Company registration number 11093291 (England and Wales)
LOW CARBON FARMING 5 LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
LOW CARBON FARMING 5 LIMITED
COMPANY INFORMATION
Directors
Mr H A Unwin
Mr S Lam
(Appointed 16 July 2024)
Company number
11093291
Registered office
1 London Wall Place
London
Greater London
United Kingdom
EC2Y 5AU
Auditor
Azets
Ty Derw
Lime Tree Court
Cardiff Gate Business Park
Cardiff
Wales
CF23 8AB
LOW CARBON FARMING 5 LIMITED
CONTENTS
Page
Directors' report
1 - 2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Profit and loss account
7
Balance sheet
8
Notes to the financial statements
9 - 15
LOW CARBON FARMING 5 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 the development, construction, and ownership of a greenhouse facility and energy centre/heating system "The Project" in Norwich.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr J P Samworth
(Resigned 16 July 2024)
Mr H A Unwin
Mr S Lam
(Appointed 16 July 2024)
Auditor
Azets were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Going Concern
The financial statements have been prepared on the going concern basis, which assumes that the Company will continue in operational existence for a minimum of 12 months from the date of signing the financial statements. The Directors have prepared a 12-month cash flow forecast from the date of approving these financial statements, which shows that the company will have sufficient funds to settle its liabilities as they fall due. The cash flow forecast assumes that both lease and RHI payments will be received as contractually due.
The company is currently experiencing delays in receiving RHI payments from Ofgem. This is due to an amendment, submitted following the recommendation of Ofgem’s auditor, which is now awaiting processing by Ofgem. Our advisor considers the amendment to be minor; however, progress is currently delayed due to resource constraints at Ofgem. The Directors anticipate that this will be resolved imminently and that the backdated RHI payments will be received by the end of September 2025. The Directors consider a delay beyond September 2025 to be highly unlikely and therefore do not believe there is any material uncertainty with regards to going concern.
The company is funded through a long-term interest-bearing loan with its immediate parent company. The Directors have evaluated the debt service requirements in the going concern period. It is noted that interest is due for payment quarterly; however, the loan agreement allows, if agreed by both parties, for the company to convert any interest amounts due into a further loan if the company does not have sufficient cash to pay. The parent has provided confirmation that it will not request payment if the company does not have sufficient cash.
The Directors confirm that they have complied with the requirements of the Companies Act 2006. Based on the assessment of cash flow forecasts for the next 12 months, they have concluded that they have a reasonable expectation the company has adequate resources to continue in operational existence for the foreseeable future and continue to adopt the going concern basis in preparing the accounts.
Small companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.
LOW CARBON FARMING 5 LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
On behalf of the board
Mr H A Unwin
Director
25 September 2025
LOW CARBON FARMING 5 LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
LOW CARBON FARMING 5 LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LOW CARBON FARMING 5 LIMITED
- 4 -
Opinion
We have audited the financial statements of Low Carbon Farming 5 Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the balance sheet and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Independence
We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the directors' report has been prepared in accordance with applicable legal requirements.
LOW CARBON FARMING 5 LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LOW CARBON FARMING 5 LIMITED
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report. We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit; or
the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report and from the requirement to prepare a strategic report.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
LOW CARBON FARMING 5 LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LOW CARBON FARMING 5 LIMITED
- 6 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Reviewing minutes of meetings of those charged with governance;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
This report is made solely to the Company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the Company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Andrew Howells
Senior Statutory Auditor
For and on behalf of Azets
30 September 2025
Chartered Accountants
Statutory Auditor
Ty Derw
Lime Tree Court
Cardiff Gate Business Park
Cardiff
Wales
CF23 8AB
LOW CARBON FARMING 5 LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
£
£
Turnover
10,096,099
10,005,848
Cost of sales
(6,796,477)
(8,601,042)
Gross profit
3,299,622
1,404,806
Administrative expenses
(546,683)
(871,399)
Operating profit
2,752,939
533,407
Interest receivable and similar income
25,710
24,428
Interest payable and similar expenses
(5,336,115)
(5,116,275)
Loss before taxation
(2,557,466)
(4,558,440)
Tax on loss
35,904
(20,097)
Loss for the financial year
(2,521,562)
(4,578,537)
The profit and loss account has been prepared on the basis that all operations are continuing operations.
LOW CARBON FARMING 5 LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
50,980,028
53,714,228
Current assets
Debtors
6
4,779,781
7,872,558
Cash at bank and in hand
6,898,008
2,332,465
11,677,789
10,205,023
Creditors: amounts falling due within one year
7
(1,121,975)
(1,737,734)
Net current assets
10,555,814
8,467,289
Total assets less current liabilities
61,535,842
62,181,517
Creditors: amounts falling due after more than one year
8
(77,778,108)
(75,362,458)
Provisions for liabilities
9
(3,281,882)
(3,821,645)
Net liabilities
(19,524,148)
(17,002,586)
Capital and reserves
Called up share capital
10
100
100
Profit and loss reserves
(19,524,248)
(17,002,686)
Total equity
(19,524,148)
(17,002,586)
These financial statements have been prepared 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 25 September 2025 and are signed on its behalf by:
Mr H A Unwin
Director
Company Registration No. 11093291
LOW CARBON FARMING 5 LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
1
Accounting policies
Company information
Low Carbon Farming 5 Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1 London Wall Place, London, Greater London, United Kingdom, EC2Y 5AU.
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 on the historical cost basis, except for certain financial instruments measured at fair value through profit and loss.
1.2
Going concern
The financial statements have been prepared on the going concern basis, which assumes that the Company will continue in operational existence for a minimum of 12 months from the date of signing the financial statements. The Directors have prepared a 12-month cash flow forecast from the date of approving these financial statements, which shows that the company will have sufficient funds to settle its liabilities as they fall due. The cash flow forecast assumes that both lease and RHI payments will be received as contractually due.true
The company is currently experiencing delays in receiving RHI payments from Ofgem. This is due to an amendment, submitted following the recommendation of Ofgem’s auditor, which is now awaiting processing by Ofgem. Our advisor considers the amendment to be minor; however, progress is currently delayed due to resource constraints at Ofgem. The Directors anticipate that this will be resolved imminently and that the backdated RHI payments will be received by the end of September 2025. The Directors consider a delay beyond September 2025 to be highly unlikely and therefore do not believe there is any material uncertainty with regards to going concern.
The company is funded through a long-term interest-bearing loan with its immediate parent company. The Directors have evaluated the debt service requirements in the going concern period. It is noted that interest is due for payment quarterly; however, the loan agreement allows, if agreed by both parties, for the company to convert any interest amounts due into a further loan if the company does not have sufficient cash to pay. The parent has provided confirmation that it will not request payment if the company does not have sufficient cash.
The Directors confirm that they have complied with the requirements of the Companies Act 2006. Based on the assessment of cash flow forecasts for the next 12 months, they have concluded that they have a reasonable expectation the company has adequate resources to continue in operational existence for the foreseeable future and continue to adopt the going concern basis in preparing the accounts.
1.3
Turnover
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, stated net of discounts and of Value Added Tax.
Income from the grower is recognised in line with terms of the lease.
RHI income is based on meter reads and the prevailing rates published by Ofgem.
Income from sale of electricity to the grid is based on metered outputs and the terms of the Power Purchase Agreement.
LOW CARBON FARMING 5 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 10 -
1.4
Tangible fixed assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of evaluation less any subsequent accumulated depreciation and subsequent accumulated 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:
Leasehold land and buildings
Over the 20 year life of the lease
Plant and equipment
Over the 20 year life of the lease
Decomissioning asset
Over the 20 year life of the lease
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.
Where a reasonable and consistent basis of allocation can be identified, assets are allocated to individual cash-generating units, or otherwise they are allocated to the smallest group of cash-generating units for which a reasonable and consistent allocation basis can be identified.
1.6
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.
1.7
Financial instruments
The company has entered into gas hedges to manage its exposure to gas prices. These derivatives are measured at fair value at each balance sheet date. The changes in fair value are recognised in profit or loss.
Financial assets
Financial assets, other than investments and derivatives, are initially measured at transaction price (including transaction costs) and subsequently held at cost, less any impairment.
Financial liabilities and equity
Financial liabilities and equity are classified according to the substance of the financial instrument’s contractual obligations, rather than the financial instrument’s legal form. Financial liabilities, excluding convertible debt and derivatives, are initially measured at transaction price (after deducting transaction costs) and subsequently held at amortised cost. Derivatives in relation to foreign currency swaps are held at their fair value with any movements in fair value charged to the profit and loss.
1.8
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively.
LOW CARBON FARMING 5 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 11 -
Current tax
Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
1.9
Provisions
The company has recognised a provision for decommissioning obligations associated with the decommissioning of the plant and restoration of the site. In determining the fair value of the provision, assumptions and estimates are made in relation to discount rates, the expected cost to dismantle and remove the plant from the site and the expected timing of those costs. The carrying amount of the provision as at 31 December 2024 was £3,281,882. The company estimates that this liability will be realised in 16 years and has calculated the discount rate at 5.08% being the assessed risk-free rate.
1.10
Leases
Leases where a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases.
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership to the lessee. Examples of situations where the risks and rewards of ownership are considered as having been transferred to the lessee are as follows:
the lease transfers ownership of the asset to the lessee by the end of the lease term;
the lessee has the option to purchase the asset at a price that is expected to be sufficiently lower than the fair value at the date the option becomes exercisable for it to be reasonably certain, at the inception of the lease, that the option will be exercised;
the lease term is for at least 3/4 of the economic life of the asset even if title is not transferred.
The Company believes that the above finance lease indicators do not appear to be present and therefore is comfortable in classifying the leases as operating leases.
1.11
Foreign exchange
Foreign currency transactions are initially recorded in the functional currency, by applying the spot exchange rate as at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the exchange rate ruling at the reporting date, with any gains or losses being taken to the profit and loss account.
1.12
Projects under construction
Costs related to project under construction are capitalised where, in the opinion of the Directors, the related project is highly likely to be successfully constructed and the economic benefits arising from future operations will at least equal the amount of capitalised expenditure incurred to date and the cost can be measured reliably. Subsequently they are measured at cost as Property, Plant and equipment.
The Group does not charge any depreciation on its projects under construction as the projects are not operational yet and the economic benefit of the assets have not yet started to flow into the business.
LOW CARBON FARMING 5 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.13
The company’s reserves are as follows:
Called up share capital reserve represents the nominal value of the shares issued.
Profit and loss account represents cumulative profits or losses, net of dividends paid and other adjustments.
2
Judgements and key sources of estimation uncertainty
In the application of the Company’s accounting policies, the directors are required to make judgements (other than those involving estimations) that have a significant impact on the amounts recognised and to make estimates and assumptions about the carrying amounts 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. Below are the key estimates made.
Residual Asset Value
Property, plant and equipment are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and the residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. Residual value assessment considers issues such as future market conditions, remaining life of the asset and project disposal values.
Decommissioning Costs
The company has recognised a provision for decommissioning obligations associated with the decommissioning of the plant and restoration of the site. In determining the fair value of the provision, assumptions and estimates are made in relation to discount rates, the expected cost to dismantle and remove the plant from the site and the expected timing of those costs. The carrying amount of the provisions as at 31 December 2024 was £3,281,882. The company estimates that this liability will be released in 16 years and has calculated the discount rate at 5.08% being the assessed risk-free rate.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
2
1
LOW CARBON FARMING 5 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
4
Tangible fixed assets
Leasehold land and buildings
Assets under construction
Plant and equipment
Decomissioning asset
Total
£
£
£
£
£
Cost
At 1 January 2024
42,957
44,644
57,782,498
3,488,310
61,358,409
Additions
64,082
399,972
464,054
Revaluation
(696,030)
(696,030)
Transfers
(44,644)
44,644
At 31 December 2024
42,957
64,082
58,227,114
2,792,280
61,126,433
Depreciation and impairment
At 1 January 2024
2,382
7,133,087
508,712
7,644,181
Depreciation charged in the year
2,464,114
174,416
2,638,530
Revaluation
(136,306)
(136,306)
At 31 December 2024
2,382
9,597,201
546,822
10,146,405
Carrying amount
At 31 December 2024
40,575
64,082
48,629,913
2,245,458
50,980,028
At 31 December 2023
40,575
44,644
50,649,411
2,979,598
53,714,228
5
Financial instruments
2024
2023
£
£
Carrying amount of financial assets
Instruments measured at fair value through profit or loss
55,557
207,190
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
200,698
647,970
Derivative financial instruments
55,557
207,190
Other debtors
616,164
530,606
Prepayments and accrued income
2,279,029
4,894,363
3,151,448
6,280,129
2024
2023
Amounts falling due after more than one year:
£
£
Deferred tax asset
1,628,333
1,592,429
Total debtors
4,779,781
7,872,558
LOW CARBON FARMING 5 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Debtors
(Continued)
- 14 -
The Company uses derivatives to hedge its gas price risks and the fair value of the derivative asset at the balance sheet date was £55,557 (2023: £207,190).
7
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
20,293
332,576
Accruals and deferred income
1,101,682
1,405,158
1,121,975
1,737,734
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Amounts owed to group undertakings
76,509,641
74,049,915
Other creditors
1,268,467
1,312,543
77,778,108
75,362,458
Amounts owed to group undertakings are secured by way of loan notes repayable in 2039 and interest is accrued at a rate of 7.00% in the year. The loans are secured against the assets of the company.
9
Provisions for liabilities
2024
2023
£
£
Decommissioning provision
3,281,882
3,821,645
10
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 10p each
1,000
1,000
100
100
11
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
6,604,494
6,795,853
Lessor
LOW CARBON FARMING 5 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Operating lease commitments
(Continued)
- 15 -
At the reporting end date the company had contracted with tenants for the following minimum lease payments:
2024
2023
£
£
28,282,837
29,360,803
12
Parent company
The company is a wholly owned subsidiary of Greencoat York Assets Limited, a company registered in England and Wales. The registered office and principal place of business of this company is 5th Floor, 20 Fenchurch Street, London, England, EC3M 3BY.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Mr J P SamworthMr H A UnwinMr S Lam110932912024-01-012024-12-3111093291bus:Director22024-01-012024-12-3111093291bus:Director32024-01-012024-12-3111093291bus:Director12024-01-012024-12-3111093291bus:RegisteredOffice2024-01-012024-12-31110932912024-12-31110932912023-01-012023-12-31110932912023-12-3111093291core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3111093291core:ConstructionInProgressAssetsUnderConstruction2024-12-3111093291core:PlantMachinery2024-12-3111093291core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-3111093291core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3111093291core:ConstructionInProgressAssetsUnderConstruction2023-12-3111093291core:PlantMachinery2023-12-3111093291core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3111093291core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111093291core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111093291core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3111093291core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3111093291core:CurrentFinancialInstruments2024-12-3111093291core:CurrentFinancialInstruments2023-12-3111093291core:Non-currentFinancialInstruments2024-12-3111093291core:Non-currentFinancialInstruments2023-12-3111093291core:ShareCapital2024-12-3111093291core:ShareCapital2023-12-3111093291core:RetainedEarningsAccumulatedLosses2024-12-3111093291core:RetainedEarningsAccumulatedLosses2023-12-3111093291core:ShareCapitalOrdinaryShareClass12024-12-3111093291core:ShareCapitalOrdinaryShareClass12023-12-3111093291core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3111093291core:PlantMachinery2024-01-012024-12-3111093291core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3111093291core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3111093291core:ConstructionInProgressAssetsUnderConstruction2023-12-3111093291core:PlantMachinery2023-12-3111093291core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-31110932912023-12-3111093291core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3111093291core:ConstructionInProgressAssetsUnderConstruction2024-01-012024-12-3111093291core:Non-currentFinancialInstruments12024-12-3111093291core:Non-currentFinancialInstruments12023-12-3111093291bus:OrdinaryShareClass12024-01-012024-12-3111093291bus:OrdinaryShareClass12024-12-3111093291bus:OrdinaryShareClass12023-12-3111093291bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111093291bus:FRS1022024-01-012024-12-3111093291bus:Audited2024-01-012024-12-3111093291bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP