Company registration number 12695849 (England and Wales)
TENT HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
TENT HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Stelios Kornaros
(Appointed 21 January 2025)
Rachel Turnbull
(Appointed 21 January 2025)
George Tasker
(Appointed 21 January 2025)
Secretary
Resolis Limited
Company number
12695849
Registered office
1 Park Row
Leeds
United Kingdom
LS1 5AB
Auditor
Cooper Parry Group Limited
Statutory Auditor
1st Floor, Abbey Square
Davidson House
The Forbury
Reading
RG1 3EU
TENT HOLDINGS LIMITED
CONTENTS
Page
Directors' report
1 - 2
Independent auditor's report
3 - 5
Profit and loss account
6
Balance sheet
7
Statement of changes in equity
8
Notes to the financial statements
9 - 13
TENT HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Principal activities

The principal activity of the company continued to be that of investing in Special Purpose Vehicle companies ("SPVs") who operate hydroelectric power facilities.

Directors

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

Stelios Kornaros
(Appointed 21 January 2025)
Rachel Turnbull
(Appointed 21 January 2025)
Jonathan Hick
(Resigned 21 January 2025)
Chloe Smith
(Resigned 21 January 2025)
George Tasker
(Appointed 21 January 2025)
Qualifying third party indemnity provisions

Directorship services are provided by a third-party company through a Management Service Agreement. The Management Service Provider has made qualifying third party indemnity provisions for the benefit of the company's directors during the year. These provisions remain in force at the reporting date.

Auditor

Cooper Parry Group Limited 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 directors' responsibilities

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:

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.

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.

 

TENT HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Small companies exemption

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

On behalf of the board
Stelios Kornaros
Director
22 December 2025
TENT HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF TENT HOLDINGS LIMITED
- 3 -
Opinion

We have audited the financial statements of TENT Holdings Limited (the 'company') for the year ended 31 March 2025 which comprise the profit and loss account, the balance sheet, the statement of changes in equity 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:

Basis for opinion

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 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. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

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.

Other information

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:

TENT HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF TENT HOLDINGS LIMITED (CONTINUED)
- 4 -
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:

 

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 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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We discussed with the directors the policies and procedures in place regarding compliance with laws and regulations. We discussed amongst the audit team the identified laws and regulations, and remained alert to any indications of non-compliance.

During the audit we focussed on laws and regulations which could reasonably be expected to give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation.

Our procedures in relation to fraud, included but were not limited to: inquires of management whether they have any knowledge of any actual, suspected or alleged fraud, and discussions amongst the audit team regarding risk of fraud such as opportunities for fraudulent manipulation of financial statements.

We determined that the principal risks related to posting manual journal entries to manipulate financial performance and management bias through judgements in accounting estimates and challenged the assumptions and judgements made by management in its significant accounting estimates. We also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud. Our tests included agreeing the financial statement disclosures to underlying supporting documentation.

TENT HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF TENT HOLDINGS LIMITED (CONTINUED)
- 5 -

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 is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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.

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.

Roz McFarlane (Senior Statutory Auditor)
For and on behalf of Cooper Parry Group Limited
Statutory Auditor
United Kingdom
1st Floor, Abbey Square
Davidson House
22 December 2025
TENT HOLDINGS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
2025
2024
Notes
£
£
Administrative expenses
(545,254)
(280,992)
Interest receivable and similar income
5
1,816,741
7,469,180
Interest payable and similar expenses
6
(2,125,034)
(5,142,527)
Amounts written off investments
7
(5,092,195)
(11,260,998)
Loss before taxation
(5,945,742)
(9,215,337)
Tax on loss
-
0
-
0
Loss for the financial year
(5,945,742)
(9,215,337)

The profit and loss account has been prepared on the basis that all operations are continuing operations.

TENT HOLDINGS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 7 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
8
42,484,654
104,353,340
Current assets
Debtors
9
110,405
426,543
Investments
10
-
0
424,000
Cash at bank and in hand
63,633
4,101,642
174,038
4,952,185
Creditors: amounts falling due within one year
11
(2,733,224)
(89,152,262)
Net current liabilities
(2,559,186)
(84,200,077)
Total assets less current liabilities
39,925,468
20,153,263
Creditors: amounts falling due after more than one year
12
(25,717,947)
-
0
Net assets
14,207,521
20,153,263
Capital and reserves
Called up share capital
5
5
Other reserves
14,890,021
19,982,216
Profit and loss reserves
(682,505)
171,042
Total equity
14,207,521
20,153,263

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 22 December 2025 and are signed on its behalf by:
Stelios Kornaros
Director
Company registration number 12695849 (England and Wales)
TENT HOLDINGS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
Share capital
Special distributable reserve
Capital reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2023
5
23,404,432
8,286,375
625,381
32,316,193
Year ended 31 March 2024:
Loss and total comprehensive income
-
-
-
(9,215,337)
(9,215,337)
Dividends
-
-
-
(2,947,593)
(2,947,593)
Allocation of dividends
-
(447,593)
-
447,593
-
Allocation of unrealised losses
-
-
(11,260,998)
11,260,998
-
Balance at 31 March 2024
5
22,956,839
(2,974,623)
171,042
20,153,263
Year ended 31 March 2025:
Loss and total comprehensive income
-
-
-
(5,945,742)
(5,945,742)
Allocation of unrealised gains
-
-
(5,092,195)
5,092,195
-
Balance at 31 March 2025
5
22,956,839
(8,066,818)
(682,505)
14,207,521
TENT HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
1
Accounting policies
Company information

TENT Holdings Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1 Park Row, Leeds, United Kingdom, LS1 5AB.

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, modified to include certain fixed asset investments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future.true

 

The directors have prepared a financial model which covers the period to 31 March 2056 and forecasts income, expenditure and cash flows over this period. This model makes assumptions on generation, pricing and general inflation, which are regularly updated for the latest available information. The directors have run sensitivity analysis on the model, which indicates that the company would be able to continue in operations should there be a large decrease in financial performance.

 

Thus the directors continue to adopt the going concern basis of accounting in preparing the financial

statements.

1.3
Fixed asset investments

Investments

Interests in subsidiaries are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in profit or loss. Transaction costs are expensed to profit or loss as incurred.

Investments in subsidiaries are revalued quarterly with reference to forecast equity distributions receivable by the company on a discounted cash flow basis.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

Loans

Loans provided to subsidiaries and third parties are measured at historic cost less any provision for impairment.

1.4
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and bank overdrafts.

TENT HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 10 -
1.5
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 creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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 payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts 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 creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.6
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.

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.

TENT HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 11 -
Key sources of estimation uncertainty

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

Investment valuations

The directors have prepared a financial model covering the period to 31 March 2056, which forecasts income, expenditure and cash flows for the company and its SPVs. The model incorporates assumptions on electricity generation, pricing (including fixed-price Power Purchase Agreements), and inflation, which are updated regularly for the latest available information.

 

The model forecasts distributions from the SPVs to the company and is used to determine the fair value of the company’s equity investments. These valuations are based on expected equity distributions (dividends and equity redemptions) discounted to current fair value using a rate of 9.83%, which reflects the expected market rate for providing such funding to the SPVs.

 

Given the extended timeframe and reliance on assumptions, there is inherent estimation uncertainty. Changes in key assumptions, such as discount rate or generation performance, could materially affect the valuation.

3
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
6,000
12,420
4
Employees

The average monthly number of persons (including directors) employed by the company during the year was Nil (2024: Nil).

5
Interest receivable and similar income
2025
2024
£
£
Interest receivable and similar income includes the following:
Income from shares in group undertakings
-
0
1,979,389
Interest receivable from group companies
1,815,303
1,249,590
6
Interest payable and similar expenses
2025
2024
£
£
Interest payable and similar expenses includes the following:
Interest payable to group undertakings
2,124,166
5,142,527
TENT HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
7
Amounts written off investments
2025
2024
£
£
Fair value gains/(losses)
Loss on financial assets held at fair value through profit or loss
(5,092,195)
(11,260,998)
8
Fixed asset investments
2025
2024
£
£
Shares in subsidiaries
24,000,322
29,446,502
Loans to subsidiaries
17,166,272
19,647,490
Other loans
1,318,060
55,259,348
42,484,654
104,353,340
Fixed asset investments revalued

Shares in subsidiaries are measured at fair value in line with the accounting policies. On the historical costs basis, the carrying value would be £30,989,491 (2024: £30,989,491).

Movements in fixed asset investments
Shares in subsidiaries
Loans to subsidiaries
Other loans
Total
£
£
£
£
Cost or valuation
At 1 April 2024
29,446,502
19,647,490
55,259,348
104,353,340
Valuation changes
(5,446,180)
-
353,985
(5,092,195)
Loan repayments
-
(2,481,218)
(54,295,273)
(56,776,491)
At 31 March 2025
24,000,322
17,166,272
1,318,060
42,484,654
Carrying amount
At 31 March 2025
24,000,322
17,166,272
1,318,060
42,484,654
At 31 March 2024
29,446,502
19,647,490
55,259,348
104,353,340
9
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
110,405
426,543
10
Current asset investments
2025
2024
£
£
Other investments
-
0
424,000
TENT HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
11
Creditors: amounts falling due within one year
2025
2024
£
£
Amounts owed to group undertakings
2,697,459
88,441,377
Other creditors
35,765
710,885
2,733,224
89,152,262

At 31 March 2024, £25,397,263 was due to TP Leasing Limited and is included within "Amounts owed to group undertakings". This funding was provided by way of two revolving credit facilities that were secured by fixed and floating securities over all of the company's present and future assets. The facilities were repaid during the year and the securities were satisfied on 28 June 2024. As at 31 March 2025, the company had no outstanding security charges.

12
Creditors: amounts falling due after more than one year
2025
2024
£
£
Amounts owed to group undertakings
25,717,947
-
0

During the year, the parent company, Arkaig Bidco Limited, provided long-term funding to the company by way of 10% unsecured loan notes due 2055. The balances within "Amounts owed to group undertakings" due within one year and after more than one year relate to these unsecured loan notes.

13
Parent company

The company is a wholly-owned subsidiary of Arkaig Bidco Limited, a company registered in the United Kingdom, with registered office of 1 Park Row, Leeds, LS1 5AB.

 

The company's financial statements are not consolidated into the financial statements of any other entity.

 

There is no ultimate controlling party.

2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Stelios KornarosRachel TurnbullJonathan HickChloe SmithGeorge TaskerResolis Limited0126958492024-04-012025-03-3112695849bus:Director12024-04-012025-03-3112695849bus:Director22024-04-012025-03-3112695849bus:Director52024-04-012025-03-3112695849bus:CompanySecretary12024-04-012025-03-3112695849bus:Director32024-04-012025-03-3112695849bus:Director42024-04-012025-03-3112695849bus:RegisteredOffice2024-04-012025-03-31126958492025-03-31126958492023-04-012024-03-3112695849core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3112695849core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31126958492024-03-3112695849core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3112695849core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3112695849core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3112695849core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3112695849core:CurrentFinancialInstruments2025-03-3112695849core:CurrentFinancialInstruments2024-03-3112695849core:ShareCapital2025-03-3112695849core:ShareCapital2024-03-3112695849core:OtherMiscellaneousReserve2025-03-3112695849core:OtherMiscellaneousReserve2024-03-3112695849core:RetainedEarningsAccumulatedLosses2025-03-3112695849core:RetainedEarningsAccumulatedLosses2024-03-3112695849core:ShareCapital2023-03-3112695849core:RetainedEarningsAccumulatedLosses2023-03-3112695849core:Non-currentFinancialInstruments2025-03-3112695849core:Non-currentFinancialInstruments2024-03-3112695849bus:PrivateLimitedCompanyLtd2024-04-012025-03-3112695849bus:FRS1022024-04-012025-03-3112695849bus:Audited2024-04-012025-03-3112695849bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP