| Edenbane Wind Ltd |
| Registered number: |
NI681819 |
| Balance Sheet |
| as at 31 December 2024 |
|
| Notes |
|
|
2024 |
|
|
2023 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
424,215 |
|
|
453,165 |
|
| Current assets |
| Debtors |
4 |
|
406,455 |
|
|
267,184 |
| Cash at bank and in hand |
|
|
44,021 |
|
|
34,741 |
|
|
|
450,476 |
|
|
301,925 |
|
| Creditors: amounts falling due within one year |
5 |
|
(45,098) |
|
|
(26,220) |
|
| Net current assets |
|
|
|
405,378 |
|
|
275,705 |
|
| Total assets less current liabilities |
|
|
|
829,593 |
|
|
728,870 |
|
|
| Provisions for liabilities |
6 |
|
|
(86,361) |
|
|
(59,137) |
|
|
| Net assets |
|
|
|
743,232 |
|
|
669,733 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Share capital |
9 |
|
|
500,000 |
|
|
500,000 |
| Profit and loss account |
|
|
|
243,232 |
|
|
169,733 |
|
| Shareholders' funds |
10 |
|
|
743,232 |
|
|
669,733 |
|
|
|
|
|
|
|
|
| The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
| The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. |
| The profit and loss account has not been delivered to the Registrar of Companies under section 444 of the Companies Act 2006. |
|
| The notes on pages 6 to 9 form an integral part of the accounts. |
|
|
|
| Adrian Martin |
Eamonn Martin |
| Director |
Director |
| Approved by the board on 29 September 2025 |
Approved by the board on 29 September 2025 |
|
|
|
|
| Patrick Duggan |
| Director |
| Approved by the board on 29 September 2025 |
|
| Edenbane Wind Ltd |
| Notes to the Accounts |
| for the year ended 31 December 2024 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. |
|
|
The financial statements are presented in UK Sterling pounds (£) |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the generation of electricity and trading of Renewable Obligation Certificates (ROC's). Accrued income is recognised in reference to the date of electricity generation. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Leasehold land and buildings |
- |
|
over the lease term |
|
Wind turbines |
- |
|
5% straight line |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Financial instruments |
|
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the entity after deducting all of its financial liabilities. Where the contractual obligations of financial instruments (including share capital) are equivalent to a similar debt instrument, those financial instruments are classed as financial liabilities. Financial liabilities are presented as such in the balance sheet. Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. Finance costs are calculated so as to produce a constant rate of return on the outstanding liability. Where the contractual terms of share capital do not have any terms meeting the definition of a financial liability then this is classes as an equity instrument. Dividends and distributions relating to equity instruments are debited direct to equity. |
|
|
Provisions |
|
Provisions (i.e. liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Foreign currency translation |
|
Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss. |
|
|
| 2 |
Employees |
2024 |
|
2023 |
| Number |
Number |
|
|
Average number of persons employed by the company |
- |
|
- |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
Land and buildings |
|
Wind turbine |
|
Wind turbine - non qualifying costs |
|
Total |
| £ |
£ |
£ |
£ |
|
Cost |
|
At 1 January 2024 |
100,000 |
|
400,516 |
|
7 |
|
500,523 |
|
At 31 December 2024 |
100,000 |
|
400,516 |
|
7 |
|
500,523 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 January 2024 |
13,064 |
|
34,294 |
|
- |
|
47,358 |
|
Charge for the year |
8,173 |
|
20,777 |
|
- |
|
28,950 |
|
At 31 December 2024 |
21,237 |
|
55,071 |
|
- |
|
76,308 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 December 2024 |
78,763 |
|
345,445 |
|
7 |
|
424,215 |
|
At 31 December 2023 |
86,936 |
|
366,222 |
|
7 |
|
453,165 |
|
|
|
|
|
|
|
|
|
|
| 4 |
Debtors |
2024 |
|
2023 |
| £ |
£ |
|
|
Trade debtors |
7,323 |
|
12,712 |
|
Other debtors |
399,132 |
|
254,472 |
|
|
|
|
|
|
406,455 |
|
267,184 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2024 |
|
2023 |
| £ |
£ |
|
|
Trade creditors |
2,418 |
|
7,776 |
|
Taxes and social security costs |
941 |
|
3,518 |
|
Other creditors |
41,739 |
|
14,926 |
|
|
|
|
|
|
45,098 |
|
26,220 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Provision for liabilities |
|
|
Deferred Taxation |
| £ |
|
|
At 1 January 2024 |
59,137 |
|
Charged to the profit and loss |
27,224 |
|
|
At 31 December 2024 |
86,361 |
|
|
|
|
|
|
|
|
|
|
|
The provision for deferred taxation is made up as follows: |
|
|
|
|
|
|
|
2024 |
|
2023 |
| £ |
£ |
|
|
Accelerated capital allowances |
(27,224) |
|
(41,745) |
|
|
|
|
|
|
|
(27,224) |
|
(41,745) |
|
|
|
|
|
|
|
|
|
|
| 7 |
Directors' advances, credits and guarantees |
|
|
During the year there were no transactions with the directors. The balance remained nil. |
|
|
| 8 |
Related party transactions |
|
|
At the balance sheet date the company had the following balances with related parties: |
|
|
|
|
|
|
|
2024 |
|
2023 |
| £ |
£ |
|
|
RF Wind Ltd |
|
|
|
|
91,175 |
|
91,175 |
|
MPG Wind Ltd |
|
|
|
|
185,697 |
|
9,697 |
|
MPG Energy Ltd |
|
|
|
|
(1,356) |
|
- |
|
|
|
|
|
|
275,516 |
|
100,872 |
|
|
|
|
|
|
|
|
|
|
Messrs Eamonn and Adrian Martin are directors and persons with significant control in the above companies.
At the balance sheet date the above balances have been reflected in the debtors and creditors respectively.
The balances are interest free and repayable on demand. |
|
|
| 9 |
Share capital |
|
2024 |
|
2023 |
| £ |
£ |
|
|
Called up, issued and fully paid share capital |
|
|
|
|
446,145 |
|
401,145 |
|
Called up, issued, unpaid |
53,855 |
|
98,855 |
|
|
|
|
|
|
500,000 |
|
500,000 |
|
|
|
|
|
|
|
|
|
|
The company has an issued share capital of 500,000 ordinary shares of £1.00 each. 446,145 of these ordinary shares are fully paid, 53,855 remain unpaid. This balance is shown in debtors. |
|
|
| 10 |
Statement of changes in equity |
|
|
Shareholders funds represents cumulative profits or losses, net of dividends paid, deferred tax adjustments and other adjustments. |
|
|
| 11 |
Other information |
|
|
Edenbane Wind Ltd is a private company limited by shares and incorporated in Northern Ireland. Its registered office is: |
|
141 Camlough Road |
|
Carrickmore |
|
Co. Tyrone |
|
BT79 9BS |