Company registration number 11707461 (England and Wales)
BOTLEY ENERGY RESERVE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE UNAUDITED YEAR ENDED 31 DECEMBER 2024
BOTLEY ENERGY RESERVE LIMITED
COMPANY INFORMATION
Directors
Mr P. Dove
Mr Y. Park
Mr Y. Lee
(Appointed 27 August 2025)
Company number
11707461
Registered office
Maltravers House
Petters Way
YEOVIL
Somerset
UK
BA20 1SH
Accountants
Old Mill Accountancy Limited
Maltravers House
Petters Way
YEOVIL
Somerset
BA20 1SH
BOTLEY ENERGY RESERVE LIMITED
CONTENTS
Page
Directors' report
1
Accountants' report
2
Income statement
3
Statement of financial position
4
Statement of changes in equity
5
Statement of cash flows
6
Notes to the financial statements
7 - 13
BOTLEY ENERGY RESERVE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company continued to be that of construction of utility projects for electricity and telecommunications.

Results and dividends

The results for the year are set out on page 4.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr P. Dove
Miss S. Kim
(Resigned 17 July 2024)
Mr J. Chang
(Resigned 19 August 2025)
Mr Y. Park
Mr J. Kim
(Appointed 12 July 2024 and resigned 19 August 2025)
Mr Y. Lee
(Appointed 27 August 2025)
Supplier payment policy

The company's current policy concerning the payment of trade creditors is to follow the CBI's Prompt Payers Code (copies are available from the CBI, Centre Point, 103 New Oxford Street, London WC1A 1DU).

 

The company's current policy concerning the payment of trade creditors is to:

 

Trade creditors of the company at the year end were equivalent to 1,270 day's purchases, based on the average daily amount invoiced by suppliers during the year.

Small Company Exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

 

In preparing this report, the Directors have taken advantage of the small companies' exemptions provided by section 414B of the Companies Act 2006 not to provide a Strategic Report.

 

On behalf of the board
Mr Y. Lee
Director
29 September 2025
BOTLEY ENERGY RESERVE LIMITED
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF BOTLEY ENERGY RESERVE LIMITED FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Botley Energy Reserve Limited for the year ended 31 December 2024 which comprise the income statement, the statement of financial position, the statement of changes in equity, the statement of cash flows and the related notes from the company’s accounting records and from information and explanations you have given us.

 

As a member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.

This report is made solely to the board of directors of Botley Energy Reserve Limited, as a body, in accordance with the terms of our engagement letter dated 20 March 2024. Our work has been undertaken solely to prepare for your approval the financial statements of Botley Energy Reserve Limited and state those matters that we have agreed to state to the board of directors of Botley Energy Reserve Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Botley Energy Reserve Limited and its board of directors as a body, for our work or for this report.

It is your duty to ensure that Botley Energy Reserve Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Botley Energy Reserve Limited. You consider that Botley Energy Reserve Limited 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 financial statements of Botley Energy Reserve Limited. 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 financial statements.

Old Mill Accountancy Limited
Maltravers House
Petters Way
YEOVIL
Somerset
BA20 1SH
29 September 2025
BOTLEY ENERGY RESERVE LIMITED
INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
2024
2023
Notes
£
£
Administrative expenses
40,370
(1,454,385)
Operating profit/(loss)
40,370
(1,454,385)
Investment revenues
4
28,311
-
0
Finance costs
5
(1,288,760)
(629,604)
Loss before taxation
(1,220,079)
(2,083,989)
Income tax expense
-
-
Loss and total comprehensive income for the year
(1,220,079)
(2,083,989)
BOTLEY ENERGY RESERVE LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 4 -
2024
2023
Notes
£
£
Non-current assets
Property, plant and equipment
6
34,398,393
27,494,883
Current assets
Trade and other receivables
7
226,331
5,433,244
Cash and cash equivalents
1,148,913
163,608
1,375,244
5,596,852
Current liabilities
Trade and other payables
10
564,313
662,332
Borrowings
9
24,329,837
20,329,837
24,894,150
20,992,169
Net current liabilities
(23,518,906)
(15,395,317)
Net assets
10,879,487
12,099,566
Equity
Called up share capital
13
14,295,938
14,295,938
Retained earnings
(3,416,451)
(2,196,372)
Total equity
10,879,487
12,099,566

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
Mr Y. Lee
Director
Company registration number 11707461 (England and Wales)
BOTLEY ENERGY RESERVE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
Share capital
Retained earnings
Total
Notes
£
£
£
Balance at 1 January 2023
100
(112,383)
(112,283)
Year ended 31 December 2023:
Loss and total comprehensive income
-
(2,083,989)
(2,083,989)
Transactions with owners:
Issue of share capital
13
14,295,838
-
14,295,838
Balance at 31 December 2023
14,295,938
(2,196,372)
12,099,566
Year ended 31 December 2024:
Loss and total comprehensive income
-
(1,220,079)
(1,220,079)
Balance at 31 December 2024
14,295,938
(3,416,451)
10,879,487
BOTLEY ENERGY RESERVE LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
17
5,149,264
(6,575,174)
Interest paid
(1,288,760)
(629,604)
Net cash inflow/(outflow) from operating activities
3,860,504
(7,204,778)
Investing activities
Purchase of property, plant and equipment
(6,903,510)
(26,245,647)
Interest received
28,311
-
0
Net cash used in investing activities
(6,875,199)
(26,245,647)
Financing activities
Proceeds from issue of shares
-
0
14,295,838
Proceeds from borrowings
4,000,000
19,183,526
Net cash generated from financing activities
4,000,000
33,479,364
Net increase in cash and cash equivalents
985,305
28,939
Cash and cash equivalents at beginning of year
163,608
134,669
Cash and cash equivalents at end of year
1,148,913
163,608
BOTLEY ENERGY RESERVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
1
Accounting policies
Company information

Botley Energy Reserve Limited is a private company limited by shares incorporated in England and Wales. The registered office is Maltravers House, Petters Way, YEOVIL, Somerset, UK, BA20 1SH. The trading address is 23rd Floor Shinhan Asset Management Co Ltd 70 Yeoui-daero Yeongdeungpo-Gu Seoul 07325 South Korea. The company's principal activities and nature of its operations are disclosed in the directors' report.

1.1
Accounting convention

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the United Kingdom and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, except as otherwise stated.

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.

Botley Energy Reserve Limited is a wholly owned subsidiary of Botley Bess Ltd, who has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts.

1.2
Going concern

Despite the net current liabilities position reported on the balance sheet, ttruehe directors have at the time of approving the financial statements, a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The net current liabilities position arises due to a loan due to this company's parent undertaking, and that is only due for repayment as and when funds are available to do so. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Property, plant and equipment

Property, plant and equipment 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:

Freehold land and buildings
Not Depreciated

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 recognised in the income statement.

1.4
Impairment of tangible and intangible assets

At each reporting 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.

BOTLEY ENERGY RESERVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 8 -

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.

 

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.

1.5
Cash and cash equivalents

Cash and cash equivalents 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.

1.6
Financial assets

Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.

Impairment of financial assets

Financial assets, other than those measured at fair value through profit or loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows of the asset have been affected.

1.7
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Other financial liabilities

Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.

BOTLEY ENERGY RESERVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 9 -
Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.8
Equity instruments

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

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of inventories or non-current assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

2
Critical accounting estimates and judgements

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, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below.

There are no areas deemed to exist with significant estimation uncertainty.

3
Employees

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

2024
2023
Number
Number
Management
4
4
BOTLEY ENERGY RESERVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
(Continued)
- 10 -
4
Investment income
2024
2023
£
£
Interest income
Financial instruments measured at amortised cost:
Other interest income on financial assets
28,311
-
0
Income above relates to assets held at amortised cost, unless stated otherwise.
5
Finance costs
2024
2023
£
£
Other interest payable
1,288,760
629,604
6
Property, plant and equipment
Freehold land and buildings
Assets under construction
Total
£
£
£
Cost
At 1 January 2023
1,249,236
-
0
1,249,236
Additions
162,844
26,082,803
26,245,647
At 31 December 2023
1,412,080
26,082,803
27,494,883
Additions
382,809
6,520,701
6,903,510
At 31 December 2024
1,794,889
32,603,504
34,398,393
Accumulated depreciation and impairment
At 1 January 2023 and 1 January 2024
-
0
-
0
-
0
At 31 December 2024
-
0
-
0
-
0
Carrying amount
At 31 December 2024
1,794,889
32,603,504
34,398,393
At 31 December 2023
1,412,080
26,082,803
27,494,883
BOTLEY ENERGY RESERVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
7
Trade and other receivables
2024
2023
£
£
Trade receivables
2,920
-
0
VAT recoverable
21,914
5,304,677
Other receivables
113,120
118,717
Prepayments
88,377
9,850
226,331
5,433,244

There are no trade and other receivables due after more than one year.

8
Trade receivables - credit risk
Fair value of trade receivables

The directors consider that the carrying amount of trade and other receivables is approximately equal to their fair value.

No significant receivable balances are impaired at the reporting end date.

9
Borrowings
2024
2023
£
£
Borrowings held at amortised cost:
Loans from parent undertaking
24,329,837
20,329,837

 

10
Trade and other payables
2024
2023
£
£
Trade payables
17,041
177,227
Accruals
278,948
254,005
Other payables
268,324
231,100
564,313
662,332

The company provides a guarantee and security to Shinhan Bank. The security given comprises a fixed and floating charge over all property and undertaking of the company.

11
Fair value of financial liabilities

Except as detailed below, the directors consider that the carrying amounts of financial liabilities carried at amortised cost in the financial statements are approximate to their fair values.

BOTLEY ENERGY RESERVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
12
Liquidity risk

The following table details the remaining contractual maturity for the company's financial liabilities with agreed repayment periods. The contractual maturity is based on the earliest date on which the company may be required to pay. The loans payable to the parent company are due on demand, however, the directors understand that these loans will not be required to be repaid until such a time as the company has sufficient cash reserves to allow this.

Less than 1 month
£
At 31 December 2023
Financial Liabilties
20,992,169
At 31 December 2024
Financial Liabilties
24,894,150
13
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
14,295,938
14,295,938
14,295,938
14,295,938

Ordinary A shares of £1 value have full rights to voting and dividend distribution.

14
Capital commitments
2024
2023
£
£

At 31 December 2024 the company had capital commitments as follows:

Contracted for but not provided in the financial statements:
Acquisition of property, plant and equipment
10,867,835
17,388,536
15
Related party transactions

During the year the company entered into the following transactions with related parties:

Management Charges Paid
Loan Interest Paid
2024
2023
2024
2023
£
£
£
£
Parent company
53
429,356
1,288,744
629,604
BOTLEY ENERGY RESERVE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Related party transactions
(Continued)
- 13 -

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due to related parties
£
£
Parent company
24,329,837
20,329,837

Included in the above amounts due to the parent company is a loan with annual interest charged at 5.75%. The loan is due for repayment within one year. The aggregate amount of the loan owed at the reporting was £24,329,837 (2023- £20,329,837).

16
Capital risk management

The company manages its capital to ensure that it will be able to continue as a going concern while maximising the return to stakeholders through the optimisation of the debt and equity balance.

 

The capital structure of the company consists of debt, cash and cash equivalents and equity comprising share capital, reserves and retained earnings. The company reviews the capital structure annually as part of this review considers that cost of capital and the risks associated with each class of capital.

 

The company is not subject to any externally imposed capital requirements.

17
Cash generated from/(absorbed by) operations
2024
2023
£
£
Loss for the year before taxation
(1,220,079)
(2,083,989)
Adjustments for:
Finance costs
1,288,760
629,604
Investment income
(28,311)
-
0
Movements in working capital:
Decrease/(increase) in trade and other receivables
5,206,913
(5,411,009)
(Decrease)/increase in trade and other payables
(98,019)
290,220
Cash generated from/(absorbed by) operations
5,149,264
(6,575,174)
18
Controlling party

The ultimate controlling party is Botley Bess Limited, a company incorporated in England, registered office Maltravers House, Petters Way, Yeovil, United Kingdom, BA20 1SH.

2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr P. DoveMiss S. KimMr J. ChangMr Y. ParkMr J. KimMr Y. Lee117074612024-01-012024-12-3111707461bus:Director12024-01-012024-12-3111707461bus:Director42024-01-012024-12-3111707461bus:Director62024-01-012024-12-3111707461bus:Director22024-01-012024-12-3111707461bus:Director32024-01-012024-12-3111707461bus:Director52024-01-012024-12-3111707461bus:RegisteredOffice2024-01-012024-12-31117074612024-12-3111707461core:ContinuingOperations2024-01-012024-12-31117074612023-01-012023-12-3111707461core:ContinuingOperations2023-01-012023-12-3111707461core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3111707461core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31117074612023-12-31117074612023-12-31117074612022-12-3111707461core:CurrentFinancialInstruments2024-12-3111707461core:CurrentFinancialInstruments2023-12-3111707461core:ShareCapital2024-12-3111707461core:ShareCapital2023-12-3111707461core:RetainedEarningsAccumulatedLosses2024-12-3111707461core:RetainedEarningsAccumulatedLosses2023-12-3111707461core:OtherMiscellaneousReserve2022-12-3111707461core:ShareCapital2023-01-012023-12-3111707461core:LandBuildingscore:OwnedOrFreeholdAssets2022-12-3111707461core:ConstructionInProgressAssetsUnderConstruction2022-12-3111707461core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3111707461core:ConstructionInProgressAssetsUnderConstruction2023-12-3111707461core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3111707461core:ConstructionInProgressAssetsUnderConstruction2024-12-3111707461core:LandBuildingscore:OwnedOrFreeholdAssets2023-01-012023-12-3111707461core:ConstructionInProgressAssetsUnderConstruction2023-01-012023-12-3111707461core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3111707461core:ConstructionInProgressAssetsUnderConstruction2024-01-012024-12-3111707461core:CurrentFinancialInstrumentscore:ValueBeforeAllowanceForImpairmentLoss2024-12-3111707461core:CurrentFinancialInstrumentscore:ValueBeforeAllowanceForImpairmentLoss2023-12-3111707461core:ParentEntities2024-12-3111707461core:ParentEntities2023-12-3111707461bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111707461bus:AuditExemptWithAccountantsReport2024-01-012024-12-3111707461bus:FullIFRS2024-01-012024-12-3111707461bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP