WESTER_KERROWGAIR_FARM_EN - Accounts


Company registration number 09205081 (England and Wales)
WESTER KERROWGAIR FARM ENERGY LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
WESTER KERROWGAIR FARM ENERGY LIMITED
COMPANY INFORMATION
Directors
Mr N A Forster
Mr D M Reid
Secretary
FLB Company Secretarial Services Limited
Company number
09205081
Registered office
250 Wharfedale Road
Winnersh Triangle
Wokingham
Berkshire
RG41 5TP
Auditor
Shipleys LLP
10 Orange Street
Haymarket
London
WC2H 7DQ
WESTER KERROWGAIR FARM ENERGY LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 8
WESTER KERROWGAIR FARM ENERGY LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
5
3,903,930
4,107,592
Current assets
Stocks
153,189
208,936
Debtors
6
1,172,900
878,659
Cash at bank and in hand
543,691
222,954
1,869,780
1,310,549
Creditors: amounts falling due within one year
7
(10,222,026)
(9,143,015)
Net current liabilities
(8,352,246)
(7,832,466)
Net liabilities
(4,448,316)
(3,724,874)
Capital and reserves
Called up share capital
8
1
1
Profit and loss reserves
9
(4,448,317)
(3,724,875)
Total equity
(4,448,316)
(3,724,874)

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 17 December 2022 and are signed on its behalf by:
Mr N A Forster
Director
Company Registration No. 09205081
WESTER KERROWGAIR FARM ENERGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 2 -
1
Accounting policies
Company information

Wester Kerrowgair Farm Energy Limited is a private company limited by shares incorporated in England and Wales. The registered office is 250 Wharfedale Road, Winnersh Triangle, Wokingham, Berkshire, RG41 5TP.

 

The Company's principal activity is the generation of gas and electricity from renewable energy sources which is achieved through the construction and operation of an anaerobic digestion plant.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

In addition to the risks identified in the Directors' Report, the directors have considered the impact of Brexit, the COVID19 pandemic and the current conflict between Russia and Ukraine on the business. The directors have considered the cash balance held by the company, and the projected administrative and other costs for the forthcoming 12 months from the date of signing of the financial statements, and consider there to be adequate resources in place. On this basis, the company is considered to be a going concern.

 

The Company received a substantial loan from its parent in order to invest in renewable energy assets. The Company has received written confirmation from the directors of Potestas Power Limited, its parent entity, that it will not demand repayment of amounts owed to it for a period of at least 12 months from the date of approval of these accounts.

 

The company incurred a loss for the period of £723,442 (2021: £987,607) and had net liabilities of £4,448,316 (2021: £3,724,874).

1.3
Turnover

Turnover derives from the generation and sale of renewable electricity, and is stated net of Value Added Tax. Turnover is derived from activities in the United Kingdom. Turnover is recognised at the fair value of the right to consideration and is not recognised until there is certainty over the right to consideration. Turnover which has been recognised but not invoiced by the balance sheet date is included within accrued income.

WESTER KERROWGAIR FARM ENERGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 3 -
1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
Straight line over 20 years

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Stocks relate to feedstock purchased prior to its use in the energy generation process.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

WESTER KERROWGAIR FARM ENERGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 4 -
1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

WESTER KERROWGAIR FARM ENERGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11

Loans

Non-derivative financial liabilities with fixed or determinable repayments that are not quoted in an active market are classified as loans. Loans are initially recognised at fair value of the consideration received plus directly related transaction costs. They are subsequently measured at amortised cost using the effective interest method. Arrangement fees and interest payable on financial liabilities that are classified as loans, are charged to the profit and loss account.

 

The effective interest method is a method of calculating the amortised cost of a financial liability and of allocating the interest payable over the expected life of the liability. The effective interest rate is the rate that exactly discounts estimated future cashflows to the instrument's initial carrying amount. Calculation of the effective interest rate takes into account fees payable, that are an integral part of the instrument yield and transaction costs. All contractual terms of a financial instrument are considered when estimating future cash flows.

 

A financial liability is removed from the balance sheet when the obligation is discharged, or cancelled, or expires.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods. There were no judgements or estimates made in the year.

3
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
2,750
3,000
WESTER KERROWGAIR FARM ENERGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 6 -
4
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2022
2021
Number
Number
Total
-
0
-
0
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2021
5,425,348
Additions
67,643
At 31 March 2022
5,492,991
Depreciation and impairment
At 1 April 2021
1,317,756
Depreciation charged in the year
271,305
At 31 March 2022
1,589,061
Carrying amount
At 31 March 2022
3,903,930
At 31 March 2021
4,107,592
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
218,053
1
Amounts owed by group undertakings
41,457
-
0
Other debtors
290,388
255,656
549,898
255,657
Deferred tax asset
623,002
623,002
1,172,900
878,659
WESTER KERROWGAIR FARM ENERGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 7 -
7
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
61,359
64,437
Amounts owed to group undertakings
9,695,134
8,735,606
Other creditors
465,533
342,972
10,222,026
9,143,015
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of 1p each
100
100
1
1
9
Profit and loss reserves
2022
2021
£
£
At the beginning of the year
(3,724,875)
(2,737,268)
Loss for the year
(723,442)
(987,607)
At the end of the year
(4,448,317)
(3,724,875)

The profit and loss account represents the cumulative profits or losses, net of dividends paid and other adjustments.

10
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Joseph Kinton
Statutory Auditor:
Shipleys LLP
11
Contingent liabilities

The Company has a potential obligation to restore the operational site which houses the anaerobic digestion asset at the end of the lease agreement (39 years from and including the term commencement date). No provision is included in the accounts as the amount cannot be measured reliably.

WESTER KERROWGAIR FARM ENERGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 8 -
12
Controlling party

Potestas Power Limited, a company registered in England and Wales, is an immediate and ultimate parent company.

 

There is not considered to be any ultimate controlling party.

2022-03-312021-04-01false23 December 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityThis audit opinion is unqualifiedMr N A ForsterMr D M ReidFLB Company Secretarial Services Limited092050812021-04-012022-03-3109205081bus:Director12021-04-012022-03-3109205081bus:Director22021-04-012022-03-3109205081bus:CompanySecretary12021-04-012022-03-3109205081bus:RegisteredOffice2021-04-012022-03-31092050812022-03-31092050812021-03-3109205081core:OtherPropertyPlantEquipment2022-03-3109205081core:OtherPropertyPlantEquipment2021-03-3109205081core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3109205081core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3109205081core:CurrentFinancialInstruments2022-03-3109205081core:CurrentFinancialInstruments2021-03-3109205081core:ShareCapital2022-03-3109205081core:ShareCapital2021-03-3109205081core:RetainedEarningsAccumulatedLosses2022-03-3109205081core:RetainedEarningsAccumulatedLosses2021-03-3109205081core:RetainedEarningsAccumulatedLosses2021-03-3109205081core:RetainedEarningsAccumulatedLosses2020-04-0509205081core:PlantMachinery2021-04-012022-03-31092050812020-04-062021-03-3109205081core:OtherPropertyPlantEquipment2021-03-3109205081core:OtherPropertyPlantEquipment2021-04-012022-03-3109205081core:WithinOneYear2022-03-3109205081core:WithinOneYear2021-03-3109205081bus:PrivateLimitedCompanyLtd2021-04-012022-03-3109205081bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-3109205081bus:FRS1022021-04-012022-03-3109205081bus:Audited2021-04-012022-03-3109205081bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP