Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-31falsefalsetrue2024-01-01Supply and sale of electricity88true SC197192 2024-01-01 2024-12-31 SC197192 2023-01-01 2023-12-31 SC197192 2024-12-31 SC197192 2023-12-31 SC197192 c:Director2 2024-01-01 2024-12-31 SC197192 c:Director3 2024-01-01 2024-12-31 SC197192 c:Director4 2024-01-01 2024-12-31 SC197192 c:Director5 2024-01-01 2024-12-31 SC197192 c:Director7 2024-01-01 2024-12-31 SC197192 c:Director8 2024-01-01 2024-12-31 SC197192 c:Director9 2024-01-01 2024-12-31 SC197192 c:Director9 2024-12-31 SC197192 c:RegisteredOffice 2024-01-01 2024-12-31 SC197192 d:PlantMachinery 2024-01-01 2024-12-31 SC197192 d:PlantMachinery 2024-12-31 SC197192 d:PlantMachinery 2023-12-31 SC197192 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 SC197192 d:MotorVehicles 2024-01-01 2024-12-31 SC197192 d:MotorVehicles 2024-12-31 SC197192 d:MotorVehicles 2023-12-31 SC197192 d:MotorVehicles d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 SC197192 d:OfficeEquipment 2024-01-01 2024-12-31 SC197192 d:OfficeEquipment 2024-12-31 SC197192 d:OfficeEquipment 2023-12-31 SC197192 d:OfficeEquipment d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 SC197192 d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 SC197192 d:CurrentFinancialInstruments 2024-12-31 SC197192 d:CurrentFinancialInstruments 2023-12-31 SC197192 d:Non-currentFinancialInstruments 2024-12-31 SC197192 d:Non-currentFinancialInstruments 2023-12-31 SC197192 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 SC197192 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 SC197192 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 SC197192 d:Non-currentFinancialInstruments d:AfterOneYear 2023-12-31 SC197192 d:ShareCapital 2024-12-31 SC197192 d:ShareCapital 2023-12-31 SC197192 d:RetainedEarningsAccumulatedLosses 2024-12-31 SC197192 d:RetainedEarningsAccumulatedLosses 2023-12-31 SC197192 c:FRS102 2024-01-01 2024-12-31 SC197192 c:Audited 2024-01-01 2024-12-31 SC197192 c:FullAccounts 2024-01-01 2024-12-31 SC197192 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 SC197192 c:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 SC197192 e:PoundSterling 2024-01-01 2024-12-31 iso4217:GBP xbrli:pure
Registered number: SC197192










KNOYDART RENEWABLES LIMITED
DIRECTORS' REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

 
KNOYDART RENEWABLES LIMITED
 

COMPANY INFORMATION


Directors
G Brook 
S J Brook 
J Cocker 
T R K Dalziel 
S Harris 
G Holroyd 
J Wilson (appointed 10 September 2025)




Registered number
SC197192



Registered office
The Knoydart Office
Inverie

Knoydart

Mallaig

PH41 4PL




Independent auditors
Sumer Auditco Limited
Chartered Accountants & Statutory Auditors

14 City Quay

Dundee

DD1 3JA





 
KNOYDART RENEWABLES LIMITED
REGISTERED NUMBER: SC197192

BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
£
£

Fixed assets
  

Tangible assets
 4 
3,456,525
2,848,405

  
3,456,525
2,848,405

Current assets
  

Stocks
  
4,000
4,218

Debtors: amounts falling due within one year
 5 
114,866
64,430

Bank and cash balances
  
175,227
313,747

  
294,093
382,395

Creditors: amounts falling due within one year
 6 
(204,695)
(206,268)

Net current assets
  
 
 
89,398
 
 
176,127

Total assets less current liabilities
  
3,545,923
3,024,532

Creditors: amounts falling due after more than one year
 7 
(3,092,042)
(2,466,434)

Provisions for liabilities
  

Deferred tax
  
(9,808)
(9,798)

  
 
 
(9,808)
 
 
(9,798)

Net assets
  
444,073
548,300


Capital and reserves
  

Called up share capital 
  
140,000
140,000

Profit and loss account
  
304,073
408,300

  
444,073
548,300


The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 26 September 2025.




T R K Dalziel
Director

Page 1

 
KNOYDART RENEWABLES LIMITED
REGISTERED NUMBER: SC197192

BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024

The notes on pages 3 to 7 form part of these financial statements.

Page 2

 
KNOYDART RENEWABLES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

Knoydart Renewables Limited is a private company, limited by shares, registered in Scotland with registration number SC197192.  The registered office is The Knoydart Foundation Office, Inverie, Knoydart, Mallaig, PH41 4PL.  These accounts are presented in pounds sterling, which is the functional currency of the company, rounded to the nearest pound.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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 following principal accounting policies have been applied:

 
2.2

Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. 
Turnover from the supply of electricity is recognised when the electricity has been supplied to the customer.  These supplies are measured using quarterly readings of meters which is apportioned across the time covered on a straight-line basis.
Turnover from connection charges for new connections to the Knoydart grid are recognised when the connection goes live and the customer is able to obtain supply of electricity through the connection.

 
2.3

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of Income and Retained Earnings in the same period as the related expenditure.

Page 3

 
KNOYDART RENEWABLES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.4

Current and deferred taxation

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

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical 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.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Generation equipment
-
5.0%
Distribution equipment
-
2.5%
Office equipment
-
15.0%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Page 4

 
KNOYDART RENEWABLES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.6

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. 

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.7

Donations paid to parent company

Donations paid to the parent company are, for the purposes of Companies Act 2006, distributions to the 100% shareholder, Knoydart Foundation.  Accordingly, such donations are shown as equity movements and are recognised when they become legally payable.


3.


Employees

The average monthly number of employees, including directors, during the year was 8 (2023 - 8).


4.


Tangible fixed assets





Generation equipment
Distribution equipment
Office equipment
Total

£
£
£
£



Cost or valuation


At 1 January 2024
3,381,415
627,539
74,114
4,083,068


Additions
181,206
570,923
9,052
761,181



At 31 December 2024

3,562,621
1,198,462
83,166
4,844,249



Depreciation


At 1 January 2024
1,134,817
33,692
66,154
1,234,663


Charge for the year on owned assets
121,387
29,122
2,552
153,061



At 31 December 2024

1,256,204
62,814
68,706
1,387,724



Net book value



At 31 December 2024
2,306,417
1,135,648
14,460
3,456,525



At 31 December 2023
2,246,598
593,847
7,960
2,848,405

Page 5

 
KNOYDART RENEWABLES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

5.


Debtors

2024
2023
£
£


Trade debtors
11,908
8,979

Amounts owed by group undertakings
-
1,247

Other debtors
102,958
54,204

114,866
64,430



6.


Creditors: Amounts falling due within one year

2024
2023
£
£

Community dam improvement loans
38,000
5,000

Trade creditors
3,067
35,358

Amounts owed to group undertakings
871
-

Other taxation and social security
1,091
19,718

Accruals and deferred income
161,666
146,192

204,695
206,268



7.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Community dam improvement loans
-
40,000

Deferred income
3,092,042
2,426,434

3,092,042
2,466,434



8.


Loans

Analysis of the maturity of loans is given below:

2024
2023
£
£
Community dam improvement loans
Due within one year

38,000

5,000
 
Due 1-2 years

-

40,000
 
38,000

45,000
 

Page 6

 
KNOYDART RENEWABLES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

9.


Controlling party

The company is a wholly owned subsidiary of the Knoydart Foundation (SC171248), which is the ultimate controlling party.  The Knoydart Foundation has its registered office at the Knoydart Office, Inverie, Knoydart, Mallaig, PH41 4PL.


10.


Auditors' information

The auditors' report on the financial statements for the year ended 31 December 2024 was unqualified.

The audit report was signed on 29 September 2025 by Douglas Rae (Senior Statutory Auditor) on behalf of Sumer Auditco Limited.


Page 7