Company registration number SC138431 (Scotland)
ASSYNT HYDRO LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2025
31 December 2025
PAGES FOR FILING WITH REGISTRAR
ASSYNT HYDRO LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
ASSYNT HYDRO LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
-
0
9,053
Tangible assets
4
9,759
21,311
9,759
30,364
Current assets
Debtors
5
125,822
31,796
Cash at bank and in hand
292,454
318,637
418,276
350,433
Creditors: amounts falling due within one year
6
(41,140)
(55,649)
Net current assets
377,136
294,784
Net assets
386,895
325,148
Capital and reserves
Called up share capital
75,002
75,002
Profit and loss reserves
311,893
250,146
Total equity
386,895
325,148

For the financial year ended 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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 16 June 2026 and are signed on its behalf by:
Mr J Morrison
Director
Company registration number SC138431 (Scotland)
ASSYNT HYDRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
1
Accounting policies
Company information

Assynt Hydro Limited is a private company limited by shares incorporated in Scotland. The registered office is Cnoc Uaine Culkein, Stoer Assynt, Lochinver, Lairg, Sutherland, United Kingdom, IV27 4JG.

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 is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.3
Research and development expenditure

Expenditure incurred on a speculative basis relating to hydro scheme developments is capitalised pending successful outcome. Total expenditure to date is reviewed at each balance sheet date to justify continuing deferral.

 

Where there has been successful development of a hydro scheme, the project costs are written off over the estimated useful life of the scheme.

 

Any expenditure deemed irrecoverable is written off immediately on a project by project basis.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation 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:

Development costs
4% on cost
1.5
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:

Land and buildings
4% on cost
Plant and equipment
25% reducing balance
ASSYNT HYDRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 3 -

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.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.7
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.

ASSYNT HYDRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
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.

1.8
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.

1.9
Government grants

Government grants received in the sum of £269,800 are being released in equal instalments to the profit and loss account over the estimated useful life of the hydro scheme.

 

If the hydro scheme generates for less than twenty five years, the government grant will be repayable in full.

2
Employees

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

2025
2024
Number
Number
Total
3
3
ASSYNT HYDRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
3
Intangible fixed assets
Development costs
£
Cost
At 1 January 2025 and 31 December 2025
298,185
Amortisation and impairment
At 1 January 2025
289,132
Amortisation charged for the year
9,053
At 31 December 2025
298,185
Carrying amount
At 31 December 2025
-
0
At 31 December 2024
9,053
4
Tangible fixed assets
Land and buildings
Plant and equipment
Total
£
£
£
Cost
At 1 January 2025 and 31 December 2025
68,550
222,790
291,340
Depreciation and impairment
At 1 January 2025
66,494
203,535
270,029
Depreciation charged in the year
2,056
9,496
11,552
At 31 December 2025
68,550
213,031
281,581
Carrying amount
At 31 December 2025
-
0
9,759
9,759
At 31 December 2024
2,056
19,255
21,311
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
24,898
31,796
Other debtors
12,838
-
0
Prepayments and accrued income
88,086
-
0
125,822
31,796
ASSYNT HYDRO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
1,407
-
0
Amounts owed to group undertakings
8,669
8,233
Corporation tax
26,363
23,532
Other taxation and social security
-
0
5,134
Government grants
-
0
9,161
Accruals and deferred income
4,701
9,589
41,140
55,649
2025-12-312025-01-01falsefalsefalse16 June 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr J MorrisonMr M D BulchMr J M MorrisonMr J MorrisonSC1384312025-01-012025-12-31SC1384312025-12-31SC1384312024-12-31SC138431core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-12-31SC138431core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-31SC138431core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-31SC138431core:PlantMachinery2025-12-31SC138431core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC138431core:PlantMachinery2024-12-31SC138431core:WithinOneYear2025-12-31SC138431core:WithinOneYear2024-12-31SC138431core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-31SC138431core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC138431core:ShareCapital2025-12-31SC138431core:ShareCapital2024-12-31SC138431core:RetainedEarningsAccumulatedLosses2025-12-31SC138431core:RetainedEarningsAccumulatedLosses2024-12-31SC138431bus:CompanySecretaryDirector12025-01-012025-12-31SC138431core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-31SC138431core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-31SC138431core:PlantMachinery2025-01-012025-12-31SC1384312024-01-012024-12-31SC138431core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-31SC138431core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-012025-12-31SC138431core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31SC138431core:PlantMachinery2024-12-31SC1384312024-12-31SC138431core:CurrentFinancialInstruments2025-12-31SC138431core:CurrentFinancialInstruments2024-12-31SC138431bus:PrivateLimitedCompanyLtd2025-01-012025-12-31SC138431bus:FRS1022025-01-012025-12-31SC138431bus:AuditExemptWithAccountantsReport2025-01-012025-12-31SC138431bus:Director12025-01-012025-12-31SC138431bus:Director22025-01-012025-12-31SC138431bus:Director32025-01-012025-12-31SC138431bus:CompanySecretary12025-01-012025-12-31SC138431bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-31SC138431bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP