IRIS Accounts Production v25.1.4.42 NI609458 Board of Directors Board of Directors 1.11.23 31.10.24 31.10.24 false true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWhNI6094582023-10-31NI6094582024-10-31NI6094582023-11-012024-10-31NI6094582022-10-31NI6094582022-11-012023-10-31NI6094582023-10-31NI609458ns15:NorthernIreland2023-11-012024-10-31NI609458ns14:PoundSterling2023-11-012024-10-31NI609458ns10:Director12023-11-012024-10-31NI609458ns10:Director22023-11-012024-10-31NI609458ns10:PrivateLimitedCompanyLtd2023-11-012024-10-31NI609458ns10:SmallEntities2023-11-012024-10-31NI609458ns10:AuditExempt-NoAccountantsReport2023-11-012024-10-31NI609458ns10:SmallCompaniesRegimeForDirectorsReport2023-11-012024-10-31NI609458ns10:SmallCompaniesRegimeForAccounts2023-11-012024-10-31NI609458ns10:FullAccounts2023-11-012024-10-31NI609458ns10:OrdinaryShareClass12023-11-012024-10-31NI609458ns10:Director32023-11-012024-10-31NI609458ns10:Director42023-11-012024-10-31NI609458ns10:RegisteredOffice2023-11-012024-10-31NI609458ns5:CurrentFinancialInstruments2024-10-31NI609458ns5:CurrentFinancialInstruments2023-10-31NI609458ns5:Non-currentFinancialInstruments2024-10-31NI609458ns5:Non-currentFinancialInstruments2023-10-31NI609458ns5:ShareCapital2024-10-31NI609458ns5:ShareCapital2023-10-31NI609458ns5:RetainedEarningsAccumulatedLosses2024-10-31NI609458ns5:RetainedEarningsAccumulatedLosses2023-10-31NI609458ns5:PlantMachinery2023-10-31NI609458ns5:PlantMachinery2023-11-012024-10-31NI609458ns5:PlantMachinery2024-10-31NI609458ns5:PlantMachinery2023-10-31NI609458ns5:WithinOneYearns5:CurrentFinancialInstruments2024-10-31NI609458ns5:WithinOneYearns5:CurrentFinancialInstruments2023-10-31NI609458ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2024-10-31NI609458ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2023-10-31NI609458ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-10-31NI609458ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-10-31NI609458ns5:DeferredTaxation2023-10-31NI609458ns5:DeferredTaxation2023-11-012024-10-31NI609458ns5:DeferredTaxation2024-10-31NI609458ns10:OrdinaryShareClass12024-10-31
REGISTERED NUMBER: NI609458 (Northern Ireland)















HILLSIDE COMBINED RENEWABLE SYSTEMS LTD

Unaudited Financial Statements for the Year Ended 31 October 2024






HILLSIDE COMBINED RENEWABLE SYSTEMS LTD (REGISTERED NUMBER: NI609458)






Contents of the Financial Statements
FOR THE YEAR ENDED 31 OCTOBER 2024




Page

Company Information 1

Statement of Financial Position 2

Notes to the Financial Statements 4


HILLSIDE COMBINED RENEWABLE SYSTEMS LTD

Company Information
FOR THE YEAR ENDED 31 OCTOBER 2024







DIRECTORS: Mr Stephen Allen
Mrs Hazel Allen
Mr Stewart Matthew Allen
Mr Andrew Robert Allen





REGISTERED OFFICE: 29 Erganagh Road
Castlederg
Co. Tyrone
BT81 7JQ





REGISTERED NUMBER: NI609458 (Northern Ireland)





ACCOUNTANTS: CavanaghKelly
Chartered Accountants
36-38 Northland Row
Dungannon
Co. Tyrone
BT71 6AP

HILLSIDE COMBINED RENEWABLE SYSTEMS LTD (REGISTERED NUMBER: NI609458)

Statement of Financial Position
31 OCTOBER 2024

2024 2023
Notes £ £
NON-CURRENT ASSETS
Property, plant and equipment 5 3,136,062 3,106,792

CURRENT ASSETS
Receivables: amounts falling due within
one year

6

966,016

1,004,854
Cash at bank 74,522 50,114
1,040,538 1,054,968
PAYABLES: AMOUNTS FALLING DUE
WITHIN ONE YEAR

7

(589,041

)

(696,590

)
NET CURRENT ASSETS 451,497 358,378
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,587,559

3,465,170

PAYABLES: AMOUNTS FALLING DUE
AFTER ONE YEAR

8

(918,334

)

(1,211,996

)

PROVISIONS FOR LIABILITIES 10 (475,955 ) (298,713 )
NET ASSETS 2,193,270 1,954,461

CAPITAL AND RESERVES
Called up share capital 11 100 100
Retained earnings 2,193,170 1,954,361
SHAREHOLDERS' FUNDS 2,193,270 1,954,461

The Company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 October 2024.

The members have not required the Company to obtain an audit of its financial statements for the year ended 31 October 2024 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the Company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the Company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the Company.

HILLSIDE COMBINED RENEWABLE SYSTEMS LTD (REGISTERED NUMBER: NI609458)

Statement of Financial Position - continued
31 OCTOBER 2024


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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 20 May 2025 and were signed on its behalf by:




Mr Stephen Allen - Director



Mrs Hazel Allen - Director


HILLSIDE COMBINED RENEWABLE SYSTEMS LTD (REGISTERED NUMBER: NI609458)

Notes to the Financial Statements
FOR THE YEAR ENDED 31 OCTOBER 2024

1. STATUTORY INFORMATION

Hillside Combined Renewable Systems Ltd is a private company, limited by shares , registered in Northern Ireland. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. STATEMENT OF COMPLIANCE

These financial statements have been prepared on a going concern basis in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006.

3. ACCOUNTING POLICIES

Basis of preparing the financial statements
The financial statements have been prepared under the historical cost convention as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets. The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.

Revenue
Revenue comprises the invoice value of goods supplied by the company, exclusive of trade discounts and value added tax. Revenue is recognised upon supply of goods to the customer.

Property, plant and equipment
Property, plant and equipment are stated at cost or at valuation, less accumulated depreciation.
Cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

The charge to depreciation is calculated to write off the original cost or valuation of property, plant and equipment less their estimated residual value, over their expected useful lives as follows:


Plant and machinery-4% reducing balance

The carrying values of tangible fixed assets are reviewed annually for impairment in periods if events or changes in circumstances indicate the carrying value may not be recoverable.

HILLSIDE COMBINED RENEWABLE SYSTEMS LTD (REGISTERED NUMBER: NI609458)

Notes to the Financial Statements - continued
FOR THE YEAR ENDED 31 OCTOBER 2024

3. ACCOUNTING POLICIES - continued

Financial instruments
The company have chosen to adopt Sections 11 and 12 of FRS 102 in respect of financial instruments.

(i) Financial assets

Basic financial assets, including trade and other receivables, cash and bank balances and amounts owed by related parties are initially recognised at transaction price, 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. Such assets are subsequently carried at amortised cost using the effective interest method.

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate. The impairment loss is recognised in profit or loss.

If there is decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Financial assets are derecognised when (a) the contractual rights to the cash flows from the asset expire or are settled, or (b) substantially all the risks and rewards of the ownership of the asset are transferred to another party or (c) despite having retained some significant risks and rewards of ownership, control of the asset has been transferred to another party who has the practical ability to unilaterally sell the asset to an unrelated third party without imposing additional restrictions.

(ii) Financial liabilities

Basic financial liabilities, including trade and other payables, bank loans and overdrafts and amounts owed to related parties 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 receipts discounted at a market rate of interest. Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. Fees paid on the establishment of loan facilities are recognised as transaction costs of the loan to the extent that it is probable that some or all of the facility will be drawn down. In this case, the fee is deferred until the draw-down occurs. To the extent there is no evidence that it is probable that some or all of the facility will be drawn down, the fee is capitalised as a pre-payment for liquidity services and amortised over the period of the facility to which it relates.

Trade payables 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 payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Financial liabilities are derecognised when the liability is extinguished, that is when the contractual obligation is discharged, cancelled or expires.

(iii) Offsetting

Financial assets and liabilities are offset and 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.


HILLSIDE COMBINED RENEWABLE SYSTEMS LTD (REGISTERED NUMBER: NI609458)

Notes to the Financial Statements - continued
FOR THE YEAR ENDED 31 OCTOBER 2024

3. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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

Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated at the rates of exchange ruling at the Statement of Financial Position date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated at the rates of exchange ruling at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. The resulting exchange differences are dealt with in the Income Statement.

Hire purchase and leasing commitments
Leasing and hire purchases
Property, plant and equipment held under leasing and Hire Purchases arrangements which transfer substantially all the risks and rewards of ownership to the company are capitalised and included in the Statement of Financial Position at their cost or valuation, less depreciation. The corresponding commitments are recorded as liabilities. Payments in respect of these obligations are treated as consisting of capital and interest elements, with interest charged to the Income Statement.

Leasing
Rentals payable under operating leases are dealt with in the Income Statement as incurred over the period of the rental agreement

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Cash flow statement
The company has availed of the exemption in FRS 102 Section 1A from the requirement to prepare a Statement of Cash Flows because it is classified as a small company.

Provisions
Provisions are recognised when the company has a present legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the same value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as interest expense.

HILLSIDE COMBINED RENEWABLE SYSTEMS LTD (REGISTERED NUMBER: NI609458)

Notes to the Financial Statements - continued
FOR THE YEAR ENDED 31 OCTOBER 2024

3. ACCOUNTING POLICIES - continued

Share capital of the company
Ordinary Share Capital
The ordinary share capital of the company is presented as equity.

Exceptional item
Exceptional items are those that the directors' view are required to be separately disclosed by virtue of their size or incidence to enable a full understanding of the company's financial performance.

Finance costs
Finance costs are charged to the Income Statement over the term of the debt.

4. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 5 (2023 - 4 ) .

5. PROPERTY, PLANT AND EQUIPMENT
Plant and
machinery
£
COST
At 1 November 2023 3,873,342
Additions 159,939
At 31 October 2024 4,033,281
DEPRECIATION
At 1 November 2023 766,550
Charge for year 130,669
At 31 October 2024 897,219
NET BOOK VALUE
At 31 October 2024 3,136,062
At 31 October 2023 3,106,792

6. RECEIVABLES: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£ £
Trade debtors 491,328 448,275
Amounts owed by associates 383,382 466,271
Other debtors 91,306 90,308
966,016 1,004,854

HILLSIDE COMBINED RENEWABLE SYSTEMS LTD (REGISTERED NUMBER: NI609458)

Notes to the Financial Statements - continued
FOR THE YEAR ENDED 31 OCTOBER 2024

7. PAYABLES: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£ £
Bank loans and overdrafts (see note 9) 309,544 305,243
Hire purchase contracts 15,708 15,784
Trade payables 132,793 235,378
Social security and other taxes 74,654 61,176
Pension payable 1,084 1,216
VAT 37,722 51,534
Other payables 4,931 14,105
Directors' loan accounts 451 -
Accruals and deferred income 12,154 12,154
589,041 696,590

8. PAYABLES: AMOUNTS FALLING DUE AFTER ONE YEAR
2024 2023
£ £
Bank loans (see note 9) 907,646 1,185,676
Hire purchase contracts 10,688 26,320
918,334 1,211,996

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 156,154 434,184

9. LOANS

An analysis of the maturity of loans is given below:

2024 2023
£ £
Amounts falling due within one year or on demand:
Bank loans 309,544 305,243

Amounts falling due between one and two years:
Bank loans - 1-2 years 194,607 194,607

Amounts falling due between two and five years:
Bank loans - 2-5 years 556,885 556,885

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 156,154 434,184

The bank loans noted above are secured by way of :
- Fixed and floating charges over the property and assets of the company, both present and future.

10. PROVISIONS FOR LIABILITIES
2024 2023
£ £
Deferred tax 475,955 298,713

HILLSIDE COMBINED RENEWABLE SYSTEMS LTD (REGISTERED NUMBER: NI609458)

Notes to the Financial Statements - continued
FOR THE YEAR ENDED 31 OCTOBER 2024

10. PROVISIONS FOR LIABILITIES - continued

Deferred tax
£
Balance at 1 November 2023 298,713
Provided during year 177,242
Balance at 31 October 2024 475,955

11. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £ £
100 Ordinary £1 100 100

12. CAPITAL COMMITMENTS

The company had no capital commitments at the year ended 31 October 2024.