
Last update at 2026-06-12T07:04:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
ICG Enterprise Trust Plc: Q3 update for the three months ended 31 October 2023
Thu 25 Jan 24, 07:00 AMICG Enterprise Trust Plc: Transaction in Own Shares
Wed 03 Jan 24, 07:00 AMICG Enterprise Trust Plc: Voting Rights and Capital
Tue 02 Jan 24, 11:49 AM| Breakdown | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | 2021-01-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | 2021-01-31 |
| Income before tax | 107.51M | 17.37M | 164.53M | 226.49M | 175.07M |
| Minority interest | - | - | - | - | - |
| Net income | 107.51M | 17.37M | 164.53M | 226.49M | 175.07M |
| Selling general administrative | 1.50M | 1.77M | 17.01M | 13.42M | 10.73M |
| Selling and marketing expenses | - | 9.33M | 5.97M | 4.30M | 3.93M |
| Gross profit | 117.70M | 26.80M | 187.47M | 245.53M | 190.66M |
| Reconciled depreciation | - | - | - | - | - |
| Ebit | - | 16.77M | 164.33M | 226.44M | 174.93M |
| Ebitda | 107.51M | 24.33M | -0.15500M | -1.38000M | -1.07100M |
| Depreciation and amortization | - | 7.56M | -164.48400M | -227.82000M | -176.00300M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 107.51M | 17.37M | 164.48M | 227.82M | 176.00M |
| Other operating expenses | 10.86M | 9.43M | 22.75M | 18.99M | 15.46M |
| Interest expense | 0.66M | 0.49M | 0.20M | 0.05M | 0.14M |
| Tax provision | 0.00000M | 0.00000M | 0.00000M | 0.00000M | 0.00000M |
| Interest income | 0.05M | 0.41M | 0.00100M | 0.00200M | 5.18M |
| Net interest income | -0.61300M | -0.08800M | -0.19500M | 0.00200M | 5.05M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | - | 0.60M | -0.15500M | -1.38000M | -1.07100M |
| Total revenue | 118.36M | 42.24M | 187.47M | 245.53M | 190.66M |
| Total operating expenses | 10.19M | 9.43M | 22.75M | 18.99M | 15.46M |
| Cost of revenue | 0.66M | 15.45M | - | - | 10.86M |
| Total other income expense net | - | -6.96100M | 0.04M | -1.33000M | -0.93500M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 107.51M | 17.37M | 164.53M | 226.49M | 175.07M |
| Net income applicable to common shares | - | - | - | 226.49M | 175.07M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | 2021-01-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | 2021-01-31 |
| Total assets | 1475.49M | 1308.36M | 1372.18M | 1167.28M | 952.87M |
| Intangible assets | - | - | - | - | - |
| Earning assets | - | - | - | - | - |
| Other current assets | 2.02M | 2.26M | - | 2.20M | 0.10M |
| Total liab | 143.10M | 25.14M | 65.29M | 9.30M | 0.85M |
| Total stockholder equity | 1332.39M | 1283.22M | 1300.62M | 1157.98M | 952.02M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | -131.93100M | -20.00000M | - | -9.30300M | -0.85100M |
| Common stock | 7.29M | 7.29M | 7.29M | 7.29M | 7.29M |
| Capital stock | 7.29M | 7.29M | 7.29M | 7.29M | 7.29M |
| Retained earnings | - | -2.73300M | - | 1135.64M | 929.68M |
| Other liab | - | - | - | - | - |
| Good will | - | - | - | - | - |
| Other assets | - | - | 2.42M | 1167.28M | 952.87M |
| Cash | 3.93M | 9.72M | 20.69M | 41.33M | 45.14M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | - | 25.14M | - | 9.30M | 0.85M |
| Current deferred revenue | - | - | - | - | - |
| Net debt | 128.00M | 10.28M | 44.60M | -41.32800M | -45.14300M |
| Short term debt | 131.93M | 20.00M | - | - | - |
| Short long term debt | - | - | - | - | - |
| Short long term debt total | 131.93M | 20.00M | 65.29M | - | - |
| Other stockholder equity | 1325.10M | 1275.93M | 1293.33M | 1150.68M | 944.72M |
| Property plant equipment | - | - | - | - | - |
| Total current assets | 5.95M | 11.98M | 20.69M | 43.53M | 45.30M |
| Long term investments | 1469.55M | 1296.38M | 1349.08M | 1123.75M | 907.56M |
| Net tangible assets | - | - | - | 1157.98M | 952.02M |
| Short term investments | - | - | - | - | - |
| Net receivables | - | - | - | 2.21M | 0.16M |
| Long term debt | - | - | - | - | - |
| Inventory | - | - | - | - | - |
| Accounts payable | - | - | - | 9.30M | 0.85M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | - | 1265.73M | - | - | - |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | 7.29M |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | - | -1296.38200M | -1349.07500M | -1123.74700M | -907.56200M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 1469.55M | 1296.38M | 1349.08M | 1123.75M | 907.56M |
| Capital lease obligations | - | - | - | - | - |
| Long term debt total | - | - | - | - | - |
| Breakdown | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | 2021-01-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 | 2021-01-31 |
| Investments | - | - | - | - | - |
| Change to liabilities | - | - | - | 0.00000M | 0.00000M |
| Total cashflows from investing activities | - | 94.67M | - | - | - |
| Net borrowings | 111.93M | -46.84500M | - | - | - |
| Total cash from financing activities | 51.22M | -91.14800M | 39.72M | -23.89600M | -18.44700M |
| Change to operating activities | - | - | - | - | - |
| Net income | 107.51M | 17.37M | 164.53M | 226.49M | 175.07M |
| Change in cash | -5.79500M | -10.97200M | -20.63400M | -3.81500M | 30.67M |
| Begin period cash flow | 9.72M | 20.69M | 41.33M | 45.14M | 14.47M |
| End period cash flow | 3.93M | 9.72M | 20.69M | 41.33M | 45.14M |
| Total cash from operating activities | -57.39100M | 79.41M | 164.53M | 226.49M | 49.92M |
| Issuance of capital stock | - | - | - | - | - |
| Depreciation | - | - | - | - | - |
| Other cashflows from investing activities | - | - | - | - | - |
| Dividends paid | 22.31M | 21.69M | 19.87M | 17.85M | 15.82M |
| Change to inventory | - | - | - | - | - |
| Change to account receivables | - | - | - | - | - |
| Sale purchase of stock | -35.85100M | -13.06800M | -2.01600M | -2.67900M | -0.77500M |
| Other cashflows from financing activities | -2.55600M | -9.54100M | 82.97M | -3.36800M | 38.15M |
| Change to netincome | - | - | - | -205.43100M | -125.14900M |
| Capital expenditures | 0.00000M | 20.83M | 0.00000M | 0.00000M | 0.00000M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | - | - | - | - | 5.45M |
| Stock based compensation | - | - | - | - | - |
| Other non cash items | -57.39100M | 62.04M | -164.52500M | -226.49000M | -175.06800M |
| Free cash flow | -57.39100M | 79.41M | 164.53M | 226.49M | 49.92M |
Sector: Financial Services Industry: Asset Management
| Company | Change (GBX) | Price (GBX) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | |
|---|---|---|---|---|---|---|---|---|
| ICGT ICG Enterprise Trust PLC |
-18.0 1.29% | 1374.00 | 13.23 | - | 8.64 | 0.64 | 11.57 | |
| FP Fondul Proprietatea S.A. GDR |
- -% | 4.20 | - | - | 19.30 | 38.04 | ||
| MNTN Schiehallion Fund Ltd |
0.02 1.15% | 2.17 | 0.05 | - | 4.35 | 1.25 | 5.65 | |
| BHMU BH Macro Limited |
-0.03 0.68% | 4.39 | 0.09 | - | 39.01 | 0.71 | 6.47 | |
| TFG Tetragon Financial Group Ltd |
-0.05 0.41% | 12.20 | 0.02 | 7.04 | 1.16 | 0.31 | 2.06 | 6.56 |
ICG Enterprise Trust PLC, formerly Graphite Enterprise Trust, specializes in direct and fund of funds investments. The fund does not make venture capital investments in startups or early-stage funds. The fund does not actively invest in publicly quoted companies, but gains listed investment exposure when IPOs are used as a route to exit an investment. In direct co-investments, the fund makes private equity investments in growth capital, middle market and buyouts of mature companies. For fund of fund investments, the fund seeks to invest in primary funds, secondary fund purchases, private equity buyout funds, growth capital funds, and mezzanine funds. The fund prefers to invest in healthcare, education, industrials, business services, consumer goods and services, leisure, materials, utilities, energy, technology, infrastructure services, media, telecommunication, financials, and other sectors. It also invests in unquoted companies and primary funds in all industry sectors based in Europe including United Kingdom and Western Europe. The fund makes investments in buyouts of North America and Europe. The fund invests in buyouts exclusively in developed markets globally. For fund of funds investments, it focuses on Europe and the United States. It prefers to invest between $100 million and $200 million in firms with enterprise value between £25 million ($34.13 million) and £200 million ($273.09 million). The fund primarily invests in profitable cash generative unquoted companies, primarily in Europe and the US. It was previously managed by Graphite Capital, and known as Graphite Enterprise Trust until February 2016, when Intermediate Capital Group took over management of the trust. Since then, it has been known as ICG Enterprise Trust. It also co-invests alongside the funds it has invested and makes secondary purchases of existing funds. It also invests in new sectors funds like public finance initiative funds and funds of new managers.
Procession House, London, United Kingdom, EC4M 7JW
| Name | Title | Year Born |
|---|---|---|
| Mr. Christophe Armel Evain | Exec. Director and Chief Exec. Officer | 1962 |
| Mr. Roderick Lamont Richards | Managing Partner | NA |
| Mr. Benoit Laurent Pierre Durteste | Exec. Director and Head of European Investments | 1968 |
| Ms. Nicola Edgar | Head of Fin. & Investor Relation | NA |
| Mr. Andrew Lewis | Gen. Counsel & Company Sec. | NA |
| Mr. Stephen Paul Cavell | Sr. Partner and Head of Investor Relations | NA |
| Mr. Markus Golser | Sr. Partner & Member of Management Board | NA |
| Mr. Andrew John Kennedy Gray | Sr. Partner & Member of the Management Board | NA |
| Mr. Tim Spence | Sr. Partner | NA |
| Mr. Colm Walsh CFA | Managing Director | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.