Download - Foresight Group
Download - Foresight Group
Download - Foresight Group
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Investment Summary<br />
Half-Yearly Financial Report for the six months ended 31 March 2008<br />
03<br />
I ORDINARY SHARE FUND<br />
31 March 2008 30 September 2007<br />
Amount Amount<br />
Investment Invested Valuation Valuation Methodology Invested Valuation<br />
£ £ £ £<br />
Trilogy Communications Limited 1,650,000 1,650,000 * Cost 1,650,000 1,650,000<br />
OLED-T Limited 1,180,647 1,489,308 * Discounted revenue multiple 1,000,000 1,445,719<br />
alwaysON <strong>Group</strong> Limited 1,050,350 1,050,350 * Cost 1,050,350 1,050,350<br />
Closed Loop London Limited 916,667 916,667 * Cost 750,000 750,000<br />
SkillsMarket Limited 519,999 902,220 * Price of recent funding round 519,999 789,443<br />
The Bunker Secure Hosting Limited 512,510 868,270 * Discounted revenue multiple 430,904 430,904<br />
Aigis Blast Protection Limited 1,000,000 750,000 * Discounted cost 1,000,000 1,000,000<br />
Infrared Integrated Systems Limited 749,985 749,985 * Cost 749,985 749,985<br />
Ixaris Systems Limited 700,000 700,000 * Cost 700,000 700,000<br />
Oxonica plc (AIM listed) 1,181,473 629,639 * Bid price 1,000,000 396,660<br />
ZOO Digital <strong>Group</strong> plc (AIM listed) 600,000 522,692 Bid price 600,000 591,923<br />
Iskra Wind Turbines Limited 500,000 500,000 Cost 500,000 500,000<br />
Nanotecture <strong>Group</strong> plc 500,000 500,000 Price of recent funding round 500,000 500,000<br />
TFC Europe Limited 350,000 350,000 Cost 350,000 350,000<br />
Sindicatum Carbon Capital Limited 125,006 328,100 Price of recent funding round 125,006 131,240<br />
Lynwood <strong>Group</strong> Holdings Limited 300,000 300,000 Cost — —<br />
Probability plc (AIM listed) 250,000 210,526 Bid price 250,000 164,474<br />
Sarantel <strong>Group</strong> plc (AIM listed) 468,000 45,366 Bid price 468,000 68,049<br />
ClockWorx (formerly Auctioning4U Limited) 728,429 — Nil value 712,000 712,000<br />
High Integrity Solutions Limited 437,500 — Nil value 400,000 400,000<br />
Covion Holdings Limited — — Sold 1,000,000 4,284,251<br />
Utarget Limited — — Sold 675,000 675,000<br />
13,720,566 12,463,123 14,431,244 17,339,998<br />
* Top ten investments by value shown on pages 4 to 5.<br />
I C SHARE FUND<br />
31 March 2008 30 September 2007<br />
Amount Amount<br />
Investment Invested Valuation Valuation Methodology Invested Valuation<br />
£ £ £ £<br />
Datapath Holdings Limited 1,000,000 2,459,661 Discounted price/earnings multiple 1,000,000 1,000,000<br />
AWP Environmental Limited 500,000 500,000 Cost — —<br />
Land Energy Limited 500,000 500,000 Cost — —<br />
Heritage House Media Limited 425,000 425,000 Cost 425,000 425,000<br />
O-Gen UK Limited 300,000 300,000 Cost 300,000 300,000<br />
Closed Loop London Limited 416,667 416,667 Cost 250,000 250,000<br />
Lynwood <strong>Group</strong> Holdings Limited 250,000 250,000 Cost — —<br />
TFC Europe Limited 250,000 250,000 Cost 250,000 250,000<br />
Global Immersion Limited 166,667 166,667 Cost 166,667 166,667<br />
Iskra Wind Turbines Limited 150,000 150,000 Cost 150,000 150,000<br />
3,958,334 5,417,995 2,541,667 2,541,667<br />
All investments shown on pages 6 to 7.