Company registration number SC364249 (Scotland)
ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 10
ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
485,918
566,789
Current assets
Debtors
6
120,556
202,856
Cash at bank and in hand
1,648,321
1,354,691
1,768,877
1,557,547
Creditors: amounts falling due within one year
8
(388,531)
(378,123)
Net current assets
1,380,346
1,179,424
Total assets less current liabilities
1,866,264
1,746,213
Creditors: amounts falling due after more than one year
9
(136,533)
(285,093)
Provisions for liabilities
10
(101,581)
(114,405)
Net assets
1,628,150
1,346,715
Capital and reserves
Called up share capital
11
100
100
Hedging reserve
2,817
7,271
Profit and loss reserves
1,625,233
1,339,344
Total equity
1,628,150
1,346,715

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

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on ......................... and are signed on its behalf by:
2025-12-11
..............................................
Director
Company registration number SC364249 (Scotland)
ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
1
Accounting policies
Company information

Rousay, Egilsay and Wyre Islands Renewable Energy Development Limited is a private company limited by shares incorporated in Scotland. The registered office is Faraclett, Rousay, Orkney, KW17 2PR. The parent, Rousay, Egilsay & Wyre Development Trust registered address is The Cabin, Pier, Brinian, Rousay, Orkney, KW17 2PU.

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 under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover represents amounts receivable for electricity production net of VAT. It includes all amounts receivable for electricity produced and exported in the period and associated government subsidies.

 

Turnover also includes amounts receivable net of VAT for consultancy and administrative services performed in the period.

1.3
Tangible fixed assets

Tangible fixed assets 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:

Plant and machinery
5% - 6.25% straight line basis
Fixtures, fittings & equipment
20% reducing balance basis

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.

1.4
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).

1.5
Cash at bank and in hand

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.

ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 3 -
1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with 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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

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 company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans and loans from fellow group companies, 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.

 

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.

1.7
Equity instruments

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

1.8
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
Hedge accounting

The Company has designated certain hedging instruments, including derivatives, embedded derivatives and non-derivatives, as cash flow hedges.

 

At the inception of the hedge relationship, the company documents the relationship between the hedging instrument and the hedged item along with risk management objectives and strategy for undertaking various hedge transactions. At the inception of the hedge and on an ongoing basis, the company documents whether the hedging instrument is highly effective in offsetting changes in fair values or cash flows of the hedged item.

 

Cash flow hedges

The effective portion of changes in the fair value of derivatives that are designated and qualify as cash flow hedges is recognised in other comprehensive income.

 

The gain or loss relating to the ineffective portion is recognised immediately in profit or loss, and is included in the 'other gains and losses' line in this item.

 

Amounts previously recognised in other comprehensive income and accumulated in equity are reclassified to profit or loss in the periods when the hedged item is recognised in the profit or loss in the same line as of the income statement as the recognised hedged item. However when the forecast transaction that is hedged results in the recognition of a non-financial asset or liability, the gains and losses previously accumulated in equity are transferred from equity and included in the initial measurement of the cost of the asset or liability concerned.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
1.10
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation.

 

Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision in measured at present value the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.

1.11
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 stock or fixed 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.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

1.15

Distributions

Donations to the company's parent organisation Rousay, Egilsay & Wyre Development Trust are classified as distributions of post-tax profits in line with UK accounting guidance.

 

The company does not have a legal or constructive obligation to pay donations to the parent entity, consequently donations are recognised in the period in which they are paid.

 

The tax charge/ liability for each period is however stated net of any relief the company expects to claim in respect of donations that are made, or expected to be made, after the end of the reporting period.

ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
2
Judgements and key sources of estimation uncertainty

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

3
Employees

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

2025
2024
Number
Number
Total
2
2
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2024 and 31 March 2025
1,614,693
Depreciation and impairment
At 1 April 2024
1,047,904
Depreciation charged in the year
80,871
At 31 March 2025
1,128,775
Carrying amount
At 31 March 2025
485,918
At 31 March 2024
566,789
5
Financial instruments
2025
2024
£
£
Carrying amount of financial assets include:
Instruments measured at fair value through profit or loss
3,756
9,694
ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
116,800
193,162
2025
2024
Amounts falling due after more than one year:
£
£
Other debtors
3,756
9,694
Total debtors
120,556
202,856
7
Loans and overdrafts
2025
2024
£
£
Bank loans
243,565
370,873
Loans from group undertakings and related parties
41,351
53,819
284,916
424,692
Payable within one year
148,383
139,599
Payable after one year
136,533
285,093

The company has granted to The Co-operative Bank PLC a bond and floating charge over all property, and standard securities over its interest in two leases of land granted to it by Rousay, Egilsay and Wyre Development Trust, as a security for all sums advanced by the bank.

The company has borrowed from Co-operative Bank PLC the sum of £243,565 (2024: £370,873) under the terms of a formal loan agreement. The loan is repayable over the period until December 2026 . The interest rate on the loan is LIBOR + 2.25%.

 

The company has borrowed from Rousay, Egilsay & Wyre Development Trust, its parent entity, the sum of £41,351 (2024: £53,819) under the terms of a formal loan agreement. The loan is repayable over the period until December 2026. The interest rate on the loan is LIBOR + 2.25%.

8
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
135,913
127,311
Amounts owed to group undertakings
7,421
7,421
Taxation and social security
196,619
198,416
Other creditors
48,578
44,975
388,531
378,123
ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
9
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
107,652
243,562
Other creditors
28,881
41,531
136,533
285,093

The company entered into an interest swap arrangement as part of its term loan with Co-operative Bank PLC. Under the swap arrangement, the company pays interest at a fixed rate and receives interest at a variable rate connected to the LIBOR.

 

The hedging instrument is a designated cash flow hedge which effectively removes the cash flow risk associated with the variable interest element of the term loan.

10
Provisions for liabilities
2025
2024
£
£
Decommissioning
20,000
20,000
Deferred tax liabilities
81,581
94,405
101,581
114,405

A provision of £20,000 has been raised for the anticipated cost to the company of fulfilling its obligation to decommission the Rousay community wind turbine at the end of its useful life. The directors have instructed a consultant to provide an updated robust calculation of the provision which will be available and updated accordingly, once available.

11
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
12
Audit report information
(Continued)
- 9 -
Opinion

In our opinion the financial statements:

Senior Statutory Auditor:
Ryan Allan
Statutory Auditor:
A J B Scholes Ltd
Date of audit report:
Date: .............................................
2025-12-11
13
Operating lease commitments
Lessee

The company leases land from its parent company under the terms of two 25 year leases, one expiring on 8 May 2036 and one on 28 February 2048. An area of land is leased for a minimum rent of £2,000 per annum index linked (although additional rent is payable under this lease based on an agreed percentage of income from the company's wind turbine, where this amount exceeds the minimum rent). An access track is leased for £360 per annum index linked.

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
49,600
51,960
14
Related party transactions
Remuneration of key management personnel
2025
2024
£
£
Aggregate compensation
12,293
12,293
ROUSAY, EGILSAY AND WYRE ISLANDS RENEWABLE ENERGY DEVELOPMENT LIMITED
TRADING AS REWIRED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
14
Related party transactions
(Continued)
- 10 -

The company is a wholly owned subsidiary of Rousay, Egilsay and Wyre Development Trust (REWDT).

 

Administrative expenses for the year include sums charged by REWDT totalling £34,746 (2024: £32,585), including £3,600 (2024: £3,600) for management and administrative services, and £31,146 (2024: £28,985) for the rent of land & buildings and equipment.

 

The company has entered into a subordinated loan agreement with REWDT. Under the terms of the agreement, interest charged in the period and included in interest payable totalled £3,366 (2024: £4,473). The company repaid capital and interest amounting to £15,834 (2024: £16,082). Creditors falling due within one year include £12,470 (2024: £12,288), and creditors falling due after more than one year include £28,881 (2024: £41,531), payable to REWDT under the terms of the loan agreement. The loan is repayable in sixteen annual instalments which commenced in 2012 and interest is charged at a rate of three month LIBOR plus 2.25%.

 

Creditors falling due within one year include other accrued costs of £30,786 (2024: £28,625) payable to REWDT.

 

During the year, the company paid donations of £300,000 (2024: £400,000) to REWDT. These payments are classified as post-tax distributions.

15
Parent company

The ultimate controlling party is Rousay, Egilsay & Wyre Development Trust, a company registered in Scotland number SC318527, which owns the entire share capital.

The company is controlled by the directors.

Rousay, Egilsay & Wyre Development Trust is the smallest and largest group of undertakings to consolidate these financial statements.

16
Non-audit services provided by auditor

In common with many businesses of our size and nature we use our auditors to prepare and submit returns to the tax authorities and assist with the preparation of the financial statements.

2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityL FrenchB HicksM HullG MainlandV QuinnP RoebuckC TunbridgeH CastleSC3642492024-04-012025-03-31SC3642492025-03-31SC3642492024-03-31SC364249core:OtherPropertyPlantEquipment2025-03-31SC364249core:OtherPropertyPlantEquipment2024-03-31SC364249core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-31SC364249core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-31SC364249core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-31SC364249core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-31SC364249core:CurrentFinancialInstruments2025-03-31SC364249core:CurrentFinancialInstruments2024-03-31SC364249core:Non-currentFinancialInstruments2025-03-31SC364249core:Non-currentFinancialInstruments2024-03-31SC364249core:ShareCapital2025-03-31SC364249core:ShareCapital2024-03-31SC364249core:HedgingReserve2025-03-31SC364249core:HedgingReserve2024-03-31SC364249core:RetainedEarningsAccumulatedLosses2025-03-31SC364249core:RetainedEarningsAccumulatedLosses2024-03-31SC364249core:ShareCapitalOrdinaryShareClass12025-03-31SC364249core:ShareCapitalOrdinaryShareClass12024-03-31SC364249core:PlantMachinery2024-04-012025-03-31SC364249core:FurnitureFittings2024-04-012025-03-31SC3642492023-04-012024-03-31SC364249core:OtherPropertyPlantEquipment2024-03-31SC364249core:OtherPropertyPlantEquipment2024-04-012025-03-31SC364249core:WithinOneYear2025-03-31SC364249core:WithinOneYear2024-03-31SC364249core:AfterOneYear2025-03-31SC364249core:AfterOneYear2024-03-31SC364249bus:OrdinaryShareClass12024-04-012025-03-31SC364249bus:OrdinaryShareClass12025-03-31SC364249bus:OrdinaryShareClass12024-03-31SC364249bus:PrivateLimitedCompanyLtd2024-04-012025-03-31SC364249bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-31SC364249bus:FRS1022024-04-012025-03-31SC364249bus:Audited2024-04-012025-03-31SC364249bus:Director12024-04-012025-03-31SC364249bus:Director22024-04-012025-03-31SC364249bus:Director32024-04-012025-03-31SC364249bus:Director42024-04-012025-03-31SC364249bus:Director52024-04-012025-03-31SC364249bus:Director62024-04-012025-03-31SC364249bus:Director72024-04-012025-03-31SC364249bus:CompanySecretary12024-04-012025-03-31SC364249bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP