Strathrory Wind Farm LLP OC436705 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is the development and construction of a wind farm. Digita Accounts Production Advanced 6.30.9574.0 true true OC436705 2025-01-01 2025-12-31 OC436705 2025-12-31 OC436705 core:CurrentFinancialInstruments 2025-12-31 OC436705 core:Non-currentFinancialInstruments 2025-12-31 OC436705 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 OC436705 core:WithinOneYear 2025-12-31 OC436705 core:ConstructionInProgressAssetsUnderConstruction 2025-12-31 OC436705 core:OtherProvisionsContingentLiabilities 2025-12-31 OC436705 bus:SmallEntities 2025-01-01 2025-12-31 OC436705 bus:Audited 2025-01-01 2025-12-31 OC436705 bus:FilletedAccounts 2025-01-01 2025-12-31 OC436705 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 OC436705 bus:RegisteredOffice 2025-01-01 2025-12-31 OC436705 bus:PartnerLLP1 2025-01-01 2025-12-31 OC436705 bus:PartnerLLP2 2025-01-01 2025-12-31 OC436705 bus:LimitedLiabilityPartnershipLLP 2025-01-01 2025-12-31 OC436705 core:ConstructionInProgressAssetsUnderConstruction 2025-01-01 2025-12-31 OC436705 core:OtherProvisionsContingentLiabilities 2025-01-01 2025-12-31 OC436705 1 2025-01-01 2025-12-31 OC436705 countries:AllCountries 2025-01-01 2025-12-31 OC436705 2024-12-31 OC436705 core:ConstructionInProgressAssetsUnderConstruction 2024-12-31 OC436705 core:OtherProvisionsContingentLiabilities 2024-12-31 OC436705 2024-01-01 2024-12-31 OC436705 2024-12-31 OC436705 core:CurrentFinancialInstruments 2024-12-31 OC436705 core:Non-currentFinancialInstruments 2024-12-31 OC436705 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 OC436705 core:WithinOneYear 2024-12-31 OC436705 core:ConstructionInProgressAssetsUnderConstruction 2024-12-31 OC436705 core:ConstructionInProgressAssetsUnderConstruction 2024-01-01 2024-12-31 iso4217:GBP xbrli:pure

Registration number: OC436705

Strathrory Wind Farm LLP

Filleted Financial Statements

for the Year Ended 31 December 2025

 

Strathrory Wind Farm LLP

Contents

Limited liability partnership information

1

Financial Statements

2 to 9

Balance Sheet

2

Notes to the Financial Statements

3

 

Strathrory Wind Farm LLP

Limited liability partnership information

Members

Strathrory Wind Farm Holdings 1 Limited

Strathrory Wind Farm Holdings 2 Limited
 

Registered office

114 St Martin's Lane
Covent Garden
London
England
WC2N 4BE

Auditors

Bourner Bullock
Chartered Accountants
114 St Martin's Lane
Covent Garden
London
WC2N 4BE

 

Strathrory Wind Farm LLP

(Registration number: OC436705)
Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

57,990,028

20,262,385

Current assets

 

Debtors

5

3,148,435

1,651,298

Cash and short-term deposits

 

1,822,535

30,251

 

4,970,970

1,681,549

Creditors: Amounts falling due within one year

6

(4,632,376)

(3,498,584)

Net current assets/(liabilities)

 

338,594

(1,817,035)

Total assets less current liabilities

 

58,328,622

18,445,350

Creditors: Amounts falling due after more than one year

7

(57,808,305)

(18,227,910)

Provisions for liabilities

9

(520,316)

(217,439)

Net assets attributable to members

 

1

1

Represented by:

 

Loans and other debts due to members

 

Members' capital classified as a liability

 

1

1

   

1

1

Total members' interests

 

Amounts due from members

 

(461,439)

(53,800)

Loans and other debts due to members

 

1

1

   

(461,438)

(53,799)

These financial statements have been prepared and delivered in accordance with the provisions applicable to limited liability partnerships subject to the small limited liability partnerships regime. As permitted by section 444 (5A) of the Companies Act 2006, the members have not delivered to the registrar a copy of the Profit and Loss Account.

The financial statements of Strathrory Wind Farm LLP (registered number OC436705) were approved by the Board and authorised for issue on 24 September 2026. They were signed on behalf of the limited liability partnership by:

.........................................
Strathrory Wind Farm Holdings 1 Limited
Member

.........................................
Strathrory Wind Farm Holdings 2 Limited
Member

 
 

Strathrory Wind Farm LLP

Notes to the Financial Statements for the Year Ended 31 December 2025

1

Accounting policies

Principal activity

The principal activity of the limited liability partnership is the development and construction of a wind farm.

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland relevant to LLPs following the small entity regime.

General information and basis of accounting

The limited liability partnership is incorporated in England and Wales under the Limited Liability Partnership Act 2000. The address of the registered office is given on the limited liability partnership information page.

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The functional currency of Strathrory Wind Farm LLP is considered to be pounds sterling because that is the currency of the primary economic environment in which the limited liability partnership operates. Foreign operations are included in accordance with the policies set out below.

Going concern

The financial statements have been prepared on a going concern basis. The members have prepared cashflow forecasts for the 12 months from the date of signing which show that the LLP will have sufficient cash to meet its obligations as they fall due.

The LLP has a loan from its parent company, CEI 8 Renewable Limited, which is due for repayment in March 2050. CEI 8 Renewable Limited has provided a letter confirming it will not recall the entire loan within the 12 months from the date of signing unless the LLP has the ability to pay.

Management has considered the potential impact of a severe but plausible scenario on the business (and its ability to continue as a going concern) under various scenarios. As a result of this detailed assessment, and with reference to the LLP’s balance sheet, but also acknowledging the inherent uncertainty of the current economic outlook, the members have concluded that the LLP is able to meet its obligations when they fall due for a period of at least 12 months from the date of approval of the financial statements. For this reason they continue to adopt the going concern basis for preparing the financial statements.

Audit report

The Independent Auditor's Report was unqualified. The name of the Senior Statutory Auditor who signed the audit report on 24 September 2026 was Thomas Solis, who signed for and on behalf of Bourner Bullock.

 

Strathrory Wind Farm LLP

Notes to the Financial Statements for the Year Ended 31 December 2025

Members' remuneration and division of profits

Members' fixed shares of profits (excluding discretionary fixed share bonuses) and interest earned on members' balances are automatically allocated and, are treated as members' remuneration charged as an expense to the profit and loss account in arriving at profit available for discretionary division among members. The remainder of profit shares, which have not been allocated until after the balance sheet date, are treated in these financial statements as unallocated at the balance sheet date and included within other reserves.

Foreign currency

Transactions in foreign currencies are recorded at the exchange rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the closing rates at the balance sheet date. All exchange differences are included in the profit and loss account.

Taxation

The taxation payable on the partnership's profits is the personal liability of the members, although payment of such liabilities is administered by the partnership on behalf of its members. Consequently, neither partnership taxation nor related deferred taxation is accounted for in these financial statements. Sums set aside in respect of members' tax obligations are included in the balance sheet within loans and other debts due to members, or are set against amounts due from members as appropriate.

Tangible fixed assets

Tangible fixed assets are measured at historical cost less accumulated depreciation and accumulated impairment losses thereon. Cost includes direct costs (including direct labour), overheads, decommissioning or restoration costs and interest incurred in financing the construction of the asset. The charge for depreciation is calculated to write down the cost of tangible assets, less estimated residual value, over their expected useful lives. Depreciation is provided on a straight-line basis over the estimated useful lives. Major asset classifications and their estimated useful lives are:

Assets under construction - Not depreciated until operational.

Subsequent expenditure, for example, the cost of replacing a component of an item of property, plant and equipment is recognised in the carrying amount of the item if it is probable that the future economic benefits associated with the item will flow to the LLP, and its cost can be measured reliably. The carrying amount of the replaced component is recognised. The costs of the day-to-day servicing of property, plant and equipment are recognised in profit or loss as incurred. The present value of the expected cost for the decommissioning of an asset after its use is included in the cost of the respective asset if the recognition criteria for a provision are met.

Financial instruments

The LLP only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in profit or loss.

Financial assets and liabilities are only offset in the balance sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the limited liability partnership intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

 

Strathrory Wind Farm LLP

Notes to the Financial Statements for the Year Ended 31 December 2025

Trade and other debtors

Basic financial assets, including trade and other debtors, are initially recognised at transaction price, 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. Such assets are subsequently carried at amortised cost using the effective interest method, less any impairment.

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade and other creditors

Basic financial liabilities, including trade and other creditors, loans from third parties and loans from related parties, 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. Such instruments are subsequently carried at amortised cost using the effective interest method, less any impairment.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the LLP does not have an unconditional right, at the end of the reporting period, to defer settlement of the payable for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Borrowings

Borrowing costs directly attributable to the acquisition, construction or production of an asset that necessarily takes a substantial period of time to get ready for its intended use or sale are capitalised as part of the cost of the asset. All other borrowing costs are expensed in the year in which they occur.

Borrowing costs consist of interest and other costs that the LLP incurs in connection with the borrowing of funds.

Members' interests

Amounts due to members after more than one year comprise provisions for annuities to current members and certain loans from members which are not repayable within twelve months of the balance sheet date.

 

Strathrory Wind Farm LLP

Notes to the Financial Statements for the Year Ended 31 December 2025

Provisions

Provisions are recognised when the LLP has a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation. When the LLP expects some or all of a provision to be reimbursed, for example, under an insurance contract, the reimbursement is recognised as a separate asset, but only when the reimbursement is virtually certain. The expense relating to a provision is presented in the statement of profit or loss net of any reimbursement.

If the effect of the time value of money is material, provisions are discounted using a current pre-tax rate that reflects, when appropriate, the risks specific to the liability. When discounting is used, the increase in the provision due to the passage of time is recognised as a finance cost.

Decommissioning provisions:
Decommissioning provisions are measured at the present value of the management’s best estimate of the expenditure required to settle the present obligation at the balance sheet date, with a corresponding balance held in fixed assets. The discount rate used to determine the present value reflects current market assessments of the time value of money and the risks specific to the liability. The increase in the provision due to the passage of time is recognised as a finance cost.

2

Critical accounting judgements and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates. In the Members' opinion the only significant judgements or key sources of estimation uncertainty are:

Impairment of non-current assets:
The LLP tests annually whether non-current assets have suffered any impairment. The recoverable amounts of cash-generating units have been determined based on value in use calculations. These calculations require the use of estimates, which includes the following: generation outputs, pricing and operating costs.

Valuation of the decommissioning provision:
Upon closure of the wind farm, the LLP has a requirement to dismantle and clean up the facility sites. The provision recognised is based on expert reports and requires the use of estimates since it is expected to crystallise in 2061.

3

Particulars of employees

The average number of persons employed by the limited liability partnership during the year was 0 (2024 - 0).

 

Strathrory Wind Farm LLP

Notes to the Financial Statements for the Year Ended 31 December 2025

4

Tangible fixed assets

Assets under construction
£

Total
£

Cost

At 1 January 2025

20,262,385

20,262,385

Additions

37,727,643

37,727,643

At 31 December 2025

57,990,028

57,990,028

Net book value

At 31 December 2025

57,990,028

57,990,028

At 31 December 2024

20,262,385

20,262,385

Capitalised borrowing costs

Within Assets under construction are capitalised borrowing costs of £3,425,632 (2024 - £710,894). The capitalisation rate used to determine the amount of finance costs capitalised during the period was 7.75%.

5

Debtors

2025
£

2024
£

Amounts due from members

461,439

53,800

VAT debtor

2,686,996

1,450,298

Other debtors

-

147,200

3,148,435

1,651,298

6

Creditors: Amounts falling due within one year

2025
£

2024
£

Trade creditors

4,603,018

3,022,075

Accruals and deferred income

29,358

476,509

4,632,376

3,498,584

 

Strathrory Wind Farm LLP

Notes to the Financial Statements for the Year Ended 31 December 2025

7

Creditors: Amounts falling due after more than one year

2025
£

2024
£

Retentions payable

295,096

460,402

Amounts owed to group undertakings

57,513,209

17,767,508

57,808,305

18,227,910

On 13 March 2023 the LLP created a loan note instrument constituting the issue of up to £65 million unsecured loan notes at an interest rate of 7.75% and a final repayment date of 1 March 2050.

The amounts owed to group undertaking (CEI 8 Renewable Limited) from the LLP relate to the issue of these unsecured loan notes. There are no fixed repayment instalments. During the year, £37.031 million was issued (2024: £14.779 million) and interest of £2.715 million (2024: £0.609 million) was charged to assets under construction.

8

Financial commitments

The LLP is committed to rental payments for the lease of the land on which the wind farm is constructed until 2061. Rentals are £100 per annum until the commissioning date, at which point rental payments are linked to the installed capacity of the wind farm.

9

Provisions

Decommissioning provision
£

At 1 January 2025

217,439

Additional provisions

302,877

At 31 December 2025

520,316

Upon closure of the wind farm, the LLP has a requirement to dismantle and clean up the facility sites. This provision represents an estimated cost to perform this function. The provision is expected to crystallise in 2061 based on the length of the lease.

10

Related party transactions

Transactions with entities under common control

The LLP incurred £34,894 (2024: £28,081) of costs during the year in relation to asset management services provided by Netro Energy Limited, a company under common control. The amount due to Netro Energy Limited at 31 December 2025 was £3,728 (2024: £3,477).

 

Strathrory Wind Farm LLP

Notes to the Financial Statements for the Year Ended 31 December 2025

11

Post balance sheet events

The wind farm achieved commercial operation on 1 July 2026. The event is considered non-adjusting as it relates to conditions arising after the reporting date. No adjustments have been made to the amounts recognised in these financial statements.