Highlights
· Net Profit for
the year was USD 13.9m (2022: net loss of USD
24.4m).
· Net Asset Value
per share increased by 6.3% to USD 0.82 (2022 USD 0.77) after
paying USD 4.9m dividend implying a net return of about 10.2% for
the year.
· The Company is
conservatively positioned with over USD 52.9m of cash deposits and
Government bonds.
· On 21 November
2023, the Company announced an interim dividend of USD 4.9m (USD
0.03 per share) to members on the register on 01 December 2023. The
dividend was paid on 29 December 2023.
· Collateralized
Loan Obligations (CLO) portfolio generated USD 21.6m in cash
distributions and a total net return of USD 16.2m in 2023 in
addition to the USD 2.0m generated from the cash and bond
portfolio.
Chairman's and Chief Executive's Review
Introduction
We are pleased to announce the financial
results for Livermore Investments Group Limited ("Livermore" or
"the Company") for the year ended 31 December 2023. References to
the Company hereinafter also include its consolidated subsidiary
(note 8). References to financial
statements hereinafter are to the Company's consolidated financial
statements.
2023 was a surprisingly robust year for global
growth despite higher interest rates for longer than anticipated.
Advanced economies mostly performed well and avoided forecasted
recessions. Businesses and consumers were resilient,
especially in the United States. Inflation rates declined across
most economies although they stayed higher than target levels for
their respective Central Banks. Although the Russia-Ukraine
conflict continued, energy markets were stable and prices lower
than in 2022 provided much needed relief to people around the
world. By mid-year, interest rates in the developed world seemed to
have reached their respective peaks. Tightened financial conditions
were generally successful in slowing inflation especially in the
latter half of the year. The failure of Credit Suisse and a
regional banking crisis in the US were the highlights of the year,
but optimism related to significant developments in Artificial
Intelligence and safe weight loss drugs boosted equity markets.
Larger and better quality companies easily outperformed smaller and
interest rate sensitive companies in 2023.
Government bonds eventually performed later in
the year as economic slowdown and expectations of several rate cuts
in 2024 fuelled buying interest. The US Dollar and Euro traded
sideways for most of the year on a trade-weighted basis.
CLOs and US senior secured loans performed quite
well in 2023 despite higher rates. Higher carry, short duration,
and already lower prices from 2022 overcame concerns over softening
credit fundamentals. Still, the economic environment was precarious
in 2023 and remains so until interest rates decline meaningfully.
Over the year, the Company continued to let its CLO equity book
amortize through distributions and instead increased its exposure
to CLO mezzanine bonds. Management traded CLO mezzanine profitably
through the year and ended 2023 with a net exposure of USD 15.7m to
CLO mezzanine bonds. Further, the 2022 year end CLO valuations
anticipated extremely negative scenarios which ultimately did not
materialize in 2023 and the CLO portfolio generated USD 16.2m or
24.3% return over its starting valuation in 2023. During the course
of 2023, management maintained its conservative position and is
well positioned to take advantage of opportunities.
Our investment in Fetcherr continues to surprise
positively. Fetcherr is a dynamic, high-frequency, generative
pricing engine focused on the airline industry. It has received
several awards and has been steadily gaining larger airline clients
demonstrating its effectiveness in revenue enhancement for their
clients. We expect Fetcherr to continue to successfully execute on
its large and growing pipeline.
Our net profit for the year was USD 13.9m (2022
net loss: USD 24.4m) and the year-end NAV was USD 0.82 per share
(2022 NAV: USD 0.77 per share) after paying a dividend payment of
USD 4.9m (USD 0.03 per share).
The Company ended the year with over USD 52.9m
of cash invested mainly in deposits and US government
debt.
Financial Review
The NAV of the Company on 31 December 2023 was
USD 135.8m (2022: USD 127.7m). Net
profit, during the year was USD 13.9m, which represents profit per
share of USD 0.08. Operating expenses
were USD 3.3m (2022: USD 3.0m).
The overall change in the NAV is primarily
attributed to the following:
|
31 December 2023
|
|
31 December 2022
|
|
US $m
|
|
US $m
|
Shareholders'
funds at beginning of year
|
127.7
|
|
177.7
|
|
___________
|
|
___________
|
Income from
investments
|
24.1
|
|
23.7
|
Other
income
|
0.3
|
|
-
|
Unrealised
(losses) / gains on investments
|
(7.5)
|
|
(46.3)
|
Operating
expenses
|
(3.3)
|
|
(3.0)
|
Other
expenses
|
(0.3)
|
|
-
|
Net finance
costs
|
(0.1)
|
|
(0.2)
|
Tax
charge
|
(0.2)
|
|
(0.2)
|
|
___________
|
|
___________
|
Increase / (decrease) in net assets from
operations
|
13.0
|
|
(26.0)
|
Dividends
paid
|
(4.9)
|
|
(24.0)
|
|
___________
|
|
___________
|
Shareholders'
funds at end of year
|
135.8
|
|
127.7
|
|
------
|
|
------
|
Net Asset Value per share
|
US $0.82
|
|
US $0.77
|
Dividend
On 21 November 2023, the Company announced an
interim dividend of USD 4.9m (USD 0.03 per share) to members on the
register as at 01 December 2023. The dividend was paid on 29
December 2023.
The Board of Directors will decide future
dividends based on profitability, liquidity requirements, portfolio
performance, market conditions, and the share price of the Company
relative to its NAV.
Richard B
Rosenberg
Noam Lanir
Chairman
Chief Executive Officer
22 May 2024
Review of Activities
Introduction and Overview
Overall, the Company remained conservatively
positioned until inflation expectations and central bank actions
turn towards supporting growth instead of reducing inflation rates.
Our exposure has been primarily towards short duration through
floating rate debt and front-end money-market instruments as well
as treasury bills. Higher rates afford the luxury of getting paid
to wait while excessive valuations and unviable business are
corrected through the cleansing process of fighting inflation. We
have seen large US regional banks and too-big-to-fail entities like
Credit Suisse fail in 2023, so caution is warranted.
The lessons of the Great Financial Crisis in
2008-2009 seem to have been well learnt by the regulators and
central banks, which acted swiftly, decisively and in unison to
support the financial system from buckling under the pressure of
the failure of Credit Suisse and the regional banking crisis in the
US. Equity markets performed extremely well in 2023 as significant
innovation in Artificial Intelligence (AI) and development of novel
weight-loss drugs created optimism about productivity gains and
future earnings. Larger US technology and pharmaceutical companies
drove much of the gains whereas smaller companies and interest rate
sensitive sectors continued to struggle for survival under the
weight of higher interest rates.
Developed economies government bond market
returns were unattractive in 2023 as higher growth and expansive
fiscal policies especially in the US kept rates higher. The widely
forecasted recession did not arrive in the US in 2023 although
long-end rates rallied hard in the last quarter of 2023 in hope of
several rate cuts in 2024. Corporate bonds had a much better
showing as spreads narrowed during the year towards historical
averages and the Bloomberg US Corporate Total Return index gained
by over 8% while the High Yield Total Return gained 129% in 2023.
The US leveraged loan market also performed very well with the
Credit Suisse Leveraged Loan Index gaining 13%.
CLO equity and mezzanine bonds had a good
showing in 2023. The extremely negative outcomes modelled for
year-end 2022 valuations did not materialize and provided a
significant boost to performance in 2023. Still, there were several
credit issues and while the default rates were lower than
projected, the recovery rates were much lower as well. Thus, actual
credit losses incurred through credit events or through trading did
materially affect CLO structures, especially older vintages that
had already borne credit stresses from 2020 and before. New vintage
CLO structures weathered the issues much better. While the Company
did not open any warehouses in 2023, management let older vintage
CLOs amortize through their distributions and invested the cash in
deposits and higher quality CLO mezzanine positions. Distributions
from the CLO portfolio were in line with expectations generating
over USD 23.6m in cashflow and USD 16.2m in net gains.
For the 2023 year-end, the Company reported a
NAV/share of USD 0.82 after a dividend payment of USD 4.9m (USD
0.03 per share) and net profit of USD 13.9m. Interest and
distribution income amounted to USD 24.05m, of which, USD 21.6m was
generated from the CLO portfolio. The net gain of the CLO and
warehousing portfolio was USD 16.2m as valuations stayed relatively
unchanged from the beginning of the year.
Management invested an additional USD 0.695m in
a secondary transaction involving Fetcherr shares. Operating
expenses amounted to USD 3.3m. The Company ended the year with over
USD 52.9m of cash, deposits, and investments in US treasury bills
after paying an interim dividend of USD 4.9m in December 2023.
The Company does not have an external management
company structure and thus does not bear the burden of external
management and performance fees. Furthermore, the interests of
Livermore's management are aligned with those of its shareholders
as management has a large ownership interest in Livermore
shares.
Considering the strong liquidity positions of
Livermore, together with its strong foothold in the US CLO markets
as well as the robustness of its investment portfolio and the
alignment of the management's interests with those of its
shareholders, management believes that the Company is well
positioned to benefit from current conditions.
Global Investment Environment
Global economic growth in 2023 remained
unexpectedly robust despite challenges such as Russia's aggression
against Ukraine and monetary policy tightening.
However, economic growth varied among regions. Advanced
economies, especially in Europe, experienced significant slowdowns
due to tighter monetary policies and inflation's impact on
purchasing power. The US economy, on the other hand,
remained strong. China's recovery from its zero-COVID policy also
supported global trade, although its domestic property and consumer
segments remained weak. Tighter financial conditions
affected interest-sensitive expenditures, but household consumption
remained steady due to tight labor markets. Core inflation remained
sticky despite a decline in headline inflation due to energy price
reversals. Internationally, economic growth generally slowed
in the second half of 2023 and most central banks paused policy
interest rates, with expectations that some may start reducing
their rates materially in 2024. Overall, the trade-weighted
exchange value of the US dollar slightly increased,
appreciating significantly against the Japanese Yen although it
weakened materially against the Swiss Franc.
Financial conditions remained
restrictive, but equity markets recovered
despite temporary disruptions from regional bank
collapses and the failure of Credit Suisse. The equity
markets were further boosted by optimism on advancements in
Artificial Intelligence and safer weight loss drugs.
US: In 2023, the US economy demonstrated
resilience despite tighter monetary policy. Consumer
price inflation decreased, ending the year at 3.4%, down from
6.5% in December 2022. The Federal Reserve raised the target range
for its policy rate by 1% to 5.25%-5.5% by July and
maintained this level throughout the year, while continuing
to reduce its portfolio of Treasury and mortgage-backed
securities. Real GDP growth was robust, increasing by 3.1% in 2023,
supported by solid consumer spending and a rebound in housing
market activity.
Euro Zone: In 2023, the GDP growth in the Euro
area was weak at 0.5%. Consumer price inflation decreased
significantly but remained above the ECB's 2% target throughout the
year, reaching 2.9% in December, down from 9.2% a year earlier. The
ECB raised key interest rates by 2% until September,
reaching a 4% deposit facility rate, and maintained these rates
unchanged afterward. The Euro area's unemployment rate averaged
6.5% in 2023. Although the failure of Credit Suisse created
significant ripples in the financial markets, Euro area banks
demonstrated increased resilience, with the Common Equity Tier 1
ratio reaching 15.6% in the third quarter.
China: In 2023, China's GDP grew robustly by
5.2%, exceeding the previous year's growth rate of 3.0% and meeting
the government's target of around 5%. This growth was fuelled by
the relaxation of the zero-COVID policy toward the end of 2022,
leading to a significant economic recovery. Despite this growth,
the economic environment posed challenges, including a
deteriorating property crisis and subdued consumer and business
sentiment. To bolster the economy, authorities implemented measures
from mid-2023 onwards, including increased infrastructure
investment and targeted interventions in the property
sector.
Commodities: The average price of Brent crude
oil in 2023 was $83 per barrel, down from $101 in 2022. Throughout
the year, crude oil prices experienced fluctuations influenced by
factors such as the EU import ban on Russian oil and interest rate
hikes. Brent crude prices ended the year at $78 per barrel, $4
lower than the start of the year. OPEC+ extended crude oil
production cuts through 2024, with Saudi Arabia implementing
additional voluntary cuts in July. Energy commodity prices,
including oil and gas, declined due to lower demand, despite
geopolitical risks and supply cuts. European gas prices dropped by
58% in 2023, with lower industrial demand and reduced household
consumption contributing to decreased gas consumption. Stable
liquefied natural gas (LNG) supply enabled European countries to
enter the heating season with full gas storage. However,
supply risks, such as strikes at Australian LNG terminals, led to
periods of high price volatility, highlighting the market's
sensitivity during the shift away from Russian gas
imports.
Equities and Bonds: In 2023, financial markets
saw a significant rebound following losses from the previous year.
The S&P 500 surged by 26.3%, and the MSCI All Country World
Index rose by 22.2%. Tech sector performance, led by companies like
NVIDIA, drove this recovery. Despite geopolitical tensions, the US
economy's resilience supported the global outlook. Small-cap stocks
lagged behind large-cap stocks. High-profitability companies
outperformed low-profitability ones in both developed and emerging
markets. US Treasuries rebounded, but yields remained relatively
higher, fluctuating significantly throughout the year. Corporate
bond yields declined, with spreads narrowing, especially for
speculative-grade bonds. Treasury market functioning was orderly,
but liquidity was low, particularly in short-term
securities.
Loan Market: In 2023, the leveraged loan market,
had a strong performance and its best since 2009. The Credit Suisse
Leverage Loan Index (CSLLI) recorded a total return of 13.04%. The
trailing 12-month average default rate ended at 1.53%, up from
0.72% in 2022 but below the long-term average of 2.70%.
Average loan prices rose from 91.89 to 95.32
throughout the year but remained below pre-Ukraine war levels.
Refinancing activity surged, accounting for over 58% of new supply
volume, compared to 26% in 2022. Concerns about the maturity wall
were alleviated, with significant reductions in debt maturing
before 2026. The growing private credit asset class actually
helped reduce some stress in the leveraged loan market as some
stressed borrowers prepaid and refinanced into new facilities
from private credit funds and business development companies
(BDCs), with around $16 billion refinanced by private credit
managers in 2023 benefitting the leveraged loan and
CLO market.
CLO Market: In 2023, the CLO market saw
significant activity, with $116 billion in new CLO issuance
reported by LCD Pitchbook. Captive CLO funds represented over 80%
of the 208 new BSL CLOs issued during the year. CLO refinancing and
reset volumes decreased, totalling $24.6 billion across 57
transactions, with $14.7 billion occurring in the last three
months. By the end of 2023, CLO AAA discount margins averaged
approximately 175 basis points over SOFR, tightening by 53 basis
points since the previous year's end. With liability spreads
still high, management has decided to not participate in new issue
CLO equity and focus on secondary and CLO mezzanine
opportunities.
As we look ahead in 2024, we anticipate
liability spreads to tighten as high current carry, short duration,
and a soft landing expectation create attractive risk-reward
characteristics.
Sources: Swiss National Bank,
Bloomberg, Board of Governors of the Federal Reserve System,
European Central Bank (ECB), Morningstar, JP Morgan, Credit
Suisse
Livermore's Strategy
The financial portfolio is focused on fixed
income instruments which generate regular cash flows and
include exposure mainly to senior secured and usually broadly
syndicated US loans and to a limited extent emerging market debt
through investments in CLOs. This part of the portfolio is
geographically focused on the US.
Strong emphasis is given to maintaining sufficient
liquidity and low leverage at the overall portfolio level
and to re-invest in existing and new investments along
the economic cycle.
Financial
Portfolio
The Company manages a financial portfolio valued at
USD 127.2m as of 31 December 2023, which is composed mainly of cash
and investments in fixed income and credit related securities.
The following is a table summarizing the
financial portfolio as of year-end 2023.
Name
|
2023
US $m
|
2022
US $m
|
Investment in the loan
market through CLOs
|
68.3
|
66.6
|
Public equities
|
2.0
|
2.3
|
Short term government
bonds
|
28.5
|
24.6
|
Long term government
bonds
|
4.2
|
8.3
|
Corporate
bonds
|
4.0
|
4.6
|
Invested total
|
107.0
|
106.4
|
Cash
|
20.2
|
11.0
|
Total
|
127.2
|
117.4
|
Senior Secured
Loans and Collateralized Loan Obligations (CLO):
US senior secured loans are a floating rate
asset class with a senior secured claim on the borrower and with
overall low volatility and low correlation to the equity market.
CLOs are managed portfolios invested into diversified pools of
senior secured loans and financed with long term
financing.
In 2023, US leveraged loans generated
strong returns and the Credit Suisse Leverage Loan Index ("CSLLI")
was up about 13%. It was one of the strongest annual returns since
the Global Financial Crisis. High base rates provided significant
yield and lower prices from 2022 boosted their attractiveness.
Further, strong nominal growth in the US allowed most borrowers to
manage their pricing structures to cover higher costs and interest
expenses. Still, higher rates for longer pose significant threat to
several borrowers. Fortunately, open capital markets since Q4 2023
and the growth in private credit had made credit available
especially for better quality borrowers.
The trailing 12-month default rate in December
2023 increased to 1.53% from 0.72% a year ago. While this is much
lower than expected in 2022, lower than average recoveries point to
loss rates similar to higher defaults but higher recoveries.
Nonetheless, it is encouraging that most borrowers were able to
take advantage of nominal growth in the economy and manage their
revenues, costs, and interest expenses. Further, the maturity wall
has again been pushed out with about 7% of the loan market as of
year-end 2023 maturing before 2026 and this number has been further
reduced in 2024.
While new issue loans were few and far
in-between, the CLO market experienced strong issuance with over
USD 116 billion of new issue CLOs pricing in 2023 despite wide
liability spreads. Most of this activity was driven by captive CLO
manager funds as the difference between income from loans and
liability costs were unattractive for economic investors such as
Livermore. Nonetheless, this new CLO creation further supported
demand for loans in 2023.
In November 2023, the US Federal Reserve
indicated expectations for several rate reductions in 2024 given
the decline in inflation. This prompted a significant rally in risk
assets and CLO liability spreads have tightened sharply into the
first quarter of 2024 along with further gains in underlying
loans.
In 2023, CLO equity distributions were in line
with expectations. Our portfolio generated cashflow of USD 23.6m
for the year and net gains of USD 16.2m on a starting valuation of
USD 66.6m in January 2023. Further, management profitably traded
CLO mezzanine debt and increased exposure to such bonds given their
high current coupons. Management did not open any warehouses in
2023 and maintained its conservative posture allowing its older
vintage CLO equity positions to amortize through their
distributions.
As we look ahead, we expect the interest rates
to stay high for longer than the market does and continue to stay
cautious. At the same time, tighter liability spreads, generous
warehouse terms, and few near-term loan maturities create an
attractive risk-reward profile to restart warehousing and CLO
investment activity.
The Company's CLO portfolio is divided into the
following geographical areas:
|
2023 Amount
|
Percentage
|
2022 Amount
|
Percentage
|
|
US $000
|
|
US $000
|
|
US CLOs
|
68,284
|
100%
|
66,576
|
100%
|
|
-------
|
------
|
------
|
------
|
Fund Investments
The fund investments held by the Company are
mainly incorporated in the form of Managed Funds (mostly closed end
funds) in Israel and the emerging economies. Also, the Company has
some direct venture capital investments.
The following summarizes the book value of the
private equity funds at 31 December 2023.
Name
|
US $m
|
Fetcherr Ltd
|
2.0
|
Phytech
|
2.6
|
Sauce, Inc (formerly
Say2eat Inc)
|
0.8
|
Other investments
|
1.1
|
Total
|
6.5
|
Fetcherr
Ltd: Fetcherr is the Israeli start-up that has
developed proprietary large market AI models for dynamic pricing
systems. Fetcherr is disrupting traditional revenue systems in the
airline industry and has signed-up airlines such as Virgin
Airlines, Azul Air, etc. The Company invested USD 2m in 2021 and
another USD 0.695m in a secondary transaction in 2023 at about a
USD 67m valuation. Around the same time in 2023, Fetcherr raised
capital in the form of a SAFE (convertible debt instrument) at a
maximum valuation of USD 100m. As of 31 December 2023, the Company
owned 8.3% of Fetcherr issued share capital.
Phytech: Phytech is
an agriculture-technology company in Israel providing end-to-end
solutions for achieving higher yields on crops and tree data.
Livermore continues to hold 12.2% in Phytech Global Advisors Ltd,
which in turns now holds 11.95% on a fully diluted basis in Phytech
Ltd.
Sauce,
Inc (formerly Say2eat, Inc.): is a company that has proved it can
disrupt the existing food delivery (3rd party) marketplace model,
with a first-party, direct delivery model that is commission-free.
Sauce has demonstrated a strong product-market fit by fulfilling a
significant 1 million orders milestone in 2023 across over 1,000
stores. With a workforce of 80 employees across four continents,
Sauce, Inc. showcases robust unit economics, a solid cash position,
and is nearing break-even. The company is well-positioned for
further expansion and growth. The Company invested USD
0.750m in Sauce, Inc in 2020.
The following table reconciles the review of
activities to the Company's financial assets at 31 December
2023:
Name
|
US $m
|
Financial
Portfolio
|
107.0
|
Fund
investments
|
6.5
|
Total
|
113.5
|
Financial assets at
fair value through profit or loss (note
4)
|
107.0
|
Financial assets at
fair value through other comprehensive income (note 5)
|
6.5
|
Total
|
113.5
|
Investments in Subsidiaries
The subsidiaries include investments in the
fields of real estate and receivables from the Company itself as
well as third parties. The resulting fair value changes are
mainly attributed to changes in the subsidiaries' net assets
including the value of the underlying investments.
Events after the reporting date
Details of material events after the reporting
date are disclosed in note 27 to the financial
statements.
Litigation
During 2023, there was one matter in litigation
that the Company was involved in. Further information is provided
in note 23 to the financial statements.
--
Report of the Directors
The Directors submit their annual report and
audited financial statements of the Company for the year ended 31
December 2023.
This report has been prepared on a voluntary
basis and it does not contain all of the information that would
have been required had it been prepared in accordance with the UK
Companies Act 2006 guidance.
The Board's objectives
The Board's primary objectives are to supervise
and control the management activities, business development, and
the establishment of a strong franchise in the Company's business
lines. Measures aimed at increasing shareholders' value over the
medium to long-term, such as an increase in NAV are used to monitor
performance.
The Board of Directors
Richard Barry
Rosenberg (age 68) independent, Non-Executive Director, Chairman of
the Board
Richard joined the Company in December 2004. He
became Non-Executive Chairman on 31 October 2006. He
qualified as a chartered accountant in 1980 and in 1988 co-founded
the accountancy practice SRLV. He has considerable experience in
giving professional advice to clients in the leisure and
entertainment sector. Richard is a director of a large number of
companies operating in a variety of business segments.
Noam Lanir (age
57), Founder and Chief Executive Officer
Noam founded the Company in July 1998, to
develop a specialist online marketing operation. Noam has led the
growth and development of the Company's operations over the last
twenty years which culminated in its IPO in June 2005 on AIM. Prior
to 1998, Noam was involved in a variety of businesses mainly within
the online marketing sector. He is also a major benefactor of a
number of charitable organisations.
Ron Baron (age
56), Executive Director and Chief Investment
Officer
Ron was appointed as Executive Director and
Chief Investment Officer in August 2007. Ron has led the
establishment and development of Livermore's investment platform as
a leading specialized house in the credit space. Ron also has wide
investment and M&A experience. From 2001 to 2006 Ron served as
a member of the management at Bank Leumi, Switzerland and was
responsible for investment activity. Prior to this, he spent five
years as a commercial lawyer advising banks and large corporations
on corporate transactions, including buyouts and privatisations.
Ron has over 18 years of experience as an investment manager with
particular focus on the US credit market and CLOs. He holds an MBA
from INSEAD Fontainebleau and an LLB (LAW) and BA in Economics from
Tel Aviv University. Ron is also the founder and owner of the
Israel Cycling Academy a non-profit professional cycling
team.
Augoustinos
Papathomas (age 61) independent, Non-Executive
Director
Augoustinos joined the Board in February 2019.
He is a trained and qualified UK Chartered Accountant. He is a
Partner of FRP Advisory Cyprus and of APP Audit in Cyprus with over
30 years of experience in assurance, taxation and advisory for
local and international clients. He is also an insolvency
practitioner with experience in many liquidations and
receiverships. Augoustinos has served as a director in various
bodies and organisations.
Directors' responsibilities in relation to the financial
statements
The Directors are responsible for preparing the
Annual Report and the financial statements in accordance with
applicable law and International Financial Reporting Standards as
adopted by the European Union.
The Directors are required to prepare financial
statements for each financial year which give a true and fair view
of the financial position of the Company, and its financial
performance and cash flows for that period. In preparing
these financial statements, the Directors are required
to:
· select suitable
accounting policies and then apply them consistently;
· make judgments
and estimates that are reasonable and prudent;
· state whether
applicable accounting standards have been followed, subject to any
material departures disclosed and explained in the financial
statements; and
· prepare the
financial statements on the going concern basis unless it is
inappropriate to presume that the Company will continue in
business.
The Directors are responsible for keeping proper
accounting records that are sufficient to show and explain the
Company's transactions, and at any time enable the financial
position of the Company to be determined with reasonable accuracy
and enable them to ensure that the financial statements comply with
the applicable law and International Financial Reporting Standards
as adopted by the European Union. They are also responsible for
safeguarding the assets of the Company and hence for taking
reasonable steps for the prevention and detection of fraud and
other irregularities.
The Directors are responsible for the
maintenance and integrity of the corporate and financial
information included on the Company's website. Legislation in the
British Virgin Islands governing the preparation and dissemination
of financial statements may differ from legislation in other
jurisdictions.
Disclosure of information to the Auditor
In so far as the Directors are aware:
· there is no
relevant audit information of which the Company's auditor is
unaware; and
· the Directors
have taken all steps that they ought to have taken to make
themselves aware of any relevant audit information and to establish
that the auditor is aware of that information.
Substantial Shareholdings
As at 15 May 2024, the Directors are aware of
the following interests in 3 per cent or more of the Company's
issued ordinary share capital:
|
Number of Ordinary
Shares
|
|
Percentage of issued ordinary share
capital
|
Percentage of voting
rights*
|
Groverton Management Ltd
|
123,048,011
|
|
70.39%
|
74.41%
|
Livermore Management Limited
|
25,456,903
|
|
14.56%
|
15.40%
|
|
|
|
|
|
*
after consideration of the treasury shares.
Save as disclosed in this report and in the
remuneration report, the Company is not aware of any other person
or entity that is interested directly or indirectly in 3% or more
of the issued share capital of the Company or could, directly or
indirectly, jointly or severally, exercise control over the
Company.
Details of transactions with Directors are
disclosed in note 22 to the financial
statements.
Corporate Governance Statement
Introduction
The Company recognises the importance of the
principles of good Corporate Governance and the Board is pleased to
accept its commitment to such high standards throughout the
year.
The Board Constitution and Procedures
The Company is controlled through the Board of
Directors, which comprises of two independent Non-Executive
Directors (one of which is the Board's Chairman) and two Executive
Directors. The Chief Executive's responsibility is to focus
on co-ordinating the company's business and implementing Company
strategy.
A formal schedule of matters is reserved for
consideration by the Board, which meets approximately four times
each year. The Board is responsible for implementation of the
investing strategy as described in the circular to shareholders
dated 29 December 2006 and adopted pursuant to shareholder approval
at the Company's EGM on 17 January 2007. It reviews the strategic
direction of the Company, its codes of conduct, its annual budgets,
its progress towards achievement of these budgets and any capital
expenditure programmes. In addition, the Directors have access to
advice and services of the Company Secretary and all Directors are
able to take independent professional advice if relevant to their
duties. The Directors receive training and advice on their
responsibilities as necessary. All Directors submit themselves to
re-election at least once every three years.
Board Committees
The Board delegates clearly defined powers to
its Audit and Remuneration Committees. The minutes of each
Committee are circulated by the Board.
Remuneration Committee
The Remuneration Committee comprises of the
Non-Executive Chairman of the Board and a Non-Executive Director.
The Remuneration Committee considers the terms of employment and
overall remuneration of the Executive Directors and key members of
Executive management regarding share options, salaries, incentive
payments and performance related pay. The remuneration of
Non-Executive Directors is determined by the Board.
Audit Committee
The Audit Committee comprises of the
Non-Executive Chairman of the Board and a Non-Executive Director
and is chaired by the Chairman of the Board. The duties of
the Committee include monitoring the auditor's performance and
reviewing accounting policies and financial reporting
procedures.
The Audit Committee's key objectives are the
provision of effective governance over the appropriateness of the
Group's financial reporting, including the adequacy of related
disclosures, the performance of external audit function, and the
management of the Group's systems of internal control and business
risks.
The primary roles and responsibilities delegated
to, and discharged by, the Committee include:
• monitoring and
challenging the effectiveness of internal control and associated
functions;
• approving and
amending Group accounting policies;
• reviewing,
monitoring, and ensuring the integrity of interim and annual
financial statements, and any formal announcements relating to the
Company's financial performance;
• providing advice
(where requested by the Board) on whether the Annual Report and
Accounts, taken, is fair, balanced, and understandable, and
provides the information necessary for shareholders to assess the
Company's position and performance;
• reviewing and
monitoring the external auditor's independence, objectivity, and
effectiveness of the audit services; and
• monitoring and
approving the scope and costs of audit.
The Quoted Company Alliance (QCA) Code
The Directors of Livermore recognize the importance of
good corporate governance in facilitating Livermore to achieve its
goals in our accountability to our stakeholders, and have chosen to
apply the Quoted Companies Alliance Corporate Governance Code (the
'QCA Code').
In the statements that follow, we explain our approach
to governance, and how the Board and its committees operate.
1. Establish a strategy and business
model which promote long-term value for shareholders
Livermore's strategy is focused primarily on
investments which generate regular cash flows and where the team
has considerable investment experience and skills. These
investments generally include exposure mainly to senior secured and
usually broadly syndicated US loans through structures such as
Collateralized Loan Obligations.
Strong emphasis is given to maintaining sufficient
liquidity and low leverage at the overall portfolio level and to
re-invest in existing and new investments along the economic
cycle.
Core pillars of investment strategy are:
- Investing with
discipline and patience
- Using data and
technology to continuously improve, analyze, and
- Building strong
relationships with its counterparties and employees.
The key challenges to the business and how these are
mitigated are detailed in the "Review of the Business and Risks"
section of our Annual Report and Accounts.
2. Seek to understand and meet shareholder
needs and expectations
Livermore encourages two-way communication with its
investors. The Chairman talks regularly with the Group's major
shareholders and ensures that their views are communicated fully to
the Board.
The Board recognizes the AGM as an important
opportunity to meet private shareholders. The Chairman and key
management are available to listen to the views of shareholders
informally immediately following the AGM.
Where voting decisions are not in line with the
Company's expectations the Board will engage with those
shareholders to understand and address any issues. The Company
Secretary is the main point of contact for such matters.
3. Take into account wider stakeholder and
social responsibilities and their implications for long-term
success
Livermore is committed to sustainably deliver long
term success and creating a win-win environment for all its
stakeholders. It does so by fostering strong relations and a sense
of loyalty and integrity in all aspects of our business. The
Directors receive feedback from its major stakeholders:
1. Shareholders: Generate strong, consistent
returns, encourage open dialogue and continue reporting on
investments and business activities
2. Employees: Continue to encourage
independent thinking and development, institute employee engagement
feedback to listen and address issues, and reward competitively and
based on performance.
3. Investment and Transaction Counterparties:
Active engagement through individual meetings as well as regular
calls and conference attendances.
4. Embed effective risk management,
considering both opportunities and threats, throughout the
organization:
Audit, risk and internal control: The Company has an
established framework of internal financial controls, which are
designed to ensure that risk of mis-statement or loss is kept to a
minimum. The controls are reviewed regularly by the Executive
Management and the Audit Committee, as well as our external
independent auditors. The external auditors include their review of
internal controls in their "Key Issues Memorandum" and report to
the Audit Committee.
Given the Company's size and the nature of its
business, the Board does not consider that it is necessary to have
an internal audit function.
"Review of the Business and Risks" section of our
Annual Report and Accounts details risks to the business and how
these are mitigated.
The Board considers risk to the business at every
Board meeting (at least 4 meetings are held each year). Both the
Board and senior managers are responsible for reviewing and
evaluating risk. The Executive Directors receive regular reports on
trading performance, and quarterly discuss budgets and forecasts
and new risks associated with ongoing trading.
5. Maintain the board as a well- functioning,
balanced team led by the chair
Livermore is controlled by the Board of Directors.
Richard Rosenberg, the Non-executive Chairman, is responsible for
the running of the Board and Noam Lanir, the Chief Executive, has
executive responsibility for running the Group's business and
implementing Group strategy. Ron Baron, the Chief Investment
Officer, is responsible for the investment implementations and
risks.
All Directors receive regular and timely information
of the Group's operational and financial performance. Relevant
information is circulated to the Directors in advance of meetings.
In addition, minutes of the meetings of the Directors are
circulated to the Board of Directors. All Directors have direct
access to the advice and services of the Company Secretary and are
able to take independent professional advice in furtherance of
their duties, if necessary, at the company's expense.
The Board comprises two Executive Directors and two
Non-Executive Directors. The Board considers that all Non-
executive Directors bring an independent judgement to bear
notwithstanding the varying lengths of service.
The Board is supported by the Audit and Remuneration
Committee. The role of these Committees is detailed in the
"Corporate Governance Statement" section of our Annual Accounts and
Reports.
The Board is committed to maintaining appropriate
standards for all the Company's business activities and ensuring
that these standards are set out in written policies. Key examples
of such standards and policies include the 'Market Abuse Regulation
Policy" and 'Anti-Bribery and Anti-Corruption Policy" and our "AIM
Rules Compliance Policy".
The Group maintains appropriate insurance cover in
respect of actions taken against the Directors because of their
roles, as well as against material loss or claims against the
Group. The insured values and type of cover are comprehensively
reviewed on a periodic basis.
6. Ensure that between them the directors
have the necessary up-to-date experience, skills and
capabilities
The Board of Directors' biographies are set out on our
website and in the Annual Report.
The Board is satisfied that, between the Directors, it
has an effective and appropriate balance of skills and experience,
including in areas of investment, business management, corporate
governance, tax, and accounting. With two Non-executive Board
members and two Executive Board members, the Board believes it has
the desired balance between independence and alignment of
interest.
All of the Directors are subject to election by
shareholders at the first Annual General Meeting following their
appointment to the Board. In accordance with the Company's Articles
of Association Directors are required to seek re-election at least
once every three years.
The Board is responsible to the shareholders for the
proper management of the Group and meetings are held on a regular
basis to set the overall direction and strategy of the Group, to
review operational and financial performance and to discuss the
investment environment as well as opportunities and risks. The
Board is provided with key information in a timely manner to enable
a proper assessment of all matters requiring a decision or insight.
All key operational and investment decisions are subject to Board
approval.
The Board is supported by Audit and Remuneration
Committees which are considered to have the appropriate skills and
knowledge to discharge their duties and responsibilities
effectively.
There were 8 Board or Committee meetings held during
the year ended 31 December 2023. Directors' attendance at these
meetings was a follows:
Number of meetings
attended
|
Board
|
Audit
|
Remuneration
|
Richard Barry
Rosenberg
|
5 of 5
|
2 of 2
|
1 of 1
|
Noam Lanir
|
5 of 5
|
-
|
-
|
Ron Baron
|
5 of 5
|
-
|
-
|
Augoustinos
Papathomas
|
5 of 5
|
2 of 2
|
1 of 1
|
The Company has effective procedures in place to
monitor and deal with conflicts of interest. The Board is aware of
the other commitments and interests of its Directors, and changes
to these commitments and interests are reported to and, where
appropriate, agreed with the rest of the Board.
The Board oversees the process and makes
recommendations on all new Board appointments. Where new
Board appointments are considered the search for candidates is
conducted, and appointments are made, on merit, against objective
criteria and with due regard for the benefits of diversity on the
Board, including gender.
The Company Secretary and our Nominated Advisors
support the Chairman in addressing the training and development
needs of Directors.
7. Evaluate board performance based on
clear and relevant objectives, seeking continuous improvement
Richard Rosenberg, as Chairman of the Board, has been
assessing the individual contributions of each of the members of
the team to ensure that:
- Their
contribution is relevant and effective
- That they
are committed
- Where
relevant, they have maintained their independence.
The performance of board members is currently
monitored on an ad-hoc basis and through individual mentoring and
training sessions with the assistance of our Nominated Adviser. The
Company seeks continuous improvement as part of its considerations
for evaluating the performance of the Board.
8. Promote a corporate culture that is
based on ethical values and behaviors
Livermore is committed to good practice and ethical
behaviour and we fully recognize our responsibilities to all of our
stakeholders. The Board firmly believes that sustained success will
best be achieved by adhering to our corporate culture of treating
all our stakeholders fairly and with respect. Accordingly, in
dealing with each of the Company's principal stakeholders, we
encourage our staff to operate in an honest and respectful
manner.
Livermore is committed to providing a safe and
congenial environment that promotes accountability, respect, and
independent thought for its employees and consultants. As well, the
Company has a whistleblower policy that supports and encourages
ethical behavior.
The Board members of the Company lead by example in
their personal lives and to do what is in the best interest of the
Company and the community that they live in.
Richard Rosenberg, Chairman of the Board, is a trustee
of a Teenage Cancer Trust, and regularly cycles and runs to raise
funds for the charities he supports.
Noam Lanir, the CEO and executive director, has been
actively involved in philanthropic activities including working
with the Sh'erit ha-Pletah and the Foundation for the Welfare of
Holocaust survivors in Israel.
Ron Baron, the CIO and executive director, founded the
Israel Cycling Academy, a philanthropic venture for the development
of cycling in Israel as well as a professional Pro-continental
cycling team.
The Company tries to embody the ethical values of its
Board members and actively looks to contribute to and engage with
institutions and people that share its ethical values and
behaviours
9. Maintain governance structures and
processes that are fit for purpose and support good decision-
making by the board
The "Corporate Governance Statement" in our Annual
Report & Accounts details the company's governance structures
and why they are appropriate and suitable for the company to
support good decision-making by the Board members.
The Board meets in person at least four times a year
and at additional times via teleconference. At each meeting, the
members discuss if the current corporate governance structures are
sufficient and what improvements may be required to be in line with
the needs of the Company and the regulatory environment.
10. Communicate how the company is governed and is
performing by maintaining a dialogue with shareholders and other
relevant stakeholders.
The Company encourages two-way communication with its
investors and aims to respond to queries received in a timely
manner. The Chairman is regularly available to communicate with the
Company's major shareholders and ensures that their views are
communicated fully to the Board.
The Board recognizes the AGM as an important
opportunity to meet private shareholders. The Directors are
available to listen to the views of shareholders informally
immediately following the AGM.
A complete index of the disclosures required by
the QCA Code, including those on the Company's website, can be
found at http://www.livermore-inv.com/CorporateGovernance.
Richard Rosenberg, Non-executive Chairman
Communication with Investors
The Directors are available to meet with
shareholders throughout the year. In particular the Executive
Directors prepare a general presentation for analysts and
institutional shareholders following the interim and preliminary
results announcements of the Company. The chairman, Richard
Rosenberg, is available for meetings with shareholders throughout
the year. The Board endeavours to answer all queries raised
by shareholders promptly.
Shareholders are encouraged to participate in
the Annual General Meeting at which the Chairman will present the
key highlights of the Company's performance. The Board will be
available at the Annual General Meeting to answer questions from
shareholders.
Internal Control
The Board is responsible for ensuring that the
Company has in place a system of internal controls and for
reviewing its effectiveness. In this context, control is defined in
the policies and processes established to ensure that business
objectives are achieved cost effectively, assets and shareholder
value safeguarded, and that laws and regulations are complied with.
Controls can provide reasonable but not absolute assurance that
risks are identified and adequately managed to achieve business
objectives and to minimise material errors, frauds and losses or
breaches of laws and regulations.
The Company operates a sound system of internal
control, which is designed to ensure that the risk of misstatement
or loss is kept to a minimum.
Given the Company's size and the nature of its
business, the Board does not consider that it is necessary to have
an internal audit function. An internal audit function will be
established as and when the Company is of an appropriate
size.
The Board undertakes a review of its internal
controls on an ongoing basis.
Going Concern
The Directors have reviewed the current and
projected financial position of the Company, making reasonable
assumptions about interest and distribution income, future trading
performance, valuation projections and debt requirements. On the
basis of this review, the Directors have a reasonable expectation
that the Company has adequate resources to continue in operational
existence for the foreseeable future. Accordingly, they continue to
adopt the going concern basis in preparing the Annual Report and
accounts.
Independence of Auditor
The Board undertakes a formal assessment of the
auditor's independence each year, which includes:
· a review of
non-audit related services provided to the Company and related
fees;
· discussion with
the auditor of a written report detailing all relationships with
the Company and any other parties which could affect independence
or the perception of independence;
· a review of the
auditor's own procedures for ensuring independence of the audit
firm and partners and staff involved in the audit, including the
rotation of the audit partner;
· obtaining
written confirmation from the auditor that it is independent;
and
· a review of fees
paid to the auditor in respect of audit and non-audit
services.
Remuneration Report
The remuneration report has been formed in
accordance with the requirements of AIM rule 19 and is not intended
to comply with the UK statutory requirements.
The Directors' emoluments, benefits and
shareholdings during the year ended 31 December 2023 were as
follows:
Directors' Emoluments
Each of the Directors has a service contract
with the Company.
Director
|
Date of
agreement
|
Fees
US $000
|
Benefits
US $000
|
Total emoluments
|
2023
US $000
|
2022
US $000
|
Richard Barry
Rosenberg
|
10 June
2005
|
56
|
-
|
56
|
90
|
Noam Lanir
|
10 June
2005
|
400
|
45
|
445
|
445
|
Ron Baron
|
1 September
2007
|
350
|
-
|
350
|
350
|
Augoustinos
Papathomas
|
1 February
2019
|
33
|
-
|
33
|
46
|
Directors' Interests
Interests of Directors in ordinary
shares
|
At 31 December 2023
|
At 31 December 2022
|
|
Number of Ordinary
Shares
|
Percentage of ordinary share
capital
|
Percentage of voting rights
*
|
Number of Ordinary
Shares
|
Percentage of ordinary share
capital
|
Percentage of voting rights
*
|
Noam Lanir
|
123,048,011
|
70.39%
|
74.41%
|
123,048,011
|
70.39%
|
74.41%
|
Ron Baron
|
25,456,903
|
14.56%
|
15.40%
|
25,456,903
|
14.56%
|
15.40%
|
Richard Barry
Rosenberg
|
16,046
|
0.01%
|
0.01%
|
16,046
|
0.01%
|
0.01%
|
* after consideration of the treasury
shares
Noam Lanir has his interest in ordinary shares
through direct or indirect ownership of the whole issued share
capital of Groverton Management Limited. Further information is
provided in note 22 to the financial statements. -
Ron Baron has his interest in ordinary shares
through ownership of the whole issued share capital of Livermore
Management Limited.
Remuneration Policy
The Company's policy has been designed to ensure
that the Company has the ability to attract, retain and motivate
executive Directors and other key management personnel to ensure
the success of the organization.
The following key principles guide its
policy:
· Policy for the
remuneration of executive Directors will be determined and
regularly reviewed independently of executive management and will
set the tone for the remuneration of other senior
executives.
· The remuneration
structure will support and reflect the
Company's stated purpose to maximize long-term
shareholder value.
· The remuneration
structure will reflect a just system of rewards for the
participants.
· The overall
quantum of all potential remuneration components will be determined
by the exercise of informed judgement of the independent
remuneration committee, taking into account the success of
the Company and the competitive global
market.
· A significant
personal shareholding will be developed in order to align executive
and shareholder interests.
· The assessment
of performance will be quantitative and qualitative and will
include exercise of informed judgement by the remuneration
committee within a framework that takes account of sector
characteristics and is approved by shareholders.
· The committee
will be proactive in obtaining an understanding of shareholder
preferences.
· Remuneration
policy and practices will be as transparent as possible, both for
participants and shareholders
· The wider scene,
including pay and employment conditions elsewhere in the Company,
will be taken into account, especially when determining annual
salary increases.
Review of the Business and Risks
Risks
The Board considers that the risks the
Shareholders face can be divided into external and internal
risks.
External
risks to shareholders and their returns are
those that can severely influence the investment environment within
which the Company operates, and include economic recession,
declining corporate profitability, higher corporate default rates
and lower than historical recoveries, rising inflation and interest
rates and excessive stock-market speculation.
The Company's portfolio is exposed to credit
risk, interest rate changes, liquidity risk and volatility
particularly in the US. In addition, the portfolio is exposed to
currency risks as some of the underlying portfolio is invested in
assets denominated in non-US currencies while the Company's
functional currency is USD. Investments in certain emerging markets
are especially exposed to governmental and regulatory
risks.
The mitigation of these risks is achieved by
following micro and macroeconomic trends and changes, regular
monitoring of underlying assets and price movements and investment
diversification. The Company also engages from time to time in
certain hedging activities to mitigate these risks.
As of the date of this report, although
inflation rates seem to have come down towards central bank
targets, they are still too high for comfort and therefore most
developed economies remain in a high interest rate environment.
High interest rates for a longer period of time can create
increased credit risk and lead to higher defaults and potential
underperformance of our investments in Collateralized Loan
Obligations in the US. The Company has mitigated risk by limiting
reinvestment and retaining higher amounts of cash in recent
years. The Company continues to be conservatively positioned
with 52.9m of cash, deposits, and investments in US
treasury bills as of 31 December 2023 and plans to maintain strong
liquidity and stay debt free.
Recent geopolitical events, especially the 7
October 2023 attack on Israel and its subsequent response, create
heightened risk for the overall investment environment.
Internal
risks to shareholders and their returns are
related to Portfolio risks (investment and geography selection and
concentration), balance sheet risk (gearing) and/or investment
mismanagement risks. The Company's portfolio has a significant
exposure to senior secured loans of US companies and therefore has
a concentration risk to this asset class.
A periodic internal review is performed to
ensure transparency of Company activities and investments. All
service providers to the Company are regularly reviewed. The
mitigation of the risks related to investments is effected by
investment restrictions and guidelines and through reviews at Board
Meetings.
As the portfolio of the Company is currently
invested in USD denominated assets, movements in other currencies
are expected to have a limited impact on the business.
On the asset side, the Company's exposure to
interest rate risk is limited to the interest-bearing deposits and
portfolio of bonds and loans in which the Company invests.
Currently, the Company is primarily invested in sub-investment
grade corporate loans through CLOs, which exposes the Company to
credit risk (defaults and recovery rates, loan spreads over base
rate) as well as liquidity risks in the CLO market.
Management monitors liquidity to ensure that
sufficient liquid resources are available to the Company. The
Company's credit risk is primarily attributable to its fixed income
portfolio, which is exposed to corporate bonds with a particular
exposure to the financial sector and to US senior secured
loans.
Further information on financial risk management
is provided in note 25 of the financial
statements.
Share Capital
There was no change in the authorised share
capital during the year to 31 December 2023. The authorised share
capital is 1,000,000,000 ordinary shares with no par
value.
Related party transactions
Details of any transactions of the Company
with related parties during the year to 31 December 2023 are
disclosed in note 22 to the financial
statements.
By order of the Board of Directors
Chief Executive Officer
22 May 2024
Independent Auditor's Report to
the Members of Livermore Investments Group Limited
Opinion
We have audited the consolidated
financial statements of Livermore Investments Group Limited and its
subsidiary Livermore Capital AG (the ''Group''), which are
presented in pages 26 to 55 and comprise the Consolidated
Statement of Financial Position as at 31 December 2023, and the
Consolidated Statement of Profit or Loss, Consolidated Statement of
Comprehensive Income, Consolidated Statement of Changes in Equity
and Consolidated Statement of Cash Flows for the year then ended,
and notes to the consolidated financial statements, including a
summary of significant accounting policies.
In our opinion, the accompanying
consolidated financial statements give a true and fair view of the
consolidated financial position of the Group as at 31 December
2023, and of its consolidated financial performance and its
consolidated cash flows for the year then ended in accordance with
International Financial Reporting Standards (IFRSs) as adopted by
the European Union.
Basis for
Opinion
We conducted our audit in accordance with
International Standards on Auditing (ISAs). Our responsibilities
under those standards are further described in the ''Auditor's
Responsibilities for the Audit of the Consolidated Financial
Statements'' section of our report. We are independent of the Group
in accordance with the International Ethics Standards Board for
Accountants' Code of Ethics for Professional Accountants (IESBA
Code) together with the ethical requirements that are relevant to
our audit of the consolidated financial statements in Cyprus, and
we have fulfilled our other ethical responsibilities in accordance
with these requirements and the IESBA Code. We believe that the
audit evidence we have obtained is sufficient and appropriate to
provide a basis for our opinion.
Key Audit
Matters
Key audit matters are those matters that, in
our professional judgment, were of most significance in our audit
of the consolidated financial statements of the current period.
These matters were addressed in the context of our audit of the
consolidated financial statements as a whole, and in forming our
opinion thereon, and we do not provide a separate opinion on these
matters.
Investments' valuation Level 3
|
The key audit matter
|
How the matter was addressed in our
audit
|
|
Our audit work included, but was
not restricted to:
|
As per note 7.2 of the consolidated
financial statements, the Group has financial assets of $12,3m
(2022: $14m) classified within the fair value hierarchy at level 3,
as disclosed in note 7, where $6,5m relates to fund investments and
$5,8m to investments in subsidiaries. The fair value of level 3
financial assets is generally determined on a basis of either third
party valuations, or when not
|
Fund
Investments:
In
responding to the key audit matter, we performed the following
audit procedures:
• obtained an understanding of the valuation methodologies
applied by the Board of directors and assessed their
appropriateness for each investment.
|
available, adjusted Net Asset (NAV)
calculations using inputs from third parties.
|
• obtained third party confirmations indicating either the NAV
or fair value of the financial assets and compared to recorded
values and fund's financial statements.
|
Due to the
use of significant judgments by the Board of Directors, the
existence of unobservable inputs and the significant total value of
financial assets within the level 3 hierarchy, we consider the
valuation of these investments as a key audit matter.
|
• evaluated the independent professional valuer's competence,
capabilities and objectivity.
• in
cases where the valuations were performed by the Board of
Directors, evaluated the reasonableness of the methodology applied
and verified the inputs used by comparing them to third party
sources; and considered the adequacy of consolidated financial
statement disclosures in relation to the valuation methodologies
used for each class of level 3 financial assets.
Investments in
Subsidiaries:
In
responding to the key audit matter, we performed the following
audit procedures:
• obtained management accounts of the subsidiaries to identify
their NAV; and evaluated any significant change in the fair value
of investment.
• assessed the management accounts of the subsidiaries to
determine whether the disclosed NAV is fairly stated by obtaining
portfolio statements and land valuations from independent
valuers.
• evaluated and assessed the valuers' competence, capabilities
and objectivity.
• considered the adequacy of consolidated financial statement
disclosures in relation to the valuation methodologies used for
each class of level 3 financial assets.
Key
observations
We
concluded that the judgements and estimates used by the management
in determining the fair value of investments were reasonable and
the disclosures made in relation to these matters in the
consolidated financial statements were appropriate.
|
Other
Information
The Board of Directors is responsible for the
other information. The other information comprises the information
included in the Highlights, Chairman's and Chief Executive's
Review, Review of Activities, Report of the Directors, Corporate
Governance Statement, Remuneration report, Review of the Business
and Risks, but does not include the consolidated financial
statements and our auditor's report thereon.
Our opinion on the consolidated financial
statements does not cover the other information and we do not
express any form of assurance conclusion thereon.
In connection with our audit of the
consolidated financial statements, our responsibility is to read
the other information and, in doing so, consider whether the other
information is materially inconsistent with the consolidated
financial statements, or our knowledge obtained in the audit or
otherwise appears to be materially misstated. If, based on the work
we have performed, we conclude that there is a material
misstatement of this other information, we are required to report
that fact. We have nothing to report in this regard.
Responsibilities of the Board of
Directors for the Consolidated Financial Statements
The Board of Directors is responsible for the
preparation of consolidated financial statements that give a true
and fair view in accordance with International Financial Reporting
Standards as adopted by the European Union, and for such internal
control as the Board of Directors determines is necessary to enable
the preparation of consolidated financial statements that are free
from material misstatement, whether due to fraud or
error.
In preparing the consolidated financial
statements, the Board of Directors is responsible for assessing the
Group's ability to continue as a going concern, disclosing, as
applicable, matters related to going concern and using the going
concern basis of accounting unless the Board of Directors either
intends to liquidate the Group or to cease operations, or has no
realistic alternative but to do so.
Those charged with governance are responsible
for overseeing the Group's financial reporting process.
Auditor's
Responsibilities for the Audit of the Consolidated Financial
Statements
Our objectives are to obtain reasonable
assurance about whether the consolidated financial statements as a
whole are free from material misstatement, whether due to fraud or
error, and to issue an auditor's report that includes our opinion.
Reasonable assurance is a high level of assurance but is not a
guarantee that an audit conducted in accordance with ISAs will
always detect a material misstatement when it exists. Misstatements
can arise from fraud or error and are considered material if,
individually or in the aggregate, they could reasonably be expected
to influence the economic decisions of users taken on the basis of
these consolidated financial statements.
As part of an audit in accordance with ISAs,
we exercise professional judgment and maintain professional
scepticism throughout the audit. We also:
·
Identify and assess the risks of material
misstatement of the consolidated financial statements, whether due
to fraud or error, design and perform audit procedures responsive
to those risks, and obtain audit evidence that is sufficient and
appropriate to provide a basis for our opinion. The risk of not
detecting a material misstatement resulting from fraud is higher
than for one resulting from error, as fraud may involve collusion,
forgery, intentional omissions, misrepresentations, or the override
of internal control.
|
·
Obtain an understanding of internal control
relevant to the audit in order to design audit procedures that are
appropriate in the circumstances, but not for the purpose of
expressing an opinion on the effectiveness of the Group's internal
control.
|
·
Evaluate the appropriateness of accounting
policies used and the reasonableness of accounting estimates and
related disclosures made by the Board of Directors.
|
·
Conclude on the appropriateness of the Board of
Directors' use of the going concern basis of accounting and, based
on the audit evidence obtained, whether a material uncertainty
exists related to events or conditions that may cast significant
doubt on the Group's ability to continue as a going concern. If we
conclude that a material uncertainty exists, we are required to
draw attention in our auditor's report to the related disclosures
in the consolidated financial statements or, if such disclosures
are inadequate, to modify our opinion. Our conclusions are based on
the audit evidence obtained up to the date of our auditor's report.
However, future events or conditions may cause the Group to cease
to continue as a going concern.
|
·
Evaluate the overall presentation, structure and
content of the consolidated financial statements, including the
disclosures, and whether the consolidated financial statements
represent the underlying transactions and events in a manner that
achieves a true and fair view.
|
·
Obtain sufficient appropriate audit evidence
regarding the financial information of the entities or business
activities within the Group to express an opinion on the
consolidated financial statements. We are responsible for the
direction, supervision and performance of the group audit. We
remain solely responsible for our audit opinion.
|
We communicate with those charged with
governance regarding, among other matters, the planned scope and
timing of the audit and significant audit findings, including any
significant deficiencies in internal control that we identify
during our audit.
We also provide those charged with governance
with a statement that we have complied with relevant ethical
requirements regarding independence, and to communicate with them
all relationships and other matters that may reasonably be thought
to bear on our independence, and where applicable, related
safeguards.
From the matters communicated with those charged
with governance, we determine those matters that were of most
significance in the audit of the consolidated financial statements
of the current period and are therefore the key audit matters. We
describe these matters in our auditor's report unless law or
regulation precludes public disclosure about the matter or when, in
extremely rare circumstances, we determine that a matter should not
be communicated in our report because the adverse consequences of
doing so would reasonably be expected to outweigh the public
interest benefits of such communication.
Other
Matter
This report, including the opinion, has been
prepared for and only for the Group's members as a body and for no
other purpose. We do not, in giving this opinion, accept or assume
responsibility for any other purpose or to any other person to
whose knowledge this report may come to.
The engagement partner on the audit resulting
in this independent auditor's report is Mr Polyvios
Polyviou.
Polyvios
Polyviou
Certified Public Accountant and
Registered Auditor
for and on behalf of
|
|
Grant Thornton
(Cyprus) Ltd
|
|
Certified Public
Accountants and Registered Auditors
|
|
Limassol, ---22 May 2024
|
|
Livermore
Investments Group Limited
Consolidated Statement of
Financial Position at 31 December 2023
|
Note
|
2023
|
2022
|
Assets
|
|
US $000
|
US $000
|
|
|
|
|
Non-current
assets
|
|
|
|
Property, plant and equipment
|
|
46
|
43
|
Right-of-use assets
|
|
-
|
87
|
Financial assets at fair value through profit
or loss
|
4
|
68,284
|
66,576
|
Financial assets at fair value through other
comprehensive income
|
5
|
6,498
|
7,596
|
Investments in subsidiaries
|
8
|
5,780
|
6,546
|
|
|
---------
|
---------
|
|
|
80,608
|
80,848
|
Current
assets
|
|
---------
|
---------
|
Trade and other receivables
|
9
|
102
|
72
|
Financial assets at fair value through profit
or loss
|
4
|
38,750
|
39,800
|
Cash and cash equivalents
|
10
|
20,169
|
10,971
|
|
|
---------
|
---------
|
|
|
59,021
|
50,843
|
|
|
---------
|
---------
|
Total
assets
|
|
139,629
|
131,691
|
|
|
---------
|
---------
|
Equity
|
|
|
|
Share capital
|
11
|
-
|
-
|
Share premium and treasury shares
|
11
|
163,130
|
163,130
|
Other reserves
|
|
(22,027)
|
(21,214)
|
Accumulated losses
|
|
(5,266)
|
(14,191)
|
|
|
---------
|
---------
|
Total
equity
|
|
135,837
|
127,725
|
|
|
---------
|
---------
|
Liabilities
|
|
|
|
Current
liabilities
|
|
|
|
Trade and other payables
|
12
|
3,629
|
3,733
|
Lease liability - current portion
|
|
-
|
87
|
Current tax payable
|
|
163
|
146
|
|
|
---------
|
---------
|
|
|
3,792
|
3,966
|
|
|
---------
|
---------
|
Total equity
and liabilities
|
|
139,629
|
131,691
|
|
|
---------
|
---------
|
|
|
|
|
Net asset
value per share
|
|
|
|
Basic and diluted net asset value per share
(US $)
|
14
|
0.82
|
0.77
|
|
|
---------
|
---------
|
These financial statements were approved by the
Board of Directors on 22 May 2024.
The notes 1 to
27 form part of these consolidated financial
statements.
Livermore
Investment Group Limited
Consolidated Statement of Profit
or Loss for the year ended 31 December 2023
|
Note
|
2023
|
|
2022
|
|
|
|
US $000
|
|
US $000
|
|
Investment
income
|
|
|
|
|
|
Interest and distribution income
|
16
|
24,054
|
|
23,665
|
|
Fair value changes of investments
|
17
|
(6,671)
|
|
(44,637)
|
|
|
|
------
|
|
------
|
|
|
|
17,383
|
|
(20,972)
|
|
Other income
|
|
294
|
|
-
|
|
Operating expenses
|
18
|
(3,369)
|
|
(3,000)
|
|
Other expenses
|
23
|
(270)
|
|
-
|
|
|
|
------
|
|
------
|
|
Operating
profit / (loss)
|
|
14,038
|
|
(23,972)
|
|
Finance costs
|
19
|
(75)
|
|
(265)
|
|
Finance income
|
19
|
156
|
|
42
|
|
|
|
------
|
|
------
|
|
Profit /
(loss) before
taxation
|
|
14,119
|
|
(24,195)
|
|
Taxation charge
|
20
|
(231)
|
|
(167)
|
|
|
|
------
|
|
------
|
|
Profit /
(loss) for the
year
|
|
13,888
|
|
(24,362)
|
|
|
|
------
|
|
------
|
|
Earnings /
(loss) per share
|
|
|
|
|
|
Basic and diluted earnings / (loss) per share
(US $)
|
21
|
0.08
|
|
(0.15)
|
|
|
|
------
|
|
------
|
|
The profit / (loss) for the year is wholly
attributable to the owners of the parent.
The notes 1 to 27 form
part of these consolidated financial statements.
Livermore
Investment Group Limited
Consolidated Statement of
Comprehensive Income for the year ended 31 December
2023
|
Note
|
2023
|
|
2022
|
|
|
|
US $000
|
|
US $000
|
|
|
|
|
|
|
|
Profit /
(loss) for the
year
|
|
13,888
|
|
(24,362)
|
|
|
|
|
|
|
|
Other
comprehensive income:
|
|
|
|
|
|
Items that will be reclassified
subsequently to profit or loss
|
|
|
|
|
|
Foreign exchange
gains / (losses) on translation of consolidated
subsidiary
|
|
59
|
|
(29)
|
|
|
|
|
|
|
|
Items that are not reclassified
subsequently to profit or loss
|
|
|
|
|
|
Financial assets
designated at fair value through other comprehensive income - fair
value losses
|
5
|
(875)
|
|
(1,606)
|
|
|
|
------
|
|
------
|
|
Total
comprehensive income / (loss) for the year
|
|
13,072
|
|
(25,997)
|
|
|
|
------
|
|
------
|
|
The total comprehensive income / (loss) for
the year is wholly attributable to the owners of the
parent.
The notes 1 to
27 form part of these consolidated financial
statements.
Notes to the Consolidated Financial
Statements
1. General
Information
1.1. The Company was incorporated
as an international business company and registered in the British
Virgin Islands (BVI) on 2 January 2002 under IBC Number 475668. The
principal legislation under which the Company operates is the BVI
Business Companies Act, 2004. The liability of the members of the
Company is limited.
1.2. The registered office of the
Company is located at Trident Chambers, PO Box 146, Road Town,
Tortola, British Virgin Islands.
1.3. The Company is tax resident
in the Republic of Cyprus.
1.4. The principal activity of the
Company is to carry out investment activities.
2. Basis of
preparation
The consolidated financial statements ("the
financial statements") of Livermore Investments Group Limited have
been prepared in accordance with International Financial Reporting
Standards ("IFRS") as adopted by the European Union (EU). The
financial statements have been prepared on an accrual basis (other
than for cash flow information) using the significant accounting
policies and measurement bases summarised in note 3, and also on a
going concern basis.
The financial information is presented in US
dollars because this is the currency in which the Company primarily
operates (i.e., the Company's functional currency).
References to the Company hereinafter also
include its consolidated subsidiary (note
8).
The Directors have reviewed the accounting
policies used by the Company and consider them to be the most
appropriate.
3. Accounting
Policies
The significant accounting policies applied in
the preparation of the financial statements are as
follows:
3.1.
Adoption of new and revised IFRS
As from 1 January 2023, the Company adopted
any applicable new or revised IFRS and relevant amendments and
interpretations which became effective, and also were endorsed by
the EU. This adoption did not have any material impact on the
Company's financial statements.
The following IASB documents were issued by
the date of authorisation of these financial statements but are not
yet effective for the year ended 31 December 2023, or have not yet
been endorsed by the EU by 31 December 2023:
|
Endorsed by
EU
|
IASB Effective
date
|
· IFRS 19 "Subsidiaries without
Public Accountability: Disclosures"
|
No
|
1 January
2027
|
· IFRS 18 "Presentation and
Disclosure in Financial Statements"
|
No
|
1 January
2027
|
· Amendments to IAS 21: "The
Effects of Changes in Foreign Exchange Rates: Lack of
Exchangeability"
|
No
|
1 January
2025
|
· Amendments to IAS 7 and IFRS
7: "Supplier Finance Arrangements"
|
No
|
1 January
2024
|
· Amendments to IFRS 16: "Lease
Liability in a Sale and Leaseback"
|
Yes
|
1 January
2024
|
· Amendments to IAS 1:
"Classification of Liabilities as Current or
Non-current"
|
Yes
|
1 January
2024
|
· Amendments to IAS 1:
"Non-current Liabilities with Covenants"
|
Yes
|
1 January
2024
|
· Amendment to IFRS 10, and IAS
28: "Sale or Contribution of Assets between an Investor and its
Associate or Joint Venture"
|
No
|
postponed
indefinitely
|
· IFRS 14: "Regulatory Deferral
Accounts"
|
No
|
1 January
2016
|
IFRS 18 is expected to affect the
presentation of the Company's financial statements when becomes
effective, however the Directors have not yet assessed the
magnitude of its impact. The remaining pronouncements when
become effective are not expected to have any material effect on
the financial statements.
3.2.
Investments in subsidiaries and basis of consolidation
Subsidiaries are entities controlled either
directly or indirectly by the Company.
Control is achieved where the Company is
exposed, or has right, to variable returns from its involvement
with a subsidiary and has the ability to affect those returns
through its power over the subsidiary.
The Directors have determined that Livermore
meets the definition of an investment entity, as this is defined in
IFRS 10 "Financial Statements". As per IFRS 10, an investment
entity is an entity that:
(a) obtains funds from
one or more investors for the purpose of providing those investors
with investment management services;
(b) commits to its investors
that its business purpose is to invest funds solely for returns
from capital appreciation, investment income, or both;
and
(c) measures and
evaluates the performance of substantially all of its investments
on a fair value basis.
An investment entity is exempted from
consolidating its subsidiaries, unless any subsidiary which is not
itself an investment entity mainly provides services that relate to
the investment entity's investment activities.
The financial statements consolidate the
Company and one of its subsidiaries providing such services
(note 8 shows further details of the
consolidated and unconsolidated subsidiaries).
Investments in unconsolidated subsidiaries are
initially recognised at their fair value and subsequently measured
at fair value through profit or loss. Subsequently, any gains or
losses arising from changes in their fair value are included in
profit or loss for the year.
Dividends and other distributions from
unconsolidated subsidiaries are recognised as income when the
Company's right to receive payment has been established.
A subsidiary that is not an investment entity
itself and which provides services that relate to the Company's
investment activities is consolidated rather than included within
the investments in subsidiaries measured at fair value through
profit or loss.
The financial statements of the consolidated
subsidiary are prepared using uniform accounting policies. Where
necessary, adjustments are made to the financial statements of
consolidated subsidiary to bring its accounting policies into line
with those used by the Company. The consolidated subsidiary has a
reporting date of 31 December.
All transactions between the Company and its
consolidated subsidiary and all resulting balances, income and
expenses are eliminated on consolidation.
The results and cash flows of any consolidated
subsidiary acquired or disposed of during the year are consolidated
from the effective date of acquisition or up to the effective date
of disposal.
3.3.
Interest and distribution income
·
Interest income is recognised based on the effective interest
method.
·
Distribution income is recognised on the date that the
Company's right to receive payment is established, which in the
case of quoted securities is the ex-dividend date.
3.4.
Foreign currency
The financial statements of the Company are
presented in USD, which is the currency of the primary economic
environment in which it operates (its functional
currency).
Transactions in foreign currencies are
recorded at the rates of exchange prevailing on the dates of the
transaction. Monetary assets and liabilities denominated in
non-functional currencies are translated into functional currency
using year-end spot foreign exchange rates. Non-monetary assets and
liabilities are translated upon initial recognition using exchange
rates prevailing at the dates of the transactions. Non-monetary
assets that are measured in terms of historical cost in foreign
currency are not subsequently re-translated.
Gains and losses arising on the settlement of
monetary items and on the re-translation of monetary items are
included in the profit or loss for the year. Those that arise on
the re-translation of non-monetary items carried at fair value are
included in the profit or loss of the year as part of the fair
value gain or loss except for differences arising on the
re-translation of non-monetary financial assets designated at fair
value through other comprehensive income in respect of which gains
and losses are recognised in other comprehensive income. For
such non-monetary items any exchange component of that gain or loss
is also recognised in other comprehensive income.
The results and financial position of the
consolidated subsidiary, which has a functional currency of Swiss
Francs, are translated into the presentation currency as
follows:
(a) assets and liabilities are
translated at the closing rate at the reporting date;
(b) income and expenses and also
cash flows are translated at an average exchange rate (unless this
average is not a reasonable approximation of the cumulative effect
of the rates prevailing on the transaction dates, in which case the
items are translated at the rates prevailing at the dates of the
transactions); and
(c) exchange differences arising are
recognised in other comprehensive income within the translation
reserve. Such translation exchange differences are
reclassified to profit or loss in the period in which the foreign
operation is disposed of.
3.5.
Taxation
Current tax is the tax currently payable based
on taxable profit for the year in accordance with the applicable
tax laws.
Current and deferred tax assets and
liabilities are calculated at tax rates that are expected to apply
to their respective period of realisation, provided they are
enacted or substantively enacted as at the reporting
date.
3.6.
Equity instruments
Equity instruments issued by the Company are
recorded at proceeds received, net of direct issue
costs.
The share premium account includes any
premiums received on the initial issuing of the share capital. Any
transaction costs associated with the issuing of shares are
deducted from the premium received.
Own equity instruments purchased by the
Company, or its consolidated subsidiary are recorded as treasury
shares at the consideration paid, including transaction costs, and
they are deducted from total equity until they are sold or
cancelled. Where such shares are subsequently sold, any
consideration received is included in total equity.
3.7.
Financial assets
Financial assets are recognised when the
Company becomes a party to the contractual provisions of the
financial instrument.
A financial asset is derecognised only where
the contractual rights to the cash flows from the asset expire or
the financial asset is transferred, and that transfer qualifies for
derecognition. A financial asset is transferred if the
contractual rights to receive the cash flows of the asset have been
transferred or the Company retains the contractual rights to
receive the cash flows of the asset but assumes a contractual
obligation to pay the cash flows to one or more recipients. A
financial asset that is transferred qualifies for derecognition if
the Company transfers substantially all the risks and rewards of
ownership of the asset, or if the Company neither retains nor
transfers substantially all the risks and rewards of ownership but
does transfer control of that asset.
The Company classifies its financial assets in
the following measurement categories:
(a) those to be measured at fair
value through profit or loss;
(b) those to be measured at fair
value through other comprehensive income; and
(c) those to be measured at
amortised cost.
At initial recognition, the Company measures a
financial asset at its fair value plus, in the case of a financial
asset not at fair value through profit or loss, transaction costs
that are directly attributable to the acquisition of the financial
asset. Transaction costs of financial assets carried at fair value
through profit or loss are expensed in profit or loss.
Financial assets at
fair value through profit or loss
The Company classifies the following financial
assets at fair value through profit or loss:
(a) equity investments that are
held for trading;
(b) other equity investments for
which the Directors have not elected to recognise fair value gains
and losses through other comprehensive income; and
(c) debt investments that do not
qualify for measurement at either amortised cost or at fair value
through other comprehensive income.
All financial assets within this category are
measured at their fair value, with changes in value recognised in
the profit or loss when incurred.
Financial assets at
fair value through other comprehensive income
Financial assets at fair value through other
comprehensive income (OCI) comprise equity securities which
are not held for trading, and for which the Company has made an
irrevocable election at initial recognition to recognise changes in
fair value through OCI rather than profit or loss.
Where the Company's management has elected to
present fair value gains and losses on equity investments in other
comprehensive income, there is no subsequent reclassification of
fair value gains and losses to profit or loss. Dividends from such
investments continue to be recognised in profit or loss when the
Company's right to receive payments is established.
Financial assets at
amortised cost
Assets that are held for collection of
contractual cash flows where those cash flows represent solely
payments of principal and interest are measured at amortised cost.
A gain or loss on a financial asset that is measured at amortised
cost is recognised in profit or loss when the asset is derecognised
or impaired. Interest income from these financial assets is
recognised based on the effective interest rate method.
The classification of debt instruments depends
on the entity's business model for managing the financial assets
and the contractual terms of the cash flows. Financial assets with
embedded derivatives are considered in their entirety when
determining whether their cash flows are solely payment of
principal and interest.
Impairment
The Company assesses the expected credit
losses associated with its assets carried at amortised cost, on a
forward-looking basis. The impairment methodology applied depends
on whether there has been a significant increase in credit risk.
For trade and other receivables only, the Company applies the
simplified approach permitted by IFRS 9, which permits expected
lifetime losses to be recognised from initial recognition of the
receivables.
Write
offs
The Company writes off a financial asset when
there is information indicating that the counterparty is in severe
financial difficulty and there is no realistic prospect of
recovery, e.g., when the counterparty has been placed under
liquidation or has entered into bankruptcy proceedings. Financial
assets written off may still be subject to enforcement activities,
taking into account legal advice where appropriate. Any recoveries
made are recognised in profit or loss.
3.8.
Financial liabilities
Financial liabilities are recognised when the
Company becomes a party to the contractual provisions of the
financial instrument.
A financial liability is derecognised when it
is extinguished, discharged, cancelled or expires.
Financial
liabilities at amortised cost
Financial liabilities are measured initially
at fair value plus transaction costs.
After initial recognition financial
liabilities are measured at amortised cost using the effective
interest rate method.
3.9. Cash
and cash equivalents
Cash comprises cash in hand and on demand
deposits with banks. Cash equivalents are short term, highly
liquid investments that are readily convertible to known amounts of
cash. They include unrestricted short-term bank deposits originally
purchased with maturities of three months or less.
3.10. Segment
reporting
In making investment decisions, Management
assesses individual investments and then, in analysing their
performance, it receives and uses information for each investment
product separately rather than based on any segmental information.
Given that, Management regards that all the Company's activities
fall under a single operating segment.
3.11. Critical
accounting judgments and key sources of estimation
uncertainty
The preparation of financial
statements in conformity with IFRS requires the use of accounting
estimates and requires management to exercise its judgement in the
process of applying the Company's accounting policies. It also
requires the use of assumptions that affect the reported amounts of
assets and liabilities and disclosures at the reporting date and
the reported amounts of revenues and expenses during the reporting
period. Although these estimates are based on management's best
knowledge of current events and actions, actual results may
ultimately differ.
Estimates and judgements are
continually evaluated and are based on historical experience and
other factors, including expectations of future events that are
believed to be reasonable under the circumstances.
Critical
accounting judgements
(i) Classification of
financial assets
Management exercises significant
judgement in determining the appropriate classification of the
financial assets of the Company. The Directors determine the
appropriate classification of the Company's financial assets based
on Livermore's business model. An entity's business model refers to
how an entity manages its financial assets in order to generate
cash flows, considering all relevant and objective evidence. The
factors considered include the contractual terms and
characteristics which are very carefully examined, and also the
Company's intentions and expected needs for realisation of the
financial assets.
All investments (except from
certain equity instruments that are designated at fair value
through other comprehensive income) are classified as financial
assets at fair value through profit or loss, because this reflects
more fairly the way these assets are managed by the Company. The
Company's business is investing in financial assets with a view to
profiting from their total return in the form of income and capital
growth. This portfolio of financial assets is managed, and its
performance evaluated on a fair value basis, in accordance with a
documented investment strategy, and information about the portfolio
is provided internally on that basis to the Company's Board of
Directors and other key management personnel.
(ii) Consolidation of
subsidiary
Management exercised significant
judgment in determining which of the subsidiaries that are not
investment entities themselves, provide services that relate to the
Company's investment activities and therefore need to be
consolidated rather than included within the investments in
subsidiaries measured at fair value through profit or
loss.
Estimation
uncertainty
Management, in preparing these
financial statements, has not made any significant estimates with a
risk of material change in value in the next financial
period.
4.
Financial assets at fair value through profit or
loss
|
2023
|
2022
|
|
US $000
|
US $000
|
Non-current
assets
|
|
|
Fixed income investments (CLOs)
|
68,284
|
66,576
|
|
------
|
------
|
Current
assets
|
|
|
Fixed income investments
|
36,718
|
37,519
|
Public equity investments
|
2,032
|
2,281
|
|
------
|
------
|
|
38,750
|
39,800
|
|
------
|
------
|
For description of each of the above
categories, refer to note 6.
The above investments represent financial assets
that are mandatorily measured at fair value through profit or
loss.
The Company treats its investments in the loan
market through CLOs as non-current investments as the Company
generally intends to hold such investments over a period longer
than twelve months.
The movement in financial assets at fair value
through profit or loss during the year was as follows:
|
2023
|
2022
|
|
US $000
|
US $000
|
At 1 January
|
106,376
|
119,220
|
Purchases
|
53,463
|
73,963
|
Sales
|
(46,976)
|
(19,662)
|
Settlements
|
-
|
(23,514)
|
Fair value losses
|
(5,829)
|
(43,631)
|
|
------
|
------
|
At 31 December
|
107,034
|
106,376
|
|
------
|
------
|
Credit Suisse, the second-largest bank in
Switzerland, collapsed in March 2023 and Switzerland's regulatory
authorities approved its takeover by the largest Swiss bank UBS. At
that time Livermore owned USD 0.8m nominal of Credit Suisse
Additional Tier 1 bonds purchased at a cost of USD 0.675m (included
within Fixed income investments). As a result of the takeover, the
bonds were permanently written down and the Company suffered a loss
in 2023 of USD 0.578m (included within fair value losses
above).
5.
Financial assets at fair value through other comprehensive
income
|
2023
|
2022
|
|
US $000
|
US $000
|
Non-current
assets
|
|
|
Fund investments
|
6,498
|
7,596
|
|
------
|
------
|
For description of the above category, refer
to note 6.
The above investments are non-trading equity
investments that have been designated at fair value through
other comprehensive income.
The movement in financial assets at fair value
through other comprehensive income during the year was as
follows:
|
2023
|
2022
|
|
US $000
|
US $000
|
At 1 January
|
7,596
|
12,435
|
Purchases
|
1,774
|
320
|
Settlements
|
(1,997)
|
(3,553)
|
Fair value losses
|
(875)
|
(1,606)
|
|
------
|
------
|
At 31 December
|
6,498
|
7,596
|
|
------
|
------
|
6.
Financial assets at fair value
The Company allocates its non-derivative
financial assets at fair value (notes 4 and
5) as follows:
· Fixed income
investments relate to fixed and floating rate bonds, perpetual bank
debt, investments in the loan market through CLOs, and investments
in open warehouse facilities.
· Public equity
investments relate to investments in shares of companies listed on
public stock exchanges.
· Fund investments
relate to investments in the form of equity purchases in both high
growth opportunities in emerging markets and deep value
opportunities in mature markets. The Company generally invests
directly in prospects where it can exert influence. Main
investments under this category are in the fields of real
estate.
7.
Fair value measurements of financial assets and
liabilities
The table in note 7.2 presents financial assets and
liabilities measured at fair value in the consolidated statement of
financial position in accordance with the fair value hierarchy.
This hierarchy groups financial assets and liabilities into three
levels based on the significance of inputs used in measuring the
fair value of the financial assets and liabilities. The fair value
hierarchy has the following levels:
· Level 1: quoted
prices (unadjusted) in active markets for identical assets or
liabilities that the entity can access at the measurement
date;
· Level 2: inputs
other than quoted prices included within Level 1 that are
observable for the asset or liability, either directly or
indirectly; and
· Level 3:
unobservable inputs for the asset or liability.
The level within which the financial asset is
classified is determined based on the lowest level of significant
input to the fair value measurement.
7.1
Valuation of financial assets
·
Fixed Income Investments (other than CLOs) and Public Equity
Investments are valued per their closing market prices on quoted
exchanges, or as quoted by market maker.
·
CLOs are valued based on the valuation reports provided by
market makers. CLOs are typically valued by market makers using
discounted cash flow models. The key assumptions for cash flow
projections include default and recovery rates, prepayment rates
and reinvestment assumptions on the underlying portfolios
(typically senior secured loans) of the CLOs.
Default and recovery rates: The amount and timing of
defaults in the underlying collateral and the amount and timing of
recovery upon a default are key to the future cash flows a CLO will
distribute to the CLO equity tranche. All else equal, higher
default rates and lower recovery rates typically lead to lower cash
flows. Conversely, lower default rates and higher recoveries lead
to higher cash flows.
Prepayment rates: Senior loans can be pre-paid by
borrowers. CLOs that are within their reinvestment period may,
subject to certain conditions, reinvest such prepayments into other
loans which may have different spreads and maturities. CLOs that
are beyond their reinvestment period typically pay down their
senior liabilities from proceeds of such pre-payments. Therefore,
the rate at which the underlying collateral prepays impacts the
future cash flows that the CLO may generate.
Reinvestment assumptions: A CLO within its
reinvestment period may reinvest proceeds from loan maturities,
prepayments, and recoveries into purchasing additional loans. The
reinvestment assumptions define the characteristics of the loans
that a CLO may reinvest in. These assumptions include the spreads,
maturities, and prices of such loans. Reinvestment into loans with
higher spreads and lower prices will lead to higher cash flows.
Reinvestment into loans with lower spreads will typically lead to
lower cash flows.
Discount rate: The discount rate indicates the yield
that market participants expect to receive and is used to discount
the projected future cash flows. Higher yield expectations or
discount rates lead to lower prices and lower discount rates lead
to higher prices for CLOs.
Investments in open warehouse facilities that
have not yet been converted to CLOs, are valued based on an
adjusted net asset valuation.
·
Fund investments are valued using market valuation techniques
as determined by the Directors, mainly on the basis of valuations
reported by third-party managers of such investments. Real Estate
entities are valued by independent qualified property valuers with
substantial relevant experience on such investments. Underlying
property values are determined based on their estimated market
values.
·
Investments in subsidiaries are valued at fair value as
determined on a net asset valuation basis. The Company has
determined that the reported net asset value of each subsidiary
represents its fair value at the end of the reporting
period.
7.2 Fair
value hierarchy
Financial assets measured at fair value are
grouped into the fair value hierarchy as
follows:
|
2023
US $000
|
2023
US $000
|
2023
US $000
|
2023
US $000
|
2022
US $000
|
2022
US $000
|
2022
US $000
|
2022
US $000
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Fixed income
investments
|
36,718
|
68,284
|
-
|
105,002
|
37,519
|
66,576
|
-
|
104,095
|
Fund
investments
|
-
|
-
|
6,498
|
6,498
|
-
|
-
|
7,596
|
7,596
|
Public equity
investments
|
2,032
|
-
|
-
|
2,032
|
2,281
|
-
|
-
|
2,281
|
Investments in
subsidiaries
|
-
|
-
|
5,780
|
5,780
|
-
|
-
|
6,546
|
6,546
|
|
------
|
------
|
------
|
------
|
------
|
------
|
------
|
------
|
|
38,750
|
68,284
|
12,278
|
119,312
|
39,800
|
66,576
|
14,142
|
120,518
|
|
------
|
------
|
------
|
------
|
------
|
------
|
------
|
------
|
The Company has no financial liabilities measured at
fair value.
The methods and valuation techniques used for the
purpose of measuring fair value are unchanged compared to the
previous reporting year.
No financial assets have been transferred between
different levels.
Financial assets within level 3 can be
reconciled from beginning to ending balances as follows:
|
At fair value
through OCI - Fund
investments
|
At fair value
through
profit or loss - Fixed
Income
investments
|
Investments
in subsidiaries
|
Total
|
|
US $000
|
US $000
|
US $000
|
US $000
|
At 1 January 2022
|
12,435
|
7,584
|
7,196
|
27,215
|
Purchases
|
320
|
15,930
|
356
|
16,606
|
Settlement
|
(3,553)
|
(23,514)
|
-
|
(27,067)
|
Losses recognised in:
|
|
|
|
|
- Profit or loss
|
-
|
-
|
(1,006)
|
(1,006)
|
- Other comprehensive income
|
(1,606)
|
-
|
-
|
(1,606)
|
|
------
|
------
|
------
|
------
|
At 1 January 2023
|
7,596
|
-
|
6,546
|
14,142
|
Purchases
|
1,774
|
-
|
76
|
1,850
|
Settlement
|
(1,997)
|
-
|
-
|
(1,997)
|
Losses recognised in:
|
|
|
|
|
- Profit or loss
|
-
|
-
|
(842)
|
(842)
|
- Other comprehensive income
|
(875)
|
-
|
-
|
(875)
|
|
------
|
------
|
------
|
------
|
At 31 December 2023
|
6,498
|
-
|
5,780
|
12,278
|
|
------
|
------
|
------
|
------
|
The above losses
recognised can be allocated as follows:
|
At fair value
through OCI - Fund
investments
|
Investments
in subsidiaries
|
Total
|
2022
|
US $000
|
US $000
|
US $000
|
Profit or
loss
|
|
|
|
- Financial assets held at year-end
|
-
|
(1,006)
|
(1,006)
|
|
|
|
|
Other
comprehensive income
|
|
|
|
- Financial assets held at year-end
|
(1,606)
|
-
|
(1,606)
|
|
------
|
------
|
------
|
Total losses for 2022
|
(1,606)
|
(1,006)
|
(2,612)
|
|
------
|
------
|
------
|
|
|
|
|
|
At fair value
through OCI - Fund
investments
|
Investments
in subsidiaries
|
Total
|
2023
|
US $000
|
US $000
|
US $000
|
Profit or
loss
|
|
|
|
- Financial assets held at year-end
|
-
|
(842)
|
(842)
|
|
|
|
|
Other
comprehensive income
|
|
|
|
- Financial assets held at year-end
|
(875)
|
-
|
(875)
|
|
------
|
------
|
------
|
Total losses for 2023
|
(875)
|
(842)
|
(1,717)
|
|
------
|
------
|
------
|
The Company has not developed any quantitative
unobservable inputs for measuring the fair value of its level 3
financial assets at 31 December 2023 and 2022. Instead, the Company
used prices from third-party pricing information without
adjustment.
Fund investments within level 3 represent
investments in private equity funds. Their value has been
determined by each fund manager based on the funds' net asset
value. Each fund's net asset value is primarily driven by the fair
value of its underlying investments. In all cases, considering that
such investments are measured at fair value, the carrying amounts
of the funds' underlying assets and liabilities are considered as
representative of their fair values.
Investments in subsidiaries have been valued based
on their net asset position. The main assets of the subsidiaries
represent investments in the fields of real estate which are
measured at fair value and receivables from the Company itself as
well as third parties. Their net asset value is considered as a
fair approximation of their fair value.
A reasonable change in any individual significant
input used in the level 3 valuations is not anticipated to have a
significant change in fair values as above.
8.
Investments in
subsidiaries
|
2023
|
2022
|
Unconsolidated
subsidiaries
|
US $000
|
US $000
|
At 1 January
|
6,546
|
7,196
|
Additions
|
76
|
356
|
Fair value losses
|
(842)
|
(1,006)
|
|
------
|
------
|
At 31 December
|
5,780
|
6,546
|
|
------
|
------
|
Additions in both 2023 and 2022 relate to the
fair value of amounts receivable from the Company's unconsolidated
subsidiary Sandhirst Ltd, that were waived by the Company (note
22).
Details of the investments in which the
Company has a controlling interest at 31 December 2023 are as
follows:
Name of Subsidiary
|
Place of incorporation
|
Holding
|
Voting rights and shares
held
|
Principal activity
|
Consolidated subsidiary
|
|
|
|
|
Livermore Capital
AG
|
Switzerland
|
Ordinary
shares
|
100%
|
Administration
services
|
|
|
|
|
|
Unconsolidated subsidiaries
|
|
|
|
|
Livermore Properties
Ltd
|
British Virgin
Islands
|
Ordinary
shares
|
100%
|
Holding of
investments
|
Mountview Holdings
Ltd
|
British Virgin
Islands
|
Ordinary
shares
|
100%
|
Investment
vehicle
|
Sycamore Loan
Strategies Ltd
|
Cayman
Islands
|
Ordinary
shares
|
100%
|
Investment
vehicle
|
Livermore Israel
Investments Ltd
|
Israel
|
Ordinary
shares
|
100%
|
Holding of
investments
|
Sandhirst
Ltd
|
Cyprus
|
Ordinary
shares
|
100%
|
Holding of
investments
|
PNG Trading
Limited
|
Cyprus
|
Ordinary
shares
|
100%
|
Trading in
investments
|
PNG Trading Limited was established on 11
October 2023 as a wholly owned subsidiary of the Company.
Until 31 December 2023 the subsidiary remained inactive. It
became active in 2024.
9.
Trade and other receivables
|
2023
|
2022
|
|
US $000
|
US $000
|
Financial
items
|
|
|
Amounts due from related parties (note
22)
|
16
|
-
|
|
|
|
Non-financial
items
|
|
|
Prepayments
|
78
|
66
|
VAT receivable
|
8
|
6
|
|
------
|
------
|
|
102
|
72
|
|
------
|
------
|
No receivable amounts have been written-off
during either 2023 or 2022.
10. Cash
and cash equivalents
Cash and cash equivalents included in the
consolidated statement of cash flows comprise the following at the
reporting date:
|
2023
|
2022
|
|
US $000
|
US $000
|
Demand deposits
|
20,169
|
10,971
|
|
------
|
------
|
Cash at bank
|
20,169
|
10,971
|
|
------
|
------
|
The Company does not have any bank overdraft
balances either at 31 December 2023 or 2022.
11. Share
capital
Authorised
share capital
The Company has authorised share capital of
1,000,000,000 ordinary shares with no par value, and no
restrictions.
Issued share
capital
|
Number of shares
|
Share premium
US $000
|
Ordinary shares with no par
value
|
|
|
At 31 December 2023 and 2022
|
174,813,998
|
169,187
|
|
----------
|
----------
|
Treasury
shares
|
Number of shares
|
US $000
|
|
|
|
At 31 December 2022 and 2023
|
9,458,577
|
6,057
|
|
----------
|
----------
|
In the consolidated statement of financial
position, the amount included as share premium and treasury shares
comprises of:
|
2023
|
2022
|
|
US $000
|
US $000
|
Share premium
|
169,187
|
169,187
|
Treasury shares
|
(6,057)
|
(6,057)
|
|
--------
|
--------
|
|
163,130
|
163,130
|
|
--------
|
--------
|
12. Trade
and other payables
|
2023
|
2022
|
|
|
US $000
|
US $000
|
|
Financial
items
|
|
|
|
Trade payables
|
229
|
63
|
|
Amounts due to related parties (note
22)
|
3,058
|
3,283
|
Legal settlement due (note 23)
|
270
|
-
|
Accrued expenses
|
72
|
387
|
|
------
|
------
|
|
3,629
|
3,733
|
|
------
|
------
|
|
|
|
| |
13.
Dividend
On 21 November 2023, the Company announced an
interim dividend of USD 4.9m (USD 0.03 per share) to members on the
register as at 01 December 2023. The dividend was paid on 29
December 2023.
The Board of Directors will decide future
dividends based on profitability, liquidity requirements, portfolio
performance, market conditions, and the share price of the Company
relative to its NAV.
14. Net
asset value per share
Net asset value per share has been calculated
by dividing the net assets attributable to ordinary shareholders by
the closing number of ordinary shares in issue during the relevant
financial periods.
|
2023
|
2022
|
Net assets attributable to ordinary
shareholders (USD 000)
|
135,837
|
127,725
|
|
-------------
|
-------------
|
Closing number of ordinary shares in
issue
|
165,355,421
|
165,355,421
|
|
-------------
|
-------------
|
Basic net asset value per share
(USD)
|
0.82
|
0.77
|
|
-------------
|
-------------
|
Number of Shares
|
|
|
Ordinary shares
|
174,813,998
|
174,813,998
|
Treasury shares
|
(9,458,577)
|
(9,458,577)
|
|
-------------
|
-------------
|
Closing number of ordinary shares in
issue
|
165,355,421
|
165,355,421
|
|
-------------
|
-------------
|
The diluted net asset value per share equals
the basic net asset value per share since no potentially dilutive
shares exist at 31 December 2023 and 2022.
15.
Segment reporting
The Company's activities fall under a single
operating segment.
The Company's investment income and its
investments are divided into the following geographical
areas:
|
2023
|
2022
|
Investment
income / (losses)
|
US $000
|
US $000
|
Other European countries
|
(132)
|
(2,956)
|
United States
|
18,423
|
(16,320)
|
India
|
(7)
|
-
|
Asia
|
(901)
|
(1,696)
|
|
-------
|
-------
|
|
17,383
|
(20,972)
|
|
-------
|
-------
|
Investments
|
|
|
Other European countries
|
5,989
|
6,850
|
United States
|
105,854
|
105,577
|
India
|
140
|
-
|
Asia
|
7,329
|
8,091
|
|
-------
|
-------
|
|
119,312
|
120,518
|
|
-------
|
-------
|
Investment income / (losses), comprising
interest and distribution income as well as fair value gains or
losses on investments, is allocated on the basis
of the issuer's location. Investments are also allocated based on
the issuer's location.
The Company has no significant dependencies,
in respect of its investment income, on any single
issuer.
16.
Interest and distribution income
|
2023
|
2022
|
|
US $000
|
US $000
|
Interest from investments
|
1,921
|
1,207
|
Distribution income
|
22,133
|
22,458
|
|
------
|
------
|
|
24,054
|
23,665
|
|
------
|
------
|
Interest and distribution income is
analysed between different categories of financial assets, as
follows:
|
2023
|
2022
|
|
Interest
|
Distribution income
|
Total
|
Interest
|
Distribution income
|
Total
|
Financial
assets at fair value
|
US $000
|
US $000
|
US $000
|
US $000
|
US $000
|
US $000
|
through
profit or loss
|
|
|
|
|
|
|
Fixed income investments
|
1,921
|
21,690
|
23,611
|
1,207
|
22,282
|
23,489
|
Public equity investments
|
-
|
443
|
443
|
-
|
176
|
176
|
|
------
|
------
|
------
|
------
|
------
|
------
|
|
1,921
|
22,133
|
24,054
|
1,207
|
22,458
|
23,665
|
|
------
|
------
|
------
|
------
|
------
|
------
|
The Company's distribution income derives from
multiple issuers. The Company does not have concentration to
any single issuer.
17. Fair value changes of
investments
|
2023
|
2022
|
|
US $000
|
US $000
|
Fair value losses on financial assets through
profit or loss
|
(5,808)
|
(43,782)
|
Fair value losses on investments in
subsidiaries
|
(842)
|
(1,006)
|
Fair value (losses) / gains on
derivatives
|
(21)
|
151
|
|
------
|
------
|
|
(6,671)
|
(44,637)
|
|
------
|
------
|
The investments disposed of had the
following cumulative (i.e., from the date of their acquisition up
to the date of their disposal) financial impact in the Company's
net asset position:
|
Disposed in
2023
|
Disposed in
2022
|
|
Realised (losses)/
gains*
|
Cumulative distribution or
interest
|
Total financial impact
|
Realised (losses)/
gains*
|
Cumulative distribution or
interest
|
Total financial impact
|
|
US $000
|
US $000
|
US $000
|
US $000
|
US $000
|
US $000
|
Financial assets at fair value through
profit or loss
|
|
|
|
|
|
|
Fixed income investments
|
513
|
972
|
1,485
|
(5)
|
524
|
519
|
Public equities
|
41
|
-
|
41
|
1,430
|
62
|
1,492
|
Derivatives
|
(21)
|
-
|
(21)
|
151
|
-
|
151
|
|
------
|
------
|
------
|
------
|
------
|
------
|
|
533
|
972
|
1,505
|
1,576
|
586
|
2,162
|
|
------
|
------
|
------
|
------
|
------
|
------
|
Financial assets at fair value through
OCI
|
|
|
|
|
|
|
Private equities
|
(3)
|
-
|
(3)
|
1,553
|
-
|
1,553
|
|
------
|
------
|
------
|
------
|
------
|
------
|
|
530
|
972
|
1,502
|
3,129
|
586
|
3,715
|
|
------
|
------
|
------
|
------
|
------
|
------
|
* difference
between disposal proceeds and original acquisition
cost
18.
Operating expenses
|
2023
|
2022
|
|
US $000
|
US $000
|
Directors' fees and expenses
|
884
|
932
|
Other salaries and expenses
|
234
|
237
|
Professional fees
|
1,156
|
822
|
Legal expenses
|
6
|
13
|
Bank custody fees
|
156
|
139
|
Office costs
|
276
|
237
|
Depreciation
|
98
|
102
|
Other operating expenses
|
479
|
441
|
Audit fees
|
78
|
75
|
Tax fees
|
2
|
2
|
|
------
|
------
|
|
3,369
|
3,000
|
|
------
|
------
|
Throughout 2023 the Company
employed 4 members of staff (2022: 4). Two of those members are the
Company's executive Directors.
Other salaries and expenses include
USD 20,034 of social insurance and similar contributions (2022: USD
18,802), as well as USD 5,002 of defined contributions plan costs
(2022: USD 4,508).
19.
Finance costs and income
|
2023
|
2022
|
|
US $000
|
US $000
|
Finance
costs
|
|
|
Bank interest expense
|
55
|
36
|
Foreign exchange losses
|
20
|
229
|
|
------
|
------
|
|
75
|
265
|
|
------
|
------
|
Finance
income
|
|
|
Bank interest income
|
156
|
42
|
|
------
|
------
|
20.
Taxation
|
2023
|
2022
|
|
US $000
|
US $000
|
Current tax charge
|
231
|
167
|
|
------
|
------
|
The Company is a tax resident in the Republic
of Cyprus and is subject to taxation under the tax laws and
regulations in Cyprus.
The current tax charge relates to the results
of the Company for 2023, as explained above, and the Company's
consolidated subsidiary in Switzerland (note 8).
21.
Earnings / (loss) per share
The basic earnings / (loss) per share has been
calculated by dividing the profit / (loss) for the year
attributable to ordinary shareholders of the Company by the
weighted average number of ordinary shares in issue of the Company
during the relevant financial year.
|
2023
|
2022
|
Profit / (loss) for
the year attributable to ordinary shareholders of the parent (USD
000)
|
13,888
|
(24,362)
|
|
-------------
|
-------------
|
Weighted average
number of ordinary shares outstanding
|
165,355,421
|
165,355,421
|
|
-------------
|
-------------
|
Basic earnings / (loss) per share
(USD)
|
0.08
|
(0.15)
|
|
-------------
|
-------------
|
The diluted earnings / (loss) per share equals
the basic earnings / (loss) per share since no potentially dilutive
shares were in existence during 2023 and 2022.
22.
Related party transactions
The Company is controlled by Groverton
Management Ltd, an entity owned by Noam Lanir, which at 31 December
2023 held 74.41% (2022: 74.41%) of the Company's voting
rights.
|
2023
|
2022
|
|
|
US $000
|
US $000
|
|
Amounts
receivable from key management
|
|
|
|
Directors' current accounts
|
16
|
-
|
(1)
|
|
------
|
------
|
|
Amounts
payable to unconsolidated subsidiary
|
|
|
|
Livermore Israel Investments Ltd
|
(3,046)
|
(3,046)
|
(2)
|
|
------
|
------
|
|
Amounts
payable to key management
|
|
|
|
Directors' current accounts
|
(12)
|
(88)
|
(2)
|
|
------
|
------
|
|
Amounts
payable to other related party
|
|
|
|
Loan payable
|
-
|
(149)
|
(3)
|
|
------
|
------
|
|
Key
management compensation
|
|
|
|
Short term benefits
|
|
|
|
Executive Directors' fees
|
795
|
795
|
(4)
|
Non-executive Directors' fees
|
89
|
87
|
|
Non-executive Directors' reward
payments
|
-
|
50
|
|
Other key management fees
|
408
|
385
|
(5)
|
|
------
|
------
|
|
|
1,292
|
1,317
|
|
|
------
|
------
|
|
(1) The Directors' current
accounts with debit balances are interest free, unsecured, and have
no stated repayment date.
(2) The amounts payable to
unconsolidated subsidiary and Directors current accounts with
credit balances are interest free, unsecured, and have no stated
repayment date.
(3) A loan of USD 0.149m was
payable to a related company (under common control) Chanpak Ltd.
During 2023, the right to receive the loan amount was assigned by
Chanpak Ltd to Noam Lanir. At the same time, the Company
agreed with Noam Lanir to transfer the outstanding loan amount to
his Director current account. This loan in 2022 was included within
trade and other payables (note
12).
(4) These payments were made
directly to companies which are related to the Directors.
(5) Other key
management fees are included within professional fees (note
18).
During 2023, the Company waived a receivable
amount of USD 0.076m from its subsidiary Sandhirst Ltd, as a means
of capital contribution to the subsidiary. Similarly in 2022,
the Company waived a receivable amount of USD 0.356m, as a means of
capital contribution to the subsidiary (note 8).
No social insurance and similar contributions
nor any other defined benefit contributions plan costs were
incurred for the Company in relation to its key management
personnel in either 2023 or 2022.
23.
Litigation
Fairfield
Sentry Ltd vs custodian bank and beneficial
owners
One of the custodian banks that the Company
used faced a litigation in a US court with a claim up to USD 2.1m
plus interest and related legal fees, with regards to the
redemption of shares in Fairfield Sentry Ltd, which were bought in
2008 at the request of Livermore and on its behalf. If the claim
proved to be successful, Livermore would have to compensate the
custodian bank since the transaction was carried out on Livermore's
behalf. The same case was also filed in BVI where the Privy Council
ruled against the plaintiffs.
In December 2023, Livermore came into an
out-of-court settlement agreement for USD 0.27m, which was fully
paid in January 2024.
24.
Commitments
The Company has expressed its intention to
provide financial support to its subsidiaries, where necessary, to
enable them to meet their obligations as they fall due.
Other than the above, the Company has no
capital or other commitments at 31 December 2023.
25.
Financial risk management objectives and policies
Background
The Company's financial instruments comprise
financial assets at fair value through profit or loss, financial
assets at fair value through other comprehensive income, and
financial assets and liabilities at amortised cost that arise
directly from its operations. For an analysis of financial
assets and liabilities by category, refer to note
26.
Risk
objectives and policies
The objective of the Company is to achieve
growth of shareholder value, in line with reasonable risk, taking
into consideration that the protection of long-term shareholder
value is paramount. The policy of the Board is to provide a
framework within which the investment manager can operate and
deliver the objectives of the Company.
Risks
associated with financial instruments
Foreign
currency risk
Foreign currency risks arise in two distinct
areas which affect the valuation of the investment
portfolio:
1) where an investment is denominated and paid
for in a foreign currency; and
2) where an investment has substantial
exposure to non-US Dollar underlying assets or cash flows
denominated in a foreign currency.
The Company in general does not hedge its
currency exposure. The Company discretionally and partially hedges
against foreign currency movements affecting the value of the
investment portfolio based on its view on the relative strength of
certain currencies. Any hedging transactions represent
economic hedges; the Company does not apply hedge accounting in any
case. Management monitors the effect of foreign currency
fluctuations through the pricing of the investments. The Company's
exposure to financial instruments denominated in foreign currencies
is the following:
|
2023
US $000
|
2023
US $000
|
2023
US $000
|
2022
US $000
|
2022
US $000
|
2022
US $000
|
|
Financial
assets
|
Financial
liabilities
|
Net
value
|
Financial
assets
|
Financial
liabilities
|
Net value
|
British Pounds (GBP)
|
2,867
|
-
|
2,867
|
2,624
|
(122)
|
2,502
|
Euro
|
2,083
|
(58)
|
2,025
|
127
|
(89)
|
38
|
Swiss Francs (CHF)
|
10
|
(88)
|
(78)
|
1,509
|
(70)
|
1,439
|
Israel Shekels (ILS)
|
4,690
|
(3,046)
|
1,644
|
5,451
|
(3,046)
|
2,405
|
Japanese Yen (JPY)
|
4,661
|
-
|
4,661
|
-
|
-
|
-
|
Others
|
21
|
-
|
21
|
-
|
-
|
-
|
|
------
|
------
|
------
|
------
|
------
|
------
|
Total
|
14,332
|
(3,192)
|
11,140
|
9,711
|
(3,327)
|
6,384
|
|
------
|
------
|
------
|
------
|
------
|
------
|
Also, some of the USD denominated investments
are backed by underlying assets which are invested in non-USD
assets. For instance, investments in certain emerging market
private equity funds are denominated in USD but the funds in turn
have invested in assets denominated in non-USD
currencies.
A 10% increase of the following currency rates
against the rate of United States Dollar (USD) at 31 December 2023
would have the following impact. A 10% decrease of the following
currencies against USD would have an approximately equal but
opposite impact.
|
2023
US $000
|
2023
US $000
|
2023
US $000
|
2022
US $000
|
2022
US $000
|
2022
US $000
|
|
Profit or
loss
|
Other comprehensive
income
|
Equity
|
Profit or
loss
|
Other comprehensive
income
|
Equity
|
British Pounds (GBP)
|
194
|
93
|
287
|
250
|
-
|
250
|
Euro
|
202
|
-
|
202
|
4
|
-
|
4
|
Swiss Francs (CHF)
|
(8)
|
-
|
(8)
|
144
|
-
|
144
|
Israel Shekels (ILS)
|
164
|
-
|
164
|
240
|
-
|
240
|
Japanese Yen (JPY)
|
466
|
-
|
466
|
-
|
-
|
-
|
|
------
|
------
|
------
|
------
|
------
|
------
|
Total
|
1,018
|
93
|
1,111
|
638
|
-
|
638
|
|
------
|
------
|
------
|
------
|
------
|
------
|
The above analysis assumes that all other
variables in particular, interest rates, remain
constant.
Interest rate
risk
The Company is exposed to interest rate risk
on its interest-bearing instruments which are affected by changes
in market interest rates.
At 31 December 2023 and 31 December 2022, the
Company had no financial liabilities that bore an interest rate
risk.
Interest rate changes will also impact equity
prices. The level and direction of changes in equity prices are
subject to prevailing local and world economics as well as market
sentiment all of which are very difficult to predict with any
certainty.
The Company has fixed and floating rate
financial assets including bank balances that bear interest at
rates based on the banks floating interest rates. In particular,
the fair value of the Company's fixed rate financial assets is
likely to be negatively impacted by an increase in interest rates.
The interest income of the Company's floating rate financial assets
is likely to be positively impacted by an increase in interest
rates.
The Company has exposure to US bank loans
through CLO equity tranches as well as through warehousing
facilities. An investment in the CLO equity tranche or first loss
tranche of a warehouse represents a leveraged investment into such
loans. As these loans (assets of a CLO) and the liabilities of a
CLO are floating rate in nature (typically 3-month LIBOR as the
base rate), the residual income to CLO equity tranches and
warehouse first loss tranches is normally linked to the floating
rate benchmark and thus normally do not carry substantial interest
rate risk.
The Company's financial assets affected by
interest rate changes are as
follows:
|
2023
US $000
|
2022
US $000
|
Financial assets - subject to:
|
|
|
- fair value changes
|
4,067
|
4,616
|
- interest changes
|
20,169
|
10,971
|
|
------
|
------
|
Total
|
24,236
|
15,587
|
|
------
|
------
|
An increase of 1% (100 basis points) in
interest rates would have the following impact in profit or loss
and consequently to equity as well. An equivalent decrease would
have an approximately equal but opposite impact. There would be no
impact in other comprehensive income.
|
2023
US $000
|
2022
US $000
|
|
Profit or
loss
|
Profit or
loss
|
Financial assets
|
|
|
- fair value changes
|
(533)
|
(657)
|
- interest changes
|
202
|
110
|
|
------
|
------
|
Total
|
(331)
|
(547)
|
|
------
|
------
|
The above analysis assumes that all other
variables, in particular currency rates, remain constant.
Market price
risk
By the nature of its activities, most of the
Company's investments are exposed to market price fluctuations. The
Board monitors the portfolio valuation on a regular basis and
consideration is given to hedging or adjusting the portfolio
against large market movements.
The Company had no single major financial
instrument that in absolute terms and as a proportion of the
portfolio could result in a significant reduction in the NAV and
share price. Due to the very low exposure of the Company to public
equities, and having no specific correlation to any market, the
equity price risk is low. The portfolio as a whole does not
correlate exactly to any Index.
Management of risks is primarily achieved by
having a diversified portfolio to spread the market price
risk. The Company mainly has investments in CLO equity
tranches as well as first loss tranches of warehouse facilities.
Investments in the equity tranche of US CLOs represent a levered
exposure to senior secured corporate loans in the US, and are thus
subject to many risks including but not limited to lack of
liquidity, credit or default risk, and risks related to movements
in market prices as well as the variations of risk premium in the
market.
Prices of these CLO investments may be
volatile and will generally fluctuate due to a variety of factors
that are inherently difficult to predict, including but not limited
to changes in prevailing credit spreads and yield expectations,
interest rates, underlying portfolio credit quality and market
expectations of default rates on non-investment grade loans,
general economic conditions, financial market conditions, legal and
regulatory developments, domestic and international economic or
political events, developments or trends in any particular
industry, and the financial condition of the obligors that
constitute the underlying portfolio.
A 10% uniform change in the value of
the Company's portfolio of financial assets would
result in a 8.35% change in the net asset value at 31 December 2023
(2022: 6.67%), and would have the following impact in profit or
loss and consequently to equity as well (either positive or
negative, depending on the corresponding sign of the change). There
would be no impact in other comprehensive income.
|
2023
US $000
|
2023
US $000
|
2022
US $000
|
2022
US $000
|
|
Profit or
loss
|
Other comprehensive
income
|
Profit or
loss
|
Other comprehensive
income
|
Financial assets at fair value through other
comprehensive income
|
-
|
650
|
-
|
760
|
Financial assets at fair value through profit
or loss
|
10,699
|
-
|
7,758
|
-
|
|
------
|
------
|
------
|
------
|
|
10,699
|
650
|
7,758
|
760
|
|
------
|
------
|
------
|
------
|
Derivatives
The Investment Manager may use derivative
instruments in order to mitigate market risk or to take a
directional investment. These provide a limited degree of
protection and would not materially impact the portfolio returns if
a large market movement did occur.
No derivatives were held either at 31 December
2023 or 2022.
Credit
risk
The Company invests in a wide range of
securities with various credit risk profiles including investment
grade securities and sub investment grade positions. The investment
manager mitigates the credit risk via diversification across
issuers. However, the Company is exposed to a migration of credit
rating, widening of credit spreads and default of any specific
issuer.
The Company only transacts with regulated
institutions on normal market terms which are trade date plus one
to three days. The levels of amounts outstanding from brokers are
regularly reviewed by the management. The duration of credit risk
associated with the investment transactions is the period between
the date the transaction took place, the trade date and the date
the stock and cash are transferred, the settlement date. The level
of risk during the period is the difference between the value of
the original transaction and its replacement with a new
transaction.
The Company is mainly exposed to credit risk
in respect of its fixed income investments (mainly CLOs) and to a
lesser extend in respect of its financial assets at amortised cost,
and other instruments held for trading (perpetual bonds).
The Company has exposure to US senior secured
loans and to a lesser degree emerging market loans through CLO
equity tranches as well as warehouse first loss tranches. These
loans are primarily non-investment grade loans or interests in
non-investment grade loans, which are subject to credit risk among
liquidity, market value, interest rate, reinvestment and certain
other risks. It is anticipated that these non-investment grade
loans generally will be subject to greater risks than investment
grade corporate obligations.
A non-investment grade loan or debt obligation
or an interest in a non-investment grade loan is generally
considered speculative in nature and may become a defaulted
security for a variety of reasons. A defaulted security may become
subject to either substantial workout negotiations or
restructuring, which may entail, among other things, a substantial
reduction in the interest rate, a substantial write-down of
principal, and a substantial change in the terms, conditions and
covenants with respect to such defaulted security. In addition,
such negotiations or restructuring may be quite extensive and
protracted over time, and therefore may result in substantial
uncertainty with respect to the ultimate recovery on such defaulted
security. Bank loans have historically experienced greater default
rates than has been the case for investment grade
securities.
The Company has no investment in sovereign
debt at 31 December 2023 or 2022.
No collaterals are held by the Company itself
in relation to the Company's financial assets subject to credit
risk.
The Company's maximum credit risk exposure at
31 December 2023 and 2022 is as follows:
|
2023 US
$000
|
2022 US
$000
|
Financial assets:
|
|
|
At amortised cost:
|
|
|
Trade and other
receivables
|
16
|
-
|
Cash at bank
|
20,169
|
10,971
|
At fair value through profit or
loss
|
104,955
|
104,099
|
|
------
|
------
|
|
125,140
|
115,070
|
|
-------
|
-------
|
The fair values of the above financial assets
at fair value through profit or loss are also affected by the
credit risk of those instruments. However, it is not practical to
provide an analysis of the changes in fair values due to the credit
risk impact for the year or previous periods, nor to provide any
relevant sensitivity analysis.
At 31 December 2023 and 2022 the credit rating
distribution of the Company's asset portfolio subject to credit
risk was as follows:
Rating
|
2023
|
2022
|
|
US $000
|
Percentage
|
US $000
|
Percentage
|
AA+
|
32,651
|
26.1%
|
28,800
|
25.0%
|
AA
|
11,932
|
9.5%
|
9,812
|
8.5%
|
A
|
6,266
|
5.0%
|
446
|
0.5%
|
B
|
3,979
|
3.2%
|
5,347
|
4.6%
|
B+
|
765
|
0.6%
|
735
|
0.6%
|
BB
|
2,466
|
2.0%
|
6,108
|
5.3%
|
BB+
|
845
|
0.7%
|
842
|
0.7%
|
BBB
|
1,746
|
1.4%
|
908
|
0.8%
|
BB-
|
10,402
|
8.3%
|
805
|
0.7%
|
BBB-
|
4,999
|
4.0%
|
618
|
0.6%
|
Not Rated
|
49,089
|
39.2%
|
60,649
|
52.7%
|
|
-------
|
------
|
-------
|
------
|
|
125,140
|
100%
|
115,070
|
100%
|
|
-------
|
------
|
-------
|
------
|
Included within "not rated" amounts are
investments in loan market through CLOs (equity tranches) of USD
49.073m (2022: CLOs of USD 60.649m).
The modelled internal rates of return on the
CLO portfolio as well as the warehouse first loss tranches are in
low teens percentage points.
Liquidity
risk
The following table summarizes the contractual
cash outflows in relation to the Company's financial liabilities
according to their maturity.
31 December
2023
|
Carrying amount
|
Less than 1 year
|
|
US $000
|
US $000
|
Trade and other payables
|
3,629
|
3,629
|
|
------
|
------
|
31 December
2022
|
Carrying amount
|
Less than 1 year
|
|
US $000
|
US $000
|
Trade and other payables
|
3,733
|
3,733
|
|
------
|
------
|
A small proportion of the Company's portfolio
is invested in mid-term private equity investments with low or no
liquidity. The investments of the Company in publicly traded
securities are subject to availability of buyers at any given time
and may be very low or non-existent subject to market
conditions.
There is currently no exchange traded market for CLO
securities and they are traded over-the-counter through private
negotiations or auctions subject to market conditions. Currently
the CLO market is liquid, but in times of market distress the
realization of the investments in CLOs through sales may be below
fair value.
Management takes into consideration the
liquidity of each investment when purchasing and selling in order
to maximise the returns to shareholders by placing suitable
transaction levels into the market.
At 31 December 2023, the Company had liquid
investments totalling USD 127.2m, comprising of USD 20.2m in cash
and cash equivalents, USD 68.3m in investments in loan market
through CLOs, USD 36.7m in other fixed income investments, USD 2.0m
in public equities. Management structures and manages the Company's
portfolio based on those investments which are considered to be
long term, core investments and those which could be readily
convertible to cash, are expected to be realised within normal
operating cycle and form part of the Company's treasury
function.
Capital
management
The Company considers its capital to be its
total equity (i.e., its share capital and all of its
reserves).
The Company manages its capital to ensure that
it will be able to continue as a going concern while maximising the
return to shareholders through the optimisation of the balance
between its net debt and equity. As at 2023 the Company has no
borrowings. During 2022, the Company's only borrowing is a loan
payable to a related party of USD 0.149m (note 22) and therefore to
a significant extent it is capital funded.
Net debt to equity ratio is calculated using
the following amounts as included on the consolidated statement of
financial position, for the reporting periods under
review:
|
2023
|
2022
|
|
US $000
|
US $000
|
Borrowings
|
-
|
149
|
Cash at bank
|
(20,169)
|
(10,971)
|
|
------
|
------
|
Net Debt
|
(20,169)
|
(10,822)
|
|
------
|
------
|
Total equity
|
135,837
|
127,725
|
|
------
|
------
|
Net debt to equity ratio
|
(0.15)
|
(0.08)
|
|
-------
|
-------
|
26.
Financial assets and liabilities by class
|
Note
|
2023
US $000
|
2022
US $000
|
Financial assets:
|
|
|
|
Financial assets at amortised cost
|
9,
10
|
20,185
|
10,971
|
Financial assets at fair value through profit
or loss
|
4
|
107,034
|
106,376
|
Financial assets
designated at fair value through other comprehensive
income
|
5
|
6,498
|
7,596
|
|
|
-------
|
-------
|
|
|
133,717
|
124,943
|
|
|
-------
|
-------
|
|
|
|
|
Financial
liabilities:
|
|
|
|
Financial liabilities at amortised
cost
|
12
|
3,629
|
3,733
|
|
|
-------
|
-------
|
The carrying amount of the
financial assets and liabilities at amortised cost approximates to
their fair value.
27.
Events after the reporting date
The following non-adjusting event occurred
after 31 December 2023:
·
During 2024 the Company invested an amount of USD 24.7m to
two new warehouse facilities. Both warehouses are still open
as at the date of approval of these financial
statements.
There were no other material events after the
end of the reporting year, which have a bearing on the
understanding of these financial statements.
Shareholder Information
Registrars
All enquiries relating to shares or
shareholdings should be addressed to:
Link Asset Services
34 Beckenham Road
Beckenham
Kent BR3 4TU
Telephone: 0871 664 0300
Facsimile: 020 8639 2342
Change of Address
Shareholders can change their address by
notifying Link Asset Services in writing at the above
address.
Website
www.livermore-inv.com
The Company's website provides, amongst other
things, the latest news and details of the Company's activities,
share price details, share price information and links to the
websites of our brands.
Direct Dividend Payments
Dividends can be paid automatically into
shareholders' bank or building society accounts. Two primary
benefits of this service are:
· There is no
chance of the dividend cheque going missing in the post;
and
· The dividend
payment is received more quickly because the cash sum is paid
directly into the account on the payment date without the need to
pay in the cheque and wait for it to clear.
As an alternative, shareholders can download a
dividend mandate and complete and post to Link Asset
Services.
Lost Share Certificate
If your share certificate is lost or stolen, you
should immediately contact Link Asset Services on 0871 664 0300 who
will advise on the process for arranging a replacement.
Duplicate Shareholder Accounts
If, as a shareholder, you receive more than one
copy of a communication from the Company you may have your shares
registered in at least two accounts. This happens when the
registration details of separate transactions differ
slightly. If you wish to consolidate such multiple accounts,
please call Link Asset Services on 0871 664
0300.
Please note that the Directors of the Company
are not seeking to encourage shareholders to either buy or sell the
Company's shares.
Corporate Directory
|
|
|
Secretary
Chris Sideras
Registered
Office
Trident Chambers
PO Box 146
Road Town
Tortola
British Virgin Islands
Company
Number
475668
Registrars
Link Asset Services
34 Beckenham Road
Beckenham
Kent BR3 4TU
England
Auditor
Grant Thornton (Cyprus) Ltd
41-49, Agiou Nicolaou Street
Nemeli Court - Block C
2408 Engomi Nicosia
Solicitors
Travers Smith
10 Snow Hill
London
EC1A 2AL
England
Broker
Zeus Capital Limited
125 Old Broad Street
London
EC2N 1AR
England
Nominated And
Financial Adviser
Strand Hanson Limited
26 Mount Row
London
W1K 3SQ
England
|
|
Principal
Bankers
Banque J. Safra Sarasin (Luxembourg) SA
17 - 21, Boulevard Joseph II L-1840
Luxembourg
CBH Compagnie
Bancaire Helvétique SA
Löwenstrasse 29
Zurich 8021
Switzerland
Credit Suisse AG
Seeefldstrasse 1
Zurich 8070
Switzerland
UBS AG
Paradeplatz 6
CH-8098 Zürich
Switzerland
Bank
Julius Baer
& Co. Ltd.
Bahnhofstrasse 36,
CH-8010 Zurich,
Switzerland
|