0R15 9025.0 0.0% 0R1E 9410.0 0.0% 0M69 None None% 0R2V 247.99 9682.643% 0QYR 1567.5 0.0% 0QYP 439.3701 -2.9016% 0RUK None None% 0RYA 1597.0 1.2682% 0RIH 195.55 0.0% 0RIH 191.4 -2.1222% 0R1O 225.5 9683.0803% 0R1O None None% 0QFP 10475.8496 107.8542% 0M2Z 252.573 0.2373% 0VSO 33.0 -7.3164% 0R1I None None% 0QZI 622.0 0.0% 0QZ0 220.0 0.0% 0NZF None None% 0YXG 222.05 -4.1318%

Albion Development VCT PLC

Financial Services GB AADV

0.85GBP
-84.15(99.00%)

Last update at 2024-12-18T08:00:00Z

Day Range

0.850.85
LowHigh

52 Week Range

78.8587.67
LowHigh

Fundamentals

  • Previous Close 85.00
  • Market Cap114.47M
  • Volume0
  • P/E Ratio42.25
  • Dividend Yield5.44%
  • Revenue TTM6.45M
  • Revenue Per Share TTM0.05
  • Gross Profit TTM 21.58M
  • Diluted EPS TTM0.02

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -2.25200M 17.45M 2.91M 2.67M 11.22M
Minority interest - - - - -
Net income -2.25200M 17.45M 2.91M 2.67M 11.22M
Selling general administrative 0.36M 0.33M 0.28M 0.27M 0.23M
Selling and marketing expenses - - - - -
Gross profit -1.89400M 17.78M 3.19M 2.94M 11.45M
Reconciled depreciation - - - - -
Ebit -2.25200M 17.45M 2.91M 2.67M 11.22M
Ebitda -2.25200M 17.45M 2.91M 2.67M 11.22M
Depreciation and amortization - - - - -
Non operating income net other - - - - -
Operating income -2.25200M 17.45M 2.91M 2.67M 11.22M
Other operating expenses 0.36M 0.33M 0.28M 0.27M 0.23M
Interest expense - 0.00000M 0.00000M 0.00000M 0.00000M
Tax provision 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Interest income 1.32M 1.22M 0.62M 1.03M 0.82M
Net interest income 1.32M 1.22M 0.62M 1.03M 0.82M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - - - - -
Total revenue -1.89400M 17.78M 3.19M 2.94M 11.45M
Total operating expenses 0.36M 0.33M 0.28M 0.27M 0.23M
Cost of revenue - - 1.57M 1.43M 1.76M
Total other income expense net - - - - -
Discontinued operations - - - - -
Net income from continuing ops -2.25200M 17.45M 2.91M 2.67M 11.22M
Net income applicable to common shares - 17.45M 2.91M 2.67M 11.22M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 115.18M 100.10M 76.40M 70.12M 64.22M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets - - 1.73M 0.13M -
Total liab 0.72M 2.46M 0.02M 0.02M 0.84M
Total stockholder equity 114.46M 97.64M 75.86M 69.68M 63.38M
Deferred long term liab - - - - -
Other current liab - -2.45900M -0.02200M -0.01700M -0.84500M
Common stock 1.46M 1.17M 1.04M 0.94M 0.84M
Capital stock 1.46M 1.17M 1.04M 0.94M 0.84M
Retained earnings - 96.47M 29.83M 32.02M 34.12M
Other liab - - - - -
Good will - - - - -
Other assets 2.26M 2.05M 1.75M 0.02M 0.02M
Cash 26.49M 17.03M 15.64M 14.53M 9.19M
Cash and equivalents - - - - -
Total current liabilities - 2.46M 0.02M 0.02M 0.84M
Current deferred revenue - - - - -
Net debt -26.49100M -17.03200M -15.64500M -14.52900M -9.18900M
Short term debt - - - - -
Short long term debt - - - - -
Short long term debt total - - - - -
Other stockholder equity 113.00M 96.47M 74.82M 68.75M 62.54M
Property plant equipment - - - - -
Total current assets 26.63M 17.55M 15.65M 14.82M 10.30M
Long term investments 86.29M 80.50M 59.00M 55.28M 53.91M
Net tangible assets 114.46M 97.64M 75.86M 69.68M 63.38M
Short term investments - - - 3.88M 1.24M
Net receivables 0.14M 0.52M 0.00300M 0.29M 1.11M
Long term debt - - - - -
Inventory - - - - -
Accounts payable 0.72M 2.46M 0.02M 0.02M 0.84M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - - -
Additional paid in capital - - - - -
Common stock total equity - - 1.04M 0.94M 0.84M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other -86.28600M -80.50000M -58.99800M -55.28400M -53.90600M
Deferred long term asset charges - - - - -
Non current assets total 86.29M 80.50M 59.00M 55.28M 53.91M
Capital lease obligations - - - - -
Long term debt total - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -6.28900M -1.49700M -1.20000M 2.48M 0.03M
Change to liabilities 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Total cashflows from investing activities - -1.49700M -1.20000M 2.48M 0.03M
Net borrowings - - - - -
Total cash from financing activities 19.07M 4.33M 3.27M 3.63M -1.19000M
Change to operating activities - - - - -
Net income -2.25200M 17.45M 2.91M 2.67M 11.22M
Change in cash 9.46M 1.39M 1.12M 5.34M -1.76600M
Begin period cash flow 17.03M 15.64M 14.53M 9.19M 10.96M
End period cash flow 26.49M 17.03M 15.64M 14.53M 9.19M
Total cash from operating activities -2.25200M -1.44200M -0.94900M -0.77700M -0.60800M
Issuance of capital stock 26.13M 9.77M 7.74M 7.81M 2.24M
Depreciation - - - - -
Other cashflows from investing activities - - -1.20000M - 0.03M
Dividends paid 4.79M 3.74M 3.25M 3.13M 2.51M
Change to inventory - - - - -
Change to account receivables - - - - -
Sale purchase of stock -2.24400M -1.66200M -1.18800M -1.01300M -0.92100M
Other cashflows from financing activities -0.03600M -0.03500M -0.03300M -0.03000M -0.00300M
Change to netincome - -18.89600M -3.86200M -3.45000M -11.82600M
Capital expenditures 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital - - -0.94900M - -0.60800M
Stock based compensation - - - - -
Other non cash items 2.25M -17.45400M -2.91300M -2.67300M -11.21800M
Free cash flow -2.25200M -1.44200M -0.94900M -0.77700M -0.60800M

Peer Comparison

Sector: Financial Services Industry: Asset Management

Company Change (GBP) Price (GBP) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x)
AADV
Albion Development VCT PLC
-84.15 99.00% 0.85 42.25 - 28.15 0.92 10.17
III
3I Group PLC
-74.0 2.04% 3558.00 5.08 5.85 4.98 1.27
LGEN
Legal & General Group PLC
-2.2 0.97% 223.60 7.82 9.78 1.70 2.95 0.11
SMT
Scottish Mortgage Investment Trust plc
-17.2 1.80% 939.80 - - 1.89 1.01
SDR
Schroders PLC
-3.6 1.14% 311.60 16.23 11.93 2.38 1.66 0.88 3.52

Reports Covered

Stock Research & News

Profile

Albion Development VCT PLC is a venture capital trust specialized investments in early stage and growth stage investments. The fund provides equity and debt finance to growing unquoted companies across various sectors. The fund invests in technology-orientated companies, service and asset-backed businesses software and computer services, fintech and medical technology sectors. It also invests in freehold-based businesses in the leisure sector, such as pubs and health clubs, as well as in other sectors including business services, renewable energy, education, and healthcare. It does not invest in companies that deal in property or shares and securities,banking, agriculture, and operating or managing hotels or residential care homes. The fund seeks to invest in United Kingdom and invests in shares or securities including loans with a five year or greater maturity period. It may not control a portfolio company. The gross assets of a portfolio company must not exceed £15 million ($17.39 million) immediately prior to the investment and £16 million ($18.55 million) immediately thereafter.

Albion Development VCT PLC

1 Benjamin Street, London, United Kingdom, EC1M 5QL

Key Executives

Name Title Year Born
Mr. William Thomas Fraser-Allen A.C.A., ACA, B.A., BA (Hons) Deputy Managing Partner of Albion Ventures LLP 1972
Mr. Robert Whitby-Smith ACA, BA (Hons), MSI Partner & Investment Director 1976
Mr. Edward William Anthony Lascelles B.A., BA (Hons) Partner & Exec. Officer 1976
Mr. David Gudgin ACMA, BSc (Hons) Partner and Head of Renewables 1972
Mr. Emil Gigov A.C.A., ACA, B.A., BA (Hons) Partner of Albion Ventures LLP 1971
Dr. Andrew Elder FRCS, M.A., MA Partner of Albion Ventures LLP 1972
Dr. Christoph Ruedig M.A., M.B.A., MA, MBA Partner NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions