Energy Portfolio Ltd - Period Ending 2023-06-30

Energy Portfolio Ltd - Period Ending 2023-06-30


Energy Portfolio Ltd 08100311 false 2022-07-01 2023-06-30 2023-06-30 The principal activity of the company is the supply of staff services to a consultancy operating in the energy sector. Digita Accounts Production Advanced 6.30.9574.0 true 08100311 2022-07-01 2023-06-30 08100311 2023-06-30 08100311 bus:OrdinaryShareClass1 2023-06-30 08100311 core:RetainedEarningsAccumulatedLosses 2023-06-30 08100311 core:ShareCapital 2023-06-30 08100311 core:CurrentFinancialInstruments 2023-06-30 08100311 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 08100311 core:Non-currentFinancialInstruments 2023-06-30 08100311 core:Non-currentFinancialInstruments core:AfterOneYear 2023-06-30 08100311 core:OtherResidualIntangibleAssets 2023-06-30 08100311 core:FurnitureFittingsToolsEquipment 2023-06-30 08100311 core:MotorVehicles 2023-06-30 08100311 bus:SmallEntities 2022-07-01 2023-06-30 08100311 bus:AuditExemptWithAccountantsReport 2022-07-01 2023-06-30 08100311 bus:FullAccounts 2022-07-01 2023-06-30 08100311 bus:SmallCompaniesRegimeForAccounts 2022-07-01 2023-06-30 08100311 bus:RegisteredOffice 2022-07-01 2023-06-30 08100311 bus:Director2 2022-07-01 2023-06-30 08100311 bus:OrdinaryShareClass1 2022-07-01 2023-06-30 08100311 bus:PrivateLimitedCompanyLtd 2022-07-01 2023-06-30 08100311 bus:Agent1 2022-07-01 2023-06-30 08100311 core:RetainedEarningsAccumulatedLosses 2022-07-01 2023-06-30 08100311 core:ShareCapital 2022-07-01 2023-06-30 08100311 core:LicencesFranchises 2022-07-01 2023-06-30 08100311 core:OtherResidualIntangibleAssets 2022-07-01 2023-06-30 08100311 core:FurnitureFittings 2022-07-01 2023-06-30 08100311 core:FurnitureFittingsToolsEquipment 2022-07-01 2023-06-30 08100311 core:MotorCars 2022-07-01 2023-06-30 08100311 core:MotorVehicles 2022-07-01 2023-06-30 08100311 core:OfficeEquipment 2022-07-01 2023-06-30 08100311 core:AllAssociates 2022-07-01 2023-06-30 08100311 core:ParentEntities 2022-07-01 2023-06-30 08100311 countries:AllCountries 2022-07-01 2023-06-30 08100311 2022-06-30 08100311 core:RetainedEarningsAccumulatedLosses 2022-06-30 08100311 core:ShareCapital 2022-06-30 08100311 core:OtherResidualIntangibleAssets 2022-06-30 08100311 core:FurnitureFittingsToolsEquipment 2022-06-30 08100311 core:MotorVehicles 2022-06-30 08100311 2021-07-01 2022-06-30 08100311 2022-06-30 08100311 bus:OrdinaryShareClass1 2022-06-30 08100311 core:CurrentFinancialInstruments 2022-06-30 08100311 core:CurrentFinancialInstruments core:WithinOneYear 2022-06-30 08100311 core:Non-currentFinancialInstruments 2022-06-30 08100311 core:Non-currentFinancialInstruments core:AfterOneYear 2022-06-30 08100311 core:OtherResidualIntangibleAssets 2022-06-30 08100311 core:FurnitureFittingsToolsEquipment 2022-06-30 08100311 core:MotorVehicles 2022-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 08100311

Energy Portfolio Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2023

 

Energy Portfolio Ltd

Contents

Director's Report

1

Accountants' Report

2

Profit and Loss Account

3

Balance Sheet

4

Statement of Changes in Equity

5 to 12

Notes to the Unaudited Financial Statements

6

Detailed Profit and Loss Account

12

 

Energy Portfolio Ltd

Director's Report for the Year Ended 30 June 2023

The director presents his report and the financial statements for the year ended 30 June 2023.

Director of the company

The director who held office during the year was as follows:

Mr Mark Borg

Principal activity

The principal activity of the company is the supply of staff services to a consultancy operating in the energy sector.

Small companies provision statement

This report has been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

Approved and authorised by the director on 31 January 2024
 

.........................................
Mr Mark Borg
Director

 

Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Energy Portfolio Ltd
for the Year Ended 30 June 2023

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Energy Portfolio Ltd for the year ended 30 June 2023 as set out on pages 3 to 12 from the company's accounting records and from information and explanations you have given us.

This report is made solely to the Board of Directors of Energy Portfolio Ltd, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Energy Portfolio Ltd and state those matters that we have agreed to state to the Board of Directors of Energy Portfolio Ltd, as a body. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Energy Portfolio Ltd and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Energy Portfolio Ltd has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Energy Portfolio Ltd. You consider that Energy Portfolio Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Energy Portfolio Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................


Date:.............................

 

Energy Portfolio Ltd

Profit and Loss Account for the Year Ended 30 June 2023

Note

2023
£

2022
£

Turnover

 

1,780,000

1,075,000

Cost of sales

 

(1,316,369)

(778,406)

Gross profit

 

463,631

296,594

Administrative expenses

 

(298,527)

(277,089)

Operating profit

 

165,104

19,505

Other interest receivable and similar income

 

3,360

29,664

Interest payable and similar expenses

 

(2,020)

-

Profit before tax

4

166,444

49,169

Taxation

 

(64,264)

(8,549)

Profit for the financial year

 

102,180

40,620

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

Energy Portfolio Ltd

(Registration number: 08100311)
Balance Sheet as at 30 June 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

5

3,457

4,067

Tangible assets

6

78,157

110,133

 

81,614

114,200

Current assets

 

Stocks

7

333,565

169,000

Debtors

8

1,803,029

476,209

Cash at bank and in hand

 

3,500,928

3,870,395

 

5,637,522

4,515,604

Creditors: Amounts falling due within one year

9

(5,109,636)

(4,039,886)

Net current assets

 

527,886

475,718

Total assets less current liabilities

 

609,500

589,918

Creditors: Amounts falling due after more than one year

9

(50,000)

(50,000)

Provisions for liabilities

(19,539)

-

Net assets

 

539,961

539,918

Capital and reserves

 

Called up share capital

10

100

100

Profit and loss account

539,861

539,818

Shareholders' funds

 

539,961

539,918

For the financial year ending 30 June 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

Approved and authorised by the director on 31 January 2024
 

.........................................
Mr Mark Borg
Director

 

Energy Portfolio Ltd

Statement of Changes in Equity for the Year Ended 30 June 2023

Share capital
£

Profit and loss account
£

Total
£

At 1 July 2022

100

539,818

539,918

Profit for the year

-

102,180

102,180

Total comprehensive income

-

102,180

102,180

Dividends

-

(102,137)

(102,137)

At 30 June 2023

100

539,861

539,961

 

Energy Portfolio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
3 Slaters Court
Knutsford
Cheshire
WA16 6BW
England

These financial statements were authorised for issue by the director on 31 January 2024.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Fixtures & Fittings

15% reducing balance

 

Energy Portfolio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

Office Equipment

15% reducing balance

Motor Vehicles

25% straight line

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Number Plate

15% reducing rate

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the Company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

 

Energy Portfolio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 14 (2022 - 10).

4

Profit before tax

Arrived at after charging/(crediting)

2023
£

2022
£

Depreciation expense

7,997

29,985

 

Energy Portfolio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

5

Intangible assets

Other intangible assets
 £

Cost or valuation

At 1 July 2022

6,880

At 30 June 2023

6,880

Amortisation

At 1 July 2022

2,813

Amortisation charge

610

At 30 June 2023

3,423

Carrying amount

At 30 June 2023

3,457

At 30 June 2022

4,067

6

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 July 2022

115,473

20,000

135,473

Additions

9,918

180,000

189,918

Disposals

(32,242)

(200,000)

(232,242)

At 30 June 2023

93,149

-

93,149

Depreciation

At 1 July 2022

25,340

-

25,340

Charge for the year

7,387

-

7,387

Eliminated on disposal

(17,735)

-

(17,735)

At 30 June 2023

14,992

-

14,992

Carrying amount

At 30 June 2023

78,157

-

78,157

At 30 June 2022

90,133

20,000

110,133

7

Stocks

2023
£

2022
£

Other inventories

333,565

169,000

8

Debtors

 

Energy Portfolio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

2023
£

2022
£

Trade debtors

1,746,556

458,587

Prepayments

-

5,103

Other debtors

56,473

12,519

1,803,029

476,209

9

Creditors

Creditors: amounts falling due within one year

2023
£

2022
£

Due within one year

Trade creditors

37,896

20,955

Taxation and social security

44,603

8,671

Accruals and deferred income

108,656

-

Other creditors

4,918,481

4,010,260

5,109,636

4,039,886

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

11

50,000

50,000

10

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary Shares of £1 each

100

100

100

100

         

11

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Other borrowings

50,000

50,000

12

Related party transactions

Summary of transactions with parent

 

Energy Portfolio Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2023

SLB Investments Ltd.
 Amount owed to parent: £473,313
 

Summary of transactions with all associates

Amount owed to associates: £4,401,358
 

 

Energy Portfolio Ltd

Detailed Profit and Loss Account for the Year Ended 30 June 2023

2023
 £

2022
 £

Turnover

Sales

1,780,000

1,075,000

Raw materials and consumables used

Travelling

6,490

5,673

Commissions payable

547,406

271,671

Subcontract cost

13,746

12,033

567,642

289,377

Employee benefits expense

Wages and salaries (excluding directors)

664,903

428,707

Staff NIC (Employers)

83,593

54,916

Staff pensions (Defined contribution)

9,076

9,314

Private health insurance

4,901

8,125

762,473

501,062

Depreciation and amortisation expense

Depreciation of fixtures and fittings (owned)

7,387

9,836

Depreciation of motor vehicles (finance lease/hp)

-

19,431

Depreciation of other tangible (owned)

610

718

7,997

29,985

Other expenses

Rent and rates

87

-

Insurance

12,506

7,092

Telephone and fax

12,388

9,025

Office expenses

(1,130)

14,674

Printing, postage and stationery

301

3,486

Charitable donations

5,650

1,160

Sundry expenses

102,628

64,607

Motor expenses

40,840

46,408

Advertising

2,867

3,313

Staff entertaining (allowable for tax)

480

1,428

Customer entertaining (disallowable for tax)

18,769

44,876

Legal and professional fees

55,201

67,962

Bad debts written off

-

1,889

Bank charges

690

5,635

251,277

271,555

Other gains/(losses)

(Profit)/loss on disposal of tangible fixed assets

25,507

(36,484)

Operating profit

165,104

19,505

Other interest receivable and similar income

Bank interest receivable

3,360

29,664

Interest payable and similar charges

Other interest payable

2,020

-

Profit before tax

166,444

49,169