The funds' returns as at 31 December 2011

CapMan publishes annually the return figures for the funds it manages. These figures indicate the return to investors taking into account the funds' costs etc. which are not included on investment areas' track record (investments' aggragate money back multiples). The funds established 2010-2012 are excluded from the analysis because they are not comparable with more mature funds due to their short operating history.



Latest data on IRR's and return multiples is presented in the table below. Figures for previous years here.

 

Fund

Operations
started
/ ended
in year
*

Size
of
fund

Paid-in
capital

Distributions,
investors'
share
**

Portfolio,
investors'
share
***

Distribution+
portfolio,
investors'
share

Net
return to
investors
****

Distribu-
tions/
paid-in
capital

Portfolio/
paid-in
capital

Distributions
+portfolio /
paid-in
capital

   

a

b

c

d

e = c + d

IRR

f = c / b

g = d / b

h = f + g

   

MEUR

MEUR

MEUR

MEUR

MEUR

% p.a.

multiple

multiple

multiple

             

Terminated funds

           

Finnventure Rahasto I

1990-2005

11.1

11.1

32.9

0.0

32.9

15.4 %

3.0

0.0

3.0

Fenno Ohjelma / Muut

2001-2004

6.0

6.0

38.6

0.0

38.6

73.7 %

6.4

0.0

6.4

Swedestart II

1997-2006

26.2

26.2

171.1

0.0

171.1

168.5 %

6.5

0.0

6.5

Alliance ScanEast Fund L.P.

1994-2006

21.5

21.5

39.1

0.0

39.1

9.1 %

1.9

0.0

1.9

Finnventure Rahasto II

1994-2010

11.9

11.9

41.8

0.0

41.8

55.7 %

3.5

0.0

3.5

Finnventure Rahasto III

1996-2010

29.7

29.7

117.0

0.0

117.0

63.0 %

3.9

0.0

3.9

Fenno Ohjelma / Skandia II

2001-2011

8.1

8.1

26.9

0.0

26.9

44.4 %

3.3

0.0

3.3

             

Funds over 5 years old

           

Fenno Ohjelma / Fenno Rahasto

1997

42.5

42.5

87.6

0.3

87.9

15.1 %

2.1

0.0

2.1

Fenno Ohjelma / Skandia I

1997

8.4

8.4

12.5

0.3

12.8

16.7 %

1.5

0.0

1.5

Finnventure Rahasto IV

1998

59.5

59.5

73.6

0.8

74.4

3.9 %

1.2

0.1

1.3

Finnventure Rahasto V

1999

169.9

165.7

258.5

7.6

266.1

10.5 %

1.6

0.0

1.6

Finnventure Rahasto V ET

2000

34.0

34.0

13.1

0.9

14.0

-

0.4

0.0

0.4

Swedestart Tech

2001

86.1

73.0

41.2

12.0

53.2

-

0.6

0.1

0.7

Swedestart Life Science

2001

51.6

50.6

11.1

6.8

17.9

-

0.2

0.2

0.4

CapMan Equity VII A

2002

156.7

153.0

148.0

76.3

224.3

9.5 %

1.0

0.5

1.5

CapMan Equity VII B

2002

56.5

56.5

69.1

28.9

98.0

12.3 %

1.2

0.5

1.7

CapMan Equity VII C

2002

23.1

19.9

8.2

8.0

16.2

-

0.4

0.4

0.8

CapMan Equity VII KB

2002

67.0

66.4

63.6

32.9

96.5

9.2 %

1.0

0.5

1.5

CapMan Buyout VIII

2005

440.0

374.6

153.1

269.2

422.3

3.4 %

0.4

0.7

1.1

CapMan Real Estate I 1)

2005

200.0

188.5

205.3

51.7

257.0

21.1 %

1.1

0.3

1.4

           

Funds 2-5 years old

         

CapMan Life Science IV Fund

2006

54.1

47.1

12.1

35.8

47.9

0.6 %

0.2

0.8

1.0

CapMan RE II 2)

2006

150.0

109.5

0.5

103.9

104.4

-

0.0

1.0

1.0

CapMan Technology 2007

2007

99.6

68.4

2.4

55.7

58.1

-

0.0

0.8

0.8

CapMan Hotels RE 3)

2008

332.5

315.3

27.2

268.3

295.5

-

0.0

0.9

0.9

CapMan Russia Fund

2008

118.1

73.3

0.0

60.0

60.0

-

0.0

0.8

0.8

CapMan Public Market Fund

2008

138.0

129.4

53.4

98.2

151.6

15.4 %

0.4

0.8

1.2

CapMan Buyout IX Fund

2009

294.6

208.7

9.4

196.8

206.2

-

0.0

1.0

1.0

 

*

**

***


****

1)



2)

3)

The year when operations were started differs with the fund's establishment year for following funds: Finnventure Fund V ET (established in 1999), Swedestart Tech and Swedestart Life Science (established in 2000), Fenno Program / Skandia II and Other (established in 1997).

Distributions, investors' share = cash flow to investors.

The Funds' portfolios are valued at fair value in accordance with the International Private Equity and Venture Capital Valuation Guidelines (IPEVG). The investors' share of the Funds' portfolios include any liquid assets.

Net return to investors = Internal Rate of Return (IRR) p.a. to investors; cumulative cash flow between investors and fund + portfolio (***).

CapMan Real Estate I: The size of the fund and paid-in capital include a MEUR 100 bond issued by Real Estate Leverator Oyj. Distributed cash flow includes payback of bond and payments to equity investors. Differing from other tables, the figures do not include senior loan.

CapMan RE II: The size of the fund does not include the senior loan.

CapMan Hotels RE: The size of the fund does not include the senior loan.

 
  Above mentioned investors' share means the portion paid or belonging to the investors less the management company's carried interest and management fees.