85,269	85,269
Quoted investments		45,522,253	-	45,522,253
Investments at fair value through profit or loss		45,522,253	64,304,838	109,827,091
Other asset and liabilities (held at cost)		-	-	973,171
Performance fee adjustment		(8,634,844)	(7,869,354)	(16,504,198)
Total		36,887,409	56,435,484	94,296,064
		Level 1	Level 3	Total
31 January 2025		£	£	£
Financial assets at fair value through profit or loss
Unquoted private equity investments (including debt)		-	61,087,242	61,087,242
Unquoted fund investments		-	136,460	136,460
Quoted investments		55,835,888	-	55,835,888
Investments at fair value through profit or loss		55,835,888	61,223,702	117,059,590
Other asset and liabilities (held at cost)		-	-	1,269,912
Performance fee adjustment		(10,466,584)	(7,360,488)	(17,827,072)
Total		45,369,304	53,863,214	100,502,430

 

		Level 1	Level 3	Total
31 July 2024		£	£	£
Financial assets at fair value through profit or loss
Unquoted private equity investments (including debt)		-	54,416,660	54,416,660
Unquoted fund investments		-	248,003	248,003
Quoted investments		55,907,017	-	55,907,017
Investments at fair value through profit or loss		55,907,017	54,664,663	110,571,680
Other asset and liabilities (held at cost)		-	-	313,735
Performance fee adjustment		(10,363,593)	(5,009,668)	(15,373,261)
Total		45,543,424	49,654,995	95,512,154

 

The following table, detailing the value of portfolio investments only, shows a reconciliation of the opening balances to the closing balances for fair value measurements in level 3 of the fair value hierarchy for the underlying investments held by the Subsidiaries.

 

		31 July 2025 (unaudited)	31 January 2025 (audited)	31 July 2024 (unaudited)
Unquoted investments (including debt)		£	£
Balance as at 1 February		53,863,214	59,461,949	59,461,949
Additional investments		2,546,153	4,605,969	1,885,969
Capital distributions from investments		(62,210)	(5,986,417)	(5,477,287)
Transfer to Level 3 investments		-	-	-
Change in fair value through profit and loss		88,327	(4,218,287)	(6,215,636)
		56,435,484	53,863,214	49,654,995

 

Significant unobservable inputs used in measuring fair value

 

The table below sets out information about significant unobservable inputs used at 31 July 2025 in measuring financial instruments categorised as Level 3 in the fair value hierarchy.

 

Description	Fair value at 31 July 2024	Significant unobservable inputs
	£
Unquoted private equity investments (including debt)	56,350,215	Sales / EBITDA multiple or investment cost
Fund investments	85,269	Reported net asset value or liquidation value

 

Significant unobservable inputs are developed as follows:

 

·    Trading comparable multiple: valuation multiples used by other market participants when pricing comparable assets. Relevant comparable assets are selected from public companies determined to be proximate to the investment based on similarity of sector, size, geography or other relevant factors. The valuation multiple for a comparable company is determined by calculating the enterprise value of the company implied by its market price as at the reporting date and dividing by the relevant financial metric (sales or EBITDA).

 

·    Reported net asset value: for assets managed and valued by a third party, the manager provides periodic valuations of the investment. The valuation methodology of the third-party manager is reviewed. If deemed appropriate and consistent with reporting standards, the Board will adopt the valuation prepared by the third-party manager. Adjustments are made to third party valuations where considered necessary to arrive at the Director's estimate of fair value.

 

·     Investment cost: for recently acquired assets, the Investment Advisor considers the investment cost an appropriate fair value for the asset.

 

·   Liquidation value: for underperforming assets, the Investment Advisor considers the value recovered in the event of a liquidation of the asset an appropriate fair value for the asset.

 

Although management believes that its estimates of fair value are appropriate, the use of different methodologies or assumptions could lead to different measurements of fair value. For fair value measurements of Level 3 assets, changing one or more of the assumptions used to reasonably possible alternative assumptions would have the following effects on the Level 3 investment valuations:

 

·      For the Company's investments in mature Level 3 assets, the valuations used in the preparation of the financial statements imply an average EV to EBITDA multiple of 7.9x (weighted by each asset's total valuation) (31 January 2025: 7.8x). The key unobservable inputs into the preparation of the valuation of mature Level 3 assets was the EBITDA multiple applied to the asset's financial forecasts. A sensitivity of 25 per cent. has been applied to these multiples, in line with the maximum liquidity discount employed in the valuations. If these inputs had been taken to be 25 per cent. higher, the value of the Level 3 assets and profit for the period would have been £15,848,214 higher. If these inputs had been taken to be 25 per cent. lower, the value of the Level 3 assets and profit for the period would have been £15,945,846 lower. A corresponding increase or decrease in the asset's financial forecasts would have a similar impact on the Company's assets and profit.

Classification of financial assets and liabilities

 

The table below sets out the classifications of the carrying amounts of the Company's financial assets and liabilities into categories of financial instruments.

 

31 July 2025
Financial assets		At fair value £	At amortised  cost £	Total £
Investments at fair value through profit or loss		94,296,064	-	94,296,064
Cash and cash equivalents		-	6,583,432	6,583,432
		94,296,064	6,583,432	100,879,496
Financial liabilities
Trade and other payables		-	632,907	632,907
Unsecured loan note instruments*		-	3,987,729	3,987,729
Zero dividend preference shares**		-	11,347,453	11,347,453
		-	15,968,089	15,968,089
31 January 2025
Financial assets		At fair value £	At amortised  cost £	Total £
Investments at fair value through profit or loss		100,502,430	-	100,502,430
Cash and cash equivalents		-	11,069,366	11,069,366
		100,502,430	11,069,366	111,571,796
Financial liabilities
Trade and other payables		-	653,033	653,033
Unsecured loan note instruments*		-	3,987,729	3,987,729
Zero dividend preference shares**		-	11,030,633	11,030,633
		-	15,671,395	15,671,395
31 July 2024
Financial assets		At fair value £	At amortised  cost £	Total £
Investments at fair value through profit or loss		95,512,154	-	95,512,154
Cash and cash equivalents		-	18,356,255	18,356,255
		95,512,154	18,356,255	113,868,409
Financial liabilities
Trade and other payables		-	654,226	654,226
Unsecured loan note instruments*		-	3,987,729	3,987,729
Zero dividend preference shares**		-	14,108,761	14,108,761
		-	18,750,716	18,750,716

 

*The Directors consider that the fair value of the unsecured loan note instruments is the same as its carrying value.

 

**The Directors consider that the fair value of the zero dividend preference shares is £11,210,000 (for the period ended 31 July 2024: £13,250,000; for the year ended 31 January 2025: £11,020,000) calculated on the basis of the quoted price of the instrument on the London Stock Exchange of 118.00 pence as at 31 July 2025 (for the period ended 31 July 2024: 106.00 pence; for the year ended 31 January 2025: 116.00 pence).

9    Cash and cash equivalents

 

	31 July 2025	31 January 2025	31 July 2024
	£	£	£
Current and call accounts	6,583,432	11,069,366	18,356,255
	6,583,432	11,069,366	18,356,255

The current and call accounts have been classified as cash and cash equivalents in the Condensed Consolidated Statement of Cash Flows.

 

10  Share capital

		31 July 2025		31 January 2025		31 July 2024
		(unaudited)		(audited)		(unaudited)
		Number	£	Number	£	Number	£
Authorised share capital
Ordinary shares of 5p each		45,000,000	2,250,000	45,000,000	2,250,000	45,000,000	2,250,000
Called up, allotted and fully paid
Ordinary shares of 5p each		34,914,567	1,745,729	34,616,554	1,730,828	34,616,554	1,730,828
Ordinary shares of 5p each held in treasury		(6,698,494)	-	(5,314,707)	-	(4,739,707)	-
		28,216,073	1,745,729	29,301,847	1,730,828	29,876,847	1,730,828
Share Premium			14,054,726		13,619,627		13,619,627

 

298,013 ordinary shares of 5p each were issued to LSA International as a part of share-based consideration during the period ended 31 July 2025. Therefore, the share capital of the Company increased by £14,901 (for the period ended 31 July 2024: £nil; for the year ended 31 January 2025: £nil) and the share premium increased by £435,099 (for the period ended 31 July 2024: £nil; for the year ended 31 January 2025: £nil).

During the period ended 31 July 2025, the Company repurchased 1,383,787 shares into treasury (2025: repurchased 575,000 shares into treasury) with a total value of £2,040,767 (2025: £872,064). These shares are held as treasury shares.

During the period ended 31 July 2025, the Trust purchased 331,787 shares (2025: 286,781 shares) with a total value of £500,000 (2025: £474,076). 110,964 shares vested to Participants in the period ended 31 July 2025 (2024: 150,865). At 31 July 2025, 1,890,784 shares were held by the Trust (2025: 1,669,961) (see note 5).

11  Basic and diluted (loss) / profit per share (pence)

Basic loss per share for the period ended 31 July 2025 is 33.51 pence (for the period ended 31 July 2024: basic loss per share of 5.41 pence; for the year ended 31 January 2025: basic profit per share of 0.29 pence). This is calculated by dividing the loss of the Group for the period attributable to the ordinary shareholders of £9,062,350 (for the period ended 31 July 2024: loss of £1,434,649; for the year ended 31 January 2025: profit of £81,624) divided by the weighted average number of shares outstanding, excluding the shares of the EBT subsidiary, during the period of 27,042,888 (for the period ended 31 July 2024: 28,224,557 shares; for the year ended 31 January 2025: 28,069,697 shares).

 

Diluted loss per share for the period ended 31 July 2025 is 31.47 pence (for the period ended 31 July 2024: diluted loss per share of 4.80 pence; for the year ended 31 January 2025: diluted profit per share of 0.27 pence). This is calculated by dividing the loss of the Group for the period attributable to ordinary shareholders of £9,062,350 (for the period ended 31 July 2024: loss of £1,434,649; for the year ended 31 January 2025: profit of £81,624) divided by the weighted average number of shares outstanding, including the shares of the EBT subsidiary, during the period of 28,797,899 (for the period ended 31 July 2024: 29,876,847 shares ; for the year ended 31 January 2025: 29,735,363 shares).

12  NAV per share (pence)

The Group's NAV per share of 301.09 pence (for the period ended 31 July 2024: 318.54 pence ; for the year ended 31 January 2025: 327.52 pence) is based on the net assets of the Group at the period end of £84,954,378 (for the period ended 31 July 2024: £95,170,818; for the year ended 31 January 2025: £95,968,629) divided by the shares in issue at the end of the period of 28,216,073 after excluding treasury shares (for the period ended 31 July 2024: 29,876,847; for the year ended 31 January 2025: 29,301,847).

 

The shares of the EBT subsidiary are included in the outstanding shares when calculating the Company's NAV per share to ensure that the NAV per share is stable in the event of share purchases made by the EBT subsidiary or the vesting of shares of the EBT subsidiary.

 

13  Liabilities

 

Unsecured Loan Notes ("ULN")

 

The Company has issued ULN's that are redeemable on 24 July 2026, following the extension of their maturity in July 2025. The Company's ULN's are quoted on the Growth Market of the Aquis Stock Exchange. The interest rate for the period up to 23 July 2025 was 8.0 per cent per annum. The interest rate was increased to 8.5 per cent per annum for the periods subsequent to 23 July 2025. At 31 July 2025, £3,987,729 (for the period ended 31 July 2024: £3,987,729; for the year ended 31 January 2025: £3,987,729) of ULNs in principal amount were outstanding. Issue costs totalling £144,236 have been offset against the value of the loan note instrument and have been amortised over the period to 24 July 2022. The carrying value of the ULNs in issue at the period end was £3,987,729 (for the period ended 31 July 2024: £3,987,729; for the year ended 31 January 2025: £3,987,729). The total interest expense on the ULNs for the period is £159,509 (for the period ended 31 July 2024: £159,509; for the year ended 31 January 2025: £319,018). The carrying value of the ULN is presented under current liabilities in the current period as they are redeemable within 12-month period from the Condensed Consolidated Statement of Assets and Liabilities date. The ULN has in place Financial Covenants including an Interest Coverage Test (that the ratio of cash and cash equivalents to interest payable is greater than or equal to 6:1) and a Gross Asset Test (that the ratio of gross asset value to financial indebtedness of the Company is greater than or equal to 2:1). The Covenants have been met for the year ended 31 January 2025 and periods ended 31 July 2025 and 31 July 2024.

 

Zero Dividend Preference Shares ("ZDP Shares")

 

On 17 December 2021 the Company issued 20,000,000 ZDP Shares at a price of £1 per share, raising £20,000,000. The Company's ZDP shares are admitted to trade on the main market of the London Stock Exchange (non-equity shares and non-voting equity shares). The ZDP Shares will not pay dividends but have a final capital entitlement at maturity on 16 December 2026 of 129.14 pence per ZDP Share. It should be noted that the predetermined capital entitlement of a ZDP Share is not guaranteed and is dependent upon the Company's gross assets being sufficient on 16 December 2026 to meet the final capital entitlement. Under IAS 32 - Financial Instruments: Presentation, the ZDP Shares are classified as financial liabilities and are held at amortised cost.  Issue costs totalling £573,796 have been offset against the value of the ZDP Shares and are being amortised over the life of the instrument. In December 2024, the Company completed the repurchase of 3,000,000 ZDP shares, which are held in treasury. Following this buyback, the Company has 9,500,000 ZDP shares remaining in issue. The total issue costs expensed for the period ended 31 July 2025 was £28,535 (for the period ended 31 July 2024: £35,538; for the year ended 31 January 2025: £69,088). The carrying value of the ZDP Shares in issue at the period-end was £11,347,453 (for the period ended 31 July 2024: £14,108,761; for the year ended 31 January 2025: £11,030,633). The total finance charge for the ZDP Shares for the period is £316,820 (for the period ended 31 July 2024: £394,570; for the year ended 31 January 2025: £789,942). This includes the ZDP Share final capital entitlement accrual and the amortisation of the Issue costs.

	31 July 2025	31 January 2025	31 July 2024
	£	£	£
Balance as at 1 February	11,030,633	13,714,191	13,714,191
ZDP shares non cash charge	316,820	789,942	394,570
Buyback of ZDP shares	-	(3,473,500)	-
Total	11,347,453	11,030,633	14,108,761

 

14  Director's interests

Five of the Directors have interests in the shares of the Company as at 31 July 2025 (for the period ended 31 July 2024: four; for the year ended 31 January 2025: four). Clive Spears holds 80,304 ordinary shares (for the period ended 31 July 2024: 70,520; for the year ended 31 January 2025: 70,520), Heather Bestwick holds 67,894 ordinary shares (for the period ended 31 July 2024: 58,110; for the year ended 31 January 2025: 58,110), David Pirouet holds 50,929 shares (for the period ended 31 July 2024: 41,145; for the year ended 31 January 2025: 41,145), Michael Gray holds 28,404 ordinary shares (for the period ended 31 July 2024: 16,242; for the year ended 31 January 2025: 18,620) and Heather MacCallum holds 6,548 ordinary shares (for the period ended 31 July 2024: nil, for the year ended 31 January 2025: nil).

15  Related parties

The Company has no ultimate controlling party.

 

Directors' fees expense during the period amounted to £86,000 (for the period ended 31 July 2024: £70,000; for the year ended 31 January 2025: £149,290) of which £14,334 is accrued as at 31 July 2025 (for the period ended 31 July 2024:  £11,667; for the year ended 31 January 2025: £14,333).

 

There were no shares re-acquired from related parties during the period ended 31 July 2025 (2024: nil). Certain Directors of the Company and other participants are incentivised in the form of equity settled share-based payment transactions, through a Joint Share Ownership Plan (see note 5).

 

Details of remuneration payable to key service providers are included in note 4 of the interim financial statements.

 

Performance fees are paid to the Investment Advisor following the realisation of the investments held by the Subsidiaries and the accrual for this performance fee is deducted in calculating the fair value of the Subsidiaries (see note 4).

 

In December 2021, ESO Alternative Investments LP invested €10 million into EPIC Acquisition Corp ("EAC"), a special purpose acquisition company ("SPAC") and EAC's sponsor, EAC Sponsor Limited (the "Sponsor"). The Sponsor was jointly led by the Investment Advisor and TT Bond Partners (an independent party). In February 2024, the realisation of the investment in EPIC Acquisition Corp was completed, returning €6.2 million. The realisation from EAC Sponsor Limited remains subject to the completion of the liquidation.

In March 2025, the Company through its Subsidiary ESO Investments 1 Limited, invested £0.4 million in Denzel's, a portfolio investment.

In July 2025, the Company agreed the extension of the maturity of £4.0 million unsecured loan notes to 24 July 2026. Delphine Brand, a Managing Partner of EPIC and a connected party of Giles Brand (a person discharging managerial responsibilities ("PDMR") for the Company), is a minority holder of the unsecured loan notes.

Giles Brand, Managing Partner of the Investment Advisor, is a director of Luceco plc and Hamsard 3145 Limited (trading as Whittard of Chelsea).

 

16  Other information

 

The revenue and capital reserves are presented in accordance with the Board of Directors' agreed principles, which are that the net gain / loss on investments is allocated to the capital reserve and all other income and expenses are allocated to the revenue reserve and other equity. The total reserves of the Company for the period ended 31 July 2025 is £69,153,923 (for the period ended 31 July 2024: £79,820,363; for the year ended 31 January 2025: £80,618,174).

 

17  Subsequent events

 

On 26 August 2025, Whittard of Chelsea secured a £10.0 million term loan facility from a third-party lender. The proceeds of the term loan were used by Whittard to repay existing shareholder loans advanced by ESO Investments 1 Limited ("ESO1"). The proceeds received by ESO 1 have been returned to ESO.

 

Alternative Performance Measures

 

An Alternative Performance Measure (APM) is a numerical measure of the Group's historical or current performance. The Board uses APMs, which are non-GAAP metrics, to monitor the Company's financial performance. These APMs serve as the basis for the financial metrics discussed in this review. The Board believes that APMs, alongside GAAP measures, assist shareholders in assessing the Company's investments and the execution of its investment strategy.

 

Measures	Definition
Premium / Discount to NAV	The amount by which the share price of the Company is either higher (premium) or lower (discount) than the NAV per share, expressed as a percentage of the NAV per share.   Please find a reconciliation to the NAV per share of the Company below.     31 July 2025 31 January 2025 31 July 2024 Share price (pence) 150 149 169 NAV per share (pence) 301 328 319 Discount to NAV (%) 50% 55% 47%
EBITDA	Earnings before interest, taxation, depreciation and amortisation.   This measure is calculated at the level of the underlying portfolio and therefore is not directly reconcilable to GAAP metrics in the financial statements.
EV / EBITDA multiple	The EV / EBITDA multiple is calculated by dividing a company's Enterprise Value ('EV') by its annual EBITDA. The mature unquoted asset valuation EV / EBITDA multiple quoted in the report is weighted by the Fair Value of the underlying investments and excludes assets at a pre-profitability growth stage.   This measure is calculated at the level of the underlying portfolio and therefore is not directly reconcilable to GAAP metrics in the financial statements.   31 July 2025 31 January 2025 31 July 2024 Mature unquoted asset valuation 7.9x 7.8x 7.2x
EV / Sales multiple	The EV / Sales multiple is calculated by dividing a company's EV by its annual sales.   This measure is calculated at the level of the underlying portfolio and therefore is not directly reconcilable to GAAP metrics in the financial statements.
IRR	The gross Internal Rate of Return ("IRR") of an investment or set of investments, calculated as the annual compound rate of return on the investment cashflows. Gross IRR does not reflect expenses to be borne by the relevant fund or its investors, including performance fees, management fees, taxes and organisational or transaction expenses.   This measure is calculated at the level of the underlying portfolio and therefore is not directly reconcilable to GAAP metrics in the financial statements.   31 July 2025 31 January 2025 31 July 2024 Portfolio IRR 22% 22% 22% EPIC IRR 15% 15% 15%
Liquidity	Company liquidity is calculated as cash balances held by the Company, inclusive of cash held by subsidiaries in which the Company is the sole investor.   Please find a reconciliation to the cash balances held by the Company below.     31 July 2025 31 January 2025 31 July 2024   £ £ £ Cash held by the Company 6,583,432 11,069,366 18,356,255 Cash held by the Subsidiaries 403,503 803,521 43,666 Total liquidity 6,986,935 11,872,887 18,399,921
Portfolio Sales CAGR	The portfolio sales compound annual growth rate ("CAGR") is calculated on the basis of the CAGR implied by the sum of the annual sales for the portfolio companies' latest completed financial year vs. the prior three year period.   This measure is calculated at the level of the underlying portfolio and therefore is not directly reconcilable to GAAP metrics in the financial statements.   31 July 2025 31 January 2025 31 July 2024 Portfolio Sales CAGR 14% 5% 8%
MM	The Money Multiple ("MM") is calculated as the total gross realisations from an investment or set of investments, divided by the total cost of the investment. Gross money multiple does not reflect expenses to be borne by the relevant fund or its investors, including performance fees, management fees, taxes and organisational or transaction expenses.   This measure is calculated at the level of the underlying portfolio and therefore is not directly reconcilable to GAAP metrics in the financial statements.   31 July 2025 31 January 2025 31 July 2024 Portfolio MM 3.2x 3.4x 3.5x EPIC MM 2.2x 2.3x 2.3x
NAV per share	The Group's NAV per share is calculated as the net assets of the Group at the year-end divided by the outstanding shares.   The shares of the EBT subsidiary are included in the outstanding shares when calculating the Company's NAV per share to ensure that the NAV per share is stable in the event of share purchases made by the EBT subsidiary or the vesting of shares of the EBT subsidiary.     31 July 2025 31 January 2025 31 July 2024 Net asset value 84,954,378 95,968,629 95,170,818 Outstanding shares 28,216,073 29,301,847 29,876,847 NAV per share (pence) 301.09 327.52 318.54
Net Debt	Net Debt is calculated as the total third-party debt of a portfolio company, less cash balances.   This measure is calculated at the level of the underlying portfolio and therefore is not directly reconcilable to GAAP metrics in the financial statements.
Portfolio Leverage	Portfolio Leverage is calculated as the aggregate Net Debt of the portfolio, divided by the aggregate annual EBITDA of the portfolio.   This measure is calculated at the level of the underlying portfolio and therefore is not directly reconcilable to GAAP metrics in the financial statements.   31 July 2025 31 January 2025 31 July 2024 Portfolio Leverage 1.1x 1.2x 1.4x
Annualised Net Asset Value Per Share Return	The annualised net asset value per share return is calculated as the CAGR implied by the Company's net asset value per share vs. the net asset value per share 10 years prior.   Please find a reconciliation to the net asset value per share of the Company below:     31 July 2025 31 January 2025 31 July 2024 Company's net asset value per share 10 years prior to the period / year end (pence) 148 142 135 Company's net asset value per share at the period / year end (pence) 301 328 319 Annualised Net Asset Value Per Share Return (%) 7% 9% 9%

 

 

Company Information

Directors	Administrator and Company Address
C.L. Spears (Chairman)	Langham Hall Fund Management (Jersey) Limited
H. Bestwick	Gaspe House
M.M. Gray	66-72 Esplanade, St Helier
H. MacCallum	Jersey JE1 2LH
D.R. Pirouet
Investment Advisor	Financial Administrator
EPIC Investment Partners LLP	EPIC Administration Limited
Audrey House	Audrey House
16-20 Ely Place	16-20 Ely Place
London EC1N 6SN	London EC1N 6SN
Auditors and Reporting Accountants	Nominated Advisor and Broker
PricewaterhouseCoopers CI LLP	Deutsche Numis
37 Esplanade	45 Gresham Street
St Helier, Jersey	London EC2V 7BF
Channel Islands JE1 4XA
Bankers	Registered Agent (Bermuda)
Barclays Bank plc	Conyers Dill & Pearman
1 Churchill Place	Clarendon House, 2 Church Street
Canary Wharf	Hamilton HM 11
London E14 5HP	Bermuda
HSBC Bank plc	Registrar and CREST Providers
1st Floor	Computershare Investor Services (Jersey) Limited
60 Queen Victoria Street	Queensway House
London EC4N 4TR	Hilgrove Street
	St. Helier JE1 1ES
Santander International	Investor Relations
PO Box 545	Richard Spiegelberg
19-21 Commercial Street	Cardew Company
St Helier, Jersey, JE4 8XG	29 Lincoln's Inn Fields
	London WC2A 3EG