("THE COMPANY")
Company registration number:
For the year ended
2
Electricity First Limited
Strategic report
31 December 2025
The directors present their Annual Report on the affairs of the Company, together with the financial statements and auditor’s report, for the year ended
Principal activity
Financial and operational review
The results for the Company show a profit after taxation of £6.8m (2024: £8.6m), the decrease being driven by lower profits shared from the joint venture, Seabank Power Limited. The net cash inflow in the year was £0.4m (2024: outflow of £-4.8m). The movement compared to the prior year was primarily driven by the repayment of fixed rate bonds in December 2024, with no equivalent financing outflow in the current year.
The key financial performance indicators used by the Board of Directors in their monitoring of the Company are operating profit, net cash flow from operating activities and net assets. All KPIs, as set out below are in line with the expectation of management.
|
Year Ended |
Year Ended |
|||
|
31 December 2025 |
31 December 2024 |
|||
|
£'000 |
£'000 |
|||
|
Operating profit |
6,719 |
13,305 |
||
|
Net cash inflow/(outflow) from operating activities |
315 |
(2,094) |
||
|
Net asset value |
106,953 |
110,661 |
Key performance indicators movement:
Operating profit has decreased by £6.6m due to lower profit shared from the joint venture.
Net cash flow from operating activities improved during the year due primarily to lower working capital outflows, particularly reduced movements in payables and accruals compared to the prior year.
Net asset value has decreased by £-3.7m as dividends received from Seabank Power Limited during the year exceeded the Company’s share of profits recognised from the joint venture. Under the equity method of accounting, dividends received reduce the carrying value of the investment and resulted in a reduction in net assets during the year.
Donations
There were no charitable or political donations made in the year (2024: nil).
Dividends
A dividend of £-10.5m was declared and paid in the year (2024: £0.0). The Directors do not recommend the payment of a final dividend for either the current or prior year.
Climate Reporting
Given the company does not trade and therefore consumes less than 40,000 KWH of energy per annum, it is exempt from reporting any disclosures under the Government Streamlined Energy and Carbon reporting regulations (SECR).
3
Electricity First Limited
Strategic report
31 December 2025
Future Prospects
The Company will perform consistently with that seen in the year ended 2025, with dividend income funding operational costs. The Directors will consider the declaration and payment of an interim dividend in the final quarter of the 2026 calendar year.
Principal risks and uncertainties
Following the full redemption of its £50m listed bonds on 19 December 2024 - funded through a £29m equity injection from its shareholder Sino Task Limited and a £23.1m dividend received from Seabank Power Limited, Electricity First Limited was financed solely through equity during 2025, with no external borrowings outstanding. The risks and uncertainties of the Company reflect those associated with the recoverability of the investment in its joint venture. The recoverability of the investment in its joint venture will be mitigated by reviewing the recoverable amount annually each December and recognising a write down of investment cost if required. Management have concluded no impairment is required in the current year as the recoverable amount remains significantly above carrying value.
Going concern
The Company’s business activities, performance, and position together with its principal risks and uncertainties likely to affect its future development and performance are set out above. The Company has net current assets of £1.4m (2024: £1.9m) and net assets of £107.0m (2024: £110.7m). The company has no liquidity risks.
The directors have made enquiries and reviewed the 5-year cash flow forecasts of Electricity First Limited and have a reasonable expectation that the Company has adequate resources and an ongoing dividend income, so to continue in operational existence for the foreseeable future and at least for the 12 month period following the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing financial statements, despite the current uncertain economic climate.
S.172 Statement
Section 172 of the Companies Act 2006 requires that a director of a company must act in the way they consider, in good faith, would be most likely to promote the success of the company for the benefits of its members as a whole, and in doing so have regard to the following factors:
|
• |
The likely consequences of any decision in the long term |
|
|
• |
The interests of the company's employees |
|
|
• |
The need to foster the company's business relationships with suppliers, customers and others |
|
|
• |
The impact of the company's operations on the community and environment |
|
|
• |
The desirability of the company maintaining a reputation of high standards for business conduct |
|
|
• |
The need to act fairly between members of the company. |
The board of directors have agreed to the factors set out above when discharging our section 172 duties through the decisions we have made across the year, along with any other relevant factors. We acknowledge that not every decision will have a positive outcome for all our stakeholders. We do however consider the company’s strategic priorities and values and believe we have a decision-making process in place to enable us to make consistent and predictable decisions.
As a company we believe that we are trusted by our stakeholders and have a good reputation for high standards of professionalism within the business we conduct. As part of this, the Board has oversight of and actively monitors the strong control environment managed by senior management to ensure a high standard of business conduct is met and the reputation of the company is maintained.
The company is a holding company and therefore has no customers, suppliers or employees. As a holding company, its impact on the community and environment is insignificant.
4
Electricity First Limited
Strategic report
31 December 2025
Approved by the Board and signed on its behalf by:
|
___________________________ |
|
|
|
Director |
|
9 September 2026 |
5
Electricity First Limited
Directors' report
31 December 2025
The directors present the Annual Report, together with the audited financial statements of the company for the year ended
Directors
The following persons were directors of the company during the whole of the financial year and up to the date of this report, unless otherwise stated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors indemnities
The directors did not receive any indemnities in relation to their services to the Company during the current or prior years.
Directors' interest
No contract of significance, to which the Company or any of its holding companies or fellow subsidiaries was a party and in which a Director of the Company had a material interest, whether directly or indirectly, subsisted at the end of the year or at any time during the year. At no time during the year was the Company or any of its holding companies or fellow subsidiaries a party to any arrangements to enable the directors of the Company to acquire benefits by means of the acquisition of shares in, or debentures of, the Company or any other corporate body.
Climate reporting
Please see ‘Climate Reporting’ paragraph in the strategic report.
Auditor
|
• |
So far as the director is aware, there is no relevant audit information of which the Company's auditor is unaware; and |
|
|
• |
The director has taken all steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the Company's auditor is aware of that information. |
This confirmation is given and should be interpreted in accordance with the provisions of s418 of the Companies Act 2006.
Events after the balance sheet date
There were no significant events since the balance sheet date.
6
Electricity First Limited
Directors' report
31 December 2025
Approved by the Board and signed on its behalf by:
|
___________________________ |
|
|
|
Director |
|
9 September 2026 |
7
Electricity First Limited
Directors' responsibilities statement
31 December 2025
The Directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with International Financial Reporting Standards ('IFRS') as adopted by the United Kingdom. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the profit or loss of the company for that year.
In preparing these financial statements, the directors are required to:
|
• |
properly select and apply accounting policies; |
|
|
• |
present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable financial information; |
|
|
• |
provide additional disclosures when compliance with the specific requirements in IFRSs are insufficient to enable users to understand the impact of particular transactions other events and conditions on the Company's financial position and financial performance; and |
|
|
• |
make an assessment of the Company's ability to continue as a going concern. |
The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company’s transactions and disclose with reasonable accuracy at any time the financial position of the Company and enable them to ensure that the financial statements comply with the Companies Act 2006.They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company’s website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
8
Electricity First Limited
Independent auditor's report to the members of Electricity First Limited
31 December 2025
Independent auditor’s report to the members of Electricity First Limited
Report on the audit of the financial statements
Opinion
In our opinion the financial statements of Electricity First Limited (the ‘company’):
We have audited the financial statements which comprise:
The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom adopted international accounting standards.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (‘ISAs (UK)’) and applicable law. Our responsibilities under those standards are further described in the auditor’s responsibilities for the audit of the financial statements section of our report.
We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the Financial Reporting Council’s (the ‘FRC’s’) Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Other information
The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information contained within the annual report.
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
9
Electricity First Limited
Independent auditor's report to the members of Electricity First Limited
31 December 2025
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
Other information (continued)
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.
Responsibilities of directors
As explained more fully in the directors’ responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor’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 for the audit of the financial statements is located on the FRC’s website at: 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, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.
We considered the nature of the company’s industry and its control environment, and reviewed the company’s documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management and the directors about their own identification and assessment of the risks of irregularities, including those that are specific to the company’s business sector.
We obtained an understanding of the legal and regulatory framework that the company operates in, and identified the key laws and regulations that:
10
Electricity First Limited
Independent auditor's report to the members of Electricity First Limited
31 December 2025
We discussed among the audit engagement team, regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.
In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override. In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments; assessed whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.
Extent to which the audit was considered capable of detecting irregularities, including fraud (continued)
In addition to the above, our procedures to respond to the risks identified included the following:
Report on other legal and regulatory requirements
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified any material misstatements in the strategic report or the directors’ report.
Matters on which we are required to report by exception
Under the Companies Act 2006 we are required to report in respect of the following matters if, in our opinion:
We have nothing to report in respect of these matters.
11
Electricity First Limited
Independent auditor's report to the members of Electricity First Limited
31 December 2025
Use of our report
This report is made solely to the 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 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 company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Philippa Hutton FCA (Senior statutory auditor)
For and on behalf of Deloitte LLP
Statutory Auditor
Bristol, United Kingdom
9 September 2026
12
Electricity First Limited
Statement of profit or loss and other comprehensive income
For the year ended 31 December 2025
|
Note |
2025 |
2024 |
||||
|
£'000 |
£'000 |
|||||
|
Share of result of a joint venture |
6 |
6,843 |
13,401 |
|||
|
Administrative expenses |
(124) |
(96) |
||||
|
Operating profit |
|
|
||||
|
Interest income |
56 |
114 |
||||
|
Finance cost |
7 |
- |
(5,319) |
|||
|
Profit before taxation |
8 |
6,775 |
8,100 |
|||
|
Tax credit on profit on ordinary activities (deferred) |
9 |
17 |
501 |
|||
|
Profit and total comprehensive income for the year |
|
|
||||
There are no other items therefore no separate statement of other comprehensive income is presented. All components of other comprehensive income may be recycled through the income statement. All results are derived from continuing operations.
13
Electricity First Limited
Statement of financial position
As at 31 December 2025
|
Note |
2025 |
2024 |
||||
|
£'000 |
£'000 |
|||||
|
Assets |
||||||
|
Non-current assets |
||||||
|
Investment in a joint venture |
10 |
|
|
|||
|
Deferred tax |
|
- |
||||
|
Total non-current assets |
|
|
||||
|
Current assets |
||||||
|
Amount due from a joint venture |
15 |
|
|
|||
|
Other receivables |
|
|
||||
|
Bank balances and deposits |
|
|
||||
|
Total current assets |
|
|
||||
|
Total assets |
|
|
||||
|
Liabilities |
||||||
|
Current liabilities |
||||||
|
Other payables and accruals |
|
|
||||
|
Total current liabilities |
|
|
||||
|
Net current assets |
1,364 |
1,912 |
|
Net assets |
|
|
||||
|
Representing: |
||||||
|
Share capital |
11 |
1 |
1 |
|||
|
Share premium |
12 |
107,010 |
107,010 |
|||
|
Retained (deficits)/earnings |
(58) |
3,650 |
||||
|
Total capital and reserves |
|
|
The financial statements of Electricity First Limited, registration number 07233880, were approved by the Board of Directors and signed on behalf of the Board of Directors.
|
___________________________ |
|
|
|
Director |
|
9 September 2026 |
14
Electricity First Limited
Statement of changes in equity
For the year ended 31 December 2025
|
Total capital and reserves |
||||||||
|
Share capital |
Share premium |
Retained earnings/ (deficits) |
||||||
|
£'000 |
£'000 |
£'000 |
£'000 |
|||||
|
At 1 January 2024 |
1 |
78,010 |
(4,951) |
73,060 |
||||
|
Profit and total comprehensive income for the year |
- |
- |
8,601 |
8,601 |
||||
|
Share capital issued |
- |
29,000 |
- |
29,000 |
||||
|
At 31 December 2024 |
1 |
107,010 |
3,650 |
110,661 |
||||
|
Retained |
Total capital and reserves |
|||||||
|
Share capital |
Share premium |
profits/ (deficits) |
||||||
|
£'000 |
£'000 |
£'000 |
£'000 |
|||||
|
Balance at |
1 |
107,010 |
3,650 |
110,661 |
||||
|
Profit and total comprehensive income for the year |
- |
- |
6,792 |
6,792 |
||||
|
Dividends paid (note 13) |
- |
- |
(10,500) |
( |
||||
|
Balance at |
1 |
107,010 |
(58) |
106,953 |
||||
All shares rank pari passu in all respects.
15
Electricity First Limited
Statement of cash flows
For the year ended 31 December 2025
|
Note |
2025 |
2024 |
||||
|
£'000 |
£'000 |
|||||
|
Cash flows from operating activities |
||||||
|
Sale of tax credit |
|
|
||||
|
Cash used in operations |
14 |
(169) |
(2,483) |
|||
|
Net cash from/(used in) operating activities |
|
( |
||||
|
Cash flows from investing activities |
||||||
|
Dividend received from a joint venture |
|
|
||||
|
Interest received |
|
|
||||
|
Net cash from investing activities |
|
|
||||
|
Cash flows from financing activities |
||||||
|
Issue of Share Capital |
- |
|
||||
|
Finance cost paid |
7 |
- |
( |
|||
|
Dividends paid |
13 |
( |
- |
|||
|
Repayment of borrowings |
5 |
- |
( |
|||
|
Net cash used in financing activities |
( |
( |
||||
|
Net increase/(decrease) in cash and cash equivalents |
|
( |
||||
|
Cash and cash equivalents at the beginning of the financial year |
920 |
5,707 |
||||
|
Cash and cash equivalents at the end of the financial year |
|
|
|
Representing: |
||||
|
Bank balances and deposits at 31 December |
1,289 |
920 |
||
16
Electricity First Limited
Notes to the financial statements
31 December 2025
Note 1. General
The Company is a private Company limited by shares and is incorporated in the United Kingdom and registered in England and Wales. At
The address of the registered office and principal place of business of the Company is 3 More London Riverside, London SE1 2AQ.
The financial statements are presented in pound sterling, which is the same as the functional currency reflecting the primary economic environment in which the company operates.
Note 2. Application of new and revised international financial reporting standards
In the current year, the Company has adopted a number of amendments to International Financial Reporting Standards (“IFRSs”), that are effective for accounting periods beginning on or after 1st January 2025, the adoption of those IFRSs and IASs has had no material impact on the Company’s results and financial position for the current year or prior years and does not result in any significant change in accounting policies of the Company.
Amendments to IAS 21 The Effects of Changes in Foreign Exchange Rates titled Lack of Exchangeability
The company has adopted the amendments to IAS 21 for the first time in the current year. The amendments specify how to assess whether a currency is exchangeable, and how to determine the exchange rate when it is not.
Note 3. Material accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis. The principal accounting policies adopted are set out below.
Going concern
The Company’s business activities, performance, and position together with its principal risks and uncertainties likely to affect its future development and performance are set out above. The Company has net current assets of £1.4m (2024: £1.9m) and net assets of £107.0m (2024: £110.7m). The company has no liquidity risks.
The directors have made enquiries and reviewed the 5-year cash flow forecasts of Electricity First Limited and have a reasonable expectation that the Company has adequate resources and an ongoing dividend income, so to continue in operational existence for the foreseeable future and at least for the 12 month period following the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing financial statements, despite the current uncertain economic climate.
17
Electricity First Limited
Notes to the financial statements
31 December 2025
Joint arrangements
A joint venture is a contractual arrangement whereby the venturers agree to share control of the arrangement which exists only when the decisions about the relevant activities require unanimous consent of the parties sharing control, and have rights to the net assets of the arrangement.
The results and assets and liabilities of joint ventures are incorporated in the Company’s financial statements using the equity method of accounting. Under the equity method, investments in joint ventures are carried in the statement of financial position at cost as adjusted for post-acquisition changes in the Company’s share of the net assets of the joint ventures, less impairment in the values of individual investments.
Losses of the joint venture in excess of the Company’s interest in that joint venture (which includes any long-term interests that, in substance, form part of the Company’s investment in the joint venture) are not recognised.
Dividends received from joint ventures accounted for using the equity method are recognised as a reduction in the carrying amount of the investment and are not recognised within profit or loss.
Where the basis of preparation of the results of the joint arrangement differs from that of the company, accounting adjustments are made to align the reported balances with IFRS.
Financial instruments
Financial assets and financial liabilities are recognised on the statement of financial position when the Company becomes a party to the contractual provisions of the instrument. Financial assets and financial liabilities are initially measured at fair value. Transaction costs that are directly attributable to the acquisition or issue of financial assets and financial liabilities (other than financial assets and financial liabilities at fair value through profit or loss) are added to or deducted from the fair value of the financial assets or financial liabilities, as appropriate, on initial recognition. Transaction costs directly attributable to the acquisition of financial assets or financial liabilities at fair value through profit or loss are recognised immediately in profit or loss.
Financial assets
All regular way purchases or sales of financial assets are recognised and derecognised on a trade date basis. Regular way purchases or sales are purchases or sales of financial assets that require delivery of assets within the time frame established by regulation or convention in the marketplace. All recognised financial assets are measured subsequently in their entirety at either amortised cost or fair value, depending on the classification of the financial assets.
Classification of financial assets
Debt instruments that meet the following conditions are measured subsequently at amortised cost:
|
• |
the financial asset is held within abusiness model whose objective is to hold financial assets in order to collect contractual cash flows; and |
|
|
• |
the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding. |
The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating interest income over the relevant period.
18
Electricity First Limited
Notes to the financial statements
31 December 2025
The amortised cost of a financial asset is the amount at which the financial asset is measured at initial recognition minus the principal repayments, plus the cumulative amortisation using the effective interest method of any difference between that initial amount and the maturity amount, adjusted for any loss allowance. The gross carrying amount of a financial asset is the amortised cost of a financial asset before adjusting for any loss allowance.
Financial liabilities
All financial liabilities are measured subsequently at amortised cost using the effective interest method.
Cash and cash equivalents
Income recognition
Dividends paid
Taxation
Current tax and deferred tax
The tax expenses for the year comprises current and deferred tax. Tax is recognised in the statement of income and retained earnings.
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.
Deferred tax is provided for all temporary differences arising between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit of the corresponding year. Deferred tax liabilities are generally recognised for all taxable temporary differences, and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary difference arises from goodwill or from the initial recognition (other than in a business combination) of other assets and liabilities in a transaction that affects neither the taxable profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at the end of the reporting period 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 assets to be recovered.
19
Electricity First Limited
Notes to the financial statements
31 December 2025
Deferred tax is calculated at the tax rates that are expected to apply in the year when the liability is settled or the asset is realised. Deferred tax is charged or credited in the statement of comprehensive income except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity.
Note 4. Critical accounting judgements and key sources of estimation uncertainty
In the application of the Company’s accounting policies, which are described in note 3, the Directors may be required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. Such estimates and the associated assumptions would be based on historical experience or other factors that are considered to be relevant. Actual results may differ from these estimates. In the Directors’ opinion there are no critical judgements or estimates.
Note 5. Financial risk management objectives and policies
The Company’s major financial instruments include bank balances and deposits, amount due from a joint venture and other receivables, classified as financial assets at amortised cost and amounts due to intermediate holding companies, classified as financial liabilities at amortised cost. The risks associated with these financial instruments and the policies on how to mitigate these risks are set out below. Management manages and monitors these exposures to ensure appropriate measures are implemented on a timely and effective manner.
Interest rate risk
The Company was exposed to interest rate risk in relation to fixed-rate bonds held, due to intermediate holding companies. The bonds were repaid in 2024. This risk is no longer applicable.
Credit risk
The Company performs impairment assessment under expected credit loss model upon application of IFRS 9 based on individual assessment on each debt at the end of the reporting period to ensure that adequate impairment losses are made.
The Company measures the loss allowance equal to 12-month expected credit loss. Unless when there has been a significant increase in credit risk since initial recognition, the Company recognises lifetime expected credit loss.
The estimated loss rates are estimated based on historically observed default rates over the expected life of the financial assets and are adjusted for forward-looking information that is available without undue cost or effort.
The Company’s maximum exposure to credit risk which will cause a financial loss to the Company due to failure to discharge an obligation by the counterparty is amount due from a joint venture. The Company’s management considers that the credit risk to the above is low as the immediate holding companies will financially support its joint venture should the need arise.
Note 6. Share of result of a joint venture
Income represents the Company’s share of results from its joint venture.
20
Electricity First Limited
Notes to the financial statements
31 December 2025
Note 7. Finance cost
Finance cost represented interest expense at 11% on bonds from intermediate holding companies. These bonds were repaid on 19 December 2024.
Note 8. Profit before taxation
|
2025 |
2024 |
|||
|
Profit before taxation is arrived at after charging: |
£'000 |
£'000 |
||
|
Fees payable to the Company's auditor for the audit of the Company's financial statements. |
52 |
51 |
||
|
Fees payable to the Company's auditor for taxation services |
4 |
4 |
||
|
56 |
55 |
No staff costs have been incurred as there are no employees employed by the Company during the current or preceding year. No director received emoluments in respect of services provided to the Company during the current or preceding year.
Note 9. Tax credit on profit on ordinary activities (deferred)
|
2025 |
2024 |
|||
|
£'000 |
£'000 |
|||
|
Tax credit in respect of profit for the year |
(17) |
(501) |
||
|
Reconciliation between tax credit and accounting profit at applicable tax rate: |
||||
|
Profit before taxation |
6,775 |
8,100 |
||
|
Tax at the statutory tax rate of 25% |
1,694 |
2,025 |
||
|
Tax effect amounts which are not deductible/(taxable) in calculating taxable income: |
||||
|
Expenses not deductible for tax purpose |
- |
830 |
||
|
Non-taxable share of result of a joint venture |
(1,711) |
(3,356) |
||
|
Tax credit |
(17) |
(501) |
The current tax rate applied during the year was 25% (2024: 25%) based on the standard rate of corporate tax substantively enacted during the period.
A deferred tax asset of £6,027,997 (2024 - £5,587,601) in respect of Corporate Interest Restriction balance carried forward has not been recognised because in the opinion of the directors it will not be able to be recovered in the foreseeable future.
Note 10. Non-current assets - Investment in a joint venture
|
2025 |
2024 |
|||
|
£'000 |
£'000 |
|||
|
Opening balance |
108,749 |
118,848 |
||
|
Share of post-acquisition reserves |
6,843 |
13,401 |
||
|
Dividend received |
(10,500) |
(23,500) |
||
|
105,092 |
108,749 |
Particulars of the joint venture are set out below:
21
Electricity First Limited
Notes to the financial statements
31 December 2025
|
Name of joint venture |
Place of incorporation |
Percentage of issued ordinary share capital held |
Principal activity |
|||
|
Seabank Power Limited |
United Kingdom |
50% |
Owns and operates |
Seabank Power Limited is incorporated in the United Kingdom. The address of its registered office is Severn Road, Hallen, Bristol, BS10 7SP.
Summarised financial information in respect of the Company’s joint venture is set out below:
|
2025 |
2024 |
|||
|
£'000 |
£'000 |
|||
|
Current assets |
176,031 |
150,076 |
||
|
Non-current assets |
99,248 |
84,634 |
||
|
Total assets |
275,279 |
234,710 |
||
|
Current liabilities |
(66,584) |
(40,484) |
||
|
Non-current liabilities |
(100,397) |
(83,922) |
||
|
Total liabilities |
(166,981) |
(124,406) |
||
|
Equity |
108,298 |
110,304 |
||
|
Cash and cash equivalents |
38,735 |
42,845 |
|
2025 |
2024 |
|||
|
£'000 |
£'000 |
|||
|
Turnover |
316,400 |
358,282 |
||
|
Total profit and other comprehensive income for the year |
18,994 |
32,701 |
||
|
Dividend received during the year |
10,500 |
23,500 |
||
|
Included in the above profit: |
||||
|
Depreciation and amortisation |
7,984 |
6,945 |
||
|
Interest income |
1,112 |
1,868 |
||
|
Interest expense |
(417) |
(440) |
||
|
Income tax expense |
(7,723) |
(11,278) |
|
Company's effective interest |
50% |
50% |
|
Net assets of joint venture |
108,298 |
110,304 |
||
|
Proportion of the company's ownership interest in the joint venture |
54,149 |
55,152 |
||
|
Proportion of the company's ownership of IFRS Stock adjustment |
(3,776) |
(3,737) |
||
|
Carrying amount of the company's interest in the joint venture |
50,373 |
51,415 |
||
|
Company's share of result of the joint venture before accounting adjustments |
9,497 |
16,351 |
||
|
Less IFRS adjustment to share of the joint venture profit |
(39) |
(335) |
||
|
Less depreciation adjustment |
(2,615) |
(2,615) |
||
|
Company's share of result of the joint venture recognised in profit or loss |
6,843 |
13,401 |
||
22
Electricity First Limited
Notes to the financial statements
31 December 2025
The accounting adjustments relating to stock and depreciation arise in the process of aligning the basis of preparation of the joint venture’s results, FRS 102, with that of the company, IFRS.
The stock adjustment relates to the capitalisation of certain strategic spare parts held by the joint venture, whilst the depreciation adjustment reflects the depreciation on these parts, coupled with an extension to the estimated useful life of the joint venture’s core asset to reflect its expected date of retirement.
Note 11. Capital and reserves - Share capital
|
2025 |
2024 |
2025 |
2024 |
|||||
|
Shares |
Shares |
£'000 |
£'000 |
|||||
|
Issued and fully paid: |
|
|
1 |
1 |
All ordinary shares rank equally with regard to the Company’s residual assets. The holders of ordinary shares are entitled to one vote per share at meetings of the Company.
Note 12. Capital and reserves - Share premium
|
2025 |
2024 |
|||
|
£'000 |
£'000 |
|||
|
Share premium |
107,010 |
107,010 |
The share premium reserve comprises premiums received on the issue of shares over their nominal value. This reserve is recognised as equity under IAS 32 and is non‑distributable in accordance with applicable legislation.
Note 13. Capital and reserves - dividends
|
2025 |
2024 |
|||
|
£'000 |
£'000 |
|||
|
Interim dividend for the year ended |
10,500 |
- |
Note 14. Reconciliation of profit before taxation to cash used in operations
|
2025 |
2024 |
|||
|
£'000 |
£'000 |
|||
|
Profit before taxation |
6,775 |
8,100 |
||
|
Adjustments for: |
(6,843) |
(13,401) |
||
|
Interest income from bank deposits |
(56) |
(114) |
||
|
Finance cost |
- |
5,319 |
||
|
Operating cash outflow before movements in working capital |
(124) |
(96) |
||
|
Increase in other receivables |
(40) |
(39) |
||
|
Decrease in other payable and accruals |
(5) |
(2,348) |
||
|
Cash used in operations |
(169) |
(2,483) |
(b) Reconciliation of liabilities arising from financing activities
23
Electricity First Limited
Notes to the financial statements
31 December 2025
The table below details changes in the Company’s liabilities from financing activities, including both cash and non-cash changes. Liabilities arising from financing activities are liabilities for which cash flows were, or future cash flows will be, classified in the Company’s cash flow statement as cash flows from financing activities.
|
2025 |
2024 |
|||
|
£'000 |
£'000 |
|||
|
Amounts due to intermediate holding companies |
||||
|
At 1 January |
- |
50,000 |
||
|
Changes from financing cash flows: |
||||
|
Finance cost paid |
- |
(5,319) |
||
|
Repayment of long-term bonds |
- |
(50,000) |
||
|
- |
(55,319) |
|||
|
Interest expenses (note 7) |
- |
5,319 |
||
|
As at 31 December |
- |
- |
Note 15. Related party transactions
There have been no transactions with directors in the year (2024: nil).
During the year, the Company entered into the following transactions with related parties:
|
2025 |
2024 |
|||
|
£'000 |
£'000 |
|||
|
Interest on bonds issued to intermediate holding companies |
- |
5,319 |
||
|
Tax credit sold to joint venture |
17 |
500 |
The following amounts were outstanding at the end of the reporting period:
|
2025 |
2024 |
|||
|
£'000 |
£'000 |
|||
|
Trade receivables from joint venture |
157 |
117 |
||
|
Expected loss surrender to joint venture |
- |
964 |
The balances held with the joint venture do not bear interest.
Note 16. Ultimate controlling party
The directors regard Sino Task Limited, a Company incorporated in British Virgin Islands, as the immediate parent Company but it is not required to prepare consolidated financial statements. No consolidation exemption has been applied in respect of these financial statements accordingly.
|
The share holders of Sino Task Limited are a consortium comprising of: |
||
|
Shareholder |
Ultimate parent undertaking |
|
|
Achiever Path Limited, British Virgin islands (50%) |
CK Infrastructure Holdings Limited |
|
|
Divo Investments Limited, British Virgin Islands (50%) |
Power Assets Holdings Limited |
24
Electricity First Limited
Notes to the financial statements
31 December 2025
The Company has no controlling party as it is ultimately owned by the above consortium members.