|
Company information |
1 |
|
|
|
|
Directors' report |
2 |
|
|
|
|
Statement of directors's responsibilities in respect of the directors' report and the financial statements |
3 |
|
|
|
|
Independent auditors' report to the members of JP Renewable Europe Company Limited |
4 |
|
|
|
|
Income statement |
7 |
|
|
|
|
Other comprehensive income |
8 |
|
|
|
|
Balance sheet |
9 |
|
|
|
|
Statement of changes in equity |
10 |
|
|
|
|
Notes to the financial statements |
11 |
|
|
Note |
2025 |
2024 |
|
|
|
£ |
£ |
|
|
|
|
|
|
TURNOVER |
|
|
|
|
|
|
|
|
|
Administrative expenses |
|
( |
( |
|
|
|
|
|
|
|
|
(1,372,259) |
(1,406,650) |
|
|
|
|
|
|
Share or results in associate |
10 |
|
|
|
Amortisation |
10 |
( |
( |
|
|
|
|
|
|
|
|
( |
|
|
|
|
|
|
|
Other income |
|
|
|
|
Interest receivable and similar income |
5 |
|
|
|
Interest payable and related expenses |
6 |
( |
( |
|
|
|
|
|
|
(Loss)/profit before taxation |
7 |
( |
|
|
|
|
|
|
|
Tax on (loss)/profit |
8 |
( |
( |
|
|
|
|
|
|
(Loss)/profit for the financial year |
|
( |
|
|
|
Note |
2025 |
2024 |
|
|
|
£ |
£ |
|
|
|
|
|
|
(LOSS)/PROFIT FOR THE YEAR |
|
( |
|
|
|
|
|
|
|
OTHER COMPREHENSIVE INCOME |
|
|
|
|
Items that will not be reclassified to profit or loss: |
|
|
|
|
|
|
|
|
|
Associates comprehensive (loss)/income |
|
( |
|
|
|
|
|
|
|
OTHER COMPREHENSIVE (LOSS)/INCOME FOR THE YEAR, NET OF TAX |
|
( |
|
|
|
|
|
|
|
TOTAL COMPREHENSIVE (LOSS)/INCOME FOR THE YEAR |
|
( |
|
|
|
Note |
2025 |
2024 |
|
|
|
£ |
£ |
|
FIXED ASSETS |
|
|
|
|
Tangible assets |
9 |
|
|
|
Investments |
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
Debtors |
11 |
|
|
|
Cash at bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CREDITORS |
|
|
|
|
Amounts falling due withing one year |
12 |
( |
( |
|
|
|
|
|
|
NET CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
|
CREDITORS |
|
|
|
|
Amounts falling due after more than one year |
13 |
( |
( |
|
|
|
|
|
|
NET ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL AND RESERVES |
|
|
|
|
|
|
|
|
|
Called up share capital |
15 |
|
|
|
Other reserves |
16 |
|
|
|
Retained earnings |
16 |
( |
( |
|
|
|
|
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
|
Called up |
Retained |
Other |
Total |
|
|
Note |
Share capital |
Earnings |
Reserves |
Equity |
|
|
|
£ |
£ |
£ |
£ |
|
|
|
|
|
|
|
|
BALANCE AT |
|
|
( |
|
|
|
|
|
|
|
|
|
|
Changes in equity |
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
3,904,618 |
|
Repayment of dividend |
|
|
( |
|
( |
|
Share of comprehensive income of an associate |
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE AT |
|
|
( |
|
|
|
|
|
|
|
|
|
|
Balance at 1 January 2025 |
|
|
( |
|
|
|
|
|
|
|
|
|
|
Changes in equity |
|
|
|
|
|
|
Total comprehensive loss |
16 |
|
( |
|
(6,786,278) |
|
Repayment of dividend |
16 |
|
( |
|
( |
|
Share of comprehensive loss of an associate |
16 |
|
|
( |
( |
|
|
|
|
|
|
|
|
Balance at 31 December 2025 |
|
|
( |
|
|
|
Computer equipment |
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Directors |
|
|
|
Administration |
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Interest on corporation tax receivable |
|
|
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Preference share interest |
|
|
|
Other interest |
|
|
|
Interest on corporation tax |
|
|
|
Arrangement fee amortisation |
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Fees payable to the Company’s auditors for audit of the Company’s financial statements |
|
|
|
Depreciation charged for the year |
|
|
|
|
2025 |
2024 |
|
Current tax |
£ |
£ |
|
|
|
|
|
Current tax on profits/(losses) for the year |
|
|
|
Adjustment in respect of prior years |
( |
( |
|
|
|
|
|
Total tax in income statement |
|
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
(Loss)/profit for the year |
(6,757,768) |
4,491,451 |
|
Income tax expense(credit) (including income tax on associate, joint venture and discontinued operations) |
- |
- |
|
|
|
|
|
(Loss)/profit before income taxes |
( |
|
|
|
|
|
|
Tax using the Company’s domestic tax rate of (2024: |
( |
|
|
Capital allowances for the year in excess of depreciation |
( |
|
|
Permanent differences |
|
|
|
Non-deductible expenses (income) |
|
( |
|
Prior year under/(over) provision |
( |
( |
|
|
|
|
|
|
|
|
|
|
Computer |
|
Cost |
equipment |
|
|
£ |
|
|
|
|
As at 31 December 2024 |
|
|
Additions |
|
|
|
|
|
As at 31 December 2025 |
|
|
|
£ |
|
|
|
|
As at 31 December 2024 |
|
|
Depreciation charged for year |
|
|
|
|
|
As at 31 December 2025 |
|
|
|
|
|
Net book value |
|
|
|
|
|
As at 31 December 2024 |
|
|
|
|
|
As at 31 December 2025 |
|
|
|
Shares in group undertaking |
|
Cost |
|
|
|
£ |
|
|
|
|
As at 1 January 2025 |
|
|
Dividend income received |
( |
|
Share of profit |
|
|
Share of comprehensive (loss) |
( |
|
|
|
|
As at 31 December 2025 |
|
|
|
|
|
Provisions |
|
|
|
|
|
As at 1 January 2025 |
|
|
Depreciation charged for year |
|
|
|
|
|
As at 31 December 2025 |
|
|
|
|
|
Net book value |
|
|
|
|
|
As at 31 December 2024 |
|
|
|
|
|
As at 31 December 2025 |
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Current assets |
|
|
|
Non-current assets |
|
|
|
Current liabilities |
( |
( |
|
Non-current liabilities |
( |
( |
|
|
|
|
|
Equity |
138,050,000 |
180,980,000 |
|
|
|
|
|
Company’s share |
30,598,750 |
45,245,000 |
|
|
|
|
|
Goodwill |
31,384,665 |
31,384,665 |
|
Other intangible assets identified on acquisition, net of deferred tax liabilities |
351,242,593 |
337,497,435 |
|
Adjustments in respect of prior year - Triton Knoll signed accounts |
(9,168,856) |
662,686 |
|
Amortisation |
(72,034,292) |
(53,831,696) |
|
|
|
|
|
|
|
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Revenue |
|
|
|
Cost of sales |
(160,441,000) |
(157,832,000) |
|
Administrative expenses |
(6,931,000) |
(9,061,000) |
|
Other operating income/(expenses) |
14,483,000 |
26,002,000 |
|
Finance income/(expenses) |
(50,648,000) |
(54,426,000) |
|
Exceptional item |
- |
17,505,000 |
|
|
|
|
|
Profit before tax |
81,585,000 |
142,990,000 |
|
Income tax |
(22,314,000) |
(37,494,000) |
|
|
|
|
|
Profit for the year (continuing operations) |
|
|
|
|
|
|
|
Company’s share of profit 25% |
|
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
Amounts falling due within one year |
|
|
|
|
|
|
|
Other debtors |
|
|
|
Corporation tax receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts falling due after more than one year |
|
|
|
Long term loan receivable |
|
|
|
Loan interest receivable |
|
|
|
|
|
|
|
Total non-current trade and other receivables |
|
|
|
|
|
|
|
Aggregated amounts |
|
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Preference shares less than one year |
|
|
|
Trade creditors |
|
|
|
Accruals and deferred income |
|
|
|
Accrued salaries |
|
|
|
Other accrued expenses |
|
|
|
|
|
|
|
Total current portion |
|
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Preference shares 2 - 10 years (refer note 14) |
|
|
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Preference shares |
|
|
|
|
£ |
|
|
|
|
Non-current due within 2 - 5 years |
|
|
|
2025 |
2025 |
2024 |
2024 |
|
Class |
Number |
£ |
Number |
£ |
|
|
|
|
|
|
|
Redeemable £ |
|
|
|
|
|
|
2025 |
2025 |
2024 |
2024 |
|
Class |
Number |
£ |
Number |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained |
Other |
|
|
|
earnings |
reserves |
Total |
|
|
£ |
£ |
£ |
|
|
|
|
|
|
At 1 January 2025 |
( |
|
|
|
Loss for the year |
( |
|
( |
|
Repayment of dividend |
( |
|
( |
|
Income of an associate |
|
( |
( |
|
|
|
|
|
|
At 31 December 2025 |
( |
|
( |
|
|
Capital |
Financial |
|
|
|
allowances |
instruments |
Total |
|
|
£ |
£ |
£ |
|
|
|
|
|
|
As at 1 January 2025 |
|
|
|
|
Charge to income statement |
|
|
|
|
|
|
|
|
|
At 31 December 2025 |
|
|
|