Net Asset Value(s) - Replacement

WORSLEY INVESTORS LIMITED (the "Company")

The following replaces the announcement released at 07:00 on 21 November 2025 under RNS Number 4257I in its entirety. The financial information was correct, however commentary is updated.

(Incorporated in Guernsey under The Companies (Guernsey) Law, 2008, as amended, with registered number 43007 and registered as a Registered Closed-ended Collective Investment Scheme with the Guernsey Financial Services Commission)

Quarterly Announcement of Unaudited Net Asset Value

As at the close of business on 30 September 2025, the Company's unaudited Net Assets were estimated to have a value of £14.411 million, which included a valuation of the Group's Italian cinema by its new independent valuer, CBRE Valuation S.p.A., of €5.46 million (£4.766m). Curno trading for September and October was solid, with market share maintained and revenue per attendance continuing to exceed original expectations. Details were as follows:

Company Website

https://www.worsleyinvestors.com

Enquiries:

Apex Fund and Corporate Services (Guernsey) Limited

Ross Wylie, Administrator & Secretary

DDI: +44 (0) 20 3530 3104

Email: [email protected]  

Worsley Associates LLP

Blake Nixon, Investment Advisor

DDI: +44 (0) 20 3873 2288

Email: [email protected]

Shore Capital Stockbrokers Limited

Anita Ghanekar / Harry Davies-Ball

Corporate Broker

DDI: +44 20 7408 4090

Notes:

1. The Net Asset Value in this announcement is an estimate and is based on unaudited estimated valuations. The final Net Asset Value of the Company may be materially different from the estimated value, which should only be taken as an indicative value which has been provided for information only and upon which no reliance should be placed. Actual results, performance or achievements may differ materially from estimated results, performance, or achievements. Except as required by applicable law, the Company expressly disclaims any obligation to update or revise such estimates to reflect any change in expectations, new information, subsequent events or otherwise.

This document is for information purposes only and is not an offer to invest. All investments are subject to risk. Past performance is no guarantee of future returns. Prospective investors are advised to seek expert legal, financial, tax and other professional advice before making any investment decisions.