AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Marwyn Value Investors Limited

Annual Report Apr 30, 2024

10519_10-k_2024-04-30_f902ed29-7649-43ba-99a3-228dbaa07ef0.xhtml

Annual Report

Open in Viewer

Opens in native device viewer

MARWYN VALUE INVESTORS LIMITED FOR THE YEAR ENDED 31 DECEMBER 2023 Annual Report and Financial Statements 2023 04 Financial and Performance Summary 06 Report of the Chairman 08 Report of the Manager 16 Investment Portfolio 28 Allocation of Net Asset Value 32 Environmental, Social and Governance 34 Capital Distributions, NAV and Discount Management 36 Fund Structure and Investment Policy 38 Report of the Directors 52 Report of the Independent Auditor 58 Income Statement 59 Statement of Financial Position 60 Statement of Cash Flows 61 Statement of Changes in Equity 62 Notes to the Financial Statements 76 Risk 82 Look-through Portfolio Information 84 Advisers 86 Defined Terms 87 Glossary of Technical Terms 88 Disclaimer Defined terms used throughout the Annual Report and Financial Statements are as described on page 86. A glossary of technical terms used throughout the Annual Report and Financial Statements is included on page 87. Contents 2023 MARWYN VALUE INVESTORS LIMITED FOR THE YEAR ENDED 31 DECEMBER 2023 Annual Report and Financial Statements WWW.MARWYNVALUE.COM | 3 PERFORMANCE FOR YEAR TO / AS AT 31 DECEMBER 2023 Ordinary Shares Financial and Performance Summary NAV Total Return 1 +5.1% Share Price Total Return 2 -6.1% NAV Per Share 176.1p Share Price 80.5p Dividends 9.06p Net Assets £97.7m Market Capitalisation £44.7m Implied Dividend Yield 11.25% Inception to date NAV Total Return 3 +197.4% 1 NAV total return assumes the reinvestment of dividends paid to shareholders into the Company at NAV and is calculated on a cum-income basis. 2 Share price total return assumes the reinvestment of dividends paid to shareholders into the Company at the ex-div share price on the ex-div date. 3 For the ordinary shares, inception to date movement is based on the combined weighted average NAV of Marwyn Value Investors I, II and B shares prior to their amalgamation, using the conversion ratio published on 17 April 2008. Investments are held indirectly, as described in the ‛Fund Structure and Investment Policy’ section of this Annual Report Look-Through NAV Breakdown as at 31 December 2023 assuming full year dividend of 9.06p and 31 December 2023 share price of 80.5p Company % of NAV NAV/share Contribution (£) Silvercloud Holdings Limited (Le Chameau) 28.2% 0.50 AdvancedAdvT Limited 15.3% 0.27 Marwyn Acquisition Company II Limited 10.0% 0.18 Marwyn Acquisition Company III Limited 10.0% 0.18 Zegona Communications plc 8.9% 0.15 Palmer Street Limited 6.5% 0.11 450 plc 5.2% 0.09 MAC Alpha Limited 1.0% 0.02 Cash 22.4% 0.39 Other assets / liabilities (7.5)% (0.13) Net assets 100.0% 1.76 FTSE SmallCap (ex-IC) +10.4% FTSE AIM All-Share -6.4% FTSE SmallCap (ex-IC) +162.0% FTSE AIM All-Share -18.9% 4 | Financial and Performance Summary 4 For the realisation share classes, shareholder total return is calculated as the movement in total shareholder value, including all distributions made to realisation shareholders over the relevant period. 5 Realisation Class inception to date is calculated based on the ordinary share performance up to the date the ordinary shares were converted to the relevant Realisation Class, then shareholder total return of the relevant Realisation Class from that date. 6 Realisation Class shareholder total return from creation of class represents total shareholder return for the relevant class from the date that ordinary shares were converted to realisation shares for each class. 7 Calculated as total distributions as a percentage of Net Assets on creation of each class. 8 Includes the dividend paid to ordinary shareholders in February 2024. 2023 Ordinary Share Total NAV Movement Realisation Shares Capital Returns and Distributions The Company distributes capital back to shareholders through a range of methods, which are discussed further in the section ‛Capital Distributions, NAV and Discount Management’. Total Capital Returns and Distributions Since Inception Ordinary Shares Realisation Classes Combined Realisation Class 2016 2021 Dividends and buybacks 8 £63.3m Dividends and buybacks £63.3m Capital returns £25.9m Capital returns £42.3m Total distributions £89.2m Total Since inception £105.6m Total Capital returns £16.4m MVIR MVR2 Ticker +5.0% +4.2% Period TSR 4 +204.3% +193.1% Inception to date TSR 5 +4.7% +8.6% TSR from creation of Class 6 409.6p 193.0p Nav per share £2.8m £0.7m Net Assets 89.4% 0.0% NAV distributed SINCE INCEPTION 7 WWW.MARWYNVALUE.COM | 5 Report of the Chairman Dear Shareholders, I am pleased to present the audited Annual Report and Financial Statements of Marwyn Value Investors Limited for the year ended 31 December 2023. Portfolio Progress and Capital Deployment The development of our portfolio over the past year reflects our Manager’s disciplined approach to investment analysis and prudent capital allocation. This strategy has resulted in significant investments being made in three portfolio companies; Palmer; Silvercloud; and Zegona, all of which present genuine opportunities for significant growth and material increase in our underlying Net Asset Value. In addition, AdvancedAdvT acquired a highly attractive platform asset to begin its journey. We are thrilled about the investment in Palmer. The management team come with a strong track record in the private capital administration sector and their inventive approach to creating a technology-focused servicing model ‛better by design’ is a promising venture, free from the limitations of legacy systems. Silvercloud, through which the investment in Le Chameau is held, with the appointment in the year of the highly experienced Waheed Alli as Chair, has performed above expectations over the last twelve months and is now showing the ability to deliver on the potential that we’ve long recognised has been inherent in the business. Zegona’s agreed acquisition of Vodafone Spain for €5 billion showcases the strength and ability of its leadership team and offers significant upside potential with several value enhancing projects on the horizon. After a prolonged period of evaluating a number of assets, we are delighted that AdvancedAdvT, under the leadership of Vin Murria, completed the acquisition of five software businesses from Capita at a highly attractive valuation and is now well-positioned to pursue synergistic acquisition opportunities. With a strong balance sheet and a recent transition to AIM, we are excited about the company’s future prospects. Throughout the year, the acquisition companies have actively evaluated a broad spectrum of opportunities and engaged with numerous potential Management Partners and potential platform acquisitions. The Board acknowledges that, in the current environment, identifying and executing promising deals takes time. We support this approach to attaining the right platform for each vehicle, supporting the long-term growth of our fund. 6 | Report of the Chairman 2023 Results The ordinary shares delivered a NAV Total Return of +5.1% due to strong performance in the second half of the year, which saw gains made across Zegona, AdvancedAdvT and Silvercloud. After the year end, our NAV has continued to grow, driven by further gains on Zegona and AdvancedAdvT. The three months to 31 March 2024 have generated a NAV Total Return of +5.7% to ordinary shareholders. Shareholder Composition Over the course of the year, we have seen some of our largest shareholders, including James Corsellis and other employees of the Manager, increasing their stakes in the Company. Collectively, those shareholders associated with the Manager now own over 11% of the Company, signifying their confidence in our strategy and future prospects. Shareholder Distributions We paid over £5 million in dividends to ordinary shareholders and distributed over £1 million on the 2016 realisation shares following the successful resolution of Praesepe VAT reclaims in October 2023. These distributions demonstrate our dedication to delivering value to our shareholders. Outlook As we look forward, we believe that the Company is on the cusp of an exciting period. The strategic investments made during 2023 have strengthened our position for the future. With a portfolio now full of opportunities, we are optimistic that we are well placed to deliver value creation in the coming years. In conclusion, the Board and I appreciate your ongoing confidence and investment in Marwyn Value Investors Limited. Robert Ware Chairman 29 April 2024 WWW.MARWYNVALUE.COM | 7 Report of the Manager Who We Are We are an experienced institutional sponsor of European listed acquisition companies, established in 2005. We partner with industry leading company executives who have proven track records and operational excellence in their sectors. Their skills and connections help us find and execute deals and develop our platforms strategically. Using their in-depth sector insights, we make significant operational enhancements, setting the stage for long-term organic growth and value creation. Our Strategy At Marwyn, we have a clear and strategic vision: to find, support, and work in partnership with outstanding management teams who are experts in their specific sectors. This vision aims to invest in, buy, and grow businesses mainly in the UK, Europe, or North America. Our approach is based on several key pillars: WHO WE ARE | A TRACK RECORD OF SUCCESS | OUR TEAM OUR APPROACH | CIO REVIEW AND OUTLOOK 8 | Report of the Manager A 19-year track record of developing acquisition companies across different sectors that shows our experience and success. A proven origination model based on accessing proprietary deal flow. A unique management partnership framework, which offers deep sector knowledge and operational skills directly from the field. Extensive experience of securing institutional equity from, and generating returns for, UK institutional investors. Original acquisition vehicle structure that we think is very appealing to management and investors alike and which offers substantial benefits in execution and long-term alignment between stakeholders. WHO WE ARE | A TRACK RECORD OF SUCCESS | OUR TEAM OUR APPROACH | CIO REVIEW AND OUTLOOK WWW.MARWYNVALUE.COM | 9 Report of the Manager A Track Record of Success As the UK’s leading sponsor of acquisition vehicles , our 12 companies which have applied our current strategy and made a platform acquisition have generated £4.9 billion of profits for equity investors. WHO WE ARE | A TRACK RECORD OF SUCCESS | OUR TEAM OUR APPROACH | CIO REVIEW AND OUTLOOK 9 Based on the number of UK listed acquisition vehicles or SPACs launched on the London Stock Exchange since the date that Marwyn listed its first acquisition vehicle in 2005 with data taken from internal analysis of the number of vehicles launched and their sponsors, sourced from LSE, Pitchbook, CapIQ and internal research. 9 10 | Report of the Manager Simon Vivian Robert Samuelson Fiona Begley Keith Tozzi Hugh Aldous TOTAL The table below shows the equity profits made by our acquisition companies, which have followed our strategic framework and completed a platform acquisition. These numbers represent the total equity received from all investors over their lifetime, including after we have sold any major positions. The returns are calculated based on either the offer price at the time of the company’s full sale or the current share price as of 31 March 2024 for those still listed. BCA Apr-15 Avril Palmer -Baunack Automotive £1,163m £2,137m 84% ETO Feb-07 Darren Throop Media £747m £2,824m 278% BREE Sep-10 Peter Tom Construction Materials £704m £1,382m 96% ZEG Aug-15 Eamonn O’Hare Telecoms £652m £929m 43% AdvT Aug-23 Vin Murria Computer software £133m £170m 28% ACS Aug-08 Vin Murria Computer software £126m £725m 477% COT Nov-06 Keith Tozzi Healthcare £117m £130m 11% INP Oct-05 Mark Silver Testing & Inspection £116m £229m 97% SID Jul-06 Sean Nutley Remediation £58m £1m (99%) TLS Jun-05 Nick Harding Leisure £48m £128m 170% MLO Oct-07 Adrian Carey Training £44m £98m 121% ZTR Apr-05 Ian Blackburn Confectionery £35m £41m 15% £3.9bn £8.8bn 123% COMPANY TICKER ACQUISITION DATE MANAGEMENT PARTNER(S) SECTOR TOTAL EQUITY INVESTED TOTAL EQUITY VALUE % EQUITY RETURNS WHO WE ARE | A TRACK RECORD OF SUCCESS | OUR TEAM OUR APPROACH | CIO REVIEW AND OUTLOOK 10 Total Equity Invested for Zegona Communications does not currently include any equity issued in respect of the ‘Vodafone Financing’, as described in Zegona’s announcement on 13 October 2023, as these shares may be bought back under certain conditions. 10 WWW.MARWYNVALUE.COM | 11 Report of the Manager James Corsellis Chief Investment Officer James formed one of the first strategic technology consultancies in 1994 and was the Chief Executive Officer of icollector plc, a leading company that offers live auction trading platforms. He later arranged its joint venture with eBay, which made icollector the sole partner worldwide for conventional auction houses. James co- founded Marwyn and typically has board positions on Marwyn’s portfolio companies. James Corsellis, Antoinette Vanderpuije and Tom Basset form the senior leadership team of Marwyn. They have diverse experience and skills in areas such as technology innovation, financial strategy, and investment analysis. They are supported by an experienced team in London and Jersey who provide investment management, corporate finance, and operational support to the Marwyn Fund entities and portfolio companies. Tom Basset Investment Partner Tom joined Marwyn in 2010 from the Private Equity Transaction Services Group at Deloitte. He leads the investment team where he is involved in the origination and assessment of new investment opportunities, transaction execution, coordinating capital market and M&A processes and providing strategic support to portfolio company management teams. Tom is a qualified Chartered Accountant and graduated from Durham University with a BA (Hons) in Economics. Antoinette Vanderpuije Chief Financial Officer and Chief Operating Officer Antoinette joined Marwyn in 2007 and leads the Finance, Markets and Regulation Team. She has extensive M&A and investment experience with a particular focus on transaction tax structuring and incentive planning. Antoinette previously worked in the finance team at Arcadia Group and prior to that with Bourner Bullock Chartered Accountants. She is a Chartered Accountant, a Chartered Tax Advisor and holds a BA from University College London. Our Team WHO WE ARE | A TRACK RECORD OF SUCCESS | OUR TEAM OUR APPROACH | CIO REVIEW AND OUTLOOK 12 | Report of the Manager How We Invest Marwyn has been creating and implementing effective investment strategies across a range of sectors in public markets for almost 20 years. We have worked closely with outstanding executives and management teams who share our vision. These Management Partners are vital from the beginning, playing a major role in finding opportunities, thorough due diligence, and the active execution of strategic plans, often taking on key positions such as Chairman or CEO. The success of our previous vehicles has been based on a number of factors including our ability to identify and partner with these industry-leading Management Partners whilst drawing on our transactional and corporate finance expertise in developing and structuring a range of acquisition vehicles that aim to meet the needs of all stakeholders. Market Opportunity The London Stock Exchange has hosted many successful acquisition companies over the past 20 years. We believe there is still significant demand from both companies and industry executives to use well-designed acquisition companies on the public markets to implement growth strategies in various sectors. Drawing on our broad experience of investing through listed acquisition companies to pursue buy-and-build growth strategies with skilled Management Partners, and considering the widely criticised US SPAC model, we believe the Marwyn Acquisition Company structure (the ‘MAC’ structure) is uniquely suited to appeal to institutional investors, business owners and management teams. The main improvements are: • Promoting long term alignment: management and sponsor incentives linked to long term equity performance and no discounted shares/warrants or upfront promoter fees. • Enhancing flexibility in raising funds: the introduction of new ways to raise equity capital from institutional investors. • Boosting transactional efficiency: a new transaction process that allows the completion of a reverse acquisition on a timeline that is similar to investment from private equity providers. Our Approach WHO WE ARE | A TRACK RECORD OF SUCCESS | OUR TEAM OUR APPROACH | CIO REVIEW AND OUTLOOK WWW.MARWYNVALUE.COM | 13 Report of the Manager WHO WE ARE | A TRACK RECORD OF SUCCESS | OUR TEAM OUR APPROACH | CIO REVIEW AND OUTLOOK Dear fellow Shareholders, As we close out 2023, I am pleased to share with you our investment performance, portfolio progress, and outlook for the coming year. Despite the challenges presented by the wider market, we remain steadfast in our commitment to our investment philosophy and are confident in our ability to successfully navigate the current economic landscape. Market Outlook Throughout the year, we have witnessed the consequences of excessive leverage and unrealistic expectations regarding a return to ultra-low interest rates. The significant increase in sovereign debt issuance and the reduction in money supply have finally begun to force a readjustment of market expectations and valuations. We anticipate that these factors will continue to act as headwinds, compelling a more realistic approach to assessing company valuations and these expectations have started to become a reality. This first phase of this investment cycle for MVIL has been longer than usual but we believe that we have been rewarded for that patience with the Fund up 26.4% in the last three years 11 against a FTSE Small Cap (ex IC) and FTSE AIM All-Share that have grown by 19.8% and fallen 31.1% respectively. We have started the year strongly, with an ordinary share NAV total return of +5.7% in the three months to 31 March 2024. Investment Commentary During 2023, our portfolio companies have demonstrated resilience and adaptability in the face of market challenges and are well underway in executing their strategies. AdvancedAdvT, under the leadership of Vin Murria, completed the acquisition of five software businesses from Capita at an attractive valuation and is now well-positioned to pursue synergistic acquisition opportunities. With a strong balance sheet and a recent transition to AIM, we are optimistic about the company’s future performance. Palmer, launched in May 2023 with an £8 million investment from Marwyn Funds (of which approximately £6.2 million was attributable to MVIL’s ordinary share class), has made significant strides in establishing its presence in the private capital servicing sector. The company’s highly experienced management team, comprising former executives of Sanne Group plc, has been focusing on obtaining the necessary regulatory approvals. We anticipate that as Palmer starts to onboard clients throughout 2024, the company will experience rapid growth and deliver substantial returns on our investment. Zegona Communications, led by the experienced team of Eamonn O’Hare and Robert Samuelson, made a transformative move when it agreed to acquire Vodafone Spain in October 2023. The €5.0 billion transaction (which remains conditional on regulatory approval), financed through an innovative mix of vendor preference shares, underwritten leverage, bridge financing, and a €300 million equity placement, demonstrates Zegona’s expertise in identifying and executing high-potential investments in the Spanish telecommunications market. With a clear value creation plan focused on cost reduction, revenue stabilisation, and potential fixed network transactions, we are confident in Zegona’s ability to drive significant returns. Chief Investment Officer’s Investment Commentary and Outlook 11 NAV total return for the ordinary shares for the three years to 31 December 2023. 14 | Report of the Manager WHO WE ARE | A TRACK RECORD OF SUCCESS | OUR TEAM OUR APPROACH | CIO REVIEW AND OUTLOOK Le Chameau, with the addition of Waheed Alli to its management team and a further £5 million investment from the Marwyn Funds (of which over £4.9 million was attributable to MVIL’s ordinary share class), is poised for significant milestones as it approaches its centenary in 2027. The combination of Waheed’s expertise and the leadership of CEO Corry Cavell-Taylor provides a solid foundation for the brand’s expansion and strategic initiatives in the coming years. Marwyn Acquisition Company II has benefited from the appointment of Will Self as CEO, working alongside Chairman Mark Hodges. This strengthened management team has accelerated the evaluation of investment opportunities in line with MAC II’s focus on financial services and intergenerational wealth. We continue to explore promising opportunities in the media and entertainment space through 450 plc and are actively engaging with potential management partners for Marwyn Acquisition Company III and MAC Alpha. Treasury and Liquidity Management Given the high interest rates available on deposits, we have taken a proactive approach to optimising our treasury activities while ensuring sufficient liquidity to meet our dividend commitments and other obligations. Our strategy encompasses a mix of fixed- term deposits, notice-deposit accounts, and money market funds. As we are in the early stages of our investment cycle, we do not anticipate any significant divestments in the near future. We remain focused on maintaining a balance between long-term growth and delivering value to our shareholders. Conclusion Despite the challenges posed by the current market environment, we remain confident in our investment philosophy and the resilience of our portfolio companies. We are grateful for the unwavering support of our investors and the guidance provided by our Board. As we move forward, we will continue to seek out compelling investment opportunities while prudently managing our resources to maximise long-term value creation. Yours sincerely, James Corsellis Chief Investment Officer   Chief Investment Officer’s Investment Commentary and Outlook WWW.MARWYNVALUE.COM | 15 Management Partner Waheed Alli, Chair Waheed Alli was appointed as Chair of Silvercloud Holdings Limited and Le Chameau Holdings Limited, in August 2023. Waheed has over 30 years’ experience across the retail, media, entertainment and technology sectors, having launched and grown a number of highly successful private and public businesses in his career. In addition to his success in the media and entertainment space, Waheed brings a wealth of experience in consumer and luxury brands and was the Chair of ASOS plc from its AIM IPO in 2001 with a market capitalisation of £12.3 million, overseeing major growth and transformation of the business with its market capitalisation reaching £1.9 billion in 2012 when he left the Board. Waheed Alli has served as a member of the House of Lords since 1998. Corry Cavell-Taylor, CEO Corry Cavell-Taylor is the CEO of Le Chameau Holdings Limited. He is also the Managing Director of Bradshaw Taylor Limited and the creator of Schöffel Countrywear. Corry has over two decades of experience in the country sports market worldwide and is a director of The Outdoor Industries Association of Great Britain. Value Creation Opportunity • Capitalise on the opportunities created by an iconic brand with category leading products • Build a leading luxury goods business, capable of scaling sales across the UK, Europe, North America and other potential new markets • Broaden lifestyle appeal, utilising and protecting brand heritage • Better understand the existing and potentially addressable customer base to raise awareness and build appeal • Further expand the direct-to-consumer e-commerce channel, deploying enhanced digital marketing strategy Investment Portfolio Silvercloud Holdings Limited - Le Chameau Luxury Goods www.lechameau.com Ordinary Shares 2016 Realisation Shares 2021 Realisation Shares NAV/share Contribution (£) £0.50 £3.51 £0.48 % of share class NAV 28.2% 85.6% 25.0% LE CHAMEAU | ADVANCEDADVT | ZEGONA | MAC II PALMER STREET | 450 | ACQUISITION COMPANIES As at 31 December 2023 16 | Investment Portfolio Overview Le Chameau was founded in Cherbourg, France in 1927 by Claude Chamot to produce high-quality handmade rubber boots that would offer unmatched comfort and durability. He started making prototypes using natural rubber and later pioneered the use of vulcanisation to increase durability. Once Monsieur Chamot had refined his process, he made bespoke boots for customers from all over France. Today, Le Chameau is a leading premium footwear brand, approaching its 100th anniversary in 2027. Le Chameau’s distinctive rubber boots serve a wide range of customers, including outdoor professionals, country-sports enthusiasts, and fashion-conscious individuals in both rural and urban settings. Known for its expertise in technical outdoor footwear, Le Chameau has a loyal customer base, prominent brand ambassadors, and a growing presence in new customer segments. We are happy to report significant improvement in Le Chameau’s performance as part of our portfolio, underscoring our confidence in its strategic direction and growth potential. Over the last four years, Le Chameau has achieved commendable revenue growth, growing at a 13% CAGR, with revenues reaching approximately £20 million in 2023. Notably, the Direct-to-Consumer (D2C) segment has been a major contributor to growth, recording a 22% CAGR over the same period. This segment saw revenue growth of 38% in 2023 alone, making up more than a third of the company’s total sales, and with projected growth is expected to soon become the majority revenue source, demonstrating the efficiency and scalability of Le Chameau’s direct sales model. Meanwhile, the Business-to-Business (B2B) revenues and margins have remained stable, ensuring a balanced and resilient revenue mix. In August 2023, the Marwyn Funds invested a further £5 million into the business (of which over £4.9 million was attributable to MVIL’s ordinary share class), providing the company with the capital needed to support the next phase of its development, including expansion of digital and marketing functions and investment in brand and tech capabilities. This pivotal move was accompanied by the appointment of Waheed Alli as Chair. Waheed brings invaluable experience from his tenure as Chair of ASOS during its rapid growth phase and his experience will be highly relevant to support Le Chameau through the next phase of its growth journey. The progress made throughout 2023 has been reflected in an overall increase in the value of the Master Fund investment in Silvercloud from £22.0m as at 31 December 2022 to £30.2m as at 31 December 2023. Looking ahead, Le Chameau is set to leverage its history of successful collaborations with luxury brands to further raise its brand position. The company is diligently developing the “LC27” strategy, aimed at marking the build up towards its centenary in 2027 with key strategic milestones. This forward- looking approach is seeking to enhance brand value, expand market reach, and secure Le Chameau’s position as a brand rooted in the traditions of the countryside, with an aspirational quality appealing to a wider customer base. LE CHAMEAU | ADVANCEDADVT | ZEGONA | MAC II PALMER STREET | 450 | ACQUISITION COMPANIES WWW.MARWYNVALUE.COM | 17 Investment Portfolio Ordinary Shares 2016 Realisation Shares 2021 Realisation Shares NAV/share Contribution (£) £0.27 £- £0.26 % of share class NAV 15.3% -% 13.6% AdvancedAdvT Limited Digital, Software and Services www.advancedadvt.com As at 31 December 2023 Management Partner Vin Murria Vin Murria OBE is an experienced executive and has operated and/or advised public companies for over 30 years. Vin was the founder and Chief Executive Officer of Advanced Computer Software from 2008 until 2015 and built the business organically and through acquisition from an initial cash shell to an enterprise value of £750 million on sale to Vista Equity Partners, delivering shareholder return of almost 1,100 per cent, to those invested in the initial shell. The business was named Tech Company of the Year (2014) having grown to be the 3rd largest UK headquartered software business. Prior to Advanced Computer Software, Vin was founder and Chief Executive Officer of Computer Software Group plc from 2002 until 2007, which included a merger with IRIS Software, and exit to Hellman and Friedman at a £500 million valuation. Prior to this Vin was the COO of Kewill Systems Plc (now known as BluJay Solutions). Vin is also a non-executive director of FTSE 250 Softcat plc, a leading provider of technology solutions and services and FTSE 100 Bunzl plc, the international distribution and services group. Vin holds a bachelor’s degree in Computer Science, an MBA and a Doctorate in Business Administration (Hon). Vin was awarded an OBE in 2018 for her services to Technology and the empowerment of women in the sector. Vin is the founder of the PS Foundation, a charity set up to support the education of women and children in poverty in India and the UK. Value Creation Opportunity • Well-capitalised vehicle with an experienced and highly credible management team • Seeking to deliver innovative software solutions with a strategic focus on sectors where AI, digital transformation, data analytics and business intelligence are in the early stages of adoption, but likely to radically transform the workplace over the coming decades Overview AdvancedAdvT was launched in 2020 and subsequently raised £130 million in March 2021, including a £17.5 million subscription from Vin Murria, to support AdvancedAdvT’s strategy. Acquisition of Capita businesses In June 2023, AdvancedAdvT announced that it had conditionally agreed to acquire five software businesses from Capita plc for a total enterprise value of approximately £33 million in cash, representing an important milestone in achieving their goal of completing business combinations and generating attractive long-term returns for shareholders. AdvancedAdvT announced completion of the acquisitions on 1 August 2023. The acquired businesses include: • CIBS - Financial and Business Solutions for public and private sectors • CHKS and Synaptic - Governance Risk and Compliance (GRC) for the Healthcare and Financial Services sectors (note: the Synaptic business has since been sold for an EV of £3.5 million as identified as non-core to AdvT’s strategy) • Retain/WFM - Global Professional Services and Workforce Automation Software for Private and Public Sectors LE CHAMEAU | ADVANCEDADVT | ZEGONA | MAC II PALMER STREET | 450 | ACQUISITION COMPANIES 18 | Investment Portfolio The acquired businesses have been strategically re-aligned to prioritise customer needs and delivery of value-driven software and digital solutions. As reported by AdvancedAdvT, new customers have been acquired and new products and features have been launched, with increasing customer demand observed for digital services and solutions. These businesses give AdvancedAdvT a solid base with an opportunity to grow through a combination of organic and acquisitive growth. Strategic Approach AdvancedAdvT is seeking to deliver software solutions with a strategic focus on sectors where AI, digital transformation, data analytics and business intelligence are in the early stages of adoption, but likely to radically transform the workplace over the coming decades. Following the acquisitions from Capita, the initial focus will be on two core specialisms in business transformation – business solutions and healthcare compliance, and human capital management. AdvancedAdvT is committed to finding opportunities for deploying financial and operational resources and investment to accelerate organic growth in the acquired businesses, with a number of such opportunities having already been identified. Outlook We believe that AdvancedAdvT will have numerous opportunities to build on the initial Capita acquisitions with both organic and acquisitive growth. With over £78 million of cash and a highly experienced management team, AdvancedAdvT is extremely well- positioned to execute synergistic and accretive M&A, particularly in the current market, and with a noted increase in inbound opportunities. Alongside progressing potential M&A, AdvancedAdvT also plans to continue to drive organic growth through investing in the platform businesses acquired and enhancing functionality of existing software to target incremental client wins. LE CHAMEAU | ADVANCEDADVT | ZEGONA | MAC II PALMER STREET | 450 | ACQUISITION COMPANIES WWW.MARWYNVALUE.COM | 19 Investment Portfolio Ordinary Shares 2016 Realisation Shares 2021 Realisation Shares NAV/share Contribution (£) £0.15 £0.22 £0.15 % of share class NAV 8.9% 5.4% 7.8% Zegona Communications Plc Telecoms www.zegonacommunications.com As at 31 December 2023 Management Partners Eamonn O’Hare Eamonn has spent over two decades as a board member and senior executive of some of the world’s fastest growing consumer and technology businesses. Former CFO and main board director of the UK’s leading entertainment and communications business, Virgin Media, Eamonn helped lead the successful transformation of this business and its strategic sale to Liberty Global for US$24 billion, crystallising US$14 billion of incremental shareholder value. Background Zegona was launched in March 2015 with a ‘Buy-Fix-Sell’ strategy within European TMT. Zegona’s first buy-fix-sell asset, Telecable, was acquired in August 2015 and sold to Euskaltel in July 2017 with Zegona retaining a 15% stake in Euskaltel (later increased to 20%). Zegona returned 98% of its share of proceeds from the sale of Euskaltel in 2021 via a tender offer. Robert Samuelson Robert was Executive Director Group Strategy of Virgin Media from 2011 to 2014, during which time he was centrally involved in the sale of the business to Liberty Global and in the post-merger integration process. Prior to this, Robert was a managing partner at Virgin Group with global responsibility for developing and realising returns from Virgin’s telecommunications and media businesses. His early career was spent with British Aerospace and Royal Ordnance in engineering and production management roles. Value Creation Opportunity Acquisition of Vodafone Spain announced in October 2023 at attractive valuation relative to other European telecommunications operators with clearly defined value levers being: • Execute major cost reduction and efficiency improvement programme • Stabilise revenues with new commercial initiatives • Potential for fixed network transaction LE CHAMEAU | ADVANCEDADVT | ZEGONA | MAC II PALMER STREET | 450 | ACQUISITION COMPANIES 20 | Investment Portfolio Acquisition of Vodafone Spain In October 2023, Zegona announced it had entered into binding agreements to acquire Vodafone Spain for €5.0 billion, expected to complete in Q2 2024 following required regulatory approvals. The transaction was financed through an innovative mix of vendor preference shares, underwritten leverage, bridge financing, and a €300 million equity placement, of which our funds contributed £7.845 million at £1.50 per share, which had risen to £1.78 per share as at 31 December 2023, and has since gone up further to £2.26 as at 31 March 2024. The Zegona team’s ability to secure and execute a complex deal like this in a competitive environment is testament to their expertise and successful track record in the Spanish telecommunications market, previously shown through their work with both Telecable and Euskaltel. The investment rationale is based on a low entry valuation, offering multiple pathways for value creation. These avenues include operational enhancements that leverage Zegona’s historical successes in previous operating businesses. This strategic approach not only aims to capitalise on the intrinsic value and growth potential of the acquired business but also reflects a deep understanding of the market dynamics and operational efficiencies required to drive success in the Spanish telecommunications sector. Outlook Looking ahead, Zegona has crafted a strategic blueprint for value creation with several key drivers to be deployed: (i) firstly, an intention to execute major cost reductions, with the potential to unlock over €320 million in savings, based on industry benchmarking; (ii) secondly, stabilising revenues through new commercial initiatives; and finally (iii), a fixed network transaction with a potential estimated value to Zegona in the region of €2.0-3.5 billion. LE CHAMEAU | ADVANCEDADVT | ZEGONA | MAC II PALMER STREET | 450 | ACQUISITION COMPANIES WWW.MARWYNVALUE.COM | 21 Investment Portfolio Marwyn Acquisition Financial Services, Company II Limited Consumer, Technology www.marwynac2.com Ordinary Shares 2016 Realisation Shares 2021 Realisation Shares NAV/share Contribution (£) £0.18 £- £0.17 % of share class NAV 10.0% -% 8.9% Capital raised Target sectors Listing £12.7m Financial Services, Consumer, Technology LSE Main Market As at 31 December 2023 Management Partners Mark Hodges Mark Hodges has over 30 years experience across the financial services and consumer sectors, including extensive FTSE 100 PLC board experience with Centrica plc and Aviva plc. As former CEO of ReAssure, Mark led the business through the £425 million acquisition of Quilter’s UK Heritage business and oversaw the sale of Reassure to Phoenix Group Holdings in 2020 for £3.25 billion. At the time of the sale, ReAssure had approximately £80 billion of assets under administration, 4 million customers and approximately 2,500 employees. Will Self Will Self has over 20 years of cross-functional experience leading financial brands in the UK, including driving M&A and has held CEO positions at Curtis Banks Group PLC, a leading UK pension provider, offering a range of SIPP and SSAS solutions for individuals and businesses and Suffolk Life, a division of Legal & General, as well as holding the Chief Commercial Officer role at Cofunds, a sister company within Legal & General. Will also holds a variety of non-executive roles, including positions with a number of charities and as deputy chair on the FCA’s Smaller Business Practitioners Panel. Value Creation Opportunity • LSE-listed vehicle, led by a highly experienced and well-regarded management team • Seeking acquisition opportunities in the financial services, consumer and technology sectors set to benefit from social and macroeconomic trends brought about by changing demographics, the concentration and intergenerational transfer of wealth and increasing needs for social and non-financial family support LE CHAMEAU | ADVANCEDADVT | ZEGONA | MAC II PALMER STREET | 450 | ACQUISITION COMPANIES 22 | Investment Portfolio Overview The strategy of MAC II is focused on pursuing acquisition opportunities in the financial services, consumer and technology sectors. The MAC II directors believe that the current market backdrop has amongst a range of drivers, four notable interrelated themes which they believe are shaping a clear customer need that remains largely unmet: 1. Changing population and demographics – An increasingly ageing population is likely to have a significant impact on economies, social care systems and household finances. The MAC II directors believe future financial solutions will need to reflect an increasing level of intergenerational financial and social dependencies. 2. Wealth transfer and the role of families – The role played by families in providing future financial solutions is of increasing importance, with parents, other family members and friends providing progressively more support to new homeowners and adult dependents. 3. Socialandnon-financialfamilysupport– Vast numbers of people across the UK and the US provide unpaid care for a friend or family member. 4. Concentration of wealth – Across the UK and US, wealth is principally concentrated in property, pension assets and equities. With the combination of these social and macroeconomic conditions and trends, the MAC II directors believe all generations are facing increasingly challenging financial situations which are creating several problems to be solved and that there is a well-defined need and opportunity, now more than ever, for clear and impartial support and solutions to be provided to, and shared amongst, friends, family and peers. MAC II intends to execute its strategy through a combination of selective M&A of platform and bolt-on businesses, potential strategic partnerships with established financial services operators as well as ongoing operational improvements. Target company market segments, principally expected to be in the UK and US. As the investment focus continues to evolve, the MAC II directors believe one area of interest where opportunities are likely to emerge is related to the burgeoning growth of the personal pension sector (the UK SIPP market), which is anticipated to swell from approximately £500 billion to £750 billion over the next five years. This is set against a backdrop of an aging population, a widening savings gap, regulatory shifts towards personal savings, and a significant transition from Defined Benefit to Defined Contribution pension schemes. The MAC II directors continue to progress a number of discussions regarding potential M&A, including consolidation in the pension administration market, as well as other opportunities. LE CHAMEAU | ADVANCEDADVT | ZEGONA | MAC II PALMER STREET | 450 | ACQUISITION COMPANIES WWW.MARWYNVALUE.COM | 23 Martin Schnaier Investment Portfolio Ordinary Shares 2016 Realisation Shares 2021 Realisation Shares NAV/share Contribution (£) £0.11 £- £- % of share class NAV 6.5% -% -% Palmer Street Limited Private Capital Servicing www.palmerfs.com As at 31 December 2023 Management Team Palmer’s management partners comprises Martin Schnaier, James Ireland, James Bermingham, Jason Bingham, and Phil Godley who have all previously worked in senior leadership roles at FTSE 250 company, Sanne Group plc, that was taken private by Apex Group for £1.5 billion in August 2022. At completion of the acquisition, Sanne employed over 2,500 people located in 23 offices across North America, EMEA and Asia Pacific. The founding team worked closely in various capacities during their tenures at Sanne, which saw the business grow from a small, private company to a major international public company. Value Creation Opportunity Palmer has been set up to take advantage of the opportunity to provide a differentiated business proposition in the private capital servicing sector, considering both organic and inorganic growth opportunities. This is supported by a backdrop of a number of sector tailwinds, expected to include: • Opportunity to build an innovative private capital service model free from the constraint of legacy systems • Market growth driven by increasing regulatory burden and associated growth in cost of compliance • Growth to date of alternative asset classes and forecast continuation of AUM growth • Low levels of service penetration in two of the three largest markets globally • Client demands for increased levels of tech-enabled services • Defendable contracts with high switching costs Overview In May 2023, the Marwyn Funds invested £8 million into Palmer (of which approximately £6.2 million was attributable to MVIL’s ordinary share class), with Palmer commencing the necessary regulatory approval processes in order for the company to conduct its business across key territories. Palmer’s expanding team has hit the ground running, establishing operations and winning new clients in its London and Jersey hubs. Since its public launch in January 2024, the company has seen a surge in inbound opportunities, reflecting the industry’s acknowledgment of Palmer’s expertise and value. Furthermore, Palmer has launched its website (www.palmerfs.com), now operational and serving as a comprehensive resource for clients and partners to explore its services and engage with the firm. LE CHAMEAU | ADVANCEDADVT | ZEGONA | MAC II PALMER STREET | 450 | ACQUISITION COMPANIES 24 | Investment Portfolio 450 plc Content, Media, Technology www.450plc.com Cash held Acquisition target size Target sectors Listing £4.5m Up to £500m Content, Media, Technology LSE AIM As at 31 December 2023 Management Partner Waheed Alli Waheed has over 30 years’ experience across the retail, media, entertainment and technology sectors, having launched and grown a number of highly successful private and public businesses in his career. Waheed co-founded TV production companies Planet 24 and Shine, was Chair of production company Chorion plc, including during its time as a listed business between 2003 and 2006 delivering share price growth of over 275%, and was also Founder and CEO of Silvergate Media, ultimately sold to Sony in 2019. Value Creation Opportunity • Ongoing digital transformation of the media and entertainment industries and widespread adoption of digital media has led to a fundamental change in the way content is created, consumed and engaged with • Opportunity to invest in content, media or technology companies that have facilitated and are expected to continue to benefit from this shift Overview In connection with the appointment of Waheed Alli as Chair in November 2022 and following shareholder approval at the company’s AGM in December 2022, the strategy of 450 plc was amended to focus on acquisition opportunities arising within the traditional and digital creative industries encompassing the content, media and technology sectors. 450 plc will consider the acquisition of private companies and public offers for, and mergers with, existing listed businesses, in the UK and internationally. With the acceleration in digital technology having an increasing impact on the media and entertainment landscape, the 450 plc directors continue to believe this will fundamentally shift how we produce, access, and interact with content. This evolution is expected to include a move towards engaging content through a blend of online and physical experiences, enriched by the advent of virtual and augmented reality, as well as the monetisation of IP through different formats and verticals. During the period, the 450 plc directors have engaged with a number of companies and executive teams, discussions with a number of whom, are ongoing. The 450 plc directors continue to see promising opportunities for investment in the content, media, and technology sectors but remain cautious in their views on valuations and the importance of identifying scalable and sustainably profitable business models. The directors believe the ongoing technological advancements and shifts in consumer behaviour are likely to provide investment opportunities in a sector undergoing structural change, with the 450 plc’s listed status and investment thesis being well placed to capitalise on. Ordinary Shares 2016 Realisation Shares 2021 Realisation Shares NAV/share Contribution (£) £0.09 £- £0.09 % of share class NAV 5.2% -% 4.6% LE CHAMEAU | ADVANCEDADVT | ZEGONA | MAC II PALMER STREET | 450 | ACQUISITION COMPANIES WWW.MARWYNVALUE.COM | 25 Overview The Manager launched MAC III in December 2020 as an LSE Main Market listed acquisition company. £12.5 million has been invested by the Marwyn Funds into MAC III (of which £9.8 million is attributable to MVIL’s ordinary share class and £0.06 million is attributable to MVIL’s 2021 realisation share class). In April 2022 MAC III published a prospectus in relation to a 12 month placing programme for a redeemable C share class (“C Shares”). The initial placing programme has subsequently been terminated, saving on the legal and professional fees and management time that would be incurred in its renewal whilst the focus remains firmly on identifying the company’s Management Partners and platform acquisition. MAC III will be able to re-issue a prospectus to enable the company to utilise a C share class at relatively short notice where deemed appropriate by the Directors. It is expected that the ability to issue C shares where appropriate, alongside the existing flexibility of the MAC structure to utilise the issuance of either listed ordinary shares or unlisted B shares provides MAC III with a competitive advantage in securing and financing attractive acquisition opportunities and bringing the best executive management back to the UK public markets. MAC Alpha, launched in December 2021, is an LSE Main Market listed acquisition company which is expected to focus on investment opportunities where a combination of management expertise, improving operating performance, freeing up cashflow for investment and implementation of a focused buy and build strategy can unlock growth in core markets and often into new territories and adjacent sectors. MAC Alpha is currently not proposing to issue redeemable shares and is seeking Management Partners and transactions which can utilise its Main Market listing on the London Stock Exchange. The Manager continues to progress a series of discussions with industry-leading management teams, drawn to the flexibility of Marwyn’s model and the potential it offers to execute sector-specific buy-and-build strategies. These discussions, however, are often non-linear, and their timing can be unpredictable. The presence of pre-existing listed vehicles within Marwyn’s portfolio provides a significant advantage, enabling the Manager to react opportunistically and secure top Management Partners effectively. Proposed changes to the Listing Rules may result in fewer acquisition companies being formed in future. As a consequence, there may be additional value in the existing acquisition companies which benefit from certain grandfathered rules. Investment Portfolio Acquisition Companies: Marwyn Acquisition Company III Limited MAC Alpha Limited % of share class NAV 1.0% -% -% NAV/share Contribution (£) £0.02 £- £- Ordinary Shares 2016 Realisation Shares 2021 Realisation Shares NAV/share Contribution (£) £0.18 £- £0.17 % of share class NAV 10.0% -% 8.9% Capital raised Target sectors (each to be refined on the appointment of a Management Partner into the relevant company) £12.7m Automotive & Transport Clean Technology Consumer & Luxury Goods Banking & FinTech Insurance, Reinsurance & InsurTech & Other Vertical Marketplaces Media & Entertainment Healthcare & Diagnostics B2B Services LSE Main Market £1.4m Automotive & Transport Business-to-Business Services Clean Technology Consumer & Luxury Goods Financial Services, Banking & FinTech Insurance, Reinsurance & InsurTech, & Other Vertical Marketplaces Healthcare & Diagnostics Media & Technology LSE Main Market As at 31 December 2023 MAC III MAC III MAC ALPHA MAC ALPHA LE CHAMEAU | ADVANCEDADVT | ZEGONA | MAC II PALMER STREET | 450 | ACQUISITION COMPANIES Listing 26 | WWW.MARWYNVALUE.COM | 27 ORDINARY SHARES Allocation of NAV by company at 31 December 2023 Based upon the Company’s indirect investments in the Portfolio Companies through its interest in the Master Fund and MVI II LP, the Company’s total NAV attributable to ordinary shareholders as at 31 December 2023 is broken down as follows: Allocation of NAV by company at 31 March 2024 Based upon the Company’s indirect investments in the Portfolio Companies through its interest in the Master Fund and MVI II LP, the Company’s total NAV attributable to ordinary shareholders as at 31 March 2024 is broken down as follows: All portfolio assets are held at fair value by the Marwyn Funds in accordance with International Financial Reporting Standards. Where there is no active market for a listed investment, or where the investment is unlisted, the valuation methodologies applied are fully compliant with International Private Equity and Venture Capital valuation guidelines as updated. Allocation of Net Asset Value Quoted investments AdvancedAdvT Limited ADVT Software 15.0 0.27 15.4% MVI II LP Marwyn Acquisition Company II Limited MAC2 Financial, Consumer, Technology 9.8 0.18 10.0% MVI II LP Marwyn Acquisition Company III Limited MAC3 Various 9.8 0.18 10.0% MVI II LP Zegona Communications plc ZEG Communications 8.7 0.15 8.9% MVI II LP 450 plc 450 Content, Media, Technology 5.1 0.09 5.2% MVI II LP MAC Alpha Limited MACA Various 1.0 0.02 1.0% MVI II LP Unquoted investments Silvercloud Holdings Limited (Le Chameau) Unlisted Luxury Goods 27.6 0.50 28.2% Master Fund Palmer Street Limited Unlisted Private Capital Servicing 6.4 0.11 6.6% MVI II LP Total value 83.4 1.50 85.3% Cash 21.8 0.39 22.3% Various Other assets / liabilities (7.5) (0.13) (7.6)% Various Net assets 97.7 1.76 100.0% Quoted investments AdvancedAdvT Limited ADVT Software 20.6 0.37 20.2% MVI II LP Zegona Communications plc ZEG Communications 10.7 0.19 10.5% MVI II LP Marwyn Acquisition Company II Limited MAC2 Financial, Consumer, Technology 9.8 0.18 9.6% MVI II LP Marwyn Acquisition Company III Limited MAC3 Various 9.8 0.18 9.6% MVI II LP 450 plc 450 Content, Media, Technology 5.1 0.09 5.0% MVI II LP MAC Alpha Limited MACA Various 1.0 0.02 1.0% MVI II LP Unquoted investments Silvercloud Holdings Limited (Le Chameau) Unlisted Luxury Goods 28.4 0.51 27.8% Master Fund Palmer Street Limited Unlisted Private Capital Servicing 6.4 0.12 6.3% MVI II LP Total value 91.7 1.65 89.9% Cash 19.1 0.34 18.7% Various Other assets / liabilities (8.8) (0.16) (8.6)% Various Net assets 102.1 1.84 100.0% Cash is primarily held by the Master Fund COMPANY TICKER FOCUS % OF NAV NAV/SHARE CONTRIBUTION (£) HELD BY TOTAL VALUE (£m) COMPANY TICKER FOCUS % OF NAV NAV/SHARE CONTRIBUTION (£) HELD BY TOTAL VALUE (£m) 28 | 2016 REALISATION SHARES Allocation of NAV by company at 31 December 2023 Based upon the Company’s indirect investments in the Portfolio Companies through its interest in the Master Fund, the Company’s total NAV attributable to 2016 realisation shareholders as at 31 December 2023 is broken down as follows: Allocation of NAV by company at 31 March 2024 Based upon the Company’s indirect investments in the Portfolio Companies through its interest in the Master Fund, the Company’s total NAV attributable to 2016 realisation shareholders as at 31 March 2024 is broken down as follows: Allocation of Net Asset Value Quoted investments Zegona Communications plc ZEG Communications 0.2 0.22 5.4% Master Fund Unquoted investments Silvercloud Holdings Limited (Le Chameau) Unlisted Luxury Goods 2.4 3.51 85.6% Master Fund Total value 2.6 3.73 91.0% Cash 0.8 1.12 27.4% Various Other assets / liabilities (0.6) (0.75) (18.4)% Various Net assets 2.80 4.10 100.0% Quoted investments Zegona Communications plc ZEG Communications 0.2 0.27 6.5% Master Fund Unquoted investments Silvercloud Holdings Limited (Le Chameau) Unlisted Luxury Goods 2.4 3.51 85.6% Master Fund Total value 2.6 3.78 91.5% Cash 0.8 1.10 26.8% Various Other assets / liabilities (0.5) (0.75) (18.3)% Various Net assets 2.8 4.12 100.0% COMPANY TICKER FOCUS % OF NAV NAV/SHARE CONTRIBUTION (£) HELD BY TOTAL VALUE (£m) COMPANY TICKER FOCUS % OF NAV NAV/SHARE CONTRIBUTION (£) HELD BY TOTAL VALUE (£m) WWW.MARWYNVALUE.COM | 29 2021 REALISATION SHARES Allocation of NAV by company at 31 December 2023 Based upon the Company’s indirect investments in the Portfolio Companies through its interest in the Master Fund, the Company’s total NAV attributable to 2021 realisation shareholders as at 31 December 2023 is broken down as follows: Allocation of NAV by company at 31 March 2024 Based upon the Company’s indirect investments in the Portfolio Companies through its interest in the Master Fund, the Company’s total NAV attributable to 2021 realisation shareholders as at 31 March 2024 is broken down as follows: Allocation of Net Asset Value Quoted investments AdvancedAdvT Limited ADVT Software 0.09 0.26 13.6% Master Fund Marwyn Acquisition Company II Limited MAC2 Financial, Consumer, Technology 0.06 0.17 8.9% Master Fund Marwyn Acquisition Company III Limited MAC3 Various 0.06 0.17 8.9% Master Fund Zegona Communications plc ZEG Communications 0.06 0.15 7.8% Master Fund 450 plc 450 Content, Media, Technology 0.03 0.09 4.6% Master Fund Unquoted investments Silvercloud Holdings Limited (Le Chameau) Unlisted Luxury Goods 0.17 0.48 25.0% Master Fund Total value 0.47 1.32 68.8% Cash 0.26 0.73 37.7% Various Other assets / liabilities (0.03) (0.12) (6.5)% Various Net assets 0.70 1.93 100.0% Quoted investments AdvancedAdvT Limited ADVT Software 0.13 0.36 17.7% Master Fund Zegona Communications plc ZEG Communications 0.07 0.19 9.1% Master Fund Marwyn Acquisition Company II Limited MAC2 Financial, Consumer, Technology 0.06 0.17 8.4% Master Fund Marwyn Acquisition Company III Limited MAC3 Various 0.06 0.17 8.4% Master Fund 450 plc 450 Content, Media, Technology 0.03 0.09 4.4% Master Fund Unquoted investments Silvercloud Holdings Limited (Le Chameau) Unlisted Luxury Goods 0.18 0.50 24.4% Master Fund Total value 0.53 1.47 72.4% Cash 0.26 0.72 35.7% Various Other assets / liabilities (0.06) (0.16) (8.1)% Various Net assets 0.73 2.03 100.0% COMPANY TICKER FOCUS % OF NAV NAV/SHARE CONTRIBUTION (£) HELD BY TOTAL VALUE (£m) COMPANY TICKER FOCUS % OF NAV NAV/SHARE CONTRIBUTION (£) HELD BY TOTAL VALUE (£m) 30 | WWW.MARWYNVALUE.COM | 31 Environmental, Social and Governance ESG and our Investments The Company’s investments comprise predominantly of listed acquisition companies (with listings on the Main Market and quotations on AIM), a number of which are yet to acquire platform targets, alongside two non-listed investments. Marwyn will continue to support the portfolio companies as they adjust to the evolving regulatory and legislative ESG landscape as it applies both before and after the completion of their platform acquisitions. ESG at the Manager We are a small team, and our people are fundamental to our business. We are committed to providing an inclusive and collaborative place to work where people are recognised and rewarded for delivering on our strategic ambitions and values (including sound and effective risk management) and incorporating measures to avoid conflicts of interest and excessive risk taking. Our incentive scheme ensures that the team are aligned with the Company’s shareholders, whilst providing an incentive that allows us to hire and retain the best talent. Our dynamic team includes people with a range of qualifications, backgrounds, and expertise. We have a highly qualified team and foster a culture of continued learning and development to keep our team at the forefront of market practices. The health and wellbeing of our team is imperative. Alongside encouraging a work-life balance, we have an on-site gym offering personal training sessions and support sporting pursuits. We are mindful of our place in the communities in which we work and live and encourage our team to contribute and give back. Our partners work with a handful of schools in North London, providing students with presentations on what a job in investment management entails, as well as one- on-one mentoring, interview practice and work experience at the Manager. We also operate the Marwyn Trust which provides financial support to charities both in the UK and further afield. The Marwyn Trust The Marwyn Trust was formed in 2009 by Marwyn’s partners and was established to make donations from Marwyn and associated companies and individuals to charitable institutions at the discretion of the trustees. The Trust has recently donated to charitable institutions working with the underprivileged and in the fields of education, healthcare, economic development and supporting individuals in the arts profession. During 2023, The Marwyn Trust continued to build on its longstanding relationship with the Sumbandila Scholarship Trust (“Sumbandila”). Sumbandila provides full scholarships to private schools, as well as an educational outreach program to children living in rural areas in South Africa. This aims to transform the lives of underprivileged children, creating entrepreneurs and leaders who will make significant contributions to the future of South Africa. Marwyn management have built strong relationships with Sumbandila, with the partners having taken numerous trips to visit the charity in South Africa.   32 | The Marwyn Trust Environmental, Social and Governance WWW.MARWYNVALUE.COM | 33 Capital Distributions, NAV and Discount Management As is common to many investment companies, the Company’s shares have typically traded at a discount to their underlying NAV. The average discount to NAV of the Company’s ordinary shares during the year was 47.05%, compared to the equivalent 37.4% average in the prior year. The discount range was 42.3% to 54.3%. The Company has a range of features and policies that the Board believes act to mitigate the overall discount level: Dividend Policy: the Company currently pays an annual dividend of 9.06p per ordinary share, paid in equal quarterly installments, which equates to a dividend yield of over 11.2% based on the Company’s ordinary share price as at 31 December 2023. Profit Distribution Policy: the Company currently distributes 50% of investment profits as and when realised to ordinary shareholders, to the extent this has not been returned already through dividends or buy-backs. Further information on these policies is provided below. Realisation Classes: every five years the Company allows ordinary shareholders to convert their shares into a new series of realisation shares. On disposal of an investment, save for reasonable working capital requirements, all proceeds are returned directly to shareholders allowing them to ultimately receive 100% of the underlying NAV. The next Realisation Class offer is scheduled to be made available to ordinary shareholders in November 2026. The Board believes that the combination of these measures provides shareholders with potentially substantial returns of capital as demonstrated by the data below. Realisation Share Performance Capital Returns and Distributions Since Inception Realisation Class 2016 2021 MVIR MVR2 Ticker +5.0% +4.2% Period TSR 12 +204.3% +193.1% Inception to date TSR 13 +4.7% +8.6% 409.6p 193.0p Nav per share £2.8m £0.7m Net Assets 89.4% 0.0% NAV distributed SINCE INCEPTION 15 For the year ended 31 December 2023 Dividends and buybacks 16 £63.3m Capital returns £25.9m Total distributions £89.2m Total Capital returns £16.4m Dividends and buybacks £63.3m Capital returns £42.3m Total Since inception £105.6m Ordinary Shares Combined Realisation Classes 12 For the realisation share classes, shareholder total return is calculated as the movement in total shareholder value, including all distributions made to realisation shareholders over the relevant period. 13 Realisation Class inception to date is calculated based on the ordinary share performance up to the date the ordinary shares were converted to the relevant Realisation Class, then shareholder total return of the relevant Realisation Class from that date. 14 Realisation Class shareholder total return from creation of class represents total shareholder return for the relevant class from the date that ordinary shares were converted to realisation shares for each class. 15 Calculated as total distributions as a percentage of Net Assets on creation of each class. 16 Includes the dividend paid to ordinary shareholders in February 2024. TSR from creation of Class 14 34 | Ordinary Share Distribution Policy The Company’s Ordinary Share Distribution Policy is comprised of two parts: 1. Minimum annual return Policy The Company will deliver a minimum annual return to shareholders by making distributions in each quarter. Pursuant to the Ordinary Share Distribution Policy, in each year the Minimum Annual Distribution will be maintained or grown on a pence per share basis. In circumstances where the Board decides to make a dividend payment which cannot be funded by income received by the Master Fund or MVI II LP, the Master Fund may make distributions from the capital attributable to ordinary share interests to enable the Company to meet its obligations. Any distribution of the minimum annual return may be made by way of: (i) repurchases of ordinary shares; (ii) by payment of dividends; or (iii) a combination of both. Implementation Following consultations with the Company’s significant shareholders on the implementation of this policy, the Board determined that, from the start of 2021, the most suitable method to satisfy the minimum distribution was through the payment of dividends rather than through share repurchases. Interim dividends of 2.265p per ordinary share were paid in February, May, August, and November 2023, each being a total payment of £1,256,857. These payments have continued in 2024, with an interim dividend of 2.265p per ordinary share paid in February 2024. 2. Returns following Net Capital Gains Policy Where the Master Fund or MVI II LP disposes of an asset for a Net Capital Gain and the Company has not already returned to ordinary shareholders an aggregate amount since 19 November 2013 in excess of 50 per cent of that gain and any previous such gains pursuant to the Ordinary Share Distribution Policy (Minimum Annual Distribution payments referred to above are treated as if they had been returns of gains for this purpose), the Master Fund will distribute the difference to the Company. The Company will, in turn, make a corresponding distribution to ordinary shareholders by way of tender offers, share repurchases or other returns of capital and distributions. Any share repurchases may alternatively be made by the Master Fund and cancelled using the Exchange Procedure described in the Company’s prospectus dated 19 October 2016. Returns following a Net Capital Gain may also be made by way of an extraordinary distribution, where applicable, by adding such amount to the next proposed quarterly dividend (if any), where doing so would not result in a delay as compared to declaring an extraordinary distribution. The balance of any Profitable Realisation, after the payment of any incentive allocation, will be retained in the Master Fund and available for new and follow-on investments and to meet the Master Fund’s reasonable working capital requirements, although all or part of the balance may be used to augment distributions under the Ordinary Share Distribution Policy. There is no adjustment, or offset, of any Net Capital Gains for any investments realised at a loss. Implementation Since the last distribution of Net Capital Gains made under this section 2 of the Ordinary Share Distribution Policy following the disposal of the investment in Entertainment One, a total of over £51.5 million has been returned to ordinary shareholders (including the February 2024 dividend) compared to realised gains attributable to ordinary shareholders totaling £34.2 million (50% of which is £17.1 million). Accordingly, the Company has, to date, distributed £34.4 million in excess of what would be required under this policy, and realised gains attributable to ordinary shareholders in excess of £68.8 million will be needed before any return on a Profitable Realisation is made. Since implementation in November 2013, over £78.5 million has been returned to shareholders under the Ordinary Share Distribution Policy. For the avoidance of doubt, the Company’s Ordinary Share Distribution Policy applies only to the ordinary shares. The 2016 realisation shares and 2021 realisation shares carry no rights to participate in the Company’s Ordinary Share Distribution Policy. Capital Distributions, NAV and Discount Management WWW.MARWYNVALUE.COM | 35 Fund Structure and Investment Policy Status and Activities The Company is a closed-ended investment company registered by way of continuation in the Cayman Islands (registered number MC-228005). The rights of shareholders are governed by Cayman law and the Articles. The rights of shareholders are governed by Cayman law and the Articles. These rights may differ from the rights and duties owed to shareholders in a company incorporated in the UK. The Company was admitted to trading as a closed- ended investment company on the Specialist Fund Market (the precursor to the Specialist Fund Segment) on 8 December 2008. Fund Structure The Company is a feeder fund which has invested substantially all of its assets into limited partnership interests in the Master Fund. The Company has no redemption rights for its investment in the Master Fund. The Master Fund has invested in a second master fund, MVI II LP, a private equity fund structure through which the majority of the Master Fund’s investments attributable to ordinary shareholders are made. Assets attributable to the 2016 realisation shareholders and 2021 realisation shareholders (each a “Realisation Pool”) are held directly by the Master Fund. A look-through breakdown of the NAV attributable to the ordinary, 2016 realisation and 2021 realisation shareholders along with ownership of the assets is detailed in the Allocation of Net Asset Value section of this Annual Report. The structure of the Marwyn Funds, as detailed in the structure chart below has evolved since inception to provide access to a wider investor base. The Company was added as a feeder to the Master Fund to allow access to public market investors through the Company’s listing on the Specialist Fund Segment and MVI II LP was launched to provide access to private equity investor capital. The Portfolio Company investments of MVI II LP are held by MVI II Holdings I LP, which aggregates the investments of MVI II LP and its stapled co-investment vehicle, MVI II Co-Invest LP. Marwyn Value Investors Limited Listed on Specialist Fund Segment of the London Stock Exchange Marwyn Value Investors LP The “Master Fund” Marwyn Value Investors II LP “MVI II LP” 2016 Realisation Shares Ordinary Shares “2016 Realisation Pool”“Main Pool” “2021 Realisation Pool” Portfolio Company Investment Portfolio Company Investment Silvercloud Holdings Limited (Le Chameau) 2021 Realisation Shares 100% of 2021 Realisation Pool 100% of 2016 Realisation Pool >99.9% Main Partnership ˜ 83% Ownership Portfolio Company Investment 36 | Fund Structure and Investment Policy Investment Objective The investment objective of the Company is to maximise total returns primarily through the capital appreciation of its investments. Investment Policy There are no investment restrictions applicable to the Company or the Master Fund. MVI II LP has the following investment restrictions: • no investment can exceed 30% of the MVI II LP limited partners’ aggregate commitments at the time of investment; • it cannot engage in derivative trading except to hedge or enhance an investment in an existing or prospective Portfolio Company; • it cannot invest in any blind-pool investment fund; and • it may recycle distributed capital, up to an amount equal to 100% of the partners’ aggregate commitments, which may only be used to acquire assets, and not pay fees. The Master Fund and MVI II LP invest either directly or indirectly into the Portfolio Companies. The Master Fund (with the exception of the classes attributable to realisation shareholders) and MVI II LP (during its investment period being five years from the final close on 31 March 2019) are permitted to make follow-on investments into the Portfolio Companies and invest in new Portfolio Companies. In the case of capital relating to the Company’s realisation shares, the Master Fund is only permitted to invest cash in follow- on investments in the Portfolio Companies within three years of creation of a Realisation Class which for the 2016 Realisation Class expired in November 2019 and for the 2021 Realisation Class runs to November 2024. The Master Fund also has an express power to use cash to acquire the Company’s shares at a discount to their NAV for cancellation. Any such acquisitions and cancellations will be NAV enhancing for the continuing holders of ordinary shares. The use of such power is periodically reviewed by the Manager and the Board. The assets attributable to each Realisation Pool are managed with a view to maximising investment returns, realising investments and making distributions to the holders of the relevant class of realisation shares as realisations are made. A Realisation Pool is permitted to invest cash allocated to it upon its creation in follow-on investments into existing Portfolio Companies made within three years of the creation of the Realisation Pool. Unlike the investment policy in respect of the assets relating to ordinary shareholders, cash generated on the sale of an investment in a Realisation Pool may not be re-invested and is, subject to amounts held back for reasonable working capital requirements, distributed to the relevant class of realisation shareholders. Portfolio Company Costs Entities within the Marwyn group may provide services to the Portfolio Companies indirectly invested in by the Company. These services include, but are not limited to, corporate finance advisory, transactional support, company secretarial, administrative and accounting services. Fees for any services provided are negotiated and agreed with the independent management teams operating each Portfolio Company (once appointed) and are in accordance with any regulatory or corporate governance requirements, as applicable. There is no obligation for any Portfolio Company to use the services offered by the Marwyn group and third party service providers could be, and frequently are, used. Due to the shareholdings that the Marwyn Funds have in the Portfolio Companies and directorships that the Marwyn principals have on their boards, Marwyn group entities are invariably considered to be ‘related parties’ to the Portfolio Companies and as such, all fees payable to Marwyn entities are fully disclosed in the Portfolio Companies’ audited accounts, with all contracts deemed ‘significant’ also being disclosed in any Portfolio Company admission document or prospectus. The Portfolio Company costs indirectly borne by the Company are proportional to the Company’s indirect holding in each Portfolio Company. The holding in each as at the balance sheet date is disclosed in the Look-through Portfolio Information section of this Annual Report. WWW.MARWYNVALUE.COM | 37 Report of the Directors TheDirectorswhoservedduringtheyear and to the date of this report were: Robert Ware CHAIRMAN Martin Adams SENIOR INDEPENDENT NON-EXECUTIVE DIRECTOR The Directors present their Annual Report and the audited financial statements for the year ended 31 December 2023. Victoria Webster INDEPENDENT NON-EXECUTIVE DIRECTOR Peter Rioda INDEPENDENT NON-EXECUTIVE DIRECTOR 38 | Report of the Directors Robert Ware (Non-Executive Chairman) Committee membership: Nomination Committee – Chairman Date of appointment: 3 October 2006 Robert qualified as a member of the Institute of Chartered Accountants in England and Wales with Peat Marwick. He served as a Director of Development Securities PLC between 1988 and 1994, filling the roles of Joint Managing Director and Finance Director in the latter stage of his tenure. Robert served first as corporate development director and then as deputy chief executive of MEPC between June 1997 and June 2003. MEPC was the fourth largest property company quoted on the LSE until September 2000, when Leconport Estates, a company jointly owned by clients of Hermes Pensions Management Limited and GE Real Estate, took the company private. During his tenure at MEPC, Robert and the team realised over £6 billion of international properties and invested over £2 billion, mainly in the UK. Prior to joining MEPC, Robert served as a director of Development Securities plc between 1988 and 1994. Robert is currently chief executive officer of The Conygar Investment Company PLC, an AIM quoted property investment and development company formed in 2003 by Robert and members of the ex-MEPC team. The Nomination Committee’s considerations on Robert’s tenure are included in the ‘Nomination Committee’ section of the Report of the Directors. Peter Rioda (Independent Non-Executive Director) Committee membership: Audit Committee – Member Nomination Committee – Member Remuneration Committee – Member Date of appointment: 9 July 2020 Peter is a qualified chartered accountant and independent non-executive director with over 25 years of industry experience who specialises in the establishment and management of alternative investment funds. He successfully established and developed Sanne Group’s fund administration business between 2006 and 2016 exiting following its IPO in 2015. He has strong investment, risk management, governance and compliance skills acquired through directorships on a wide range of regulated and unregulated fund structures. Peter is the independent non-executive chairman of Marwyn General Partner II Limited (the general partner of MVI II L.P.). Marwyn General Partner II Limited is not a Marwyn operating company and is regulated by the Jersey Financial Services Commission. It is a special purpose company whose role is to act as a general partner to MVI II LP, the fund into which the ordinary shares are ultimately invested. Peter’s role as an independent director of Marwyn General Partner II Limited provides him with insight on Marwyn’s investment process. The Board considers that this provides increased oversight and transparency into the investment structure and enhances the role Peter plays on the Board, without impugning his independence as a Director. As such, the Board has determined him to be independent of Marwyn and any shareholders of the Company. Martin Adams (Senior Independent Non-Executive Director) Committee membership: Remuneration Committee – Chairman Audit Committee – Member Nomination Committee – Member Date of appointment: 8 May 2015 Martin has served for over 30 years in executive and non- executive capacities, both as chairman and director of over 20 closed-end funds and fund-invested operating companies listed on European stock exchanges; and on the boards of fund management companies. His investment experience encompasses private equity, property, infrastructure and renewables assets, predominantly in Asia and Europe. Prior to serving on the boards of listed funds, he founded Vietnam Fund Management Company, raised and managed the first institutional investment fund for Vietnam and has been involved as a director, manager or sponsor of 11 investment funds and managers in Vietnam. Martin is currently the Chairman of Eastern European Property Fund Limited and a non-executive director of National Investment and Infrastructure Fund Limited in India and Metage Funds Limited. He started his career with the Lloyds Bank group, where he was based in the UK, Hong Kong, Portugal and the Netherlands. In July 2020, Martin was appointed as Senior Independent Director of the Company. Victoria Webster (Independent Non-Executive Director) Committee membership: Audit Committee – Chairman Nomination Committee – Member Remuneration Committee – Member Date of appointment: 9 July 2020 Victoria is a fellow of the Institute of Chartered Accountants in England and Wales having qualified with PriceWaterhouseCoopers. She has worked in Guernsey, London and New York, specialising in the audit of alternative investment funds. Victoria is the Managing Director of a Guernsey based independent chartered accountancy and audit practice, Cleland & Co Limited, which specialises in providing a range of services to owner-managed companies and regulated entities across all sectors. WWW.MARWYNVALUE.COM | 39 Report of the Directors Directors’ Interests The Directors’ interests in the ordinary shares of the Company were as follows as at 31 December 2023 and 31 December 2022. Ordinary Shares Ordinary Shares 2023 2022 Robert Ware 500,000 500,000 Martin Adams 40,000 40,000 Peter Rioda 20,000 10,000 Victoria Webster Nil Nil There has been no change in the Directors’ holdings between 31 December 2023 and the date of approval of these financial statements. The Directors’ interests in both the 2016 realisation shares and 2021 realisation shares of the Company were nil as at 31 December 2023 (2022: nil) and to the date of the approval of these financial statements. The Board has put in place measures to ensure that the requirements of MAR are adhered to by the Board, relevant personnel at the Manager, and their respective “persons closely associated” within the meaning of MAR. Results The results attributable to the shareholders for the year are shown in the Statement of Comprehensive Income. Share Capital As at 31 December 2023, the Company had 55,490,360 ordinary shares in issue (2022: 55,490,630), 684,006 2016 realisation shares in issue (2022: 933,070), and 360,482 2021 realisation shares (2022: 360,482). Manager The Manager is responsible for the implementation of the investment policy of the Company and has overall responsibility for the management of the investments of the Company. The Manager reports to the Board at each quarterly Board meeting regarding the performance of the Company’s investment portfolio, which provides the Board with an opportunity to review and discuss the implementation of the investment policy of the Company. The Board reviewed and evaluated the performance of the Manager during the year to 31 December 2023 and having considered the role that the Manager performs across the Marwyn Funds, has determined that the Company’s continued appointment of the Manager remains appropriate. The management agreement governing the Company’s appointment of the Manager allows for the investment strategies that the Manager may employ to be in any securities, instruments, obligations, guarantees, derivative instrument or property of any nature in which the relevant vehicle is empowered to invest and as contemplated by its investment policy. The Manager is entitled to a management fee, payable by the Company in arrears, equal to 1/12th of 2% per month of the NAV from the Company where such investment is not in the Master Fund. As the Company’s investments are all through the Master Fund, the Company does not currently pay a management fee to the Manager and will not do so for as long as all investments are through the Master Fund. The Manager receives a management fee from the Master Fund, payable monthly in arrears, equal to 1/12th of 2% of the NAV before management fees and incentive allocations in respect of Class F, Class R(F)1, Class R(G)1 and Class R(F)2 interests of the Master Fund into which the Company invests. From 30 November 2018, being two years after the creation of the 2016 Realisation Pool, the management fee on the 2016 realisation share interests (being Classes R(F)1 and R(F)2) is calculated by reference to NAV before management fees and incentive allocation less the aggregate value of cash and near cash investments attributable to the realisation share interests. From 30 November 2023, being two years after the creation of the 2021 Realisation Pool, the same calculation applied to the management fee on the 2021 realisation share interests. Directors’ Remuneration The emoluments of the individual Directors for the year were as follows: 2022 £ 50,000 45,000 35,000 35,000 165,000 2023 £ 50,000 45,000 35,000 35,000 165,000 Robert Ware Martin Adams Peter Rioda Victoria Webster Directors’ fees are paid directly from the Master Fund. The above fees do not include reimbursed out-of-pocket expenses. 40 | Report of the Directors The Manager may, at its discretion, pay from the management fee to any person to which it has delegated any of the functions it is permitted to delegate. Aztec Financial Services (Jersey) Limited as administrator to the Master Fund, calculates the management fee payable to the Manager by the Master Fund. The Manager is also entitled to reimbursement of certain expenses incurred by it in connection with its duties. The Company does not pay any management fee or carried interest charge as a result of its indirect investment in MVI II LP through the Master Fund. Incentive Allocation Incentive allocations are due from the Master Fund in respect of interests in Class F, Class R(F)1, Class R(G)1 and Class R(F)2 into which the Company invests. These incentive allocations are only payable on returns being made to shareholders as disclosed in Part II, section 6 of the Company’s most recent prospectus dated 19 October 2021. This prospectus is available on the Company’s website at https://www.marwynvalue. com/company-information/documents. The incentive allocations are deducted from the Gross Asset Value of the Master Fund in deriving the NAV. The NAV is used to calculate the value of the Company’s holding in the Master Fund. WWW.MARWYNVALUE.COM | 41 Report of the Directors Marwyn Management and Employees of which, individual holding above 3% Marwyn Long Term Incentive LP Other shareholders holding less than 3% Armstrong Investments Limited Pula Investments Limited Cenkos CI Limited 1607 Capital Partners, LLC Barclays Converted Investments No 2 Limited Octopus Investments Limited Charles Stanley & Co Premier Fund Managers Limited Quai Trustees Limited Marwyn Management and Employees of which, individual holding above 3% James Corsellis Other shareholders holding less than 3% Armstrong Investments Limited Pula Investments Limited Cenkos CI Limited 1607 Capital Partners LLC Barclays Converted Investments No 2. Limited Octopus Investments Limited Charles Stanley & Co Quai Trustees Limited 6,315,440 4,675,438 1,640,002 11,835,000 4,500,000 3,907,785 3,864,953 3,409,090 2,740,000 2,437,566 2,353,433 1,772,613 6,875,440 5,728,311 1,147,129 11,600,000 4,500,000 3,912,128 3,841,963 3,409,090 2,740,000 2,281,616 1,788,568 11.17 8.27 2.90 20.93 7.96 6.91 6.84 6.03 4.85 4.31 4.16 3.14 12.16 10.13 2.03 20.52 7.96 6.92 6.80 6.03 4.85 4.04 3.16 Substantial Shareholdings At 31 December 2023 the Company was aware of the following interests in 3% or more of the total voting rights of the Company. At 31 March 2024 the Company was aware of the following interests in 3% or more of the total voting rights of the Company. NUMBER OF SHARES NUMBER OF SHARES PERCENTAGE OF TOTAL VOTING RIGHTS PERCENTAGE OF TOTAL VOTING RIGHTS 42 | Report of the Directors Auditor Baker Tilly Channel Islands Limited (“BTCI”) was appointed by shareholder resolution at the first AGM following their appointment on 3 December 2020. BTCI has expressed its willingness to continue to act as auditor to the Company and a resolution for its re-appointment will be proposed at the forthcoming AGM. Audit fees for the year ended 31 December 2023 for the Company total £29,730. No qualifying non-audit services, as contemplated in the FRC Ethical standards for Auditors, were provided by BTCI for the Company or any of the Company’s associated underlying fund entities in the year. The Audit Committee does not have any reason to believe that BTCI did not conduct an effective audit. Expenses All Company-related expenses are paid by the Master Fund and allocated to the relevant Master Fund class interest as described in Note 3.8 to the financial statements. A summary of costs ultimately incurred by both the ordinary shareholders and realisation shareholders is included in the ‘Key Information Documents’, located on the ‘Documents’ section of the Company’s website at https://www.marwynvalue.com/company- information/documents. The Board, alongside the Manager, regularly review the structure, operations and costs of the Company and the wider fund group to ensure that the structure remains appropriate for the ongoing business whilst striving to improve operational efficiency and manage costs. Annual General Meeting The notice of the AGM will be issued separately to shareholders in due course. Corporate Governance As a company registered in the Cayman Islands and subject to the rules of the Specialist Fund Segment, the Company is not required to comply with the UK Corporate Governance Code published by the Financial Reporting Council. The Directors, however, recognise the importance of maintaining sound corporate governance that meet the listing requirements and so seek to ensure that the Company adopts a framework for corporate governance, including policies and procedures which reflect those principles of good corporate governance that are appropriate to the Company’s size and status as an investment company and are in line with the best practices in relation to matters affecting shareholders, communities, regulators and other stakeholders of the Company. The Company is a member of the AIC and the Board has considered the principles and recommendations of the AIC Code. The AIC Code sets out a framework of best practice in respect of the governance of investment companies. It has been endorsed by the UK Financial Reporting Council. The AIC Code is available on the AIC’s website (www.theaic.co.uk). The Board considers that reporting against the principles and provisions of the AIC Code provides the most relevant information to shareholders given that the Company is an externally managed investment company. Apart from establishing an internal audit function and complying with the requirements for the Board composition and the re-election of the Directors as set out in this report, the Company has complied with the principles and provisions of the AIC Code. Board Composition and Meetings The Chairman, Robert Ware, is not considered to be independent due to his tenure as Chairman and him having interests in, and having other directorships within, the Marwyn group. As detailed more fully in the ‘Nomination Committee’ section later in the Report of the Directors, the Nomination Committee believes that Robert’s high level and range of business knowledge, financial experience and integrity enables him to provide clear and effective leadership and, in conjunction with his fellow Directors, proper stewardship of the Company. The Company’s independent non-executive Directors are of the view that Robert’s position as Chairman ensures the smooth running of the business and a co-operative and aligned relationship with the Manager. Peter Rioda and Victoria Webster are considered to be independent in terms of their respective directorships. Whilst Martin Adams and Peter Rioda have a beneficial interest in the Company as detailed in the ‘Directors’ Interests’ section of this report, this is not considered to impugn on their independence, and serves to further align the interests of the Directors with those of shareholders. WWW.MARWYNVALUE.COM | 43 Report of the Directors Martin Adams is the Company’s senior independent director, providing a sounding board for the Chairman and serving as an intermediary for the other Directors and shareholders. He is also responsible for leading the annual appraisal of the Chairman’s performance. From May 2024, Martin Adams will be in his ninth year of appointment as a Director of the Company. As detailed more fully in the ‘Nomination Committee’ section later in the Report of the Directors, the Nomination Committee believes that independence is not only determined by time served on the Board and considers Martin Adams tenure does not affect his independence. The Board has adopted a policy on tenure which requires the Nomination Committee to annually consider the appropriateness of the tenure of the Chairman and each Director alongside the skills, experience and knowledge the Directors bring to the Board, as detailed in the Nomination Committee section of this report. In line with the guidance provided by the AIC Code, the Board recognises that whilst the Company should benefit from a periodic infusion of new appointments to the Board (demonstrated by the 2020 appointments of Peter Rioda and Victoria Webster), investment companies are more likely, compared to other companies, to benefit from having directors with considerably longer experience, as is the case with Robert Ware, the Chairman and Martin Adams, the Senior Independent Director. When assessing the board composition include continuity, self-examination and the ability to do the job are all considered. One-third, or the nearest number to one-third, of the Directors shall retire and offer themselves for re-appointment at each AGM in accordance with the Articles, facilitating the Board’s stability and decision making ability. All Directors are re-elected at the next AGM following their appointment and thereafter retire by rotation, subject also to the requirement that all Directors are required to offer themselves for re- election at least every three years. The Board meets on a quarterly basis to consider, among other things, the investment performance and associated matters, such as marketing and investor relations, risk and portfolio management, the suitability of the investment policy, performance of the share price as well as NAV performance and any discount between the share price and the NAV, the shareholder profile of the Company and the performance and cost of service providers, to ensure control is maintained over the Company’s affairs. Regular ad hoc informal meetings are also held with the Manager principally to review the performance of the investments and material events affecting the Company. The Company Secretary is responsible for distribution of board papers in a timely manner at least seven days prior to the Board or committee meetings. The Board ensures that the information received for the board or committee meetings is of an appropriate quality to enable it to discharge its responsibilities. The Directors bring both significant professional expertise in the management of funds and commercial operating experience, having managed businesses across a wide range of industries and economic environments. The Board consists of a majority of independent non-executive Directors. The Chairman, in his role of leading the Board, managing Board meetings, and encouraging constructive challenge between Board members is central to setting the tone from the top and fostering a culture of openness and honesty. This is mirrored in the relationships the Board has developed with the Company’s service providers. The Directors have access to the advisers of the Company and where deemed necessary to discharge their responsibilities properly, may seek independent professional advice at the Company’s expense. The Board meets regularly with the Manager throughout the year at each quarterly board meeting and at any ad hoc Board or informal meetings held dependent on the investment activity of the funds through which the Company directly or indirectly invests. The Board provides constructive challenge as well as honest and frank feedback on significant portfolio activity, contributing independent viewpoints and scrutiny to the investment process. The Board also conveys shareholder feedback to the Manager ensuring the interests of shareholders as a whole are a primary consideration for all investment decisions. The Board-level governance arrangements and relationship with the Manager facilitate the sustainability of the Company’s business model and investment strategy. The Board evaluates its performance through completion of annual confidential questionnaires with the results reported to the Nomination Committee. The Board also considers the tenure and independence of each Director, at least annually, via discussions at the Nomination Committee meetings. 44 | Report of the Directors Culture The Board is acutely aware that the Company’s culture needs to clearly align with the Company’s purpose, value, and strategy. The Company is small and, as at the date of these financial statements, consists of four Directors. The Company culture is therefore set by the Board and demonstrated through Board interaction and in turn the relationships the Board develops with service providers and, in particular, the Manager. Remuneration plays a role in impacting the Company’s behaviour and culture. The Remuneration Committee has reviewed the Company’s remuneration policy and Director remuneration, and as a result of this review, an increase to the Director remuneration was proposed, with effect from 1 January 2024, as detailed more fully in the ‘Remuneration Committee’ section later in the Report of the Directors. This is to ensure that the remuneration is aligned with the Company’s culture, and that remuneration is at a level to attract individuals of a calibre appropriate to the Company’s future development, without compromising Director independence. Shareholder and Stakeholder Engagement The Chairman regularly meets with representatives of the Manager and is in regular communication with his fellow Directors. In addition, the Board maintains open and frequent communication with the Manager, Administrator and Broker throughout the year so that any ad hoc items for the Board’s consideration are able to be considered in a timely manner by all members of the Board. The Chair of the Audit Committee has regular communication with the auditor. The Company welcomes the views of shareholders and places great importance on communication with its shareholders. The Chairman, the Senior Independent Director and the remaining independent Directors are always available for communication with shareholders, with the Chairman and Senior Independent Director regularly meeting with the Company’s major shareholders and all shareholders have the opportunity, and are encouraged, to attend and vote at the AGMs of the Company, during which the Board and the Manager will be available to discuss issues affecting the Company. The Board is regularly informed of shareholders’ views via updates from the Manager and Broker as to meetings and other communications they may have had with shareholders. Key Service Providers The Board is responsible for reviewing all major service providers of the Company annually which includes the Manager. At the Board Meeting of the Company in December 2023, the Board assessed and reviewed the performance of all key service providers. The Board considers that the current arrangements are appropriate for the Company and the continued appointments of all key service providers have been approved by the Board. WWW.MARWYNVALUE.COM | 45 Report of the Directors Board Committees The Company uses a number of committees to manage its operations. Each committee has formal written terms of reference, which clearly define their responsibilities and are reviewed and reassessed for their adequacy on an annual basis. The terms of reference of each committee are available on the Company’s website. Audit Committee The Audit Committee comprises all the independent non-executive Directors and meets at least twice a year. As Robert Ware is a chartered accountant and has significant investment company experience, the Board values his input and so he is ordinarily invited to attend committee meetings as an observer. Victoria Webster, a chartered accountant, is Chairman of the Audit Committee. The Audit Committee provides a forum through which the Company’s auditor has access to and can report to the Board. Its functions relate to the Company only and do not apply to the Master Fund, MVI II LP or any other vehicle. The Audit Committee has no reason to consider the auditor to be non-independent and will continue to review the relationship and assess independence. The Audit Committee performs the following functions: • selection of the statutory auditor and making recommendations relating to the appointment of the statutory auditor to the Board; • monitoring the financial reporting (including cash and securities reconciliations) process and submitting recommendations or proposals to the Board in order to ensure the integrity of that process; • monitoring the statutory audit of the Company’s annual financial statements and the performance of the Company’s auditor, taking into account any findings and conclusions by the Financial Reporting Council under article 26 (6) of Regulation 538/2014 (the “Audit Regulation”); • reviewing and monitoring auditor independence in accordance with paragraphs 2(3), 2(4), 3 to 8 and 10 to 12 of Schedule 1 to the Statutory Auditors and Third Country Auditors Regulations 2016 (SI 2016/649) and article 6 of the Audit Regulation, and in particular the appropriateness of the provision of non-audit services to the issuer in accordance with article 5 of the Audit Regulation; • informing the Board of the outcome of the statutory audit and explaining how the statutory audit contributed to the integrity of the financial reporting process and what role the Audit Committee played in that process; and • keeping under review the adequacy and effectiveness of the Company’s internal financial controls and internal control and risk management systems. Attendance Record: The number of meetings which each Committee member is eligible to attend is shown below along with the number of meetings held over the year or since the date of their appointment or prior to the date of their resignation. Director: Held Attended Held Attended Held Attended Held Attended Robert Ware 4 4 2 2 2 2 2 2 Martin Adams 4 4 2 2 2 2 2 2 Peter Rioda 4 4 2 2 2 2 2 2 Victoria Webster 4 4 2 2 2 2 2 2 Remuneration Committee Nomination Committee Audit Committee Quarterly Board During the year a further two ad hoc Board Committee meetings and two ad hoc Audit Committee meetings were held to deal with matters substantially of an administrative nature and these were attended by those Directors available. Whilst Robert Ware is not a member of either the Audit or Remuneration Committees, he has been invited to, and attended, each Audit Committee and Remuneration Committee meeting held in the year as a non-member. 46 | Report of the Directors During the year, the Audit Committee met four times, the key matters discussed included the review and consideration of: • the Audit Committee’s terms of reference including a review of the terms of reference against the requirements of the Minimum Standard; • the Company’s annual financial statements for the year ended 31 December 2022 and interim financial statements for the six-month period ended 30 June 2023, including review of the RNS announcements released in connection with these accounts; • the independence of the auditor and the effectiveness of the audit; • the Company’s policy and procedures, including compliance arrangements in relation to anti- bribery and corruption and whistleblowing; • the Company’s cash flow and reconciliation to bank statements and custody positions; • the need for an internal audit function; and • cash flow management and the payment control processes and procedures. The Audit Committee concluded that an internal audit function is not required as all of the Company’s day- to-day management and administrative functions are outsourced to regulated third parties. Nomination Committee The Nomination Committee comprises all the Directors, resulting in a majority of the members of the committee being independent non-executive directors whilst retaining access to the knowledge and experience of Robert Ware, who chairs the committee. The Nomination Committee meets at least twice a year. Members of the Nomination Committee do not participate in the review of their own position, and further, Robert Ware will not chair a meeting of the Nomination Committee when it is dealing with the matter of succession to the chairmanship of the Board. The function of the Nomination Committee is to consider the appointment and re-appointment of directors. When considering the appointment and re- appointment of directors, the Nomination Committee and the Board consider whether the Board and its committees have a balance of skills, experience, length of service, knowledge of the Company, its diversity, how the Board works together and any other factors relevant to the effectiveness of the Board including if the director or candidate being reviewed has sufficient time to devote to the Company to carry out their duties effectively. Should a new director join the board, then formal induction training would be provided, including meetings with the Chairman, the Senior Independent Director, members of the Nomination Committee, the Manager and any other relevant key advisers, prior to their appointment in order to discuss the Company, the Manager, the responsibilities of a Director of the Company and investment company industry matters. Any new Directors would also meet with the full Board at the earliest opportunity following their appointment. In addition, all Directors have full access to the Administrator, Broker, Manager and legal counsel. The Nomination Committee, on at least an annual basis, considers the performance of the Board, along with the tenure and independence of each Director. An evaluation of the performance of the Board and the Chairman was carried out in 2023 with no significant matters identified, however the Nomination Committee agreed to further consider succession planning for the Company. The Nomination Committee believes there is a suitable combination of experience, knowledge, and skills to operate as an effective Board. The significant level of shareholder engagement from the Chairman, the Senior Independent Director and the two Independent Directors has ensured that shareholders views have been fully understood by the Board and appropriate actions have been taken. The Nomination Committee ensures that the Company remains aligned with corporate governance best practices, especially with respect to the increased focus on diversity. The Nomination Committee acknowledges the importance of diversity, including but not limited to gender as part of the effective functioning of the Board. Where new appointments are required, the Nomination Committee will evaluate applicants to fill vacant positions fairly, and without prejudice, applicants will be assessed on their broad range of skills, expertise and industry knowledge. WWW.MARWYNVALUE.COM | 47 Report of the Directors The Nomination Committee believes that the Board has a range of experience, age, background and skills to help create an environment of effective and successful decision making. The Company does not employ any staff. Meetings of the Nomination Committee are held at least twice a year as a minimum. During the year the Nomination Committee met twice, the key matters discussed included the review and consideration of: • the Nomination Committee’s terms of reference; • the annual Board and Chairman evaluations; and • the structure, size and composition of the Board and its committees, including discussion around succession planning. In March 2024, in accordance with the Company’s Articles, the Nomination Committee recommended that Martin Adams should be put forward for re- election at the 2024 AGM. During the year, the Nomination Committee’s terms of reference were reviewed and it was deemed no changes were required. Remuneration Committee The Remuneration Committee comprises all the independent non-executive Directors and meets at least twice a year. As with the Audit Committee, the Board values Robert Ware’s input so he is ordinarily invited to attend Remuneration Committee meetings. Members of the Remuneration Committee do not participate in the review of their own remuneration. The Company’s remuneration policy is to set remuneration at a level to attract individuals of a calibre appropriate to the Company’s future development. An increase to the maximum aggregate annual remuneration permitted to be paid to the Directors, from £200,000 to £300,000, was approved at the 2023 AGM, in accordance with the Company’s Articles. During the year the Remuneration Committee met twice to discuss the Remuneration Committee’s terms of reference and duties, the remuneration policy and the structure and level of remuneration of the Board. Following review and consideration of the Company’s remuneration policy, the Remuneration Committee recommended an increase to the Directors’ remuneration, with effect from 1 January 2024, and the Board subsequently approved the proposal of the Remuneration Committee. The increase in the Directors’ remuneration ensures that the remuneration is aligned with the Company’s culture and that the remuneration is at a level to attract individuals of a calibre appropriate to the Company’s future development, without compromising Director independence. Nomination Committee’s role in evaluating Directors’ Independence In determining independence of the Directors, the Nomination Committee recognises the circumstances established by the AIC Code which are likely to impair, or could impair, a non-executive’s independence. The Board however notes that the AIC Code also states that where any of the circumstances provided under the AIC Code applies, the Board can nonetheless consider the director to be independent, subject to providing the relevant explanation. As part of determining independence, the Nomination Committee therefore conducts a review of the independence provisions of the AIC Code at each committee meeting for each Director and an explanation is provided for any exceptions to the AIC provisions on independence. The results of this review are provided in detail below. The Nomination Committee recognises that the Chairman, Robert Ware, has been a Board member since 2006 and is not independent of the Manager but believe that the skills and experience he brings to the Board significantly outweigh any potential conflicts arising from his position. Robert has served as an independent non-executive chairman of several listed investment funds (and thus understands and respects the role of the Company’s independent directors); he has a long relationship with the Manager and its key personnel; he has intimate knowledge of the Company’s corporate history and long experience of running operating businesses such as those held in the portfolio. These rare skills and experience in the context of the Company combine to provide Robert the ability to positively enhance the interaction between the independent directors and the Manager. 48 | Report of the Directors In any situation where the Chairman is conflicted, or could be perceived to be conflicted, he abstains from comment and vote and, in any case, the independent Directors form a majority of the Board. The independent Directors are of the view that, given the structure of the Company and its management arrangements, the Chairman is important to ensuring the smooth operation of the business and it is in the best interests of the Company and its shareholders that Robert chairs the Company. The Nomination Committee also reviewed the independence of Martin Adams, given that from May 2024, Martin Adams will be in his ninth year of appointment as a Director of the Company, and tenure is one of the circumstances identified in the AIC Code which may be construed as a potential impairment of his independence. Based on the Nomination Committee’s review of Martin Adams’ independence against the provisions of the AIC Code, it has concluded that independence should not be solely determined by time served on the Board and considers that Martin Adams’ tenure does not affect his independence. The Nomination Committee believes that for the Board to be effective, it should have the right combination of skills, experience and knowledge which Martin Adams brings to the Board. The Nomination Committee is aware of a small number of shareholders questioning Peter Rioda’s independence, due to his position on the board of Marwyn General Partner II Limited. Marwyn General Partner II Limited is not a Marwyn operating company; it is a special purpose company whose role is to act as a general partner to MVI II LP, the fund into which the ordinary shares are ultimately invested. Marwyn General Partner II Limited is regulated by the Jersey Financial Services Commission. Peter’s role as an independent director of Marwyn General Partner II Limited provides him with oversight of the day-to-day operations of the administrator, portfolio valuations and capital management, access to the MVI II LP auditors and further insight into Marwyn’s investment process, enhancing his knowledge and understanding of overall fund operations. The Board considers that this provides increased oversight and transparency into the investment structure and enhances the role Peter plays on the MVIL Board, without impugning his independence as a Director. As such, the Board has determined him to be independent of Marwyn and any shareholders of the Company. The Nomination Committee therefore considers that each of Martin Adams, Victoria Webster and Peter Rioda are all independent of the Company and the Manager. Management Engagement Committee The Board considers that due to the Company’s size and its structure as a feeder fund, it would be unnecessarily burdensome to establish a separate management engagement committee. The review of the performance of, and contractual arrangements with, the Manager is undertaken by the Board. However, only Directors independent of the Manager are involved with this review. Authority of the Manager The authority of the Manager is set out in writing in the management agreement. Under the terms of the management agreement the key duties of the Manager are the negotiation of any investment into, consolidation of or disposal of an investment, in accordance with the relevant investment policy. In performing these services, the Manager is granted authority to: • give instructions to administrators and sub- administrators in relation to acquisitions and disposals of investments; • cause money to be retained in cash or placed in deposit; • negotiate contracts, agreements and other undertakings as may be reasonable; • instruct and appoint any advisors and specialists which are believed necessary or advisable for the purposes of implementing the investment policy and/or managing the investments; • use reasonable endeavours to obtain all licences, permissions and consents necessary to complete, maintain or dispose of any investment; • prepare all necessary documentation and where necessary submit to the board for execution; • borrow or raise monies as required; • assist as necessary in the valuation of unlisted investments; WWW.MARWYNVALUE.COM | 49 Report of the Directors • advise on availability and appropriate source of funds to be utilised as distributions; • carry out quarterly reviews of the investment portfolio, or at any other time as directed by the Company; • prepare at least quarterly a report detailing the activities and performance of the Manager during the quarter; and • monitor the investment policy and propose changes to the Board. Any areas of decision making not under the authority of the Manager remain the responsibility of the Board. Statement of going concern Under the relevant class agreements between the Company and the Master Fund, the Master Fund is required to meet the Company’s expenses and as such, the Directors consider that there is no mismatch between the Company’s assets and liabilities. The Board and the Manager regularly consider and assess the forecast cash position of the Master Fund (including a reasonably possible forecast of portfolio company investment and divestment). The Directors continue to believe that the Company, via the Master Fund, has sufficient resources to meet all liabilities as they fall due for at least 12 months from the date of approval of these financial statements and continue to adopt a going concern basis in preparing the financial statements. Internal control The Board is responsible for establishing and maintaining the Company’s system of internal control and risk management and reviewing its effectiveness. Internal control systems are designed to meet the particular needs of the Company and the particular risks to which it is exposed. The procedures are designed to manage rather than eliminate risk and by their nature can only provide reasonable but not absolute assurance against material misstatement or loss. The key procedures which have been established to provide effective internal controls are as follows: The duties of managing the investments and accounting are segregated: • Aztec Financial Services (Jersey) Limited, a company independent of the Manager and the Board, provide administrative and accounting services to Company, the Master Fund and MVI II LP; • custodian services are provided by an independent party to the Master Fund and are segregated from the administrative and accounting services provided; and • the Board reviews financial information produced by the Manager and Aztec as appropriate on a regular basis. The Company does not have an internal audit function as all of the Company’s management functions are delegated to third parties and the Board therefore considers that there is no need for the Company to have an internal audit function. The Audit Committee however reviews Aztec’s ISAE 3402 report annually and considers any exceptions raised to assess the integrity and robustness of the internal controls in place at Aztec as the Company’s administrator. The Audit Committee has reviewed the Company’s risk management and control systems and believes that the controls are appropriate given the nature and size of the Company. Financial Risk Profile The Company’s financial instruments comprise investments, cash and various items such as payables and receivables that arise directly from the Company’s operations. The main purpose of these instruments is the investment of shareholders’ funds into MVI LP. The main risks are detailed in Note 12 to the financial statements and in the Risk section. 50 | Report of the Directors Directors’ Responsibilities The Directors are responsible for preparing the financial statements in accordance with applicable law and International Financial Reporting Standards as adopted by the European Union (“IFRS”). The Directors are required to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that year and to confirm that the reports contained in these financial statements includes a fair review of the performance of the business and the position of the Company. In preparing these financial statements the Directors are required to: • select suitable accounting policies and apply them consistently; • make judgements and estimates which 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 disclose with reasonable accuracy at any time the financial position of the Company and enable them to ensure that the financial statements comply with Cayman law. 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. Each of the Directors, whose names and functions are listed on page 39, confirms that, to the best of their knowledge: • these financial statements, which have been prepared in accordance with IFRS, give a true and fair view of the assets, liabilities, financial position and loss of the Company; and • the reports contained in these financial statements includes a fair review of the development and performance of the business and the position of the Company, together with a description of the principal risks and uncertainties that it faces. So far as the directors are aware, there is no relevant audit information of which the Company’s auditor is unaware, and each director has taken all the steps that he or she ought to have taken to make themselves aware of any relevant audit information and to establish that the Company’s auditor is aware of that information. On behalf of the Board Robert Ware Victoria Webster Chairman Director 29 April 2024 29 April 2024 WWW.MARWYNVALUE.COM | 51 Independent auditor’s report To the Members of Marwyn Value Investors Limited Opinion <JMF[JFZINYJIYMJKNSFSHNFQXYFYJRJSYXTK2FW\^S;FQZJ.S[JXYTWX1NRNYJIYMJ(TRUFS^\MNHM HTRUWNXJYMJXYFYJRJSYTKKNSFSHNFQUTXNYNTSFXFY)JHJRGJWFSIYMJNSHTRJXYFYJRJSY XYFYJRJSYTKHFXMKQT\XFSIXYFYJRJSYTKHMFSLJXNSJVZNY^KTWYMJ^JFWYMJSJSIJIFSISTYJXYTYMJ KNSFSHNFQXYFYJRJSYXNSHQZINSLFXZRRFW^TKXNLSNKNHFSYFHHTZSYNSLUTQNHNJX .STZWTUNSNTSYMJFHHTRUFS^NSLKNSFSHNFQXYFYJRJSYXLN[JFYWZJFSIKFNW[NJ\TKYMJKNSFSHNFQUTXNYNTS TKYMJ(TRUFS^FXFY)JHJRGJWFSITKNYXKNSFSHNFQUJWKTWRFSHJFSINYXHFXMKQT\XKTWYMJ ^JFWYMJSJSIJINSFHHTWIFSHJ\NYM.SYJWSFYNTSFQ+NSFSHNFQ7JUTWYNSL8YFSIFWIXFXFITUYJIG^YMJ ZWTUJFS:SNTS.+78X Basis for Opinion <JHTSIZHYJITZWFZINYNSFHHTWIFSHJ\NYM.SYJWSFYNTSFQ8YFSIFWIXTS&ZINYNSL:0.8&XFSI FUUQNHFGQJQF\4ZWWJXUTSXNGNQNYNJXZSIJWYMTXJXYFSIFWIXFWJKZWYMJWIJXHWNGJINSYMJ&ZINYTWѣX 7JXUTSXNGNQNYNJXKTWYMJ&ZINYTKYMJ+NSFSHNFQ8YFYJRJSYXXJHYNTSTKTZWWJUTWY<JFWJNSIJUJSIJSYTK YMJ(TRUFS^NSFHHTWIFSHJ\NYMYMJJYMNHFQWJVZNWJRJSYXYMFYFWJWJQJ[FSYYTTZWFZINYTKYMJKNSFSHNFQ XYFYJRJSYXNS/JWXJ^NSHQZINSLYMJ+7(ѣXYMNHFQ8YFSIFWIFSI\JMF[JKZQKNQQJITZWTYMJWJYMNHFQ WJXUTSXNGNQNYNJXNSFHHTWIFSHJ\NYMYMJXJWJVZNWJRJSYX<JGJQNJ[JYMFYYMJFZINYJ[NIJSHJ\JMF[J TGYFNSJINXXZKKNHNJSYFSIFUUWTUWNFYJYTUWT[NIJFGFXNXKTWTZWTUNSNTS Key Audit Matters 0J^FZINYRFYYJWXFWJYMTXJRFYYJWXYMFYNSTZWUWTKJXXNTSFQOZILJRJSY\JWJTKRTXYXNLSNKNHFSHJNS TZWFZINYTKYMJKNSFSHNFQXYFYJRJSYXTKYMJHZWWJSYUJWNTIFSINSHQZIJYMJRTXYXNLSNKNHFSYFXXJXXJI WNXPXTKRFYJWNFQRNXXYFYJRJSY\MJYMJWTWSTYIZJYTKWFZINIJSYNKNJIG^ZXNSHQZINSLYMTXJ\MNHMMFI YMJLWJFYJXYJKKJHYTSYMJT[JWFQQFZINYXYWFYJL^ YMJFQQTHFYNTSTKWJXTZWHJXNSYMJFZINY FSIINWJHYNSL YMJJKKTWYXTKYMJJSLFLJRJSYYJFR9MJXJRFYYJWX\JWJFIIWJXXJINSYMJHTSYJ]YTKTZWFZINYTKYMJ KNSFSHNFQXYFYJRJSYXFXF\MTQJFSINSKTWRNSLTZWTUNSNTSYMJWJTSFSI\JITSTYUWT[NIJFXJUFWFYJ TUNSNTSTSYMJXJRFYYJWX Report of the Independent Auditor 52 | Key audit matter How our audit addressed the matter Key observations communicated to those charged with governance ;FQZFYNTSTKNS[JXYRJSYX  9MJWNXPYMFYYMJNS[JXYRJSYX FWJMJQIFYFSNSFUUWTUWNFYJ [FQZJ9MNXRF^THHZWFXF WJXZQYTK • .SHTWWJHY[FQZFYNTS RJYMTITQTL^GJNSLFUUQNJI YTYMJZSIJWQ^NSL NS[JXYRJSYX\MJS HFQHZQFYNSLKFNW[FQZJ TW • .SFUUWTUWNFYJFQQTHFYNTSTK LFNSXQTXXJXFSI J]UJSINYZWJ\NYMNS ZSIJWQ^NSLKZSIX  ;FQZJTKNS[JXYRJSYXNX f f  9MJUTQNH^NXITHZRJSYJITS STYJFSIINXHQTXZWJNSSTYJ     2FW\^S;FQZJ.S[JXYTWX15 <JTGYFNSJIYMJ[FQZFYNTSFSI WJQJ[FSYGFHPZUNSKTWRFYNTSFSI WJ[NJ\JI\NYMWJKJWJSHJYTYMJ [FQZFYNTSRJYMTITQTL^FSIWJVZNWJI FHHTZSYNSLINXHQTXZWJX  5TWYKTQNTNS[JXYRJSYX +TWZSIJWQ^NSLUTWYKTQNTNS[JXYRJSYX \JMF[JTGYFNSJIFSIHMFQQJSLJITZW ZSIJWXYFSINSLTKYMJNS[JXYRJSY UWTHJXXKWTRIJFQNIJSYNKNHFYNTS YMWTZLMYTYMJYWFSXFHYNTSX YMJRXJQ[JX  +TWZSQNXYJINS[JXYRJSYX\MNHMMF[J GJJSYMJXZGOJHYTKF[FQZFYNTS\J TGYFNSJIYMJ[FQZFYNTSFSIWJQJ[FSY GFHPNSLNSKTWRFYNTSWJ[NJ\JIFSI HMFQQJSLJI\NYMWJKJWJSHJYTYMJ [FQZFYNTSRJYMTITQTL^FSIWJVZNWJI FHHTZSYNSLINXHQTXZWJX  +TWQNXYJINS[JXYRJSYX\J[JWNKNJIYMJ UWNHJXFSIQJ[JQTKYWFSXFHYNTSX YMWTZLMHTRUFWNXTSYTWJQNFGQJ J]YJWSFQXTZWHJX  <JHMFQQJSLJIRFSFLJRJSYTSYMJ QJ[JQQNSLTKYMJUTWYKTQNTHTRUFSNJXFY ^JFWJSINSFHHTWIFSHJ\NYM.+78 .5;LZNIJQNSJX  fIJYJWRNSJI \NYMWJKJWJSHJYTFGJSHMRFWPTKSJYFXXJYXTK\MNHMNYWJUWJXJSYX5> .SQNSJ\NYMTZWFZINYRJYMTITQTL^TZWUWTHJIZWJXTSNSIN[NIZFQFHHTZSYGFQFSHJXFSIINXHQTXZWJX\JWJ UJWKTWRJIYTFQT\JWYMWJXMTQIUJWKTWRFSHJRFYJWNFQNY^XTFXYTWJIZHJYTFSFHHJUYFGQJQJ[JQYMJWNXP YMFYNSIN[NIZFQQ^NRRFYJWNFQRNXXYFYJRJSYXNSNSIN[NIZFQFHHTZSYGFQFSHJXFIIZUYTFRFYJWNFQFRTZSY FHWTXXYMJKNSFSHNFQXYFYJRJSYXFXF\MTQJ 5JWKTWRFSHJRFYJWNFQNY^\FXXJYFY5>TKRFYJWNFQNY^KTWYMJKNSFSHNFQXYFYJRJSYXFXF \MTQJ\MNHMJVZFYJXYTf5>f<JFUUQNJIYMNXUJWHJSYFLJNSTZWIJYJWRNSFYNTS TKUJWKTWRFSHJRFYJWNFQNY^FXFQNXYJIJSYNY^NSINHFYNSLFSJQJ[FYJIQJ[JQTKWNXP fNSFIINYNTSYTYMTXJYMFY\FWWFSYJIWJUTWYNSLTSVZFQNYFYN[JLWTZSIX Conclusions relating to Going Concern .SFZINYNSLYMJKNSFSHNFQXYFYJRJSYX\JMF[JHTSHQZIJIYMFYYMJ)NWJHYTWXѣZXJTKYMJLTNSLHTSHJWS GFXNXTKFHHTZSYNSLNSYMJUWJUFWFYNTSTKYMJKNSFSHNFQXYFYJRJSYXNXFUUWTUWNFYJ 'FXJITSYMJ\TWP\JMF[JUJWKTWRJI\JMF[JSTYNIJSYNKNJIFS^RFYJWNFQZSHJWYFNSYNJXWJQFYNSLYT J[JSYXTWHTSINYNTSXYMFYNSIN[NIZFQQ^TWHTQQJHYN[JQ^RF^HFXYXNLSNKNHFSYITZGYTSYMJ(TRUFS^ѣX FGNQNY^YTHTSYNSZJFXFLTNSLHTSHJWSKTWFUJWNTITKFYQJFXYY\JQ[JRTSYMXKWTR\MJSYMJKNSFSHNFQ XYFYJRJSYXFWJFZYMTWNXJIKTWNXXZJ 4ZWWJXUTSXNGNQNYNJXFSIYMJWJXUTSXNGNQNYNJXTKYMJ)NWJHYTWX\NYMWJXUJHYYTLTNSLHTSHJWSFWJIJXHWNGJI NSYMJWJQJ[FSYXJHYNTSXTKYMNXWJUTWY Other Information 9MJTYMJWNSKTWRFYNTSHTRUWNXJXYMJNSKTWRFYNTSNSHQZIJINSYMJFSSZFQWJUTWYTYMJWYMFSYMJKNSFSHNFQ XYFYJRJSYXFSITZWFZINYTWXWJUTWYYMJWJTS9MJ)NWJHYTWXFWJWJXUTSXNGQJKTWYMJTYMJWNSKTWRFYNTS HTSYFNSJI\NYMNSYMJFSSZFQWJUTWY4ZWTUNSNTSTSYMJKNSFSHNFQXYFYJRJSYXITJXSTYHT[JWYMJTYMJW NSKTWRFYNTSFSIJ]HJUYYTYMJJ]YJSYTYMJW\NXJJ]UQNHNYQ^XYFYJINSTZWWJUTWY\JITSTYJ]UWJXXFS^ KTWRTKFXXZWFSHJHTSHQZXNTSYMJWJTS4ZWWJXUTSXNGNQNY^NXYTWJFIYMJTYMJWNSKTWRFYNTSFSINSITNSL XTHTSXNIJW\MJYMJWYMJTYMJWNSKTWRFYNTSNXRFYJWNFQQ^NSHTSXNXYJSY\NYMYMJKNSFSHNFQXYFYJRJSYXTW TZWPST\QJILJTGYFNSJINSYMJHTZWXJTKYMJFZINYTWTYMJW\NXJFUUJFWXYTGJRFYJWNFQQ^RNXXYFYJI.K \JNIJSYNK^XZHMRFYJWNFQNSHTSXNXYJSHNJXTWFUUFWJSYRFYJWNFQRNXXYFYJRJSYX\JFWJWJVZNWJIYT IJYJWRNSJ\MJYMJWYMNXLN[JXWNXJYTFRFYJWNFQRNXXYFYJRJSYNSYMJKNSFSHNFQXYFYJRJSYXYMJRXJQ[JX.K GFXJITSYMJ\TWPUJWKTWRJI\JHTSHQZIJYMFYYMJWJNXFRFYJWNFQRNXXYFYJRJSYTKYMNXTYMJW NSKTWRFYNTS\JFWJWJVZNWJIYTWJUTWYYMFYKFHY <JMF[JSTYMNSLYTWJUTWYNSYMNXWJLFWI Responsibilities of the Directors &XJ]UQFNSJIRTWJKZQQ^NSYMJ)NWJHYTWXѣWJXUTSXNGNQNYNJXXYFYJRJSYXJYTZYTSUFLJYMJ)NWJHYTWXFWJ WJXUTSXNGQJKTWYMJUWJUFWFYNTSTKKNSFSHNFQXYFYJRJSYXYMFYLN[JFYWZJFSIKFNW[NJ\NSFHHTWIFSHJ\NYM .+78XFSIKTWXZHMNSYJWSFQHTSYWTQFXYMJ)NWJHYTWXIJYJWRNSJNXSJHJXXFW^YTJSFGQJYMJUWJUFWFYNTSTK KNSFSHNFQXYFYJRJSYXYMFYFWJKWJJKWTRRFYJWNFQRNXXYFYJRJSY\MJYMJWIZJYTKWFZITWJWWTW .SUWJUFWNSLYMJKNSFSHNFQXYFYJRJSYXYMJ)NWJHYTWXFWJWJXUTSXNGQJKTWFXXJXXNSLYMJ(TRUFS^ѣXFGNQNY^ YTHTSYNSZJFXFLTNSLHTSHJWSINXHQTXNSLFXFUUQNHFGQJRFYYJWXWJQFYJIYTLTNSLHTSHJWSFSIZXNSL 54 | Report of the Independent Auditor YMJLTNSLHTSHJWSGFXNXTKFHHTZSYNSLZSQJXXRFSFLJRJSYJNYMJWNSYJSIXYTQNVZNIFYJYMJ(TRUFS^TW YTHJFXJTUJWFYNTSXTWMFXSTWJFQNXYNHFQYJWSFYN[JGZYYTITXT 9MJ)NWJHYTWXFWJWJXUTSXNGQJKTWT[JWXJJNSLYMJ(TRUFS^ѣXKNSFSHNFQWJUTWYNSLUWTHJXX Auditor’s Responsibilities for the Audit of the Financial Statements 4ZWTGOJHYN[JXFWJYTTGYFNSWJFXTSFGQJFXXZWFSHJFGTZY\MJYMJWYMJKNSFSHNFQXYFYJRJSYXFXF\MTQJ FWJKWJJKWTRRFYJWNFQRNXXYFYJRJSY\MJYMJWIZJYTKWFZITWJWWTWFSIYTNXXZJFSFZINYTWѣXWJUTWYYMFY NSHQZIJXTZWTUNSNTS7JFXTSFGQJFXXZWFSHJNXFMNLMQJ[JQTKFXXZWFSHJGZYNXSTYFLZFWFSYJJYMFYFS FZINYHTSIZHYJINSFHHTWIFSHJ\NYM.8&X\NQQFQ\F^XIJYJHYFRFYJWNFQRNXXYFYJRJSY\MJSNYJ]NXYX 2NXXYFYJRJSYXHFSFWNXJKWTRKWFZITWJWWTWFSIFWJHTSXNIJWJIRFYJWNFQNKNSIN[NIZFQQ^TWNSYMJ FLLWJLFYJYMJ^HTZQIWJFXTSFGQ^GJJ]UJHYJIYTNSKQZJSHJYMJJHTSTRNHIJHNXNTSXTKZXJWXYFPJSTS YMJGFXNXTKYMJXJKNSFSHNFQXYFYJRJSYX 9MJJ]YJSYYT\MNHMTZWUWTHJIZWJXFWJHFUFGQJTKIJYJHYNSLNWWJLZQFWNYNJXNSHQZINSLKWFZINXIJYFNQJI GJQT\ • SVZNW^TKRFSFLJRJSYYTNIJSYNK^FS^NSXYFSHJXTKSTSHTRUQNFSHJ\NYMQF\XFSIWJLZQFYNTSX NSHQZINSLFHYZFQXZXUJHYJITWFQQJLJIKWFZI  • 7JFINSLRNSZYJXTKRJJYNSLXTKYMJ'TFWITK)NWJHYTWX  • 7J[NJ\TKQJLFQNS[TNHJX  • 7J[NJ\TKRFSFLJRJSYѣXXNLSNKNHFSYJXYNRFYJXFSIOZILJRJSYXKTWJ[NIJSHJTKGNFX  • 7J[NJ\KTWZSINXHQTXJIWJQFYJIUFWY^YWFSXFHYNTSX  • :XNSLFSFQ^YNHFQUWTHJIZWJXYTNIJSYNK^FS^ZSZXZFQTWZSJ]UJHYJIWJQFYNTSXMNUX FSI • :SIJWYFPNSLOTZWSFQYJXYNSLNSHQZINSLFSFSFQ^XNXTKRFSZFQOTZWSFQJSYWNJXYTFXXJXX\MJYMJW YMJWJ\JWJQFWLJFSITWZSZXZFQJSYWNJXUTNSYNSLYTNWWJLZQFWNYNJXNSHQZINSLKWFZI 9MJ(TRUFS^NXWJVZNWJIYTNSHQZIJYMJXJKNSFSHNFQXYFYJRJSYXNSFSFSSZFQKNSFSHNFQWJUTWYUWJUFWJI ZXNSLYMJXNSLQJJQJHYWTSNHWJUTWYNSLKTWRFYXUJHNKNJINSYMJ9)8+7JLZQFYNTS9MJFZINYTWѣXWJUTWY UWT[NIJXSTFXXZWFSHJT[JW\MJYMJWYMJFSSZFQKNSFSHNFQWJUTWYMFXGJJSUWJUFWJINSFHHTWIFSHJ\NYM YMFYKTWRFY &KZWYMJWIJXHWNUYNTSTKYMJFZINYTWѣXWJXUTSXNGNQNYNJXKTWYMJFZINYTKYMJKNSFSHNFQXYFYJRJSYXNXQTHFYJI FYYMJ+NSFSHNFQ7JUTWYNSL(TZSHNQѣX\JGXNYJFY\\KWHTWLZPFZINYTWXWJXUTSXNGNQNYNJX 9MNXIJXHWNUYNTSKTWRXUFWYTKTZWFZINYTWѣXWJUTWY Other Matters which we are Required to Address <J\JWJFUUTNSYJIG^YMJ'TFWITK)NWJHYTWXTS3T[JRGJWYTFZINYYMJKNSFSHNFQXYFYJRJSYX 4ZWYTYFQZSNSYJWWZUYJIUJWNTITKJSLFLJRJSYNX^JFWX 9MJSTSFZINYXJW[NHJXUWTMNGNYJIG^YMJ+7(ѣXYMNHFQ8YFSIFWI\JWJSTYUWT[NIJIYTYMJ(TRUFS^FSI \JWJRFNSNSIJUJSIJSYTKYMJ(TRUFS^NSHTSIZHYNSLTZWFZINY 4ZWFZINYTUNSNTSNXHTSXNXYJSY\NYMYMJFIINYNTSFQWJUTWYYTYMJFZINYHTRRNYYJJNSFHHTWIFSHJ\NYM .8&X WWW.MARWYNVALUE.COM | 55 Report of the Independent Auditor Use of this Report 9MNXWJUTWYNXRFIJXTQJQ^YTYMJ2JRGJWXTKYMJ(TRUFS^FXFGTI^NSFHHTWIFSHJ\NYMTZW JSLFLJRJSYQJYYJW4ZWFZINY\TWPMFXGJJSZSIJWYFPJSXTYMFY\JRNLMYXYFYJYTYMJ2JRGJWXYMTXJ RFYYJWX\JFWJWJVZNWJIYTXYFYJYTYMJRNSFSFZINYTWXWJUTWYFSIKTWSTTYMJWUZWUTXJ9TYMJKZQQJXY J]YJSYUJWRNYYJIG^QF\\JITSTYFHHJUYTWFXXZRJWJXUTSXNGNQNY^YTFS^TSJTYMJWYMFSYMJ(TRUFS^ FSINYX2JRGJWXFXFGTI^KTWTZWFZINY\TWPKTWYMNXWJUTWYTWKTWYMJTUNSNTSX\JMF[JKTWRJI   8 8 F F S S I I ^ ^   ( ( F F R R J J W W T T S S   + + T T W W   F F S S I I   T T S S   G G J J M M F F Q Q K K   T T K K   ' ' F F P P J J W W   9 9 N N Q Q Q Q ^ ^   ( ( M M F F S S S S J J Q Q   . . X X Q Q F F S S I I X X   1 1 N N R R N N Y Y J J I I   (MFWYJWJI&HHTZSYFSYX 8Y-JQNJW/JWXJ^ )FYJ&UWNQ 56 | WWW.MARWYNVALUE.COM | 57 Income Statement INCOME Revenue Capital Total Revenue Capital Total Finance income 3,433 - 3,433 881 - 881 Distribution income 5,027,427 - 5,027,427 5,027,427 - 5,027,427 Net loss on financial assets measured at fair value through profit or loss 6 - (165,660) (165,660) - (2,980,912) (2,980,912) TOTAL NET INCOME / (LOSS) 5,030,860 (165,660) 4,865,200 5,028,308 (2,980,912) 2,047,396 EXPENSES Finance cost and bank charges (3,433) - (3,433) (881) - (881) TOTAL OPERATING EXPENSES (3,433) - (3,433) (881) - (881) PROFIT/(LOSS) FOR THE YEAR 5,027,427 (165,660) 4,861,767 5,027,427 (2,980,912) 2,046,515 TOTAL COMPREHENSIVE INCOME/(EXPENSE) 5,027,427 (165,660) 4,861,767 5,027,427 (2,980,912) 2,046,515 RETURNS PER SHARE Attributable to holders of ordinary shares 5,027,427 (367,619) 4,659,808 5,027,427 (3,825,876) 1,201,551 Weighted average ordinary shares in issue for the year ended 31 December 10 55,490,360 55,490,360 55,490,360 55,490,360 55,490,360 55,490,360 Return per ordinary share - basic and diluted 9.06p (0.66)p 8.40p 9.06p (6.89)p 2.17p Attributable to holders of 2016 realisation shares - 174,094 174,094 - 839,392 839,392 Weighted average 2016 realisation shares in issue for the year ended 31 December 10 - 873,704 873,704 - 933,070 933,070 Return per 2016 realisation share - basic and diluted - 19.93p 19.93p - 89.96p 89.96p Attributable to holders of 2021 realisation shares - 27,865 27,865 - 5,572 5,572 Weighted average 2021 realisation shares in issue for the year ended 31 December 10 - 360,482 360,482 - 360,482 360,482 Return per 2021 realisation shares – basic and diluted - 7.73p 7.73p - 1.55p 1.55p For the year ended 31 December 2023 Notes Year ended 31 December 2023 Year ended 31 December 2022 £ £ Notes 1 to 17 on pages 62 to 75 form an integral part of these financial statements. 58 | Statement of Financial Position NON CURRENT ASSETS Financial assets measured at fair value through profit or loss 6 101,241,777 102,287,690 CURRENT ASSETS Cash and cash equivalents 8 133,986 129,145 TOTAL ASSETS 101,375,763 102,416,835 CURRENT LIABILITIES Loan payable 7 (125,000) (125,000) Accruals (8,986) (4,146) TOTAL LIABILITIES (133,986) (129,146) NET ASSETS ATTRIBUTABLE TO EQUITY HOLDERS 101,241,777 102,287,689 CAPITAL AND RESERVES ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY Share capital 10 88 88 Share premium 10 61,185,928 61,455,770 Special distributable reserve 26,346,979 26,346,979 Exchange reserve 54,386 54,386 Capital reserve (1,129,074) 3,159,948 Revenue reserve 14,783,470 11,270,518 TOTAL EQUITY 101,241,777 102,287,689 Net assets attributable to ordinary shares 97,744,196 98,111,816 ordinary shares in issue at 31 December 55,490,360 55,490,360 Net assets per ordinary share 176.15p 176.81p Net assets attributable to 2016 realisation shares 2,801,850 3,508,007 2016 realisation shares in issue at 31 December 684,006 933,070 Net assets per 2016 realisation share 409.62p 375.96p Net assets attributable to 2021 realisation shares 695,731 667,866 2021 realisation shares in issue at 31 December 360,482 360,482 Net assets per 2021 realisation shares 193.00p 185.27p Notes 31 December 2023 31 December 2022 £ £ As at 31 December 2023 The financial statements on pages 58 to 75 were approved by the Board of Directors and authorised for issue on 29 April 2024. They were signed on its behalf by: Robert Ware Victoria Webster Notes 1 to 17 on pages 62 to 75 form an integral part of these financial statements. WWW.MARWYNVALUE.COM | 59 Statement of Cash Flows Cash flows from operating activities Loss for the year (165,660) (2,980,912) Loss on financial assets held at fair value through profit or loss 165,660 2,980,912 Interest received 3,433 881 Redemption of Class R(F) and Class R(G) interests in the Master Fund 880,252 - Distributions received on Class F interests in the Master Fund 6 5,027,427 5,027,427 Bank charges paid (145) (145) Bank interest paid (3,288) (736) Increase in accruals 4,841 591 Net cash inflow from operating activities 5,912,520 5,028,018 Cash flows used in capital transactions Cash paid to 2016 realisation shareholders on redemption of 2016 realisation shares (880,252) - Dividends paid to ordinary shareholders 9 (5,027,427) (5,027,427) Net cash flow used in capital transactions (5,907,679) (5,027,427) Net increase in cash and cash equivalents 4,841 591 Cash and cash equivalents at the beginning of the year 129,145 128,554 Cash and cash equivalents at the end of the year 133,986 129,145 31 December 31 December 2023 2022 Notes £ £ For the year ended 31 December 2023 Notes 1 to 17 on pages 62 to 75 form an integral part of these financial statements. 60 | Statement of Changes in Equity For the year ended 31 December 2023 Special Share Share distributable Exchange Capital Revenue Notes capital premium reserve reserve reserve reserve Total £ £ £ £ £ £ £ Opening balance 88 61,455,770 26,346,979 54,386 3,159,948 11,270,518 102,287,689 Dividends paid to ordinary shareholders - - - - - (5,027,427) (5,027,427) Redemption of 2016 realisation shares 10 - (269,842) - - (610,410) - (880,252) Transfer of realised gains to revenue reserve - - - - (532,040) 532,040 - Total comprehensive income for the year - - - - (165,660) 5,027,427 4,861,767 Re-apportionment of prior year capital loss - - - - (2,980,912) 2,980,912 - Closing balance 88 61,185,928 26,346,979 54,386 (1,129,074) 14,783,470 101,241,777 For the year ended 31 December 2022 Special Share Share distributable Exchange Capital Revenue Notes capital premium reserve reserve reserve reserve Total £ £ £ £ £ £ £ Opening balance 88 61,455,770 26,346,979 54,386 3,159,948 14,251,430 105,268,601 Dividends paid to ordinary shareholders - - - - - (5,027,427) (5,027,427) Total comprehensive income for the year - - - - - 2,046,515 2,046,515 Closing balance 88 61,455,770 26,346,979 54,386 3,159,948 11,270,518 102,287,689 Notes 1 to 17 on pages 62 to 75 form an integral part of these financial statements. WWW.MARWYNVALUE.COM | 61 Notes to the Financial Statements 1. General information Marwyn Value Investors Limited (the “Company”) is a closed-ended investment fund registered by way of continuation in the Cayman Islands (registered number MC-228005) and is traded on the Specialist Fund Segment of the London Stock Exchange’s Main Market. The rights of the shareholders are governed by Cayman law and may differ from the rights and duties owed to shareholders in a company incorporated in England and Wales. The address of its registered office is PO Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands. The Company is a feeder fund which has invested substantially all of its assets into limited partnership interests in the Master Fund. The Company has no redemption rights for its investment in the Master Fund. The Master Fund has invested in a second master fund, MVI II LP, a private equity fund structure through which the majority of the Master Fund’s investments attributable to ordinary shareholders are made. Assets attributable to the realisation shareholders are held directly (and only) by the Master Fund. 2. New standards and amendments to IFRS The following standards and amendments to existing standards, which are effective for annual periods beginning on or after 1 January 2023 have had no impact on the Company’s financial position or results: Revised conceptual framework and amendments Effective Date IFRS 17 – Insurance Contracts 1 January 2023 Amendments to IAS 8 – Accounting Policies, Changes in Accounting Estimated and Errors 1 January 2023 Amendments to IAS 1 – Presentation of Financial Statements 1 January 2023 Amendments to IAS 12 - Deferred Tax Related to Assets and Liabilities arising from a Single Transaction 1 January 2023 Amendments to IAS 12 - International Tax Reform — Pillar Two Model Rules 1 January 2023 2.1 New standards, amendments and interpretations not yet effective The following standards and amendments are effective for annual periods beginning on or after 1 January 2024 and have not been early adopted in preparing these financial statements. The Company has considered the impact of these and concluded that none of these are expected to have a significant effect on the financial position or results of the Company. Standard Effective Date IFRS S1 General Requirements for Disclosure of Sustainability-related Financial Information 1 January 2024 IFRS S2 Climate-related Disclosures 1 January 2024 Amendments to IAS 1 - Classification of Liabilities as Current or Non-Current 1 January 2024 Amendments to IFRS 16 - Lease Liability in a Sale and Leaseback 1 January 2024 Amendments to IAS 1 - Non-current Liabilities with Covenants 1 January 2024 Amendments to IAS 7 and IFRS 7 - Supplier Finance Arrangements 1 January 2024 Amendments to IAS 21 - Lack of Exchangeability 1 January 2024 3. Summary of significant accounting policies The principal accounting policies, which have been consistently applied in the preparation of these financial statements, are set out below. 3.1 Basis of preparation and going concern The financial statements have been prepared under the historical cost convention on a going concern basis, as modified by the revaluation of financial assets measured at fair value through profit or loss. Under the relevant class agreements between the Company and the Master Fund, the Master Fund is required to meet the Company’s expenses and as such, the Directors consider that there is no mismatch between the Company’s assets and liabilities. Considering the significant cash balance held by the Master Fund, the Directors believe that the Company, via the Master Fund, has sufficient resources to meet all liabilities as they fall due for at least 12 months from the date of approval of these financial statements and continue to adopt a going concern basis in preparing the financial statements. 3.2 Statement of compliance The financial statements of the Company have been prepared in accordance with IFRS together with the applicable legal and regulatory requirements of Cayman law. The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates and judgements. It also requires the Board of Directors to exercise its judgement in the process of applying the Company’s accounting policies. 62 | Notes to the Financial Statements The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements, are disclosed in Note 4. The Statement of Recommended Practice (SORP) issued in July 2022 by the AIC seeks to best reflect the activities of an investment company. Where the SORP contains recommendations applicable to the Company and involving material balances, its recommendations have been incorporated in these financial statements. 3.3 Foreign currency translation (a) Functional and presentation currency Items included in the financial statements of the Company are measured using the currency of the primary economic environment in which the entity operates (the functional currency). In arriving at the functional currency, the Directors have considered the currency in which the original capital was raised, any distributions that may be made and ultimately the currency that the capital would be returned in on a break up basis. The Directors have also considered the currency to which the underlying investments are exposed. The Directors are of the opinion that Sterling best represents the functional currency and therefore the financial statements are presented in Sterling. (b) Transactions and balances Foreign currency transactions are translated into Sterling using the exchange rates prevailing at the dates of the transactions. Foreign currency assets and liabilities are translated using the exchange rate prevailing at the Statement of Financial Position date. Foreign exchange gains and losses arising from translation are included in the Income Statement. Non-monetary assets and liabilities that are measured at historic cost in a foreign currency are not retranslated. 3.4 Financial assets measured at fair value through profit or loss Classification The Company’s investment in the Master Fund was designated by the Board at fair value through profit or loss at inception as it is not held for trading but is managed, and its performance evaluated, on a fair value basis, in accordance with the Company’s documented investment strategy. The Company’s business model was re-assessed on adoption of IFRS 9 – Financial Instruments – on 1 January 2018. As the investment in the Master Fund is not held for trading and the Company did not irrevocably elect, at transition, to classify the investment as a financial asset measured at fair value through other comprehensive income, the investment continues to be held as a financial asset measured at fair value through profit or loss under IFRS 9. Changes in the fair value of investments measured at fair value through profit or loss are recognised in the Capital column of the Income Statement. On disposal, realised gains and losses are also recognised in the Capital column of the Income Statement and are transferred from the capital reserve to the revenue reserve in the Statement of Changes in Equity. Recognition, derecognition and measurement The Company recognises unquoted investments measured at fair value through profit or loss on the date it commits to purchase the instrument. Derecognition of an investment occurs when the rights to receive cash flows from the investment expires or is transferred and substantially all of the risks and rewards of ownership have been transferred. The amount that may be realised from the disposal of an investment in the Master Fund may differ from the values reflected in the financial statements. Fair value estimation The Master Fund is unquoted and accordingly the fair value of the investment is determined based primarily on the NAV information provided by the administrator of the Master Fund. The NAV of the Master Fund is determined by the administrator of the Master Fund by deducting the fair value of the liabilities of the Master Fund from the fair value of the Master Fund’s assets. WWW.MARWYNVALUE.COM | 63 Notes to the Financial Statements All portfolio assets are held at fair value by the Marwyn Funds which hold them in accordance with International Financial Reporting Standards. Where there is no active market for a listed investment, or where the investment is unlisted, the valuation methodologies applied are fully compliant with International Private Equity and Venture Capital valuation guidelines as updated. 3.5 Financial liabilities The Company recognises a financial liability on assuming a financial obligation and derecognises financial liabilities when, and only when, the Company’s obligations are discharged, cancelled or they expire. Borrowings are initially measured at fair value net of transaction costs and subsequently measured at amortised cost using the effective interest method, with interest expense recognised on an effective yield basis in the Income Statement. Financial liabilities include loans payable, accruals and dividends payable. 3.6 Cash and cash equivalents Cash and cash equivalents comprise bank balances held by the Company including short-term bank deposits with an original maturity of three months or less. 3.7 Finance income Interest income on cash deposits is accounted for on an accruals basis. 3.8 Expenditure Pursuant to the “Amended and restated agreement relating to Class F, Class G and Class R interests in MVI LP”, the Master Fund is legally obliged to settle all expenses specifically attributable to the Company. The Manager does not receive a management fee or incentive allocation from the Company in respect of funds invested by the Company in the Master Fund. A summary of costs ultimately incurred by both the ordinary shareholders and realisation shareholders is included in the ‘Key Information Documents’, located in the ‘Documents’ section of the Company’s website, www.marwynvalue.com. 3.9 Costs directly attributable to the issue of equity Share issue costs are placing expenses directly relating to the issue of the Company’s shares. These expenses include fees payable under share placement agreements, printing, advertising and distribution costs and legal fees and any other applicable expenses. All such costs are charged to equity and deducted from the proceeds received. 3.10 Investment in unconsolidated structured entities IFRS 12 Disclosures of Interest in Other Entities defines a structured entity as an entity that has been designed so that voting or similar rights are not the dominant factor in deciding who controls the entity, such as when any voting rights relate to the administrative tasks only and the relevant activities are directed by means of contractual agreements. The Company has concluded that the Master Fund, in which it invests, but that it does not consolidate, meets the definition of a structured entity because: • the voting rights in the Master Fund are not dominant rights in deciding who controls them as they relate to administrative tasks only; • the Master Fund’s activities are restricted by its stated investment policy, as disclosed in the Company’s prospectus; and • the Master Fund has a narrow and well-defined objective to provide investment opportunities to investors. 3.11 Segment reporting The Company is organised and operates as one segment by allocating its assets to its investment in the Master Fund which is not actively traded. 4. Critical accounting estimates and judgements The Company makes estimates, judgements and assumptions that affect the reported amounts of assets and liabilities. Estimates and underlying assumptions 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. 64 | Notes to the Financial Statements The fair value of the investment held in Marwyn Value Investors LP is determined by the Directors on the basis of the NAV of the Master Fund as determined by the Administrator at the year end. In turn, the NAV of the Master Fund is primarily determined by the fair value of its underlying investments which comprise fair value hierarchy level 1, level 2, and level 3 investments. Due to their unobservable nature, level 3 investments are inherently subject to a higher degree of judgement and uncertainty. The fair value of the investment held by the Master Fund in MVI II LP is determined by the Administrator and is also primarily based on the fair value of its underlying investments, which comprise level 1, level 2, and level 3 fair value hierarchy equities. 5. Taxation The Company is exempt from all forms of taxation in the Cayman Islands, including income and capital gains. However, dividend income and certain other interest from other countries are subject to withholding taxes at various rates. The Company recognises interest and penalties, if any, related to unrecognised tax benefits as income tax expense in the Statement of Comprehensive Income. During the years ended 31 December 2023 and 31 December 2022, the Master Fund did not incur any interest or penalties. The Company is tax resident in Jersey and subject to the standard rate of corporate tax of 0%. The Board has considered the Company’s tax positions and has concluded that no liability for unrecognised tax liabilities should be recorded relating to uncertain tax positions for open tax years and the positions for tax year ended 31 December 2023. The Directors intend to manage the affairs of the Company in such a way that it is tax resident in Jersey only. In these circumstances, the Company will not be subject to tax on its profits and gains (other than withholding tax on any interest or certain other income which has a United Kingdom source) in any jurisdiction other than Jersey. The Company recognises the tax benefits of uncertain tax positions only where the position is ‘more likely than not’ to be sustained assuming examination by tax authorities. As at 31 December 2023, there are no such tax benefits recognised (31 December 2022: none). 6. Financial assets measured at fair value through profit or loss As at 31 December 2023, 100% (2022: 100%) of the financial assets at fair value through profit or loss relate to the Company’s investment in the Master Fund. The fair value of the investment in the Master Fund is based on the latest available NAV reported by the administrator of the Master Fund. The limited partnership interests in the Master Fund are not publicly traded. As a result, the carrying value of the Master Fund may not be indicative of the value ultimately realised on redemption. In addition, the Company may be materially affected by the actions of other investors who have invested in the Portfolio Companies in which the Master Fund has directly or indirectly invested. References to Class F interests, Class R(F)1, Class R(G)1 interests and Class R(F)2 interests correspond to the respective classes of interests in the Master Fund. WWW.MARWYNVALUE.COM | 65 Notes to the Financial Statements The net gain/(loss) recognised on financial assets measured at fair value through profit or loss reported in the Statement of Comprehensive Income consists of the movement in the unrealised gain/(loss) and the net realised gain/(loss) on redemptions. Realised gain/(loss) is subsequently transferred from the capital reserve to the revenue reserve. The Company holds 100% of the Class F interests which represents 96.54% (31 December 2022: 93.17%) of the NAV of the Master Fund, 100% (2022: 100%) of the Class R(F)1 interests which represent 2.07% (2022: 2.50%) of the NAV of the Master Fund, 100% (2022: 100%) of the Class R(G)1 interests which represent 0.70% (2022: 0.83%) of the Master Fund and 100% (2022: 100%) of the Class R(F)2 interests which represent 0.69% (2022: 0.63%) of the Master Fund. As the Company has no legal, operating or management control over the activities of the Master Fund or MVI II LP and has no voting power in either of their affairs, neither the Master Fund nor MVI II LP are considered to be subsidiaries. Fairvaluehierarchy The Company classifies fair value measurements using a fair value hierarchy that reflects the significance of the inputs used in making the measurements. The fair value hierarchy has the following levels: - quoted prices (unadjusted) in active markets for identical assets or liabilities (level 1) - inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices) (level 2) - inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs) (level 3) The level in the fair value hierarchy within which the fair value measurement is categorised in its entirety is determined by the lowest level input that is significant to the fair value instrument. For this purpose, the significance of an input is assessed against the fair value measurement in its entirety. Assessing the significance of a particular input to the fair value measurement requires judgement, considering factors specific to the asset or liability. 66 | 31 December 2023 31 December 2022 £ £ Master Fund Opening cost 85,190,009 85,190,009 Redemption of Class R(F)1 and Class R(G)1 interests (348,212) - Closing cost 84,841,797 85,190,009 Unrealised gain brought forward 17,097,680 20,078,592 Movement in unrealised loss (697,700) (2,980,912) Unrealised gain carried forward 16,399,980 17,097,680 At fair value in accordance with IFRS 13 101,241,777 102,287,689 Class F interests 97,744,196 98,111,816 Total attributable to ordinary shareholders 97,744,196 98,111,816 Class R(F)1 interests 2,094,078 2,635,082 Class R(G)1 interests 707,772 872,925 Total attributable to 2016 realisation shareholders 2,801,850 3,508,007 Class R(F)2 interests 695,731 667,866 Total attributable to 2021 realisation shareholders 695,731 667,866 At fair value in accordance with IFRS 13 101,241,777 102,287,689 Realised gain on redemption of Class R(F)1 and Class R(G)1 interests 532,040 - Total net realised gain on redemptions 532,040 - Unrealised loss recognised in the year (697,700) (2,980,912) Net loss recognised in the Statement of Comprehensive Income (165,660) (2,980,912) Net Asset Value – investment movements Notes to the Financial Statements The determination of what constitutes ‘observable’ requires significant judgement. Observable data is considered to be market data that is readily available, regularly distributed or updated, reliable, not proprietary and provided by independent sources that are actively involved in the market. Taking into account the valuation methodology applied to the investments in the Master Fund and in MVI II LP (which is held by the Master Fund at NAV), the Company’s valuation of investments is classified as level 3 (2022: level 3). The Portfolio Company investments are categorised as level 1 fair value measurement if they are quoted in active markets (Zegona) or as level 3 if they are unquoted investments (Silvercloud and Palmer). AdvancedAdvT is a quoted asset but was suspended from trading on the London Stock Exchange’s Main Market on 8 June 2023. As trading remained suspended as at 31 December 2023 the Manager has determined that the suspended price does not constitute fair value as at 31 December 2023. Accordingly, the Manager has undertaken a fair value assessment based on observable significant inputs and classified AdvancedAdvT as Level 2 as at the current year end. AdvancedAdvT was relisted for trading on AIM on 10 January 2024. For Portfolio Company investments which are quoted, but where trading in the stock does not constitute an ‘active market,’ under IFRS alternative valuation techniques are applied. 450 plc, MAC II, MAC III and MAC Alpha are all valued by reference to unobservable inputs and are therefore classified as level 3. These level 3 categorised investments are valued in accordance with IPEV Guidelines. The following table presents the movement in the Company’s investments classified as Level 3 instruments: 7. Loan payable The Master Fund has made a loan to the Company of £125,000 (2022: £125,000) for which the Company pays interest received on the corresponding cash amount held. The loan will be repaid by set-off on the date that the Company’s interests in the Master Fund are redeemed. As a cash balance is held to the value of the loan payable and all interest earned on the cash balance is added to accruals, the effect of discounting is not material to the cash flows or balance sheet position. 8. Cash and cash equivalents For the purposes of the Statement of Cash Flows, cash and cash equivalents comprise balances with original maturity of less than three months, which total £133,986 as at 31 December 2023 (2022: £129,145). 9. Distributions Distributions in 2023: Ordinary shares Quarterly interim dividends of 2.265p per ordinary share were paid in February, May, August and November 2023. The quarterly dividends have continued in 2024, with a further payment of 2.265p per ordinary share paid in February 2024. WWW.MARWYNVALUE.COM | 67 Opening balance 102,287,689 105,268,601 Loss included in Statement of Comprehensive Income (697,700) (2,980,912) Disposal of Class R(F) and Class R(G) interests (348,212) - Closing balance 101,241,777 102,287,689 31 December 31 December 2023 2022 £ £ The following table summarises the valuation methodology used for the Company’s investments characterised as Level 3: Year end Security Fair Value £ Valuation methodology Unobservable inputs Ranges At 31 Dec 2023 Master Fund 101,241,777 NAV Zero % discount N/A At 31 Dec 2022 Master Fund 102,287,689 NAV Zero % discount N/A The underlying assets held are all measured at fair value as of the same measurement date of the Company and the methodology is consistent with IPEV guidelines. Notes to the Financial Statements Realisation shares In September 2023, the Company announced that funds attributable to 2016 realisation shareholders received from the historic Praesepe VAT reclaims would be returned to realisation shareholders by way of a redemption of 2016 realisation shares. Following a redemption of the Company’s interests in Class R(F) and Class R(G) of the Master Fund to the value of £0.9 million, the distribution to 2016 realisation shareholders was effected by way of a redemption of 249,064 2016 realisation shares which were subsequently cancelled. As the Class R(F) reference amount, preferred return and preferred return catch-up (as described in Note 14(a)) have been fully returned, an incentive allocation payment in respect of Class R(F) of £165,877 was paid alongside the redemption of the 2016 realisation shares. Distributions in 2022: Ordinary shares Quarterly interim dividends of 2.265p per ordinary share were paid in February, May, August and November 2022. 10. Share capital and distributions Share capital As at 31 December 2023 and 31 December 2022 the authorised share capital was as follows: The ordinary share capital of the Company with a par value of 0.0001p may be issued or redesignated in classes and includes realisation shares. Ordinary shares of 0.0001p each 10,893,258,506,473 Exchange shares of 0.0001p each 10,892,176,350,000 Deferred shares of 9.9999p each 82,156,473 Ordinary Exchange Total Ordinary Exchange Total As at 1 January 56,783,912 30,970,984 87,754,896 56,783,912 30,970,984 87,754,896 Redemption (249,064) - - - - - Exchange - - - - - - As at 31 December 56,534,848 30,970,984 87,505,832 56,783,912 30,970,984 87,754,896 Share capital (£) 57 31 88 57 31 88 Shares in issue 2023 2022 The weighted average number of shares in issue for the following years ended 31 December were as follows: 2023 2022 Ordinary 55,490,360 55,490,360 2016 Realisation 873,704 933,070 2021 Realisation 360,482 360,482 Ordinary shares 2023 2022 As at 1 January 61,455,770 61,455,770 Redemption and exchange (269,842) - As at 31 December 61,185,928 61,455,770 Share premium *Includes ordinary, 2016 realisation and 2021 realisation shares, which constitute a single class of share for the purpose of the Company’s Articles and Cayman law. (a) Voting rights (i) Ordinary shares (including 2016 realisation shares and 2021 realisation shares) carry the right to receive notice of and attend and vote at any general meeting of the Company in accordance with the Articles. (ii) Exchange shares carry the rights to receive notice of and to attend any general meeting of the Company but not vote unless there are no ordinary shares in issue in which case Exchange shares will have the voting rights set out in (i) above as if exchange shares were ordinary shares. 68 | Notes to the Financial Statements Shares in issue The weighted average number of shares in issue for the following years ended 31 December were as follows: Share premium (b) Dividends and distributions (i) Subject to the Companies Law, the Directors may declare dividends (including interim distributions) and distributions on shares in issue and authorise payment of the dividends or distributions out of the funds of the Company lawfully available. No dividend or distribution will be paid except out of the realised or unrealised profits of the Company, or as otherwise permitted by the Companies Law. There are no fixed dates on which the entitlement to dividends arises. All dividend payments will be non-cumulative. (ii) Distributions on each class of ordinary shares may only be paid from proceeds received from the corresponding class of interests in the Master Fund. (iii) Exchange shares will not confer any rights to dividends or other distributions. (iv) At the 2015 EGM a new Ordinary Share Distribution Policy was adopted which resulted in: • a progressive return, payable quarterly in the form of a dividend that will be maintained or grown on a pence per ordinary share basis. • in addition to the return detailed above, where the Master Fund or MVI II LP disposes of an asset for a Net Capital Gain and has not already returned an aggregate amount in excess of 50% of that gain and any previous such gains pursuant to the distribution policy, the Company will make an additional capital return of the difference to ordinary shareholders by way of tender offers, share repurchases or other returns of capital and distributions; and • the opportunity to augment the distribution policy by returning cash in excess of the amounts referred to in (i) and (ii) above being kept under review and to be undertaken through periodic tender offers, share repurchases or other returns of capital and distributions. (v) At an ordinary class meeting held on 5 September 2018, the Ordinary Share Distribution Policy was further amended, permitting the ‘Minimum Annual Distribution’ to be made by the repurchase of ordinary shares. Under the amended policy, returns to ordinary shareholders may be made by repurchase of shares, dividend payments, or a combination of both. Since 2021, the Board has determined that the most suitable method to satisfy the minimum distribution is through the payment of dividends. Interim dividends of 2.265p per ordinary share were paid in February, May, August and November 2023, with further quarterly interim dividends of the same amount continuing in February 2024. The Ordinary Share Distribution Policy (described in sections (iv) and (v) above) does not apply to the 2016 realisation shares or the 2021 realisation shares. (c) Realisation opportunities In October 2016 and October 2021, the Company offered its shareholders the opportunity to redesignate some or all of their ordinary shares of 0.0001p each in the capital of the Company as 2016 realisation shares and 2021 realisation shares respectively of the same par value. The realisation shares rank equally and otherwise carry the same rights as the ordinary shares, save that (i) the investment policy differs to that of the ordinary shares, the Realisation Pool is only permitted to invest cash in follow-on investments in the Portfolio Companies within three years of creation of the Realisation Pool and cash generated on the sale of an investment in the Realisation Pool may not be re-invested, (ii) the distribution policy for the ordinary shares will not apply and (iii) the realisation shares entitle their holders to returns only in respect of realisations made on investments attributable to the Realisation Pool. Realisation opportunities are required to be offered every five years, with the next scheduled for November 2026. (d) Rights as to capital There are no exit penalties for those ordinary shareholders electing to re-designate all or some of their investment into realisation shares or on a return of capital attributable to the realisation shares. Whilst the 2016 realisation shares and 2021 realisation shares currently in issue are listed on the Specialist Fund Segment, listing of any future series of realisation shares from future offers will be subject to the receipt of all required consents and approvals, including the approval of the FCA of a prospectus in relation to their admission to trading. The surplus capital and assets of the Company will, on a winding-up or on a return of capital (otherwise than on a purchase by the Company of any of its shares) be paid to the holders of ordinary shares, 2016 realisation shares and 2021 realisation shares pro rata to their holding of such shares out of the proceeds of the corresponding class of interests in the Master Fund. WWW.MARWYNVALUE.COM | 69 Notes to the Financial Statements 11. Reserves Special distributable reserve A special distributable reserve was created when the Company cancelled all of its share premium account in existence as at 26 January 2007, transferring it to a distributable reserve to allow, among other things, the buy-back and cancellation of the ordinary shares subject to shareholder approval at a subsequent AGM. Exchange reserve Movements in capital in respect of the Exchange Procedure are recognised in the exchange reserve. In 2023, £nil (2022: £nil) was recognised in the exchange reserve following the exchange of the Company’s ordinary shares held by the Master Fund as explained above. Where the Company’s partnership interests in the Master Fund are cancelled following exchanges by the Master Fund out of ordinary shares, the capital amount previously transferred to the exchange reserve is transferred to the revenue reserve. There was no such movement in 2023 (2022:£nil), as the Exchange Procedure was not utilised during the year. Revenue reserve Realised gains and losses on redemptions of interests in the Master Fund made during the year are transferred from the capital reserve to the revenue reserve. In the current year, £532,040 has been recognised as realised gains on redemption of interests in the Master Fund (2022: £nil). Capital reserve Unrealised gains and losses on interests in the Master Fund are recognised in the capital reserve. 12. Instruments and associated risks The Company invests substantially all of its assets in the Master Fund, which is exposed to market risk (including currency risk, interest risk and price risk), credit risk and liquidity risk arising from financial instruments it holds. As at 31 December 2023, the Company owned 99.99% (31 December 2022: 97.14%) of the net assets of the Master Fund. Market price risk The Company is exposed to the same market price risk arising from uncertainties about future changes in the values of the underlying Portfolio Companies. The Board monitors the market price risks inherent in the investment portfolio by ensuring full and timely access to relevant information from the Manager. The Board receives quarterly reports from the Manager, meets regularly with the Manager both formally and informally, and at each quarterly board meeting reviews and challenges the Manager on investment performance, providing input and advice on the investment activity of the Manager. Any movement in the value of the ordinary interests or the realisation interests of the Master Fund would result in an equivalent movement in the reported NAV per ordinary share and realisation share respectively. The Company’s exposure to changes in market prices at 31 December 2023 and 31 December 2022 on its unquoted investments was as follows (as at both dates, changes arise exclusively from the Company’s investment in the Master Fund): 2023 2022 £ £ Financial assets measured at fair value through profit or loss – ordinary shares 97,744,196 98,111,816 Financial assets measured at fair value through profit or loss – 2016 realisation shares 2,801,850 3,508,007 Financial assets measured at fair value through profit or loss – 2021 realisation shares 695,731 667,866 102,241,777 102,287,689 70 | Notes to the Financial Statements 2023 2022 Analysis of Analysis of monthly returns monthly returns Number of periods 12 12 Per cent profitable 50% 33% Average period return 0.42% 0.19% Average return in profitable months 1.75% 2.13% Average return in loss making months (0.92)% (0.78)% The following table shows the average monthly performance of the reported NAV of the Company: The impact on net income and equity of the average monthly period returns set out in the above table as at 31 December 2023 and 2022 is as follows: The Company invests directly in the Master Fund and indirectly in MVI II LP. The Company is therefore exposed to price risks derived from the investment portfolios of the Master Fund and MVI II LP. The Company is exposed to a loss limited to the value of its investment in the Master Fund if the market value of the Master Fund’s investment holdings decreases. The Master Fund’s direct and indirect investments in underlying Portfolio Companies are subject to normal market fluctuations and the risks inherent in investment in international securities markets. There is no assurance that the Master Fund’s objective of capital appreciation will be achieved. Currencyrisk The Company is not directly exposed to any material currency risk, although this may be a factor in price risk as a result of the investments made by the Master Fund or by MVI II LP as certain Portfolio Company investments may invest in underlying assets denominated in other currencies. It is therefore considered that the Company is not materially exposed to significant direct currency risk. Increase (%) Decrease (%) Net income (£) Equity (£) Net income (£) Equity (£) 2023 1.75 (0.92) 1,768,703 1,768,703 (926,606) (926,606) 2022 2.13 (0.78) 2,176,288 2,176,288 (799,952) (799,952) Monthly returns Impact of Increase Impact of Decrease Monetary assets in Sterling 109,290,466 112,786,759 Non-monetary assets in Sterling - - Monetary liabilities in Sterling (317,747) (385,128) Non-monetary liabilities in Sterling - - 31 December 31 December Summary of currency exposure of the Master Fund 2023 2022 £ £ WWW.MARWYNVALUE.COM | 71 Notes to the Financial Statements Liquidityrisk The Company may not sell its investment in the Master Fund without the approval of the Master Fund’s General Partner. Redemption opportunities are available in relation to ordinary shares in line with the policy adopted at the 2013 EGM and as disclosed in note 10(c). Further, the Master Fund has no control over the timing of the redemption of its investment in MVI II LP and a significant proportion of the investments in the Portfolio Companies are in publicly traded equities, the holdings of which may not be readily realisable due to their size or in private companies which may also not be readily realisable. As such the Master Fund and/or Company may not be able to readily dispose of such illiquid investments and, in some cases, may be contractually prohibited from doing so. However, the Company’s liquidity profile of its assets is matched with the liquidity profile of its liabilities, as described below. The Company holds Class F, Class R(F)1, Class R(G)1 and Class R(F)2 interests in the Master Fund. The policy is that the Company should remain fully invested in normal market conditions. The Company is only required to settle its liabilities when its investment is fully redeemed. The following table shows the contractual, undiscounted cash flows of the Company’s financial liabilities: The Company holds, and will continue to hold, a minimum cash balance of £125,000 (2022: £125,000) in respect of the £125,000 loan payable to the Master Fund (2022: £125,000) (see Note 7). The remainder of the loan will be repaid by set-off on the date that Master Fund interests are fully redeemed. As all Company specific operating expenses, other than share issue costs paid directly by the Company from the proceeds of shares issued, are paid by the Master Fund as disclosed in Note 3.8 and as the loan is repayable by set- off, the Directors do not consider the Company has any net liquidity risk. Interest rate risk The Company itself is not exposed to significant interest rate risk, however it is indirectly exposed to such risk through its direct investment in the Master Fund and indirect investment in MVI II LP. Details of this exposure to interest rate risk are set out below: The Master Fund and to a lesser extent MVI II LP hold cash and cash equivalents at short-term market interest rates, resulting in exposure to risks associated with the effects of fluctuations in the prevailing levels of the market interest rates on its cash flows. The impact of any movement in interest rates is not considered to have a material effect on the Master Fund or MVI II LP. The remainder of the Master Fund’s assets and liabilities are non-interest bearing. Credit risk Credit risk is the risk that one party to a financial instrument will cause a financial loss for the other party by failing to discharge an obligation. The main credit risks for the Company relate to the cash held with financial institutions. The credit risk relating to the direct investment into the Master Fund and indirect investment into MVI II LP relates to both cash held with financial institutions and equities held by the custodian. The Company, the Master Fund and MVI II LP manage their exposure to credit risk associated with their cash deposits by selecting counterparties with a high credit rating with which to carry out these transactions. The Company’s maximum exposure to credit risk is the carrying value of the cash on the balance sheet. The Master Fund and MVI II LP manage their exposure to credit risk associated with the custody of their equities by selecting counterparties with a strong credit rating. Less than 1 month 1-3 months Less than 1 month 1-3 months 2023 2023 2022 2022 £ £ £ £ Loan from Master Fund 125,000 - 125,000 - Payables and accruals 8,987 - 4,146 - 72 | Notes to the Financial Statements The Master Fund does not expect to incur material credit losses on its financial instruments. At 31 December 2023, having considered the Portfolio Companies directly and indirectly held by the Master Fund, the Board considers that credit risk is limited to the extent of the equity investments in the underlying Portfolio Companies (the risks associated with such investments have been considered under Market Price Risk). The carrying value of debt investments are periodically assessed in accordance with IPEV Guidelines. 13. Material contracts and related-party transactions In the opinion of the Directors on the basis of shareholdings advised to them, the Company has no ultimate controlling party. The Company, the Master Fund and MVI II LP are each managed by the Manager. Parties are considered to be related if one party has the ability to control the other party or exercise significant influence over the other party, or the parties are under common control or influence, in making financial or operational decisions. a)Managementfee,investmentadvisoryfeeandincentiveallocation Management fee Under a management agreement dated 1 April 2021, Marwyn Investment Management LLP was appointed Manager to the Company. Under this management agreement, the Company does not pay any fees to the extent that it invests its assets solely in the Master Fund. In respect of any assets of the Company not invested in the Master Fund, the Manager is entitled to receive aggregate performance and management fees on the same basis as those to which it would have been entitled if such assets had been those of the Master Fund. The Company has not made any such investments during the year and, as such, no fees were paid by the Company or payable at the year end (2022: £ Nil). Under the Master Fund management agreement, the Manager receives monthly management fees from the Master Fund not exceeding 2% of the NAV before incentive allocations of each class of interests in the Master Fund, payable monthly in arrears. From 30 November 2018, being two years after the creation of the 2016 Realisation Pool, the management fee on the 2016 realisation share interests is calculated by reference to NAV before management fees and incentive allocation less the aggregate value of cash and near cash investments attributable to the 2016 realisation share interests. From 30 November 2023, being two years after the creation of the 2021 Realisation Pool, the same calculation was applied to the management fee on the 2021 realisation share interests. The total management fee expense, borne by the Master Fund in respect of the interests invested in by the Company for the year ended 31 December 2023 was £2,093,905 (31 December 2022: £2,086,594). Incentive allocation Incentive allocations borne by the Class F, Class R(F)1, Class R(G)1 and Class R(F)2 interests in the Master Fund are only payable on returns being made to shareholders as disclosed in Part II, section 6 of the Company’s most recent prospectus published on 19 October 2021. This prospectus is available on the Company’s website. Returns from each of these classes in the Master Fund are allocated: 1) to investors up to the value of the ‘reference amount’; 2) to investors to satisfy a preferred return of 7.5% accrued on the outstanding reference on a daily basis; 3) paid as a ‘catch-up’ incentive allocation of 25% of the preferred return until returns in excess of the reference amount are split 80:20 between investors and incentive allocations; and 4) all remaining returns are split 80:20 between investors and incentive allocation payments. In the case of Class R(F)1, an ‘initial incentive allocation’, equal to 5% of the reference amount, was payable once the full reference amount had been returned to investors. The incentive allocation accrued by the Master Fund at each valuation date is calculated by allocating the gross asset value for each class in the manner described above. WWW.MARWYNVALUE.COM | 73 Notes to the Financial Statements Incentive allocation attributable to ordinary shareholders As at 31 December 2023, the outstanding Class F reference amount was £69,128,282 and the preferred return due to investors was £21,279,767. The Class F gross asset value of £104,898,174, being in excess of the sum of these, resulted in an incentive allocation accrual at the balance sheet date of £7,153,979 (31 December 2022: £5,989,027). The expense relating to the increase in total incentive allocation for Class F for the period was £1,164,951 (31 December 2022: £300,388). Incentive allocation attributable to realisation shareholders As at 31 December 2023, the Class R(F)1 reference amount, initial incentive amount, preferred return and preferred return catch-up had all been paid in full. The Class R(F)1 gross asset value of £2,617,598 resulted in an incentive allocation accrual at the balance sheet date is £523,520 (31 December 2022: £658,770). The outstanding Class R(G)1 reference amount was £1,154,130 and the preferred return due was £2,021,914. The Class R(G)1 gross asset value of £707,772 is all allocated against the outstanding reference amount and accordingly there is no incentive allocation accrual at the balance sheet date (31 December 2022: Nil). The expense relating to the increase in total incentive allocation for Classes R(F)1 and R(G)1 was £30,625 (31 December 2022: £149,850). As at 31 December 2023, the outstanding Class R(F)2 reference amount was £514,397 and the preferred return due to investors was £143,011. The Class R(F)2 gross asset value of £741,065, being in excess of the sum of these, resulted in an incentive allocation accrual at the balance sheet date of £45,334 (31 December 2022: £38,367). The expense relating to the increase in total incentive allocation for Class R(G)2 was £6,967 (31 December 2022: £1,393). The Company does not bear any management fee or incentive allocation in relation to the Master Fund’s investment into MVI II LP. (b) Administration fee On 22 January 2021, Aztec Financial Services (Jersey) Limited was appointed as the administrator of the Company. Aztec’s fees for administration of the Company were £162,955 per annum up to 31 March 2023, adjusted to £182,466 per annum from 1 April 2023. These are paid by the Master Fund. Aztec is not considered to be a related party. (c) Board of Directors’ remuneration Directors’ fees are paid by the Master Fund. The Directors of the Company received the following annual fees: (d) Secondment services Marwyn Jersey Limited, an entity forming part of the Marwyn group, seconds certain individuals to the Company. Marwyn Jersey Limited charged £96,750 for these services for the year to 31 December 2023 (31 December 2022: £90,563), with such amounts being settled by the Master Fund. Annual fee Payable from 1 January 2023 to 31 December 2023 Robert Ware £50,000 £50,000 Martin Adams £45,000 £45,000 Peter Rioda £35,000 £35,000 Victoria Webster £35,000 £35,000 All Directors are entitled to receive reimbursement for all travel and other costs incurred as a direct result of carrying out their duties as Directors. 74 | Notes to the Financial Statements 2020 2019 £ £ Share capital 91 91 Share premium 64,436,254 70,449,867 Special distributable reserve 26,346,979 26,346,979 Exchange reserve 54,386 54,386 54,386 Capital reserve (4,976,238) 851,513 2023 2022 £ £ Share capital 88 88 Share premium 61,185,928 61,455,770 Special distributable reserve 26,346,979 26,346,979 Exchange reserve 54,386 54,386 Capital reserve (1,129,074) 3,159,948 Revenue reserve 14,783,470 11,270,518 Total capital 101,241,777 102,287,689 The Board, with the assistance of the Manager, monitors and reviews the structure of the Company’s capital on an ongoing basis. 15. Ordinary shares - by series The Company has the ability to issue different series of ordinary shares (including realisation shares), the proceeds of which can be invested in separate classes of the Master Fund. Distributions on each series of ordinary shares may only be paid from proceeds received from the corresponding class of interests in the Master Fund. The surplus capital and assets of the Company will on a winding-up or on a return of capital (otherwise than on a purchase by the Company of any of its shares) be paid to the holders of each series of the ordinary share pro rata to their holding of such ordinary shares out of the proceeds of the corresponding class of interests in the Master Fund. As at 31 December 2023, ordinary shares, 2016 realisation shares and 2021 realisation shares remained outstanding as per Note 10. The information in the Risk section starting on page 76 sets out the risks applicable to these shares in issue. 16. Commitments and contingent liabilities There were no commitments or contingent liabilities of the Company outstanding at 31 December 2023 or 31 December 2022 that require disclosure or adjustment in these financial statements. 17. Subsequent events Under the Company’s Ordinary Share Distribution Policy, an interim dividend was paid to ordinary shareholders on 23 February 2024 of 2.265p per ordinary share.   The Company’s capital at 31 December comprises: 14. Capital management policies and procedures The Company’s capital management objectives are to ensure that it will be able to continue as a going concern and to maximise capital return to its equity shareholders. WWW.MARWYNVALUE.COM | 75 The Audit Committee performs a detailed review of the risks applicable to the Company at least annually and reports its findings for the consideration of the Board. The Board has a range of knowledge and contacts across the investment industry and is provided regular updates from the Manager, broker, legal counsel and Administrator to help identify any new risks applicable to the Company. Those risks that are considered most significant are included below. Risks applicable to investing in the Company Past performance The past performance of the Company, the Master Fund, MVI II LP, the Manager and the principals of the Manager may not be indicative of future performance. Dependenceonkeyindividuals The success of the Company, the Master Fund and MVI II LP depends upon the ability of the Manager to develop and implement investment strategies that achieve the Marwyn Fund’s investment objectives. If the Manager were to become unable to participate in the investment management of the Marwyn Funds, the consequence for the Company and the Marwyn Funds would be material and adverse and could lead to the premature winding-up of the Company and/or Marwyn Funds. Net asset value considerations The NAV per ordinary share, 2016 realisation share and 2021 realisation share, the NAV of the Master Fund and the NAV of MVI II LP is expected to fluctuate over time with the performance of the Company’s, the Master Fund’s and/or MVI II LP’s investments. Where, in relation to the calculation of the NAV, there is any conflict between IFRS and the valuation principles set out in the prospectus in relation to the Company, the latter principles shall take precedence. Where in relation to the calculation of the NAV of the Master Fund there is any conflict between US GAAP and the valuation principles set out in the limited partnership agreement of the Master Fund or its offering memorandum, the latter principles shall take precedence. Where in relation to the calculation of the NAV of MVI II LP there is any conflict between IFRS and the valuations principles set out in the limited partnership agreement of MVI II LP or its private placement memorandum, the latter principles shall take precedence. Liquidityrisk The investment objectives of the Company, the Master Fund and MVI II LP allow them to invest in instruments which may be both illiquid and scarce. Market conditions may increase illiquidity and scarcity and have a generally negative impact on the Manager’s ability to identify and execute suitable investments that might generate acceptable returns. Market conditions may also restrict the supply of investment assets that may generate acceptable returns and thereby cause “cash drag”’ on the Company’s performance. Adverse market conditions and their consequences may have a material adverse effect on the Company’s investment portfolio. To the extent that there is a delay in making investments, the Company’s returns will be reduced. Market price It is very unlikely that the market price of the ordinary shares, 2016 realisation shares or 2021 realisation shares will fully reflect the underlying value of the investment made by the Company and the underlying investments held by the Master Fund and MVI II LP which are attributable to any of the share classes. The underlying investments of the Company may be subject to market fluctuations and the risks inherent in all investments and there can be no assurance that an investment will retain its value or that appreciation will occur. As well as being affected by the underlying value of the assets held, the market value of the ordinary, 2016 realisation or 2021 realisation shares will also be influenced by the supply and demand for each class in the market. As such, the market value of the class of shares may vary considerably from the underlying value of the Company’s assets attributable to that class. Restrictiononauditors’liability Cayman Islands law does not restrict the ability of auditors to limit their liability. Consequently, the auditors’ engagement letters in relation to the Company, the Master Fund and MVI II LP contain such a provision as well as containing provisions indemnifying the auditor in certain circumstances. Handling of mail Mail addressed to the Company and/or the Master Fund and received at their respective registered offices is scanned and emailed to the Administrator to be dealt with. None of the Company, the Master Fund, the General Partner or any of its or their directors, officers or providers bear any responsibility for any delay howsoever caused in mail reaching the Administrator as the case may be. Risk (unaudited) 76 | Risks Applicable to Investments in the Company Eachseriesofordinarysharesisnotaseparate legalentity The Company may raise additional finance to invest in the Master Fund by issuing further series of ordinary shares to investors. The net proceeds of issue of each series of ordinary shares will be invested by the Company in a corresponding class of interests in the Master Fund. In certain circumstances, if the Company incurs a liability in respect of assets attributable to another series of ordinary shares, the ability of the Company to distribute profits or repurchase ordinary shares, not only in relation to that series, but also in relation to any other series may be affected because, under the Companies Law, the ability to distribute profits or repurchase ordinary shares has to be determined by reference to the solvency of the Company as a whole, rather than on a series by series basis. Liabilities relating to one ordinary share series cannot be ring-fenced. Additionally, the investment assets of the Company (namely, its interests in the ordinary interests and realisation share interests of the Master Fund), are not legally segregated and so assets held by the Company and attributed to any class of realisation shareholders may be required to be liquidated to meet liabilities attributable to ordinary shareholders (or vice versa). Risk of not obtaining distributing or reporting status There is no guarantee that the Company will continue to obtain distributing or reporting status for UK taxation purposes in relation to the ordinary shares. There is therefore a risk that any gain realised on any disposal of ordinary shares will be taxed as income in the UK, rather than capital gain. Sole purpose The Company has been established with the sole purpose of investing in the Master Fund. The success of the Company therefore depends on the success of the Master Fund and its ability to successfully implement its investment strategy. Identification and exploitation of the investment strategies to be pursued by the Master Fund involve a high degree of uncertainty. Limited redemption rights The Company has no right of redemption in relation to the Class F interests, Class R(F)1 interests, Class R(G)1 interests or Class R(F)2 interests in the Master Fund. The right of shareholders to elect to move into realisation shares does not result in the resulting realisation share interests in the Master Fund (which will be held on behalf of realisation shareholders) being redeemable. They will only be redeemed when the underlying investments are sold. CaymanIslandsregistration The Company is registered in the Cayman Islands. As a result, the rights of the shareholders are governed by the laws of the Cayman Islands and the Articles. The rights of shareholders under Cayman Islands law may differ from the rights of shareholders of companies incorporated in other jurisdictions and the enforcement of such rights may involve different considerations and may be more difficult than would be the case if the Company had been incorporated in England and Wales or the jurisdiction of a shareholder’s residence. The following are examples: (i) subject only to the Company’s articles of association, the allotment and issue of securities is under the exclusive control of the Directors and there are no pre-emption rights under the Companies Law which would effectively act as a right of “first refusal” of existing shareholders on any new issue of shares in the Company; (ii) there is no express restriction on the Company making loans to Directors nor the equivalent of substantial property rules for transactions involving Directors under the Companies Law; and (iii) assets of the Company are under the exclusive control of the Directors and the Companies Law does not expressly restrict the powers of the Directors to dispose of assets. Examples (i) to (iii) above are intended for the purposes of illustration only and are not an exhaustive list. Investors should take appropriate independent legal advice to determine if they are afforded protections they consider are necessary for their specific circumstances. The Cayman Islands courts ordinarily would be expected to follow English case law precedents which permit a minority shareholder to commence a representative action against or derivative actions in the name of the company to challenge (i) an act which is ultra vires the company or illegal, (ii) an act which constitutes a fraud against the minority and the wrongdoers are themselves in control of the company, and (iii) an irregularity in the passing of a resolution which requires a qualified (or special) majority. In the case of a company (not being a bank) having a share capital divided into shares, the courts may, on the application of members holding not less than one fifth of the shares of the company in issue, appoint an inspector to examine the affairs of the company and to report thereon in such manner as the courts will direct. Any shareholder of a company may petition the courts which may make a winding-up order if the courts are of the opinion that it is just and equitable that the company should be wound up. Generally, claims against a company by its shareholders must be based on the general laws of contract or tort applicable in the Cayman Islands or their individual rights as shareholders as established by the company’s memorandum and articles of association. Risk (unaudited) WWW.MARWYNVALUE.COM | 77 TheCompanydoesnotexercisecontroloverthe Master Fund or MVI II LP The Company, in its capacity as an investor, has no opportunity to control the day-to-day operation, including investment and disposition decisions made by the Manager on behalf of the Master Fund or MVI II LP, the resolution of potential or actual conflicts of interest that may arise, distributions by the Master Fund or MVI II LP or the appointment or removal of service providers to the Master Fund or MVI II LP. The Company does not have the opportunity to evaluate the relevant economic, financial and other information that is utilised by the Manager in its evaluation and selection of investments, does not receive the detailed financial information regarding investments that is available to the Manager and has no right to be informed about actual or potential conflicts of interest. The Master Fund has adopted the amended distribution policy in relation to Class F, Class R(F)1, Class R(G)1 and Class R(F)2 interests in the Master Fund. However, the Company has no control over the amount or timing of any redemptions by the Master Fund or MVI II LP or other distributions which may be used to fund extraordinary distributions. The Master Fund, as a limited partner in MVI II LP, has no control over the investment or disposal decisions of MVI II LP or timing of any redemptions or other distributions by MVI II LP. Conflictsofinterest The Master Fund and MVI II LP (together the “Master Funds”) are subject to a number of actual and potential conflicts of interest with the Company and with each other. The Company (or, as appropriate, other relevant parties) aims to manage such conflicts to prevent a material risk of damaging any investor’s interest. Where this is not possible the conflicts are disclosed. Certain inherent conflicts arise from the fact that the Manager and its affiliates provide investment management services to both Master Funds and the Company. In order to ensure an equitable management of the potential conflicts of interest that could arise in managing the interests of ordinary shareholders and each class of realisation shareholders, the Master Funds have agreed the following policies: • interests in Portfolio Companies held by the Master Fund (with the exception of interests in Silvercloud) attributable to realisation share interests will only be sold when MVI II LP’s interests in the same Portfolio Companies are disposed of on a simultaneous basis. All disposals will be pro rata between MVI II LP and the Master Fund; • interests in Silvercloud held by the Master Fund attributable to realisation share interests will only be sold when the Master Fund disposes of interests in Le Chameau attributable to ordinary share interests on a simultaneous basis. All disposals will be pro rata between the holdings attributable to the realisation share interests and the ordinary share interests; and • to the extent that the Master Fund and MVI II LP make follow-on investments in any Portfolio Companies held by both, this will be pro rata to the holdings of the Master Fund and MVI II LP in such shares on the date of such follow-on investment, provided that the Master Fund shall not be required to make a follow-on investment to the extent it does not have cash available to fund such investment having regard to its working capital requirements as agreed with the general partner of the Master Fund (with the prior written agreement of the Board). The use of a structure which includes the Master Funds may also create a conflict of interest in that different tax considerations for investors in the Company, the Master Fund and/or MVI II LP may cause the Master Fund and/ or MVI II LP to structure or dispose of an investment in a manner that is more advantageous to one group than the other. In any case where a Director is actually or potentially conflicted, this conflict is disclosed to the Board and that Director will not be considered in the quorum for any resolutions relating to the matter. Class consents Certain actions by the General Partner in respect of the Master Fund require the written consent of investors in that Class. Where the Directors allow holders of ordinary shares or realisation shares to vote on a matter for which the General Partner is seeking investor consent and, if the resolution is passed by a simple majority of those voting in person or by proxy at a meeting of the holders of the relevant shares, the Directors will give consent to the General Partner in respect of all of the Company’s interests in the relevant Class. The Company will not split its consent in accordance with the votes of the holders of the relevant series of shares. Risk (unaudited) 78 | Valueandliquidityoftheshares The shares of publicly traded companies can have limited liquidity and their share prices can be highly volatile. The price at which the shares will be traded and the price at which investors may realise their investment will be influenced by a large number of factors, some specific to the Company and its operations, and others which may affect companies operating within a particular sector or quoted companies generally. Prospective investors should be aware that the value of the shares could go down as well as up, and investors may therefore not recover their original investment. Furthermore, the market price of the shares may not reflect the underlying value of the Company’s net assets. There is also no guarantee that any discount control mechanisms employed by the Board and the Manager will be effective at managing the level of any discount. There is no reliable liquid market for the Company’s interest in the Master Fund and the valuation of Portfolio Companies may involve the general partners of the Master Fund and MVI II LP exercising judgement. This is particularly the case in the context of the Master Fund’s investments in Silvercloud and Palmer which comprise unlisted securities for which there is no liquid market. There can be no guarantee that the basis of calculation of the value of Portfolio Companies used in the valuation process will reflect the actual value on realisation of those investments. Additionalfinancinganddilution If the Company issues further series of ordinary shares, whilst these will not dilute the economic interests of the existing classes in the Master Fund, the additional ordinary shares will carry rights to vote at general meetings of the Company and will therefore dilute shareholders’ voting rights accordingly. The Directors may seek debt finance to fund the expansion of the Company. There can be no assurance that the Company will be able to raise such debt funds, whether on acceptable terms, or at all. If debt financing is obtained, the Company’s ability to raise further finance, and its ability to operate its business, may be subject to restrictions. Registration under the US InvestmentCompany Act and the US Advisers Act The Company has not been and it is unlikely it will ever be registered under the US Investment Company Act. In addition, the Manager has not been and it is unlikely that it will ever be registered as an “Investment Adviser” under the US Investment Advisers Act. DepositoryInterests Securities issued by Cayman registered companies, such as the Company, cannot be held or transferred in the CREST system. However, to enable shareholders in a Cayman registered company to settle such securities through the CREST system, a depository or custodian can hold the relevant securities and issue dematerialised depository interests representing the underlying shares which are held on trust for the holders of these depository interests. Voting rights Under the Articles, only those persons who are shareholders of record are entitled to exercise voting rights. Persons who hold ordinary shares or realisation shares in the form of depository interests will not be considered to be record holders of such shares that are on deposit with the depository and, accordingly, will not be able to exercise voting rights. However, the deed poll which created the depository interests (the “Deed Poll”) provides that the depository shall pass on, as far as it is reasonably able, rights and entitlements to vote. In order to direct the delivery of votes, holders of depository interests must deliver instructions to the depository by the specified date. Neither the Company nor the depository can guarantee that holders of depository interests will receive the notice in time to instruct the depository as to the delivery of votes in respect of shares represented by depository interests and it is possible that they will not have the opportunity to direct the delivery of votes in respect of such shares. In addition, persons who beneficially own shares that are registered in the name of a nominee must instruct their nominee to deliver votes on their behalf. Neither the Company nor any nominee can guarantee that holders of depository interests will receive any notice of a solicitation of votes in time to instruct nominees to deliver votes on behalf of such holders and it is possible that holders of depository interests and other persons who hold ordinary shares or realisation shares through brokers, dealers or other third parties will not have the opportunity to exercise any voting rights. Risk (unaudited) WWW.MARWYNVALUE.COM | 79 Limitation of liability The Deed Poll contains provisions excluding and limiting the depository’s liability to holders of depository interests. For example, the depository will not be liable to any holder of depository Interests or any other person for liabilities in connection with the performance or non-performance of obligations under the Deed Poll or otherwise except as may result from its negligence or willful default or the fraud of any custodian or agent which is not a member of its group unless it has failed to exercise reasonable care in the appointment and continued use and supervision of such custodian or agent. Furthermore, except in the case of personal injury or death, the depository’s liability to a holder of depository interests will be limited to the lesser of: (i) the value of shares and other deposited property properly attributable to the depository interests to which the liability relates; and (ii) that proportion of £10 million which corresponds to the portion which the amount the depository would otherwise be liable to pay to the holder of the depository interests bears to the aggregate of the amounts the depository would otherwise be liable to pay all such holders in respect of the same act, omission or event which gave rise to such liability or, if there are no such amounts, £10 million. The depository is entitled to charge fees and expenses for the provision of its services under the Deed Poll without passing any profit from such fees to holders of depository interests. Indemnification Each holder of depository interests is liable to indemnify the depository and any custodian (and their agents, officers and employees) against all costs and liabilities arising from or incurred in connection with, or arising from any act related to, the Deed Poll so far as they relate to the property held for the account of depository interests held by that holder, other than those resulting from the willful default, negligence or fraud of the depository, or the custodian or any agent, if such custodian or agent is a member of the depository’s group, or, if not being a member of the same group, the depository has failed to exercise reasonable care in the appointment and continued use and supervision of such custodian or agent. United States ownership and transfer restrictions There are restrictions on the purchase of ordinary shares or realisation shares by, or transfers to, investors who are located in the United States or who are US persons (as defined in the United States Securities Act of 1933, as amended) or who acquire ordinary shares or realisation shares for the account or benefit of US persons. For a complete description of these ownership and transfer restrictions please refer to section 4 of Part IX of the prospectus published in relation to the 2021 realisation share offer by the Company on 19 October 2021. In the event that ordinary shares or realisation shares are acquired by persons who are not qualified to hold the ordinary shares or realisation shares, such ordinary shares or realisation shares are subject to provisions requiring forfeiture and/or compulsory transfer as described in section 3 of Part X of that prospectus. Otherjurisdictiontaxconsiderations Although the Directors intend that, insofar as it is within their control, the affairs of the Company are conducted in such a way that the Company is tax resident in Jersey only, there can be no guarantee that all of the requirements to ensure this will, at all times, be satisfied and the Company will not be considered tax resident in jurisdictions other than Jersey. Risk (unaudited) 80 | WWW.MARWYNVALUE.COM | 81 Look-Through Portfolio Information (unaudited) As at 31 December 2023 Platform acquisition date Carrying value attributable to the Company’s ordinary shares Carrying value attributable to the Company’s 2016 realisation shares Carrying value attributable to the Company’s 2021 realisation shares % voting rights held by the Marwyn Funds % attributable to the Company’s ordinary shares % attributable to the Company’s 2016 realisation shares % attributable to the Company’s 2021 realisation shares October 2012 £27.6m £2.4m £0.17m 67.3% 61.6% 5.3% 0.4% Le Chameau (through Silvercloud Holdings Limited) Platform acquisition date Carrying value attributable to the Company’s ordinary shares Carrying value attributable to the Company’s 2016 realisation shares Carrying value attributable to the Company’s 2021 realisation shares % voting rights held by the Marwyn Funds % attributable to the Company’s ordinary share % attributable to the Company’s 2016 realisation shares % attributable to the Company’s 2021 realisation shares August 2023 £15.0m £-m £0.09m 15.4% 12.0% -% 0.1% AdvancedAdvT Limited Platform acquisition date Carrying value attributable to the Company’s ordinary shares Carrying value attributable to the Company’s 2016 realisation shares Carrying value attributable to the Company’s 2021 realisation shares % voting rights held by the Marwyn Funds % attributable to the Company’s ordinary shares % attributable to the Company’s 2016 realisation shares % attributable to the Company’s 2021 realisation shares Yet to acquire a platform asset £9.8m £-m £0.06m 75.0% 58.6% -% 0.4% Marwyn Acquisition Company II Limited Platform acquisition date Carrying value attributable to the Company’s ordinary shares Carrying value attributable to the Company’s 2016 realisation shares Carrying value attributable to the Company’s 2021 realisation shares Yet to acquire a platform asset £5.1m £-m £0.03m 450 plc The Marwyn Funds hold 100% of the voting rights of Silvercloud Holdings Limited, which in turn holds 67.3% of the voting rights of Le Chameau Holdings Limited % voting rights held by the Marwyn Funds % attributable to the Company’s ordinary shares % attributable to the Company’s 2016 realisation shares % attributable to the Company’s 2021 realisation shares 95.4% 75.9% -% 0.5% 82 | As at 31 December 2023 Platform acquisition date Carrying value attributable to the Company’s ordinary shares Carrying value attributable to the Company’s 2016 realisation shares Carrying value attributable to the Company’s 2021 realisation shares % voting rights held by the Marwyn Funds % attributable to the Company’s ordinary shares % attributable to the Company’s 2016 realisation shares % attributable to the Company’s 2021 realisation shares November 2023 £8.7m £0.2m £0.06m 0.9% 0.7% 0.0% 0.0% Zegona Communications plc Carrying value attributable to the Company’s ordinary shares Carrying value attributable to the Company’s 2016 realisation shares Carrying value attributable to the Company’s 2021 realisation shares % voting rights held by the Marwyn Funds % attributable to the Company’s ordinary shares % attributable to the Company’s 2016 realisation shares % attributable to the Company’s 2021 realisation shares Acquisition Companies MAC III £9.8m £-m £0.06m 75.0% 58.6% -% 0.4% MAC ALPHA £1.0m £-m £-m 90.0% 72.0% -% -% Look-Through Portfolio Information (unaudited) Platform acquisition date refers to the announced acquisition of Vodafone Spain % voting rights is correct as at 31 December 2023 and includes the ordinary shares issued to EJLSHM Funding Limited Platform acquisition date Carrying value attributable to the Company’s ordinary shares Carrying value attributable to the Company’s 2016 realisation shares Carrying value attributable to the Company’s 2021 realisation shares % voting rights held by the Marwyn Funds % attributable to the Company’s ordinary shares % attributable to the Company’s 2016 realisation shares % attributable to the Company’s 2021 realisation shares n/a £6.4m £-m £-m 40.0% 32.0% -% -% Palmer Street Limited WWW.MARWYNVALUE.COM | 83 Advisers (unaudited) Registered office PO Box 309 Ugland House Grand Cayman KY1 – 1104 Cayman Islands Manager of the Company, the Master Fund, MVI II LP, MVI II Co-Invest LP and MVI II DCI I LP Marwyn Investment Management LLP 11 Buckingham Street London WC2N 6DF United Kingdom Auditor Baker Tilly Channel Islands Limited 2nd Floor, Lime Grove House Green Street St Helier Jersey JE2 4UB Channel Islands, British Isles Registrar Link Asset Services Mont Crevelt House St. Sampson Guernsey GY2 4JN Channel Islands, British Isles Legal Advisers to the Company as to English law Travers Smith LLP 10 Snow Hill London EC1A 2AL United Kingdom Legal Advisers to the Company as to Cayman Law Maples and Calder PO Box 309 Ugland House Grand Cayman KY1-1104 Cayman Islands Administrator to the Company Aztec Financial Services (Jersey) Limited Aztec Group House PO Box 730 IFC 6, The Esplanade, St Helier Jersey, JE4 0QH Channel Islands, British Isles Corporate Broker Liberum Capital Limited Ropemaker Place, Level 12 25 Ropemaker Street London EC2Y 9LY United Kingdom 84 | WWW.MARWYNVALUE.COM | 85 Defined Terms (unaudited) The following technical terms have the following meanings in this annual report and financial statements. 450 450 plc Administrator the administrator of the Company from time to time, being Aztec Financial Services (Jersey) Limited as at the date of this annual report and financial statements AdvT or AdvancedAdvT AdvancedAdvT Limited AIC Association of Investment Companies AIC Code the AIC Code of Corporate Governance Articles the articles of association of the Company AGM Annual General Meeting Audit Regulation Article 26 (6) of Regulation 538/2014 Aztec Aztec Financial Services (Jersey) Limited Board Board of Directors of the Company Broker the corporate broker appointed by the Company from time to time, being Liberum Capital Limited as at the date of this annual report and financial statements BTCI Baker Tilly Channel Islands Limited CEO Chief Executive Officer COO Chief Operating Officer Company/Fund/MVIL Marwyn Value Investors Limited Companies Law the Cayman Islands Companies Law (2013 Revision) Directors Board of Directors of the Company ESG Environmental, Social and Governance Exchange Procedure has the meaning given to it in the in the prospectus published by the Company on 19 October 2016 Euskaltel Euskaltel, S.A. EV Enterprise value FCA Financial Conduct Authority FTSE SmallCap (ex-IC) FTSE SmallCap (ex Investment Company) Index IFRS International Financial Reporting Standards as adopted by the European Union IPEV Guidelines the International Private Equity and Venture Capital valuation guidelines as amended IPO intital public offering Le Chameau the Le Chameau operating group, the Master Fund’s investment in which is held through Silvercloud Holdings Limited London Stock Exchange or LSE London Stock Exchange plc MAC II Marwyn Acquisition Company II Limited MAC III Marwyn Acquisition Company III Limited MAC Alpha MAC Alpha Limited Management Partner has the meaning given to it in the Report of the Manager Manager the manager of the Company from time to time, being Marwyn Investment Management LLP as at the date of this annual report and financial statements MAR the UK version of EU Regulation 596/2014 which forms part of UK law by virtue of the European Union (Withdrawal) Act 2018, and as subsequently amended Marwyn the Manager and any other Marwyn entities with the same ultimate beneficial owners Marwyn Funds the Company, the Master Fund, MVI II LP and any other funds managed by the Manager Master Fund Marwyn Value Investors LP Minimum Annual Distribution has the meaning given to it in the Ordinary Share Distribution Policy MVI II LP Marwyn Value Investors II LP NAV or Net Asset Value the Company’s net assets (see the glossary of technical terms) Net Capital Gain has the meaning given to it in the Company’s RNS announcement dated 14 August 2018 Ordinary Share Distribution Policy the Company’s policy on distributions to ordinary shareholders as described in the Company’s circular published on 14 August 2018, included in the ‘Documents’ section of the Company’s website, www.marwynvalue.com Portfolio Companies the entities into which the Company indirectly invests through the Master Fund and/or MVI II LP as relevant Profitable Realisation has the meaning given to it in the prospectus published by the Company on 23 November 2015 Realisation Class ordinary shares that are redesignated as realisation shares following receipt of valid elections to redesignate such ordinary shares as realisation shares, in accordance with the Articles, of which there are currently two such classes; the 2016 realisation class and the 2021 realisation class Realisation Pool Assets attributable to the realisation shareholders, of which there are two such pools relating to the 2016 realisation class and the 2021 realisation class Relevant Entities the Manager or any member of the Marwyn group or any of their respective advisers or affiliates or the Marwyn Funds Sanne Sanne Group plc SORP Statement of Recommended Practice SPAC special purpose acquisition company Specialist Fund Segment or SFS the Specialist Fund Segment of the Main Market of London Stock Exchange plc Sterling British Pounds Sterling Telecable Telecable de Asturias S.A Zegona Zegona Communications plc    86 | Glossary of Technical Terms (unaudited) The following technical terms have the following meanings in this annual report and financial statements. % Total Equity Returns means the amount (expressed as a percentage of the Total Equity Invested (see below) by which the Total Equity Value represents a profit or loss on the Total Equity Invested Acquisition companies or acquisition vehicles companies or other vehicles (of any structure) specifically created for the purpose of acquiring or merging with an existing company Buyback describes an investment company buying its own shares and reducing the number of shares in existence CAGR Compound annual growth rate, or CAGR, is the average annual growth rate of an investment over a specified period of time longer than one year Capital Returns a measure of performance which looks only at the increase and decrease in the value of the investment over time. It does not take into account any income dividends which may have been received, however it does include capital returns within the calculation Carrying value the value of the Company’s investments in an investee company Cum-income NAV cum-income NAV is a company’s Net Asset Value including all current year income, less the value of any dividends paid in respect of the period together with the value of any dividends which have been declared but not yet paid Dividend income from an investment in shares Dividend Yield the dividend yield is the annual dividend paid by a company expressed as a percentage of the current share price. If a company has paid a dividend of 2p and another dividend of 3p, and the share price is currently £1.25p, the dividend yield would be 4% (2p + 3p = 5p / 125p = 4%) Growth strategy a plan to expand a company’s business (by, for example, increasing revenue, users, customers, products, or market share) Market Capitalisation a measure of the size of an investment company calculated by multiplying the number of shares in issue by the price of the shares NAV or Net Asset Value the net asset value (NAV) is the value of the investment company’s assets, less any liabilities it has NAV Per Share the NAV per share is the NAV divided by the number of shares in issue. This may be different to the share price. The difference is known as the discount or premium NAV Total Return a measure showing how the NAV Per Share has performed over a period of time, taking into account both capital returns and dividends paid to shareholders Platform acquisition the acquisition of a target company by (or merger of a target company with) an acquisition company Reverse acquisition a platform acquisition of an already-listed company by an unlisted private company which can allow the private company to bypass the lengthy and complex process of completing its own IPO Share Price the price of a share as determined by the relevant stock market Share Price Total Return a measure showing how the share price has performed over a period of time, taking into account both capital returns and dividends paid to shareholders Total Equity Value the amount received in return for the sale of an investee company’s shares Total Equity Invested the amount paid for shares in investee companies Total Shareholder Return or TSR returns to shareholders taking into account both income and capital returns WWW.MARWYNVALUE.COM | 87 Disclaimer (unaudited) The report of the Manager (“Manager’s Report”) is issued by Marwyn Investment Management LLP, a firm authorised and regulated by the FCA, in connection with the Company, the Master Fund, MVI II LP and any other funds managed by the Manager (collectively, the Marwyn Funds). The Manager’s Report does not constitute a prospectus or offering document relating to the Marwyn Funds, nor does it constitute or form part of any offer or invitation to purchase, sell or subscribe for, or any solicitation of any such offer to purchase, sell or subscribe for, any securities in the Marwyn Funds (an “Investment”) nor shall the Manager’s Report or any part of it, or the fact of its distribution, form the basis of, or be relied on in connection with, any contract therefor. Persons who wish to make an Investment are reminded that any such Investment should only be made on the basis of the information contained in materials provided for that purpose for consideration and not on the information contained in the Manager’s Report. No reliance may be placed, for any purposes whatsoever, on the information contained in the Manager’s Report or on its completeness and the Manager’s Report should not be considered a recommendation by the Manager or any member of the Marwyn group or any of their respective advisers or affiliates or the Marwyn Funds (the “Relevant Entities”) in relation to an Investment. No representation or warranty, express or implied, is given by or on behalf of the Relevant Entities or any of their respective directors, partners, officers, employees, advisers or any other persons as to the accuracy, fairness or sufficiency of the information or opinions contained in the Manager’s Report and none of the information contained in the Manager’s Report has been independently verified by the Relevant Entities or any other person. Save in the case of fraud, no liability is accepted for any errors, omissions or inaccuracies in such information or opinions. The distribution of this document in certain jurisdictions may be restricted by law and the persons into whose possession this document comes should inform themselves about, and observe, any such restrictions. The Manager’s Report includes “forward-looking statements” which includes all statements other than statements of historical facts, including, without limitation, those regarding the Master Fund’s and the Company’s financial position, business strategy, plans and objectives of management for future operations and any statements preceded by, followed by or that include forward-looking terminology such as the words “targets”, “believes”, “estimates”, “expects”, “aims”, “intends”, “can”, “may”, “anticipates”, “would”, “should”, “could” or similar expressions or the negative thereof. Such forward-looking statements involve known and unknown risks, uncertainties and other important factors beyond the control of the Marwyn Funds that could cause the actual results, performance or achievements of the Marwyn Funds to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Such forward-looking statements are based on numerous assumptions regarding the present and future business strategies of the Marwyn Funds and the environment in which the Marwyn Funds will operate in the future. These forward-looking statements speak only as at the date of the Manager’s Report. Investing in the Company involves certain risks, as detailed in these financial statements, and as described more fully in the prospectus published by the Company on 19 October 2021. Indices are used solely for comparison purposes. There are limitations in using indices for comparison purposes because, among other reasons, such indices may have different volatility, diversification, credit, and other material characteristics (such as number or type of instrument or security). Whilst investors can invest in index tracker funds, they cannot invest directly in an index. FTSE Indiced sourced from: London Stock Exchange Group plc and its group undertakings (collectively, the “LSE Group”). © LSE Group 2023. FTSE Russell is a trading name of certain of the LSE Group companies. “FTSE Russell®” is a trade mark of the relevant LSE Group companies and is/are used by any other LSE Group company under license. All rights in the FTSE Russell indexes or data vest in the relevant LSE Group company which owns the index or the data. Neither LSE Group nor its licensors accept any liability for any errors or omissions in the indexes or data and no party may rely on any indexes or data contained in this communication. No further distribution of data from the LSE Group is permit ted without the relevant LSE Group company’s express written consent. The LSE Group does not promote, sponsor or endorse the content of this communication. Shares in the Company are not designed or intended for retail investors. The Manager does not promote shares in the Company to retail investors and they should not be offered to retail investors. 88 | WWW.MARWYNVALUE.COM | 89

Talk to a Data Expert

Have a question? We'll get back to you promptly.