Company registration number 13754573 (England and Wales)
PRETORIA ENERGY GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PRETORIA ENERGY GROUP LIMITED
COMPANY INFORMATION
Directors
Mr S Ripley
Mr M Knox
Mr H S Clay
Mr L A Woodard
Company number
13754573
Registered office
Padro House Chear Fen
Ely Road
Chittering
Cambridge
CB25 9GE
Auditor
Ensors
First Floor
Victory House, Vision Park
Chivers Way, Histon
Cambridge
CB24 9ZR
PRETORIA ENERGY GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Directors' responsibilities statement
6
Independent auditor's report
7 - 9
Profit and loss account
10
Group statement of comprehensive income
11
Group balance sheet
12 - 13
Company balance sheet
14
Group statement of changes in equity
15
Company statement of changes in equity
16
Group statement of cash flows
17
Company statement of cash flows
18
Notes to the financial statements
19 - 41
PRETORIA ENERGY GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

Review of the business

The company is a holding company providing central services to the rest of the Group.

 

The Group consists of various anaerobic digester plants generating green energy, farming businesses growing the feedstock for use by the digesters, as well as new sites being developed for further energy production.

 

The directors are satisfied with the results of the Group. Commodity prices remained stable during 2025 and

remained within the levels expected. Gas and power prices for a proportion of output were fixed to protect the Group against adverse price fluctuations. .

 

The Group has continued to invest in equipment and technology aimed at reducing its carbon footprint.

 

During the year, a fatal incident occurred at one of the Group's sites. Related regulatory investigations remain ongoing and the Board continues to monitor developments.

 

Our new plants at Chittering and Mepal entered their first full year of trading and have been performing well. Work was underway during the year on the construction of additional plants at Chittering and Mepal. .

 

The Group and company balance sheets both show a strong net asset position. The Group has net assets of £88.2m (2024 - £81.3m) at the year end.

Principal risks and uncertainties

The directors have considered the key risks facing the business and have mitigated these in various ways. Each of the digester businesses has a contract to supply the majority of its output as green energy through the national gas and electricity networks. For supplying this energy the group receives government support under fixed price arrangements. The current contracts expire in 2034, 2037 and 2039.

To ensure continued supply of raw materials, the Group has its own farming entities that grow and store feedstock for use in the digesters, thereby reducing the risk of disruption to the supply of raw materials for use in the digesters.

To mitigate the impact of changes in wholesale energy prices, the Group has entered into forward contracts to sell part of its production at a fixed price. It has accounted for these contracts as a cash flow hedge.

Development and performance

The directors consider the financial position of the Group at the year-end to be strong. Performance of the underlying business remains in keeping with business plans. The new plants that came online in the prior year are performing well and new sites at Mepal and Chittering are expected to become operational in 2026.

Key performance indicators

The directors manage and monitor the business using various key performance indicators. The financial indicators are turnover, overall gross profit and earnings before interest, depreciation and amortisation (EBITDA).

In the period:

The Directors also regularly review the Group's cash flow position and working capital requirements.

 

PRETORIA ENERGY GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Section 172(1) of The Companies Act 2006

The companies (Miscellaneous Reporting) Regulations 2018 requires qualifying companies to publish a statement explaining how the directors have had regard to matters set out in section 172(1)(a) to (f) of the Companies Act 2006 in performing their duties under section 172 of the Companies Act 2006.

In accordance with section 172, the board of directors confirms that they have acted in a way that they consider, in good faith, would be most likely to promote the success of the Company for the benefit of its shareholders. The paragraphs below summarise how the Directors have had regard to the matters set out in section 172(1) (a) to (f) of the 2006 Act.

The likely long-term consequences of decisions

The Company operates with an extended timeline and evaluates the consequences of significant decisions for the business several years into the future. Due consideration is given to the consequences of these decisions on the profitability of the business, the ability to provide a consistently improving environment for employees and the likely developments in local markets.

The board is closely managing the activities of the business whilst maintaining strong financial disciplines and controls to ensure that whatever the prevailing economic conditions, the business can operate well within available financing facilities.

The interests of the Company and group employees

The Group strives to provide a safe and stimulating working environment for its employees, and the Group's intention is to provide sustainable employment conditions over time and to have staff benefit from the success of the company in the short and long term. The company aims to be a supporter of local employment and is committed to providing opportunities and training to staff.

We believe that as a significant proportion of our employees have been with the company for an extended period of time, is a testament to the fact that we are meeting these goals.

Need to foster business relationships

The Company is acutely aware of the need to foster and maintain mutually beneficial relationships in order to achieve sustainable business success. Customer relationships are encouraged at all levels of the business with a focus on customer service at all times.

The desirability of the company maintaining a reputation of high standards of business conduct

The company is firmly convinced that ethics and transparency in all relations are fundamental issues and continuously strives to enhance these values by providing employees and target audiences, such as supplies, with instructions and guidelines on good behaviour and good conduct.

We are committed to continually improving our ethical and transparency practices.

The Group's impact on the community and the environment

Sustainability is one of our key drivers of the business strategy. Given the importance of this theme, decisions in this area are made by the board of directors. These include:

 

The need to act fairly between shareholders

This is at the heart of the culture of the business and the board always seek to ensure fairness between the different members of the group.

PRETORIA ENERGY GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

On behalf of the board

Mr M Knox
Director
18 August 2026
PRETORIA ENERGY GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -

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

Principal activities

The principal activity of the company is that of a holding company. The Group is a producer of green energy.

Results and dividends

The results for the year are set out on page 10.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

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

Mr S Ripley
Mr R J Lee
(Resigned 7 July 2026)
Mr M Knox
Mr H S Clay
Mr L A Woodard
Financial instruments
Liquidity risk

The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the business.

Interest rate risk

The group is exposed to fair value interest rate risk on its fixed rate borrowings and cash flow interest rate risk on floating rate deposits, bank overdrafts and loans. The group enters into fixed interest borrowings wherever possible to enable it to accurately forecast future cash outflows.

The group’s principal foreign currency exposures arise from trading with overseas companies. Group policy permits but does not demand that these exposures may be hedged in order to fix the cost in sterling.

Credit risk

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Research and development

The group undertakes various research and development activities as part of its continuing process improvement plans.

Business relationships

Details on how the Group has fostered relationships with suppliers, customers and others can be found within the Group’s Section 172 statement in the Strategic Report.

Post reporting date events

On 14 May 2026, Pretoria Energy Company (Arable) Limited acquired 50% of the ordinary share capital of 5 Counties Contracting Limited through the subscription of one £1 ordinary share at a subscription price of £1,000,000.

 

On 7 July 2026, Pretoria Energy Group Limited completed a capital reduction and a related off-market share buyback for consideration of £18.4 million, funded from existing cash resources.

PRETORIA ENERGY GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
Auditor

In accordance with the company's articles, a resolution proposing that Ensors be reappointed as auditor of the group will be put at a General Meeting.

Energy and carbon report

Pretoria Energy Group Limited's annual UK energy usage for its financial year 2025 and the preceding year were:

 

 

 

 

 

 

 

2025 / kWh

 

2024 / kWh

Electricity

 

8,502,276

 

14,907,755

Fuel (diesel)*

 

1,643,309

 

936,270

Total

 

10,145,585

 

15,844,025

 

 

 

 

 

*Fuel (diesel) usage is equivalent to 164,331 litres (2024: 93,627 litres).

 

 

 

 

 

Pretoria Energy Group Limited's associated greenhouse gas emissions (in tonnes of carbon dioxide

equivalent (CO2e)) for its financial year 2025 was:

 

 

 

 

 

 

 

 

 

2025 / kg CO2e

 

2024 / kg CO2e

Electricity

 

1,805,288

 

3,165,364

Fuel (diesel)

 

494,660

 

281,831

Total

 

2,299,949

 

3,447,194

 

 

 

 

 

Emissions intensity ratios of:

 

 

 

 

 

 

 

 

 

2025

 

2024

Electricity

 

2,834,092 kWh per employee

 

4,969,252 kWh per employee

Fuel (diesel)

 

£17.435 turnover per kWh diesel

 

£41.32 turnover per kWh diesel

 

 

 

 

 

The methodologies used to calculate the above were the analysis of the specific bills covering the financial period for each of the three areas, along with the average headcount and bottle gas sales income.

 

Details on measures the Group has taken to improve energy efficiency can be found within the Group’s Section 172 statement in the Strategic Report.

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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
Mr M Knox
Director
18 August 2026
PRETORIA ENERGY GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company 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 group and parent company, and of the profit or loss of the group 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 group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent 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 group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

PRETORIA ENERGY GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRETORIA ENERGY GROUP LIMITED
- 7 -
Opinion

We have audited the financial statements of Pretoria Energy Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows 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 group and parent 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 group's and parent 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:

PRETORIA ENERGY GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PRETORIA ENERGY GROUP LIMITED
- 8 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or 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 group's and parent 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 group or parent 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.

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.

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit engagement team:

 

 

However, it is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.

PRETORIA ENERGY GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PRETORIA ENERGY GROUP LIMITED
- 9 -

Use of our report

This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Jayson Lawson (Senior Statutory Auditor)
For and on behalf of Ensors, Statutory Auditor
Chartered Accountants
First Floor
Victory House, Vision Park
Chivers Way, Histon
Cambridge
CB24 9ZR
18 August 2026
PRETORIA ENERGY GROUP LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
Notes
£
£
Turnover
3
105,882,985
97,652,163
Cost of sales
(61,506,520)
(54,194,897)
Gross profit
44,376,465
43,457,266
Administrative expenses
(22,920,303)
(18,165,781)
Other operating income
2,760,175
1,432,951
Exceptional item
4
-
0
3,558,957
Operating profit
5
24,216,337
30,283,393
Interest receivable and similar income
9
316,435
3,932,347
Interest payable and similar expenses
10
(16,520,250)
(11,356,839)
Profit before taxation
8,012,522
22,858,901
Tax on profit
11
(3,074,607)
(8,541,349)
Profit for the financial year
26
4,937,915
14,317,552
Profit for the financial year is attributable to:
- Owners of the parent company
5,379,847
14,405,692
- Non-controlling interests
(441,932)
(88,140)
4,937,915
14,317,552
PRETORIA ENERGY GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
2025
2024
£
£
Profit for the year
4,937,915
14,317,552
Other comprehensive income
Cash flow hedges gain/(loss) arising in the year
1,951,952
(18,734,484)
Total comprehensive income for the year
6,889,867
(4,416,932)
Total comprehensive income for the year is attributable to:
- Owners of the parent company
7,331,799
(4,328,792)
- Non-controlling interests
(441,932)
(88,140)
6,889,867
(4,416,932)
PRETORIA ENERGY GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 12 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
12
1,643,140
1,797,619
Other intangible assets
12
9,476,392
10,301,481
Total intangible assets
11,119,532
12,099,100
Tangible assets
13
207,647,370
171,353,435
218,766,902
183,452,535
Current assets
Stocks
17
76,016,480
61,316,153
Debtors
18
47,025,727
47,975,973
Cash at bank and in hand
74,566,764
24,040,538
197,608,971
133,332,664
Creditors: amounts falling due within one year
19
(42,740,459)
(52,774,788)
Net current assets
154,868,512
80,557,876
Total assets less current liabilities
373,635,414
264,010,411
Creditors: amounts falling due after more than one year
20
(256,197,043)
(156,536,513)
Provisions for liabilities
Deferred tax liability
23
29,288,012
26,213,406
(29,288,012)
(26,213,406)
Net assets
88,150,359
81,260,492
Capital and reserves
Called up share capital
25
30,983
30,983
Share premium account
26
50,989,156
50,989,156
Hedging reserve
26
390,869
(1,561,083)
Profit and loss reserves
26
37,424,101
32,044,254
Equity attributable to owners of the parent company
88,835,109
81,503,310
Non-controlling interests
(684,750)
(242,818)
Total equity
88,150,359
81,260,492
PRETORIA ENERGY GROUP LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 13 -
The financial statements were approved by the board of directors and authorised for issue on 18 August 2026 and are signed on its behalf by:
18 August 2026
Mr M Knox
Director
Company registration number 13754573 (England and Wales)
PRETORIA ENERGY GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 14 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
14
2,780,201
2,780,200
Current assets
Debtors
18
208,651,469
102,338,263
Cash at bank and in hand
69,415,989
42,760
278,067,458
102,381,023
Creditors: amounts falling due within one year
19
(2,956,357)
(27,301)
Net current assets
275,111,101
102,353,722
Total assets less current liabilities
277,891,302
105,133,922
Creditors: amounts falling due after more than one year
20
(227,971,672)
(53,818,634)
Net assets
49,919,630
51,315,288
Capital and reserves
Called up share capital
25
30,983
30,983
Share premium account
26
50,989,156
50,989,156
Profit and loss reserves
26
(1,100,509)
295,149
Total equity
49,919,630
51,315,288

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £1,395,658 (2024 - £356,173 profit).

The financial statements were approved by the board of directors and authorised for issue on 18 August 2026 and are signed on its behalf by:
18 August 2026
Mr M Knox
Director
Company registration number 13754573 (England and Wales)
PRETORIA ENERGY GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
Share capital
Share premium account
Hedging reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
£
Balance at 1 January 2024
26,851
22,993,288
17,173,401
17,638,562
57,832,102
(154,678)
57,677,424
Year ended 31 December 2024:
Profit for the year
-
-
-
14,405,692
14,405,692
(88,140)
14,317,552
Other comprehensive income:
Cash flow hedges gains
-
-
(18,734,484)
-
(18,734,484)
-
(18,734,484)
Total comprehensive income
-
-
(18,734,484)
14,405,692
(4,328,792)
(88,140)
(4,416,932)
Issue of share capital
25
4,132
27,995,868
-
-
28,000,000
-
28,000,000
Balance at 31 December 2024
30,983
50,989,156
(1,561,083)
32,044,254
81,503,310
(242,818)
81,260,492
Year ended 31 December 2025:
Profit for the year
-
-
-
5,379,847
5,379,847
(441,932)
4,937,915
Other comprehensive income:
Cash flow hedges gains
-
-
1,951,952
-
1,951,952
-
1,951,952
Total comprehensive income
-
-
1,951,952
5,379,847
7,331,799
(441,932)
6,889,867
Balance at 31 December 2025
30,983
50,989,156
390,869
37,424,101
88,835,109
(684,750)
88,150,359
PRETORIA ENERGY GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 16 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
26,851
22,993,288
(61,024)
22,959,115
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
356,173
356,173
Issue of share capital
25
4,132
27,995,868
-
28,000,000
Balance at 31 December 2024
30,983
50,989,156
295,149
51,315,288
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
(1,395,658)
(1,395,658)
Balance at 31 December 2025
30,983
50,989,156
(1,100,509)
49,919,630
PRETORIA ENERGY GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
32
7,367,165
16,021,504
Interest paid
(20,751,871)
(14,340,844)
Net cash (outflow)/inflow from operating activities
(13,384,706)
1,680,660
Investing activities
Purchase of intangible assets
(71,893)
-
Purchase of tangible fixed assets
(26,390,781)
(33,714,135)
Proceeds from disposal of tangible fixed assets
6,404,647
1,430,064
Purchase of subsidiaries, net of cash acquired
-
(1,305,765)
Interest received
316,435
3,310,880
Net cash used in investing activities
(19,741,592)
(30,278,956)
Financing activities
Proceeds from sale and finance leaseback
5,617,692
-
Repayment on finance leaseback borrowing
(715,098)
-
Proceeds from related party borrowings
228,500,000
-
0
Loan issue fees paid
(3,217,132)
-
Repayment of related party loan
(54,819,105)
-
Proceeds from borrowings
-
28,000,000
Repayment of borrowings
-
(6,000,060)
Proceeds from new bank loans
-
8,818,694
Repayment of bank loans
(90,695,000)
-
Settlement of interest rate swap
5,160,000
-
Payment of finance leases obligations
(6,178,833)
(5,247,375)
Net cash generated from financing activities
83,652,524
25,571,259
Net increase/(decrease) in cash and cash equivalents
50,526,226
(3,027,037)
Cash and cash equivalents at beginning of year
24,040,538
27,067,575
Cash and cash equivalents at end of year
74,566,764
24,040,538
PRETORIA ENERGY GROUP LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
33
2,256,040
(34,985,693)
Interest paid
(9,197,161)
(5,544,186)
Net cash outflow from operating activities
(6,941,121)
(40,529,879)
Investing activities
Acquisition of subsidiaries
(1)
(2,760,000)
Proceeds from disposal of associates
-
0
552,000
Loans advanced to group undertakings
(106,124,049)
-
0
Interest received
8,205,122
5,948,892
Net cash (used in)/generated from investing activities
(97,918,928)
3,740,892
Financing activities
Proceeds from issue of shares
-
28,000,000
Proceeds from related party borrowings
228,500,000
-
0
Loan issue fees paid
(3,179,607)
-
Repayment of related party loan
(54,819,105)
-
Repayment of bank loans
-
8,818,634
Proceeds from sale and leaseback
4,681,635
-
Repayment of lease liabilities
(949,645)
-
Net cash generated from financing activities
174,233,278
36,818,634
Net increase in cash and cash equivalents
69,373,229
29,647
Cash and cash equivalents at beginning of year
42,760
13,113
Cash and cash equivalents at end of year
69,415,989
42,760
PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
1
Accounting policies
Company information

Pretoria Energy Group Limited (“the company”) is a private limited company limited by shares, domiciled and incorporated in England and Wales. The registered office is Padro House Chear Fen, Ely Road, Chittering, Cambridge, CB25 9GE.

 

The group consists of Pretoria Energy Group Limited and all of its subsidiaries.

1.1
Basis of preparation

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.

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
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Pretoria Energy Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.4
Going concern

Based on the forecasts prepared, the expected trading performance of the company and the group, the directors have a reasonable expectation that the company and group will have adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing these financial statements.

 

1.5
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.

Revenue is recognised based upon meter readings on supply of gas and electricity transferred to the National Grid. Invoices are raised on a periodic basis. At each reporting date income is accrued based upon meter readings where no invoice is raised.

 

Revenue from Green Gas Certificates and Renewable Transport Fuel Certificates are recognised and measured at the fair value of the consideration received or receivable. Accrued revenue is subsequently assessed for impairment at each reporting date.

1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is ten years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -
1.7
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.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Software
N/A
Contracts
Straight line over contractual term

No amortisation has been recognised in respect of software, as the asset is not yet ready for its intended use. Amortisation will commence once the asset is available for use.

1.8
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, 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:

AD Plant
2% straight line
Leasehold improvements
5% straight line
Plant and equipment
5% or 20% straight line
Motor vehicles
33% straight line

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 recognised in the profit and loss account.

1.9
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

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

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 22 -

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.10
Borrowing costs related to fixed assets

Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.

Interest capitalised as part of the cost of a tangible fixed asset are capitalised at the underlying rate applicable to the related borrowing.

Investment income earned on the temporary investment of specific borrowings pending their expenditure on qualifying assets is deducted from the borrowing costs eligible for capitalisation.

All other borrowing costs are recognised in profit or loss in the period in which they are incurred.

1.11
Impairment of fixed assets

At each reporting period end date, the group 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. The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 23 -

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.

1.12
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.13
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.

1.14
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 24 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 group after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, 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 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward selling exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 25 -
1.15
Equity instruments

Equity instruments issued by the group 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 group.

1.16
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.

Hedge accounting

The Company designates certain hedging instruments, including derivatives, embedded derivatives and non-derivatives, as either fair value hedges or 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.

Fair value hedges

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.

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.

1.17
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 26 -
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.

1.18
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.

1.19
Retirement benefits

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

1.20
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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 leased asset are consumed.

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 27 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Useful economic lives

The group operates on various sites which are leased. The individual company and the lessor have common owners and as such the group is of the view that the leases will be extended at the end of the current lease term. On this basis the group is depreciating certain fixed assets over 50 years rather than the life of the lease. Should the lease not be renewed then adjustments will be required to write down the value of those assets to their recoverable amounts at that time.

Tax

The individual company's within the group recognises tax assets and liabilities based upon estimates and assessments of many factors including past experience, advice received and judgements about the outcome of future events. To the extent that the final outcome of these matters is different from the amounts recorded, such differences will impact on the taxation charge made in the profit and loss account in the period in which such determination is made.

Valuation of stocks

Significant judgement is applied in determining the value of harvested crops and growing crops held at the year end. The group capitalises costs directly attributable to the cultivation and production of crops and allocates relevant farming overheads on a consistent basis. Judgement is required in determining the nature and extent of costs to be included within stock and in assessing whether the resulting carrying value is recoverable through future sale proceeds. The directors are satisfied that the valuation methodology adopted provides a reasonable reflection of the cost of production at the balance sheet date.

3
Turnover and other revenue

The Group's turnover is all derived from its principal activity and is all generated within the UK.

2025
2024
£
£
Other revenue
Interest income
316,435
3,932,347
Royalty income
1
-
Commissions received
409
-
PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
4
Exceptional item
2025
2024
£
£
Income
Exceptional item - release of connected company accrual
-
(3,558,957)
-
(3,558,957)

During the prior year, the company recognised an exceptional gain of £3,558,957 arising from an amount previously accrued and payable to a connected company.

5
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
264,472
18,177
Depreciation of owned tangible fixed assets
5,108,828
3,789,329
Depreciation of tangible fixed assets held under finance leases
3,759,777
2,868,545
Profit on disposal of tangible fixed assets
(51,072)
(64,530)
Amortisation of intangible assets
1,051,461
1,046,432
Operating lease charges
381,213
453,172
6
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
20,000
16,550
Audit of the financial statements of the company's subsidiaries
105,000
76,450
125,000
93,000
For other services
Taxation compliance services
50,000
35,000
All other non-audit services
25,000
12,000
75,000
47,000
PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 29 -
7
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Directors
8
8
5
5
Administration
26
22
-
-
Operations
121
109
-
-
Total
155
139
5
5

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
7,244,634
6,153,268
-
0
-
0
Social security costs
868,932
584,283
-
-
Pension costs
183,794
181,346
-
0
-
0
8,297,360
6,918,897
-
0
-
0
8
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
165,000
160,000
Company pension contributions to defined contribution schemes
1,321
1,320
Sums paid to third parties for directors' services
44,133
45,507
210,454
206,827
9
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
498,908
1,335,476
Other income from investments
Gains on financial instruments measured at fair value through profit or loss
(182,473)
2,596,871
Total income
316,435
3,932,347
PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Interest receivable and similar income
(Continued)
- 30 -
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
498,908
1,335,476
Interest on financial assets measured at fair value through profit or loss
(182,473)
2,596,871
10
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
11,148,179
9,557,565
Other interest on financial liabilities
1,190,000
297,500
12,338,179
9,855,065
Other finance costs:
Interest on finance leases and hire purchase contracts
4,182,071
1,501,774
Total finance costs
16,520,250
11,356,839

Borrowing costs excluded from interest payable and included in the cost of assets during the year are as follows:

2025
2024
£
£
Tangible fixed assets
4,602,763
3,281,505
11
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
3,074,607
8,541,349
PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
11
Taxation
(Continued)
- 31 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
8,012,522
22,858,901
Expected tax charge based on the standard rate of corporation tax in the UK of 25% (2024: 25%)
2,003,131
5,714,725
Effects of:
Expenses that are not deductible in determining taxable profit
2,594,328
1,929,273
Income not taxable in determining taxable profit
(147,234)
-
0
Change in unrecognised deferred tax assets
-
0
(1,497,510)
Permanent capital allowances in excess of depreciation
-
0
6,098
Deferred tax adjustments in respect of prior years
(1,951,640)
1,115,024
Fixed asset differences
131,465
576,515
Provision for unrealised profit
181,692
-
0
Other timing differences
262,865
697,224
Taxation charge in the financial statements
3,074,607
8,541,349
12
Intangible fixed assets
Group
Goodwill
Software
Contracts
Total
£
£
£
£
Cost
At 1 January 2025
1,997,354
-
0
12,841,572
14,838,926
Additions
50,285
21,608
-
0
71,893
At 31 December 2025
2,047,639
21,608
12,841,572
14,910,819
Amortisation and impairment
At 1 January 2025
199,735
-
0
2,540,091
2,739,826
Amortisation charged for the year
204,764
-
0
846,697
1,051,461
At 31 December 2025
404,499
-
0
3,386,788
3,791,287
Carrying amount
At 31 December 2025
1,643,140
21,608
9,454,784
11,119,532
At 31 December 2024
1,797,619
-
0
10,301,481
12,099,100
The company had no intangible fixed assets at 31 December 2025 or 31 December 2024.

The contracts intangible asset relates to two contracts with contractual lives that expire in 2034 and 2037.

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 32 -
13
Tangible fixed assets
Group
AD Plant
Leasehold improvements
Assets under construction
Plant and equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2025
131,788,190
72,012
24,147,341
44,770,478
108,524
200,886,545
Additions
7,973,688
-
0
29,925,517
9,078,677
-
0
46,977,882
Disposals
(2,576,229)
-
0
(1,645,982)
(3,476,095)
-
0
(7,698,306)
Other changes
-
0
-
0
4,602,763
-
0
-
0
4,602,763
At 31 December 2025
137,185,649
72,012
57,029,639
50,373,060
108,524
244,768,884
Depreciation and impairment
At 1 January 2025
13,726,559
54,009
-
0
15,683,276
69,266
29,533,110
Depreciation charged in the year
3,516,103
7,199
-
0
5,332,537
12,766
8,868,605
Eliminated in respect of disposals
(54,686)
-
0
-
0
(1,225,515)
-
0
(1,280,201)
At 31 December 2025
17,187,976
61,208
-
0
19,790,298
82,032
37,121,514
Carrying amount
At 31 December 2025
119,997,673
10,804
57,029,639
30,582,762
26,492
207,647,370
At 31 December 2024
118,061,631
18,003
24,147,341
29,087,202
39,258
171,353,435
The company had no tangible fixed assets at 31 December 2025 or 31 December 2024.

Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:

Group
Company
2025
2024
2025
2024
£
£
£
£
Plant and equipment
18,934,998
13,483,645
-
0
-
0

During the year, £4,602,763 (2024: £3,281,505) of interest costs directly attributable to the financing of the AD Plants were capitalised. The total capitalised interest at 31 December 2025 was £32,126,932 (2024: £27,524,169). Interest was capitalised at the underlying rate of borrowing.

Included within Plant and Equipment and Assets under construction were assets subject to a sale and finance leaseback arrangement. Proceeds of £4,681,635 were received in the year. The resulting loss of £582,668 has been deferred and will be released to profit and loss over the lease term in accordance with FRS 102.

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 33 -
14
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
2,780,201
2,780,200
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
2,780,200
Additions
1
At 31 December 2025
2,780,201
Carrying amount
At 31 December 2025
2,780,201
At 31 December 2024
2,780,200
15
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Pretoria Energy Company Holdings Limited
Padro House Chear Fen, Ely Road, Chittering, Cambridge, United Kingdom, CB25 9GE
Ordinary
100.00
-
Pretoria Energy Company (Arable) Limited
As above
Ordinary
0
100.00
Pretoria Energy Company (Chittering) Limited
As above
Ordinary
0
100.00
Pretoria Energy Company (Mepal) Limited
As above
Ordinary
0
100.00
Genesis Biomass
As above
Ordinary
60.00
-
Pretoria Energy Company Holdings 2 Limited
As above
Ordinary
0
100.00
Pretoria Energy Company (Chittering 2) Limited
As above
Ordinary
0
100.00
Pretoria Energy Company (Mepal 2) Limited
As above
Ordinary
0
100.00
Pretoria Energy Company (Services) Limited
As above
Ordinary
100.00
-
Roadgas Holdings Limited
As above
Ordinary
100.00
-
Engire Limited
Colwick Industrial Estate, Private Road Number 7, Colwick, Netherfield, Nottingham NG4 2JW
Ordinary
0
100.00
Roadgas Limited
Colwick Industrial Estate, Private Road Number 7, Colwick, Netherfield, Nottingham NG4 2JW
Ordinary
0
100.00
Pretoria Energy Company (Chittering 3) Limited
Padro House Chear Fen, Ely Road, Chittering, Cambridge, United Kingdom, CB25 9GE
Ordinary
100.00
-
PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
15
Subsidiaries
(Continued)
- 34 -

On 22 May 2025, the Company acquired the entire issued share capital of Pretoria Energy Company (Chittering 3) Limited for consideration of £1. The fair value of the identifiable net assets acquired was equal to the consideration paid and therefore no goodwill arose on the acquisition.

16
Financial instruments
Group
Company
2025
2024
2025
2024
£
£
£
£
Carrying amount of financial assets include:
Instruments measured at fair value through profit or loss
390,869
6,116,218
-
-
Carrying amount of financial liabilities include:
Measured at fair value through profit or loss
- Other financial liabilities
-
1,561,085
-
-
17
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Raw materials and consumables
67,235,194
56,764,868
-
-
Work in progress
4,758,226
4,551,285
-
-
Finished goods and goods for resale
4,023,060
-
0
-
0
-
0
76,016,480
61,316,153
-
-
PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 35 -
18
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
4,776,279
5,268,200
-
0
-
0
Amounts owed by group undertakings
-
0
-
0
208,172,620
102,048,571
Derivative financial instruments
390,869
-
0
-
0
-
0
Other debtors
6,064,749
3,829,695
478,849
289,692
Prepayments and accrued income
35,793,830
32,761,860
-
0
-
47,025,727
41,859,755
208,651,469
102,338,263
Amounts falling due after more than one year:
Derivative financial instruments
-
0
6,116,218
-
0
-
0
Total debtors
47,025,727
47,975,973
208,651,469
102,338,263

The group had two types of derivative financial instruments in the year. An interest rate swap used to mitigate changes in future borrowing rates with one of its lenders, which was settled when group borrowings were repaid in the year. In addition the group has entered into forward sale contracts to mitigate changes in wholesale energy prices.

19
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
21
-
0
7,000,000
-
0
-
0
Obligations under finance leases
22
11,738,557
7,542,319
401,928
-
0
Trade creditors
23,082,299
25,334,515
5,040
2,892
Amounts owed to group undertakings
-
0
-
0
1,426,856
16,550
Other taxation and social security
3,617,115
2,155,403
-
0
-
0
Derivative financial instruments
-
0
1,561,085
-
0
-
0
Other creditors
40,167
2,330,571
60
60
Accruals and deferred income
4,262,321
6,850,895
1,122,473
7,799
42,740,459
52,774,788
2,956,357
27,301
PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 36 -
20
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
21
224,369,539
139,823,634
224,369,539
53,818,634
Obligations under finance leases
22
31,827,504
16,712,879
3,602,133
-
0
256,197,043
156,536,513
227,971,672
53,818,634
21
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
224,369,539
146,823,634
224,369,539
53,818,634
Payable within one year
-
0
7,000,000
-
0
-
0
Payable after one year
224,369,539
139,823,634
224,369,539
53,818,634

The group entered into a new £227,500,000 loan in November 2025. Loan issue costs of £3,217,132 are being amortised over the life of the loan. This loan carries interest at 8% payable twice yearly and has a final repayment date in November 2031. The company and other group companies have entered into a debenture over the assets of the group in favour of the lender. The lender is related to a shareholder.

 

In the prior year, the group had various borrowings:

 

A long-term bank loan is secured by fixed charges over the assets of Pretoria Energy Company Holdings Limited and a cross guarantee between that company, Pretoria Energy Company (Arable) Limited, Pretoria Energy Company (Mepal) Limited and Pretoria Energy Company (Chittering) Limited. This loan has two parts a fixed interest element and a floating rate element and is repayable in full in 2028.

 

In addition the company has borrowings, which at the prior year end amounted to £45,000,000, The company along with the following subsidiaries, Pretoria Energy Company (Mepal 2) Limited, Pretoria Energy Company (Chittering 2) Limited and Pretoria Energy Company Holdings 2 Limited have given a debenture over all assets in favour of the lender. Repayments of capital are due to commence in June 2024 and will be made in instalments with the loan repayable in full within 60 months of initial drawdown.

 

Both loans noted above were repaid in the year.

 

 

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 37 -
22
Finance lease obligations
Group
Company
2025
2024
2025
2024
Amounts due:
£
£
£
£
Current liabilities
11,738,557
7,542,319
401,928
-
0
Non-current liabilities
31,827,504
16,712,879
3,602,133
-
0
43,566,061
24,255,198
4,004,061
-
Group
Company
2025
2024
2025
2024
Future minimum lease payments due:
£
£
£
£
Within one year
11,738,557
7,542,319
401,928
-
0
In two to five years
31,827,504
16,712,879
3,602,133
-
0
43,566,061
24,255,198
4,004,061
-

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

23
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company:

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
37,547,758
27,998,076
Tax losses
(10,425,046)
(4,785,521)
Investments
36,540
-
Other timing differences
2,128,760
3,000,851
29,288,012
26,213,406
The company has no deferred tax assets or liabilities.
PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
23
Deferred taxation
(Continued)
- 38 -
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 January 2025
26,213,406
-
Charge to profit or loss
3,074,606
-
Liability at 31 December 2025
29,288,012
-

The deferred tax liability set out above is expected to reverse and relates to accelerated capital allowances. The other timing difference relates to the contracts intangible fixed asset and will reverse as the asset is amortised. The deferred tax on losses is expected to be utilised within 24 months.

24
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
65,472
181,346

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

25
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
"A" ordinary shares of £1 each
30,982
30,982
30,982
30,982
"B" ordinary shares of £1 each
1
1
1
1
30,983
30,983
30,983
30,983

The A Ordinary shares rank pari passu in all respects, including rights to vote, receive dividends and participate in distributions on a winding up. The shares are non-redeemable.

 

The B Ordinary share does not carry voting rights. It is entitled to participate in returns of proceeds and capital distributions in accordance with the Articles of Association, including an entitlement to 5% of proceeds above the applicable B Ordinary Shares hurdle. The share is non-redeemable.

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 39 -
26
Reserves
Share premium

The share premium account includes any premium received on issue of share capital. Any transaction costs associated with issuing shares are deducted from share premium.

Hedging reserve

The effective portion of changes in the fair value of derivatives and other qualifying hedging instruments that are designated and qualify as cash flow hedges is recognised in other comprehensive income and accumulated under the heading of hedging reserve, limited to the cumulative change in fair value of the hedged item from inception of the hedge.

27
Contingent liabilities

Site incident

During the year, a fatal incident occurred at one of the Group's operating sites. The incident is subject to ongoing investigations by the relevant regulatory and enforcement authorities.

The Group is cooperating fully with these investigations and has undertaken its own review of the circumstances surrounding the incident.

As at the date of approval of these financial statements, the investigations have not been concluded and the outcome, including any potential financial consequences for the Group, cannot be determined with sufficient reliability.  

Accordingly, no provision has been recognised in these financial statements in respect of this matter. The directors will continue to assess the position as further information becomes available.

 

28
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2025
2024
2025
2024
£
£
£
£
Acquisition of tangible fixed assets
16,273,608
3,120,000
-
-
29
Events after the reporting date

On 14 May 2026, Pretoria Energy Company (Arable) Limited acquired 50% of the ordinary share capital of 5 Counties Contracting Limited through the subscription of one £1 ordinary share at a subscription price of £1,000,000.

 

On 7 July 2026, Pretoria Energy Group Limited completed a capital reduction and a related off-market share buyback for consideration of £18.4 million, funded from existing cash resources.

PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 40 -
30
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
413,596
403,967
Transactions with related parties

The company has taken the exemption afforded by FRS102 not to disclose transactions with entities within the Pretoria Energy Group Limited group.

 

During the year, the Group entered into the following transactions with other related parties:

 

The Group purchased £2,419,213 (2024: £8,072,849) of goods and services from companies under common control and made sales of £402,980 (2024: £142,496) to the same companies. In addition there are short term working capital movements between the companies. At the year end, the Group owed £130,446 (2024: £6,878,687) to these companies and had £2,410,284 (2024: £6,338,177) due from them.

 

Across the Group, an amount of £267,219 (2024: £267,219) was due from the directors.

31
Controlling party

The ultimate controlling party is Mr S Ripley by virtue of his majority shareholding in the company.

32
Cash generated from group operations
2025
2024
£
£
Profit for the year after tax
4,937,915
14,317,552
Adjustments for:
Taxation charged
3,074,608
8,541,350
Finance costs
16,520,251
11,356,840
Investment income
(316,435)
(3,932,347)
Fair value movement on financial derivative
956,216
-
Loss on disposal of tangible fixed assets
13,458
-
Amortisation and impairment of intangible assets
1,051,461
1,046,432
Depreciation and impairment of tangible fixed assets
8,868,605
6,657,874
Movements in working capital:
Increase in stocks
(14,700,327)
(11,148,809)
Increase in debtors
(4,775,103)
(15,332,718)
(Decrease)/increase in creditors
(8,263,482)
4,515,330
Cash generated from operations
7,367,167
16,021,504
PRETORIA ENERGY GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 41 -
33
Cash generated from/(absorbed by) operations - company
2025
2024
£
£
(Loss)/profit for the year after tax
(1,395,658)
356,173
Adjustments for:
Finance costs
9,518,849
5,544,186
Investment income
(8,205,122)
(5,948,892)
Movements in working capital:
Increase in debtors
(2)
(32,303,700)
Increase/(decrease) in creditors
2,337,973
(2,633,460)
Cash generated from/(absorbed by) operations
2,256,040
(34,985,693)
34
Analysis of changes in net debt - group
1 January 2025
Cash flows
New finance leases
Other non-cash changes
31 December 2025
£
£
£
£
£
Cash at bank and in hand
24,040,538
50,526,226
-
-
74,566,764
Borrowings excluding overdrafts
(146,823,634)
(77,545,905)
-
-
(224,369,539)
Obligations under finance leases
(24,255,198)
(39,897,964)
20,587,101
(27,482,934)
(71,048,995)
(147,038,294)
(66,917,643)
20,587,101
(27,482,934)
(220,851,770)
35
Analysis of changes in net debt - company
1 January 2025
Cash flows
New leases
31 December 2025
£
£
£
£
Cash at bank and in hand
42,760
69,373,229
-
69,415,989
Borrowings excluding overdrafts
(53,818,634)
(170,550,905)
-
(224,369,539)
Payment of finance leases obligations
-
677,574
(4,681,635)
(4,004,061)
(53,775,874)
(100,500,102)
(4,681,635)
(158,957,611)
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.100Mr S RipleyMr R J LeeMr M KnoxMr H S ClayMr L A Woodardfalse13754573bus:Consolidated2025-01-012025-12-31137545732025-01-012025-12-3113754573bus:Director12025-01-012025-12-3113754573bus:Director32025-01-012025-12-3113754573bus:Director42025-01-012025-12-3113754573bus:Director52025-01-012025-12-3113754573bus:Director22025-01-012025-12-3113754573bus:RegisteredOffice2025-01-012025-12-31137545732025-12-3113754573bus:Consolidated2025-12-3113754573bus:Consolidated2024-01-012024-12-3113754573bus:Consolidated12025-01-012025-12-3113754573bus:Consolidated12024-01-012024-12-31137545732024-01-012024-12-3113754573core:Goodwillbus:Consolidated2025-12-3113754573core:Goodwillbus:Consolidated2024-12-3113754573core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3113754573core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3113754573bus:Consolidated2024-12-3113754573core:ComputerSoftwarebus:Consolidated2025-12-3113754573core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3113754573core:ComputerSoftwarebus:Consolidated2024-12-3113754573core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3113754573core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-12-3113754573core:LeaseholdImprovementsbus:Consolidated2025-12-3113754573core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2025-12-3113754573core:PlantMachinerybus:Consolidated2025-12-3113754573core:MotorVehiclesbus:Consolidated2025-12-3113754573core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3113754573core:LeaseholdImprovementsbus:Consolidated2024-12-3113754573core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-3113754573core:PlantMachinerybus:Consolidated2024-12-3113754573core:MotorVehiclesbus:Consolidated2024-12-31137545732024-12-3113754573core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3113754573core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3113754573core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3113754573core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3113754573core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3113754573core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3113754573core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3113754573core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3113754573core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3113754573core:ShareCapitalbus:Consolidated2025-12-3113754573core:ShareCapitalbus:Consolidated2024-12-3113754573core:SharePremiumbus:Consolidated2025-12-3113754573core:SharePremiumbus:Consolidated2024-12-3113754573core:HedgingReservebus:Consolidated2025-12-3113754573core:HedgingReservebus:Consolidated2024-12-3113754573core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3113754573core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3113754573core:Non-controllingInterestsbus:Consolidated2025-12-3113754573core:Non-controllingInterestsbus:Consolidated2024-12-3113754573core:ShareCapital2025-12-3113754573core:ShareCapital2024-12-3113754573core:SharePremium2025-12-3113754573core:SharePremium2024-12-3113754573core:RetainedEarningsAccumulatedLosses2025-12-3113754573core:RetainedEarningsAccumulatedLosses2024-12-3113754573core:ShareCapitalbus:Consolidated2023-12-3113754573core:SharePremiumbus:Consolidated2023-12-3113754573core:HedgingReservebus:Consolidated2023-12-31137545732023-12-3113754573core:ShareCapital2023-12-3113754573core:SharePremium2023-12-3113754573core:ShareCapitalbus:Consolidated2024-01-012024-12-3113754573core:SharePremiumbus:Consolidated2024-01-012024-12-3113754573core:ShareCapital2024-01-012024-12-3113754573core:SharePremium2024-01-012024-12-3113754573bus:Consolidated2023-12-3113754573core:Goodwill2025-01-012025-12-3113754573core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3113754573core:ComputerSoftware2025-01-012025-12-3113754573core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-01-012025-12-3113754573core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3113754573core:LeaseholdImprovements2025-01-012025-12-3113754573core:PlantMachinery2025-01-012025-12-3113754573core:MotorVehicles2025-01-012025-12-3113754573bus:Consolidated22025-01-012025-12-3113754573bus:Consolidated22024-01-012024-12-3113754573core:Goodwillbus:Consolidated2024-12-3113754573core:ComputerSoftwarebus:Consolidated2024-12-3113754573core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3113754573bus:Consolidated2024-12-3113754573core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3113754573core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3113754573core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3113754573core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3113754573core:Goodwillbus:Consolidated2025-01-012025-12-3113754573core:ComputerSoftwarebus:Consolidated2025-01-012025-12-3113754573core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2025-01-012025-12-3113754573core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3113754573core:LeaseholdImprovementsbus:Consolidated2024-12-3113754573core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-3113754573core:PlantMachinerybus:Consolidated2024-12-3113754573core:MotorVehiclesbus:Consolidated2024-12-3113754573core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-01-012025-12-3113754573core:LeaseholdImprovementsbus:Consolidated2025-01-012025-12-3113754573core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2025-01-012025-12-3113754573core:PlantMachinerybus:Consolidated2025-01-012025-12-3113754573core:MotorVehiclesbus:Consolidated2025-01-012025-12-3113754573core:PlantMachinery2025-12-3113754573core:PlantMachinery2024-12-3113754573core:Subsidiary12025-01-012025-12-3113754573core:Subsidiary22025-01-012025-12-3113754573core:Subsidiary32025-01-012025-12-3113754573core:Subsidiary42025-01-012025-12-3113754573core:Subsidiary52025-01-012025-12-3113754573core:Subsidiary62025-01-012025-12-3113754573core:Subsidiary72025-01-012025-12-3113754573core:Subsidiary82025-01-012025-12-3113754573core:Subsidiary92025-01-012025-12-3113754573core:Subsidiary102025-01-012025-12-3113754573core:Subsidiary112025-01-012025-12-3113754573core:Subsidiary122025-01-012025-12-3113754573core:Subsidiary132025-01-012025-12-3113754573core:Subsidiary112025-01-012025-12-3113754573core:Subsidiary222025-01-012025-12-3113754573core:Subsidiary332025-01-012025-12-3113754573core:Subsidiary442025-01-012025-12-3113754573core:Subsidiary552025-01-012025-12-3113754573core:Subsidiary662025-01-012025-12-3113754573core:Subsidiary772025-01-012025-12-3113754573core:Subsidiary882025-01-012025-12-3113754573core:Subsidiary992025-01-012025-12-3113754573core:Subsidiary10102025-01-012025-12-3113754573core:Subsidiary11112025-01-012025-12-3113754573core:Subsidiary12122025-01-012025-12-3113754573core:Subsidiary13132025-01-012025-12-3113754573core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3113754573core:CurrentFinancialInstruments2025-12-3113754573core:CurrentFinancialInstruments2024-12-3113754573core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3113754573core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3113754573core:CurrentFinancialInstruments22025-12-3113754573core:CurrentFinancialInstruments22024-12-3113754573core:CurrentFinancialInstrumentsbus:Consolidated32025-12-3113754573core:CurrentFinancialInstrumentsbus:Consolidated32024-12-3113754573core:CurrentFinancialInstruments42025-12-3113754573core:Non-currentFinancialInstrumentsbus:Consolidated52025-12-3113754573core:Non-currentFinancialInstrumentsbus:Consolidated42024-12-3113754573core:Non-currentFinancialInstruments62025-12-3113754573core:Non-currentFinancialInstruments52024-12-3113754573core:WithinOneYearbus:Consolidated2025-12-3113754573core:WithinOneYearbus:Consolidated2024-12-3113754573core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3113754573core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3113754573core:Non-currentFinancialInstruments2025-12-3113754573core:Non-currentFinancialInstruments2024-12-3113754573core:WithinOneYear2025-12-3113754573core:WithinOneYear2024-12-3113754573core:BetweenTwoFiveYearsbus:Consolidated2025-12-3113754573core:BetweenTwoFiveYearsbus:Consolidated2024-12-3113754573core:BetweenTwoFiveYears2025-12-3113754573core:BetweenTwoFiveYears2024-12-3113754573bus:PrivateLimitedCompanyLtd2025-01-012025-12-3113754573bus:FRS1022025-01-012025-12-3113754573bus:Audited2025-01-012025-12-3113754573bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3113754573bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP