2







Woolley Hill Electrical Energy Limited

Company Registration No. 08380020

ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2025

3

Woolley Hill Electrical Energy Limited

Directors' report

31 December 2025

The directors present their report, together with the financial statements, on the company for the year ended 31 December 2025.

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:

Paul Bolton

(appointed 7 May 2026)

Gareth Mills

(appointed 7 May 2026)

Steven Muscat

(resigned 7 May 2026)

David Mitchell

(resigned 7 May 2026)

Principal activities

The principal activity of the company is the development and operation of utility scale wind turbines. The portfolio has been performing in line with expectation. There have been no significant additions or disposals in the year.

Likely future developments

During the coming year the Company will continue to manage the development and operation of the wind turbines that it owns.

Principal risks and uncertainties

The key risks arising in the Company are interest rate, credit, operational and liquidity risks which are discussed in more detail below.

Interest rate risk

The Company's principal exposure to interest rate risk comes from its loan borrowings from its parent undertaking. The loan borrowings are issued at fixed rate plus index linked which expose the Company to fair value interest rate risk.

Credit risk

The Company does not have a significant exposure to credit risk as receivables are mainly short-term trading items and related party receivables. The Company’s assets are managed by agents who have responsibility for the prompt collection of amounts due.

Operational risk

Operational risk arises as a result of inadequate or failed internal processes, people or systems; or from external events. Details of the CK William UK Holdings Group approach to operational risk are set out in the financial statements of CK William UK Holdings Limited, which manages and administers the Company's obligations as and when they fall due.

Liquidity risk

The Company does not have a significant exposure to liquidity risk. Liquidity risk is managed by ensuring that there is always sufficient headroom available on the unsecured loan agreement to meet the working capital requirements of the business. The Directors monitor the maturity of the Company's obligations as and when they fall due.

4

Woolley Hill Electrical Energy Limited

Directors' report

31 December 2025

Going concern

The company has net liabilities of £-0.7m (31 December 2024: £0.4m). Included within this is an unsecured loan of £10.5m (31 December 2024: £13.1m) from UK Renewables Energy Group Limited (the “parent undertaking”).



The parent undertaking has confirmed that it will not seek repayment of part or the entire amount loaned to the Company for at least twelve months from the date of approval of the Company's financial statements, where to do so will place this company in an insolvent position. The parent undertaking has also confirmed that it will provide addition support as required by the company in order to meet its short-term obligation. For this reason, the Directors continue to adopt the going concern basis in preparing the financial statements. In making this assessment, the Directors have considered forecast cash flows for a period of at least twelve months from the date of approval of these financial statements.

Post reporting date events

There have been no significant events since year end impacting on the financial position of the Company.

No matter or circumstance has arisen since 31 December 2025 that has significantly affected, or may significantly affect the company's operations, the results of those operations, or the company's state of affairs in future financial years.

Employees

The Company has no employees (2024: none).

This report is made in accordance with a resolution of directors.

On behalf of the directors

___________________________

Paul Bolton

Director

22 September 2026

5

Woolley Hill Electrical Energy Limited

Directors' responsibilities statement

31 December 2025

The directors are responsible for preparing the directors' 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 FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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:

•

select suitable accounting policies and then apply them consistently;

•

make judgements and accounting estimates that are reasonable and prudent;

•

state whether FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' has been followed, subject to any material departures disclosed and explained in the financial statements; and

•

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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.

A strategic report has not been included in these financial statements as the Company qualifies for exemption as a small entity under Section 414B of the Companies Act 2006 relating to small entities.

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption in section 415A of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts, and confirm that the company is entitled to exemption from audit under section 476 for the financial year.

6

Table of contents

Statement of profit or loss and other comprehensive income

8

Statement of financial position

9

Statement of changes in equity

10

Notes to the financial statements

11

7

Woolley Hill Electrical Energy Limited

Contents

31 December 2025

General information

The financial statements cover Woolley Hill Electrical Energy Limited as an individual entity. The financial statements are presented in Pound sterling, which is Woolley Hill Electrical Energy Limited's functional and presentation currency.

Woolley Hill Electrical Energy Limited is a company limited by shares, incorporated and domiciled in the United Kingdom. Its registered office and principal place of business is:

Registered office

Newington House

237 Southwark Bridge Road

London

England

SE1 6NP

A description of the nature of the company's operations and its principal activities are included in the directors' report, which is not part of the financial statements.

The financial statements were authorised for issue, in accordance with a resolution of directors, on 22 September 2026. The directors have the power to amend and reissue the financial statements.

8

Woolley Hill Electrical Energy Limited

Statement of profit or loss and other comprehensive income

For the year ended 31 December 2025

Note

2025

2024

£'000

£'000

Revenue

Turnover

3

3,977

4,693

Cost of sales

(1,941)

(2,059)

2,036

2,634

Expenses

Administration

(13)

(120)

Operating profit

4

2,023

2,514

Interest payable and similar expenses

5

(1,005)

(1,214)

Profit before income tax (expense)/benefit

1,018

1,300

Income tax (expense)/benefit

6

143

(164)

Profit after income tax (expense)/benefit for the year

1,161

1,136

Continuing Operations

All amounts reported in the Statement of Comprehensive Income for the years ended 31 December 2025 and 31 December 2024 relate to continuing operations.

9

Woolley Hill Electrical Energy Limited

Statement of financial position

As at 31 December 2025

Note

2025

2024

£'000

£'000

Assets

Non-current assets

Tangible assets

7

10,995

11,778

Total non-current assets

10,995

11,778

Current assets

Cash and cash equivalents

100

962

Debtors

8

1,353

1,165

Total current assets

1,453

2,127

Total assets

12,448

13,905

Liabilities

Non-current liabilities

Creditors: amounts falling due after more than one year

9

10,502

13,099

Provisions for liabilities

10

686

675

Total non-current liabilities

11,188

13,774

Current liabilities

Creditors: amounts falling due within one year

11

525

557

Total current liabilities

525

557

Total liabilities

11,713

14,331

Net assets/(liabilities)

735

(426)

Equity

Called up share capital

12

-

-

Retained profits/(accumulated losses)

735

(426)

Total equity/(deficiency)

735

(426)

___________________________

Paul Bolton

Director

22 September 2026

10

Woolley Hill Electrical Energy Limited

Statement of changes in equity

For the year ended 31 December 2025

Issued

Retained

Total deficiency in equity

capital

profits

£'000

£'000

£'000

Balance at 1 January 2024

-

(1,562)

(1,562)

Total comprehensive income for the year

-

1,136

1,136

Balance at 31 December 2024

-

(426)

(426)

Issued

Retained

Total equity

capital

profits

£'000

£'000

£'000

Balance at 1 January 2025

-

(426)

(426)

Total comprehensive income for the year

-

1,161

1,161

Balance at 31 December 2025

-

735

735

11

Woolley Hill Electrical Energy Limited

Notes to the financial statements

31 December 2025

Note 1. Significant accounting policies

Company information

The Company manages the development and operation of wind turbines in the UK.

The Company is a private company limited by shares and is incorporated and domiciled in United Kingdom. The registered office is Newington House, 237 Southwark Bridge Road, London, England, England, SE1 6NP.

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

New or amended Accounting Standards and Interpretations adopted

The company has adopted all of the new or amended Accounting Standards and Interpretations issued by the Financial Reporting Council ('FRC') that are mandatory for the current reporting period.

Any new or amended Accounting Standards or Interpretations that are not yet mandatory have not been early adopted.

Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.



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 £.

Basis of preparation

The financial statements have been prepared on a going concern basis, under the historical cost convention. The principal accounting policies, which have been consistently applied, are set out below.



This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

•

Section 7 'Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;

•

Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/​expense and net gains/​losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

•

Section 26 ‘Share based Payment’ – Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;

•

Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.

12

Woolley Hill Electrical Energy Limited

Notes to the financial statements

31 December 2025

Audit exemption and parent company guarantee

The company is exempt from audit under section 479A of the Companies Act 2006, as it is a subsidiary undertaking whose liabilities are guaranteed by its ultimate parent undertaking, CK William UK Holdings Limited.

The company’s immediate parent undertaking is UK Renewables Energy Group Limited, which is wholly owned by CK William UK Holdings Limited.

CK William UK Holdings Limited is incorporated in United Kingdom and registered under company number 10004346. The company is included in the consolidated financial statements of CK William UK Holdings Limited, which are publicly available from Companies House.

The members have not required the Company to obtain an audit of its accounts for the year in accordance with section 476 of the Companies Act 2006.

For the year ending the company was not entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies, and rather took the exemption from audit under 479A as explained above.

Going concern

The company has net liabilities of £-0.7m (31 December 2024: £0.4m). Included within this is an unsecured loan of £10.5m (31 December 2024: £13.1m) from UK Renewables Energy Group Limited (the “parent undertaking”).



The parent undertaking has confirmed that it will not seek repayment of part or the entire amount loaned to the Company for at least twelve months from the date of approval of the Company's financial statements, where to do so will place this company in an insolvent position. The parent undertaking has also confirmed that it will provide addition support as required by the company in order to meet its short-term obligation. For this reason, the Directors continue to adopt the going concern basis in preparing the financial statements. In making this assessment, the Directors have considered forecast cash flows for a period of at least twelve months from the date of approval of these financial statements.

13

Woolley Hill Electrical Energy Limited

Notes to the financial statements

31 December 2025

Revenue Recognition and Turnover

Revenue comprises the fair value of the consideration received or receivable in respect of the invoiced value of generated electricity, Renewable Obligation Certificates (ROCs) and accrued income. Revenue is shown net of sales/value added tax, returns, rebates and discounts.



Revenue on the generation of energy comprises the value of units supplied during the year. Units are determined by energy volumes recorded on the wind farm meters and market settlement systems.



Under the terms of its Power Purchase Agreements with customers, ROC’s are immediately transferable to the customer. Revenue in relation to ROC’s is recognised in line with the generation of energy.



Accrued income represents the sales value of energy (and related ROC’S) which is yet to be invoiced and is based upon the value of units supplied with respect to energy and quantity of units supplied with respect to ROC’s.



The company recognises revenue when:

- the amount of revenue can be reliably measured;

- it is probable that future economic benefits will flow to the entity;



There is only one operating activity and all Revenue is generated within the United Kingdom.

Cost of sales

Cost of sales comprises direct costs associated with maintaining the operation of the plant.

Administrative expenses

Administrative expenses include all costs not directly incurred in the operation of the Company’s portfolio. This includes administration, finance and management expenses.

Interest income

Interest income is recognised using the effective interest rate method.

Finance costs

Finance costs are recognised on an effective interest rate basis and include loan facility interest.

Tangible fixed assets

Tangible fixed assets are stated at their historic purchase cost, together with any incidental expenses of acquisition less accumulated depreciation. Costs include the original purchase price of the asset and the cost attributable to bringing the asset to its working condition for its intended use.



The cost of wind farms under development are treated as assets under construction and includes all costs associated with bringing the asset into productive use and related costs directly attributable to the specific development. A property ceases to be a development asset when brought into productive use and will begin to depreciate on a straight-line basis over its estimated useful economic life.

Once brought into productive use, depreciation is provided to write off plant and machinery on a straight-line basis over its estimated useful economic life of 25 years.

14

Woolley Hill Electrical Energy Limited

Notes to the financial statements

31 December 2025

Debtors and other current assets

Debtors are recognised and carried at the lower of their originally invoiced value and recoverable amount. Where the time value of money is material the receivables are carried at amortised cost. Provisions are made where there is objective evidence that the amount will not be recovered in full.

Cash at bank and in hand

Cash at bank and in hand comprises of cash and cash on deposit with banks, both of which are immediately available.

Current liabilities

Other payables are recognised on an accruals basis.

Current tax

Current tax assets and liabilities are measured at the amount expected to be recovered from or paid to taxation authorities. The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted by the balance sheet date. Management periodically evaluates positions taken in tax returns with respect to situations in which the applicable tax regulations are subject to interpretation and establishes provisions where appropriate.

Deferred tax

Deferred tax is provided in full, using the liability method on all temporary differences at the balance sheet date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes.



Deferred tax assets are recognised only to the extent that it is probable that taxable profit will be available against which deductible temporary differences, carried forward tax credits or tax losses can be utilised.



Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the asset is realised or the liability is settled, based on tax rates and tax laws that have been enacted or substantively enacted at the balance sheet date.



Deferred tax relating to items recognised directly in changes in equity is recognised in the Statement of Changes in Equity and not in the Statement of Comprehensive Income.

Loans and borrowings

Loans and borrowings are recognised initially at their issue proceeds less transaction costs incurred. Subsequently, borrowings are stated at amortised cost with interest being accrued cyclically as defined in the facility agreements. Borrowing costs have been capitalised and are being amortised using the effective interest rate method over the life of the loan. Interest expense associated with loans and borrowings is accounted for on an accruals basis.

15

Woolley Hill Electrical Energy Limited

Notes to the financial statements

31 December 2025

Impairment of non-financial assets

At each balance sheet date, non-financial assets not carried at fair value are assessed to determine whether there is an indication that the asset may be impaired. If there is such an indication the recoverable amount of the asset is compared to the carrying amount of the asset.



The recoverable amount of the asset is the higher of the fair value less costs to sell and value in use. Value in use is defined as the present value of the future cash flows before interest and tax obtainable as a result of the asset’s continued use. These cash flows are discounted using a discount rate that represents the risks inherent in the asset.



If the recoverable amount of the asset is estimated to be lower than the carrying amount, the carrying amount is reduced to its recoverable amount. An impairment loss is recognised in the Statement of Comprehensive Income.

Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.



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



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



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

Share capital

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new ordinary shares or options are shown in equity as a deduction, net of tax, from the proceeds.

16

Woolley Hill Electrical Energy Limited

Notes to the financial statements

31 December 2025

Financial instruments

The Company applies the recognition and measurement provisions of Sections 11 Basic Financial Instruments and 12 Other Financial Instruments Issues of FRS 102.



The Company is a qualifying entity for the purposes of FRS 102 and has therefore taken advantage of the disclosure exemptions available under that standard in respect of financial instruments, on the basis that the equivalent disclosures are included in the publicly available consolidated financial statements of its parent undertaking.



The Company’s financial instruments comprise basic financial instruments only, including trade and other receivables, cash and cash equivalents, trade and other payables, and loans from group undertakings.



Financial assets and liabilities are initially recognised at transaction price and subsequently measured at amortised cost using the effective interest method, where applicable.

Related party transactions

The Company discloses transactions with related parties which are not wholly owned within the same Group. Where appropriate, transactions of a similar nature are aggregated unless, in the opinion of the Directors, separate disclosure is necessary to understand the effect of the transactions on the Company financial statements.



The Company has taken advantage of the exemption, under FRS 102, from disclosure of transactions with related parties who are wholly owned within the same Group. The Group includes the Company, its parent undertakings and its fellow subsidiary undertakings.

Decommissioning costs

As part of the measurement and recognition of assets and liabilities in the period, the Company has recognised a provision for decommissioning obligations associated with the wind turbines. In determining the present value of the provision, assumptions and estimates are made in relation to the discount rates, the expected cost to dismantle and remove the plant from the site and the expected timing of these costs, and this data is compared to industry available data. The carrying amount of the provision as at 31 December 2025 was £0.6m (2024: £0.5m). The discount rate applied was 2%.

Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

Rounding of amounts

Amounts in this report have been rounded off to the nearest thousand pounds, or in certain cases, the nearest million.

17

Woolley Hill Electrical Energy Limited

Notes to the financial statements

31 December 2025

Note 2. Critical accounting judgements, estimates and assumptions

The preparation of the Company’s Financial Statements requires the Directors to make judgements, estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities and the disclosure of contingent liabilities, at the reporting date. The estimates and associated assumptions are based on historical experience, expectations of future events and other factors that are considered to be relevant. However, uncertainty about these assumptions and estimates could result in outcomes that require a material adjustment to the carrying amount of the assets or liabilities affected.



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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.



The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next fractional year are outlined below.

Impairment of non-financial assets

Non-financial assets are reviewed for impairment at each balance sheet date. An impairment loss is recognised for the amount by which the carrying amount of the asset exceeds its recoverable amount, which is the higher of an asset’s net selling price and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows.

Decommissioning provision

As part of the measurement and recognition of assets and liabilities in the period, the Company has recognised a provision for decommissioning obligations associated with the wind turbines. In determining the present value of the provision, assumptions and estimates are made in relation to the discount rates, the expected cost to dismantle and remove the plant from the site and the expected timing of these costs, and this data is compared to industry available data. The carrying amount of the provision as at 31 December 2025 was £0.6m (2024: £0.5m). The discount rate applied was 2%.

Note 3. Turnover

An analysis of the company's turnover is as follows:

2025

2024

Turnover analysed by class of business

£'000

£'000

Electricity production

3,977

4,693

Note 4. Operating profit

Operating profit for the year is stated after charging:

2025

2024

£'000

£'000

Operating leases - land and buildings

274

355

Depreciation of owned tangible assets

783

784

Auditors' remuneration - audit services

9

9

18

Woolley Hill Electrical Energy Limited

Notes to the financial statements

31 December 2025

The Company did not have any employees during the year (2024: nil). Directors were employed and remunerated by another affiliated company. No recharge was made by the Parent company for their services (2024: £nil).

During the year no non-audit fees were paid to statutory auditors (2024 : £nil).

Note 5. Interest payable and similar expenses

2025

2024

£'000

£'000

Loan interest payable to parent undertaking

(994)

(1,203)

Other interest payable

(11)

(11)

(1,005)

(1,214)

Note 6. Tax on profit/(loss)

2025

2024

£'000

£'000

Current tax

UK corporation tax on profits for the current period

21

-

Adjustment in respect of prior periods

(164)

-

Group tax relief

-

164

Total current tax

(143)

164

Profit before income tax (expense)/benefit

1,018

1,300

Tax at the statutory tax rate of 25% (2024: 25%)

254

325

Tax effect amounts which are not deductible/(taxable) in calculating taxable income:

Temporary timing differences

(100)

(161)

Non-deductible expenses

12

-

Group relief claimed

(145)

-

21

164

Adjustment in respect of prior periods

(164)

-

Tax charge/(credit) for the year

(143)

164

The current tax charge for the year is based on taxable profits for the period, together with an adjustment in respect of prior periods following finalisation of the corporation tax position for earlier accounting periods. The difference between the statutory rate of corporation tax and the effective tax rate is primarily attributable to differences between capital allowances and depreciation, items of expenditure that are not deductible for tax purposes, interest restricted under the Corporate Interest Restriction rules, and the utilisation or surrender of group relief within the Group.

19

Woolley Hill Electrical Energy Limited

Notes to the financial statements

31 December 2025

Note 7. Non-current assets - Tangible assets

Plant and machinery

£'000

Cost

At 1 January 2025 and 31 December 2025

19,607

Accumulated depreciation

At 1 January 2025

7,829

Depreciation charged in the year

783

At 31 December 2025

8,612

Carrying amount

At 31 December 2025

10,995

At 31 December 2024

11,778

Note 8. Current assets - Debtors

2025

2024

Amounts falling due within one year

£'000

£'000

Prepayments and accrued income

1,353

1,165

Amounts owed by group undertakings are unsecured, interest free, have no fixed date of repayments and are payable on demand.

Note 9. Non-current liabilities - Creditors: amounts falling due after more than one year

2025

2024

£'000

£'000

Loan from parent undertaking due in more than five years

10,502

13,099

Payable other than by instalments

10,502

13,099

Loans from group undertakings are unsecured.



In 2016, the Company entered into a loan facility for a total available amount of £80m with Aviva Investors Infrastructure Income No.5 Limited. The loan from parent undertaking bears interest at 5.23% per annum with an RPI uplift, is unsecured, and is repayable on 31 March 2042. On 26 September 2024, the Company was acquired by UK Renewables Energy Group Limited, at which point the loan principal transferred ownership.



An amount of £0.3m (2024: £0.4m), representing Retail Price Index ("RPI") adjustment on the loan was capitalised to the loan principal during the year. An amount of £2.9m was repaid within the year. For the year ended 31 December 2025, interest expense of £1.0m ( 2024: £1.2m) was recognised in the Statement of Comprehensive Income.

20

Woolley Hill Electrical Energy Limited

Notes to the financial statements

31 December 2025

Note 10. Non-current liabilities - Provisions for liabilities

2025

2024

£'000

£'000

Decommissioning provision

559

548

Deferred tax provision

127

127

686

675

Movements in provisions

Decommissioning provision

Deferrred tax

2025

£'000

£'000

At 1 January 2025

548

127

Unwinding of discount charged to the statement of profit or loss

11

-

At 31 December 2025

559

127

The decommissioning provision for the future costs of decommissioning the wind farm. The provision has been discounted at an annual rate of 2% and this discount will be unwound and charged to the profit and loss account until 2040, the estimated date of decommissioning.

Note 11. Current liabilities - Creditors: amounts falling due within one year

2025

2024

£'000

£'000

Trade creditors

114

42

Accruals and deferred income

128

126

Corporation tax

21

-

Other taxation and social security

191

318

Amounts owed to group undertakings

71

71

525

557

Amounts owed to group undertakings are unsecured, interest free, have no fixed date of repayments and are repayable on demand.

Note 12. Equity - Called up share capital

2025

2024

£'000

£'000

1 (2024: 1) Ordinary shares of £1 each

-

-

-

-

Note 13. Operating lease commitments

Lessee

The company has entered into lease agreements with the landowners on which its wind farm is situated to pay rent based on fixed amounts and amounts linked to turnover and production. Future minimum rentals payable under non-cancellable operations leases are as follows:

21

Woolley Hill Electrical Energy Limited

Notes to the financial statements

31 December 2025

Operating leases which expire:

2025

2024

£'000

£'000

Land and buildings

Within one year

93

90

One to five years

372

359

More than five years

931

987

1,396

1,436

The amount of non-cancellable operating lease payments recognised as an expense during the year was £0.3m (2024: £0.4m).

Note 14. Events after the reporting period

No matter or circumstance has arisen since 31 December 2025 that has significantly affected, or may significantly affect the company's operations, the results of those operations, or the company's state of affairs in future financial years.

Note 15. Controlling party

The immediate parent of Woolley Hill Electrical Energy Limited is UK Renewables Energy Group Limited.

The ultimate shareholders are CK Infrastructure Holdings Limited (40%), CK Assets Holdings Limited (40%) and Power Assets Holdings Limited (20%), all of whom are listed on the Hong Kong Stock Exchange. As such, the directors consider that there is no ultimate controlling party.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

CK William UK Holdings Limited

Company Number 10004346

Annual Report - 31 December 2025

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

The directors present their strategic report on CK William UK Holdings Limited (referred to hereafter as the 'consolidated entity') for the year ended 31 December 2025.

Principal activities

The primary activities of the group are to grow its infrastructure assets, primarily across the UK and Australia.

Through its Australian subsidiary CK William Australia Holdings Pty Ltd, the business controls (refer note 38), Australia Gas Infrastructure Holdings (AGIH) including Dampier Bunbury Natural Gas Pipeline Trust and its controlled entities (DBP or Dampier Bunbury Pipeline), AGI Development Group Nominees Pty Limited and its controlled entities (AGID), and Multinet Group Holdings Limited and its controlled entities (MG or Multinet Gas), Energy Developments Pty Limited and its controlled entities (EDL or Energy Developments), and United Energy Distribution Holdings Limited (UE or United Energy).

The AGIH business comprises of DBP, AGID and MG and their principal business activities include:

DBP is Western Australia’s principal gas transmission pipeline. It is the only pipeline connecting the natural gas reserves of the Carnarvon basin on Western Australia’s North West Shelf with industrial, commercial and residential customers in Perth and the surrounding regions. Natural gas supplies approximately 50% of total primary energy consumption in Western Australia.

AGID owns and operates gas pipelines in the Pilbara region and owns and operates WA’s biggest gas storage facility as well as the Tanami Pipeline in the Northern Territory.

MG's primary activities are the distribution of gas to the premises of residential, commercial and industrial gas users and the construction and maintenance of its gas network in Victoria, Australia.

EDL delivers reliable and cost-effective innovative and remote energy solutions through a portfolio of nearly 1 Gigawatt of energy generation capacity from 88 power stations across Australia, North America and Europe. EDL also provides energy through the supply of liquefied natural gas (LNG) and compressed natural gas (CNG) and is expanding its renewable natural gas (RNG) capabilities.

UE's primary activities are distribution of electricity from Victoria’s transmission network to the premises of residential, commercial and industrial electricity users enabled via the ongoing construction, augmentation and maintenance of its electricity network in Victoria, Australia.

Additional UK subsidiaries include UK Renewables Energy Group Limited (UKREG), Phoenix Energy Group Holdings Limited (PEGL) and N-GEN Energy Solutions Limited (NGEN) and their principal business activities include:

UK Renewables Energy Group Limited (UKREG) owns and operates single turbine and multiple turbine wind farms across the United Kingdom. The portfolio consists of 97 fully operational onshore wind assets that commenced operation between 2013 and 2017, with a capacity of 135MW, enough to power the equivalent of 181,900 homes.

Phoenix Energy Group Holdings Limited (PEGL) develops and operates a natural gas distribution network in Northern Ireland.

N-Gen Energy Solutions Limited (NGEN) develops schemes right from initial concept, through feasibility assessments, to the design, construction, ownership and maintenance of hydrogen production and infrastructure.

The primary activity of CK William UK Holdings Limited is to act as a holding company.

Review of operations

The profit after tax for the group for the year is $ 185 million (2024: $146 million).

2025

$'million

2024

$'million

Change

$'million

Change

%

Revenue

2,686

2,503

183

7%

Other gains

39

32

7

22%

Expenses

(1,898)

(1,716)

(182)

11%

Finance expenses

(553)

(551)

(2)

-

Income tax expense

(88)

(123)

35

(28%)

Profit after income tax expense

185

146

39

27%

The increase in revenue in 2025 is primarily attributable to higher distribution, transportation, green credit, and gas revenues. This growth was driven by increased consumption, higher electricity and gas prices across existing operating entities, and the acquisition of three new operating entities. The increase in expenses is driven by higher personnel, repair and maintenance, depreciation and amortisation, and fuel expenses.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Income tax expense for the year was $88 million (2024: $123 million) which represents an effective tax rate of 32.2% (2024: 45.7%). The decrease in the effective tax rate is due to thin cap denial on shareholder loan interest expense in the previous year not being applicable in the current year.

Profit after income tax expense for the year was $185 million (2024: $146 million). The increase is primarily due to the lower effective tax rate as documented above.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Revenue and operating profit by operating entity is summarised as follows:

Revenue

Revenue

Operating

profit *

Operating

profit *

2025

$' million

2024

$' million

2025

$' million

2024

$' million

AGIH

757

751

293

397

EDL

856

890

44

135

UE

771

717

352

223

Phoenix

199

116

103

57

UKREG

77

27

42

15

NGEN

-

-

(5)

(4)

Other

-

2

(3)

(3)

2,660

2,503

826

820

* Operating profit represents profit before income tax expense and finance expenses. AGIH

AGIH's revenue decreased by $103 million, mainly due to lower transportation, distribution and gas revenues. Operating profit decreased by $104 million due to the decreased revenue.

EDL

EDL revenue decreased marginally by $34 million compared to prior year mainly due to unfavourable volume and pricing of green credits , and a decrease in gas revenue. Operating profit decreased by $91 million driven by lower revenue, higher depreciation on new assets, higher personnel expenses, repair and maintenance and other expenses.

UE

UE's revenue increased by $169 million mainly due to higher consumption in 2025. Operating profit increased by $129 million due to higher revenue.

PEGL

PEGL's revenue increased by $86 million due to a full year of the business being part of the group compared to 8 months in the previous year. Operating profit increased by $46 million due to a full year of the business being part of the group compared to 8 months in the previous year.

The consolidated entity continues to invest significantly in replacement and growth capital assets in each operating business to maintain strong operating results. Note that PEGL and UKREG's 2024 balances include the acquisition value of property, plant and equipment. A breakdown of property, plant and equipment additions by entity is below:

2025

$' million

2024

$' million

AGIH

190

227

EDL

121

146

UE

194

181

PEGL

31

1,373

UKREG

-

479

536

2,406

Key performance indicators

The three major operating groups each maintain separate financial and non-financial key performance indicators (KPI). The consolidated entity's KPI’s focus on safety, reliability and financial performance.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Safety management

Safety is our number one priority across the consolidated entity. This is measured using multiple KPIs across the consolidated entity. Each operating group implements policies and procedures to ensure safety and well-being of employees.

AGIH, MG and UKREG use lost time injuries to employees and contractors as a key KPI. During the year, the number of lost time injuries incurred was 4 against a target of 2 (2024: 4 lost time injuries against a target of 2).

AGIH and UE use significant health and safety incidents or potential fatal risk incidents as a key KPI. During the year, the number of potential fatal risk incidents incurred was 0, less than the target of 3 (2024: 11 potential fatal risk incidents against a target of 3).

Programs are in place to focus on continuing to improve safety performance across the consolidated entity. Further details on the Environmental, social and governance activities of the group have been documented in the ESG Report.

Reliability

Given the differences in operations across the CK William Group, there is no consistent reliability metric that is applied to each group, rather each group has a specific reliability KPI.

AGIH uses a variety of measures for the different types of gas businesses. DBP uses available hours for measuring reliability. UKREG uses wind turbine availability for measuring reliability. In 2025, DBP did meet their target reliability KPIs, and MG met two of their three reliability KPIs. The actual reliability performance is:

Operating business

Target reliability KPI

2025 Target

2025 Actual

2024 Target

2024 Actual

DBP

Compressor availability

99.0%

99.4%

99.0%

99.5%

DBP

10MW Centrifugal Compressor availability

91.0%

91.0%

91.0%

88.0%

DBP

Reciprocating Compressor availability

91.0%

93.7%

91.0%

92.3%

MG

Number of supply interruptions

37

26

32

37

MG

Number of customers with 3 or more disruptions

180

83

108

180

MG

Number of disruptions not restored within 12 hours

192

286

286

262

UKREG

Wind turbine availability

97.0%

95.9%

97.0%

97.2%

EDL uses generation of GigaWatt hours as the reliability metric. EDL generated 3,932 GWh against a target of 4,023 GWh (2024: 4,290 GWh generated against a target of 4,256 GWh).

UE uses Service Target Performance Incentive Scheme results, which includes a financial impact from reliability of supply. UE achieved

$17 million against a target of $10 million (2024: $16 million achieved against a target of $10 million).

Financial performance

Financial performance is discussed above on page 3.

Principal risks and uncertainties

Regulatory environment

The gas transmission, gas distribution and electricity distribution businesses within the group are subject to extensive legal and regulatory obligations, which the businesses must comply with. The possible changes in laws and regulatory standards could have an adverse effect on the operations and financial position of these businesses.

The consolidated entity mitigates this risk by having dedicated regulatory teams in each operating business which work closely with the regulator. In addition, dedicated compliance functions exist to ensure compliance obligations are performed.

Health and Safety

There is a risk that an incident within the operating businesses could lead to injury to an employee, contractor or member of the general public. Any such incident could have an adverse effect on the reputation of the operating business or lead to potential prosecution.

As Health and Safety is our number one priority, there are dedicated Health, Safety and Environment teams in the operating businesses who manage and monitor the safety systems and processes and adopts safety KPIs to monitor this. Each of the operating entities will roll out specific training to address key safety initiatives within their businesses.

Network Performance

If transmission or distribution network assets fail, it could result in a loss of supply to customers and associated adverse publicity. Significant outages can result in Guaranteed Service Level (GSL) payments to customers and in some cases, Service Target Performance Incentive Scheme (STPIS) penalties will apply.

This risk is mitigated by asset management procedures and network planning activities.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Macroeconomic environment

The consolidated entity provides essential services in gas transmission, gas distribution, electricity distribution and electricity generation. The regulated businesses are not materially impacted by the macroeconomic environment in the year marked by high inflation, high commodity prices and rising interest rates. The consolidated entity benefited from strong electricity prices in the electricity generation business in 2025.

High inflation risk

Inflation was high in 2025 in Australia, North America and Europe. In 2025 the largest inflationary increases were experienced in materials, parts and fuel expenses. The impact of high inflation on the consolidated entity's profitability is limited as inflation linked regulated revenue offsets the increase in expenses.

Transition to renewable energy

Our plan for transition to renewable energy is disclosed under Climate-related financial disclosures (CFD) which are included within the ESG report below.

Financial risk management

The consolidated entity's activities expose it to a variety of financial risks. The consolidated entity's overall risk management program focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the financial performance of the consolidated entity. The consolidated entity uses derivative financial instruments to hedge interest rate, foreign exchange and commodity price risk exposures. Derivatives are exclusively used for hedging purposes, i.e. not as trading or other speculative instruments. Financial risk management is carried out by the operational entities' treasury functions under policies approved by the respective boards of directors. See note 33 for detailed disclosure around financial risk mitigation and hedging.

Interest rate risk

The consolidated entity is exposed to interest rate risk as it invests and borrows funds at both fixed and floating interest rates. The risks are managed by maintaining an appropriate mix between fixed and floating rate borrowings and through the use of interest rate swap contracts and forward interest rate contracts. Hedging activities are evaluated regularly to confirm alignment with the debt and liquidity management policies and ensure that the operating entities are not exposed to excess risk from interest rate volatility.

The impact of increasing interest rates in 2025 has been limited due to high level of interest rate hedging for external borrowings with variable rates.

Foreign exchange risk

The consolidated entity enters into borrowings denominated in foreign currencies and has overseas operations in foreign currencies. Risk of foreign borrowings are managed by taking out cross currency swaps.

Commodity price risk

The consolidated entity is exposed to unregulated market price fluctuations and enters into fixed price electricity contracts to reduce the volatility attributable to price fluctuations.

Streamlined Energy and Carbon Reporting (SECR)

PEGL is required to disclose their energy consumption and greenhouse gas (GHG) emissions, along with energy efficiency actions and the methodology used for calculations. This is disclosed in their financial statements which are publicly available on Companies House and available on their website: www.phoenixenergyni.com.

Section 172(1) statement

The Directors present a corporate governance statement under the guidance of section 172 of the Companies Act.

The directors are fully aware of their responsibilities to promote the success of the company in accordance with s172 of the Companies Act 2006 to act in the way which they consider, in good faith, would be most likely to promote the success of the Company for the benefit of its members as a whole and, in doing so, to have regard (amongst other matters) to:

Overview of the Board

No directors of the board are also members of management of the operating groups. M. J. Horsley is the Chief Executive Officer of Northern Gas Networks Holdings Limited.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Each operating group within the consolidated entity has a separate board and board committees including audit, risk and remuneration committees. H. L Kam, A. J. Hunter and L. S. Chan are members of the AGIH and EDL boards and A. J Hunter is a member of the UE board.

Actions and responsibilities of the Board

The Board is responsible for and makes key decisions on the following areas.

Approving the strategic direction with consideration of the likely consequences in the long term

The Board is responsible for the strategic direction of the company and seeks to balance the best interests of the company with the objective of enhancing shareholder value. The long term objective is to deliver stable, profitable results to the shareholders.

Every 6 months, each CEO of the respective operating business presents their results and operational performance to the Board.

The interests of the company's employees

Under the delegated authority of the Board, each CEO of the operating businesses keeps their employees informed on matters relevant to their operating business through teleconferences, newsletters, intranet stories and other communications as applicable.

Each operating group manages programs to ensure that they retain, reward and incentivise employees. Annual bonus payments are approved by the respective remuneration committees.

Training and development of employees is a key focus of the consolidated entity, with operating groups having dedicated Learning and Development Teams to support employee needs.

Maintaining relationships with suppliers, customers and others

Under the delegated authority of the Board, each CEO of the operating businesses maintains procurement functions to manage supplier relationships.

Each of the operating groups and CK William Australia group provide reports on modern slavery risks across the business.

Under the delegated authority of the Board, each CEO of the operating businesses monitors customer satisfaction and where applicable to the operating business reliability of supply of electricity and gas to customers through various KPIs reported to the board. As part of the regulatory reset process, operating businesses undertake significant community and customer engagement to ensure that customer and community requirements are factored into the regulatory proposals.

Other stakeholders include the various regulatory bodies including economic and safety regulation. The operating businesses have dedicated regulatory teams for these relationships and monitors key safety KPIs reported to the board.

Monitoring the impact of the company’s operations on the community and the environment

Under the delegated authority of the Board, each CEO of the operating businesses maintains policies and procedures on managing environmental obligations. The consolidated entity is mindful about the impact of its actions on the environment and carries out a range of initiatives at its sites to protect the same. These initiatives range from Cultural Heritage Management Plans to Asbestos Management Plans to working with Landcare on a number of environmental projects.

Maintaining a reputation for high standards of business conduct

Under the delegated authority of the Board, each CEO of the operating businesses maintains risk functions within their businesses to identify and respond to business specific risks. On a six monthly basis, risk reviews are performed and top 10 risks, risk treatment plans and mitigating controls are reported to the respective risk committees.

Each operating business also maintains codes of conduct for employees, fraud mitigation and whistleblower policies and whistleblower hotlines.

Acting fairly as between members of the company

The Board is comprised of directors who are appointed by shareholders. As such each shareholder has representation and the ability to contribute to all Board meetings and so influence the decisions made by the Board.

Dividend payments

The Board approves any dividend declarations after consideration of planned growth opportunities for the consolidated entity.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Approved and authorised for issue on behalf of the directors by:





M. J. Horsley Director

15 September 2026

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

The directors present their annual report on the affairs of the consolidated entity, together with the financial statements and auditors report. The consolidated entity consists of CK William UK Holdings Ltd (referred to hereafter as the 'company' or 'CK William') and the entities it controlled at the end of, or during, the year ended 31 December 2025.

The following disclosures have been disclosed in the strategic report but are cross referenced here: principal activities, business review including KPI’s, principal risks and uncertainties and financial risk management objectives and policies.

Directors

The following persons were directors of CK William UK Holdings Limited during the whole of the financial year and up to the date of this report, unless otherwise stated:

E. W. L. Ho

E. T. C. Ip (resigned 23 June 2025)

H. L. Kam

A. J. Hunter

L. S. Chan

M. J. Horsley

J. T. Miller

R. J. Roberts

K. T. Chow

C. C. C. Tsai (appointed 23 June 2025)

Dividends

Dividends paid during the financial year were as follows:

2025

2024

$'000

$'000



Dividend declared and paid for the year ended 31 December 2025 is 0.010 cents (2024: 0.011 cents) 32,000 36,000

This excludes dividends payable to non-controlling interests in relation to the subsidiaries of the group.

Review of operations

The profit for the consolidated entity after providing for income tax and non-controlling interest amounted to $185 million (31 December 2024: $146 million).

Refer to the Strategic Report for further detail.

Matters subsequent to the end of the financial year

Subsequent to 31 December 2025, the Group commenced a process to dispose of its investment in Energy Developments Pty Limited and its controlled entities ("EDL"). The directors consider this to be a non-adjusting post balance sheet event as the decision to pursue the disposal arose after the reporting date. Accordingly, no adjustments have been made to the carrying amounts of the assets and liabilities included in these financial statements. At the date of authorisation of the financial statements, the disposal process remained ongoing.

No other matter or circumstance has arisen since 31 December 2025 that has significantly affected, or may significantly affect the consolidated entity's operations, the results of those operations, or the consolidated entity's state of affairs in future financial years.

Likely future developments

The consolidated entity continues to investigate future acquisitions and growth opportunities. Notwithstanding any potential acquisitions, the results of the operations are likely to continue.

Employees, customers and suppliers

Information on employees, customers and suppliers are discussed in the Strategic Report.

Research and development

The consolidated entity undertakes research and development activities in areas such as bushfire mitigation for electricity distribution and asset management and analytics techniques. The consolidated entity recognised nil R&D grant revenue during the year (2024: nil).

Financial instruments

Information on the consolidated entity's financial instruments are disclosed in the strategic report. Refer to note 33 Financial Instruments for further details.

Charitable and political donations

No charitable or political donations were made during the year.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Disabled employees

The consolidated entity gives full consideration to employment applications from disabled persons where the candidate's particular aptitudes and abilities are consistent with adequately meeting the requirements of the job. Opportunities are available to disabled employees for training, career development and promotion.

Where existing employees become disabled, it is the consolidated entity's policy to provide continuing employment wherever practicable in the same or an alternative position and to provide appropriate training to achieve this aim.

Employee consultation

The consolidated entity places considerable value on the involvement of its employees and has continued to keep them informed on matters affecting them as employees and on the various factors affecting the performance of the consolidated entity. This is achieved through formal and informal meetings at an operational level of the respective businesses.

Indemnity of directors

As permitted by the Articles of Association, the directors have the benefit of an indemnity which is a qualifying third party indemnity provision as defined by Section 234 of the Companies Act 2006. The indemnity was in force throughout the last financial year and is currently in force. The Company also purchased and maintained throughout the financial year directors' and officers' liability insurance in respect of itself and its directors.

Disclosure of information to the auditors

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information, being information needed by the auditor in connection with preparing its report, of which the auditor is unaware. Having made enquiries of fellow directors and the consolidated entity's auditor, each director has taken all the steps that they are obliged to take as a director in order to make themselves aware of any relevant audit information and to establish that the auditor is aware of that information.

This confirmation is given and should be interpreted in accordance with the provisions of section 418 of the Companies Act 2006.

Auditor

Deloitte LLP have indicated their willingness to be reappointed for another term and appropriate arrangements have been put in place for them to be deemed reappointed as auditor in the absence of an Annual General Meeting.

Going Concern

The consolidated entity's business activities, performance and position, together with its principal risks and uncertainties likely to affect its future development and performance are set out in the Strategic Report and above. The consolidated entity is able to pay its liabilities as they fall due, noting that it has a net asset position as at 31 December 2025 of $6,729 million (2024: $6,664 million). The consolidated entity has significant liquid resources including having access to unused finance facilities of $1,145 million as at 31 December 2025 and uses long term debt instruments to mitigate any liquidity risk as detailed in the Strategic Report.

The directors have a reasonable expectation that the company and consolidated entity have adequate resources to continue in operational existence for the foreseeable future based on the 2026 budget and 5-year plan. Accordingly, they continue to adopt the going concern basis in preparing the Annual Report and accounts.

This report is made in accordance with a resolution of directors. Approved and authorised for issue on behalf of the directors.





M. J. Horsley Director

15 September 2026

Registered company number: 10004346

23

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

CK William UK Holdings Limited

Climate-related Financial Disclosures

For the year ended 31 December 2025

Basis of preparation

These disclosures have been prepared to address the UK climate-related financial disclosure requirements applicable to the strategic report. They focus on the information necessary to understand the Group’s exposure to climate-related risks and opportunities, rather than reproducing the full sustainability reports prepared by the business units.

CK William UK Holdings Limited “the Company” is a holding company. It does not have operational assets, employees or a standalone climate strategy. Substantially all climate-related risks and opportunities, greenhouse gas emissions, targets and related management actions arise in the underlying operating groups. Accordingly, detailed operating group disclosures are summarised and cross-referenced rather than repeated in full.

Management has reviewed the climate-related disclosures prepared by each qualifying subsidiary and operating group to assess whether the matters disclosed are relevant to the Company’s consolidated climate-related financial disclosures. This review considered the nature of the Company as a holding company, the location of operational control, the material climate-related risks and opportunities identified by each operating group, the metrics and targets reported at subsidiary level, and the extent to which those matters could affect the consolidated financial statements. On this basis, management concluded that a consolidated and condensed approach is appropriate because the Company’s climate-related risks, opportunities, metrics, targets and financial statement impacts arise through its investments in the operating groups, rather than through standalone holding company activities.

In preparing these disclosures, management summarised the subsidiary and operating group sustainability reports into a holding company-level climate-related financial disclosure by identifying common themes relevant to the consolidated group, retaining disaggregated information where necessary to avoid obscuring differences between sectors, geographies and regulatory regimes, and cross-referring to the underlying reports for detailed operating information. The condensed presentation is intended to provide sufficient information for users of the Company’s annual report to understand the Group’s exposure to climate-related risks and opportunities without duplicating detailed subsidiary disclosures that are more appropriately presented at operating group level.

The full sustainability report for each of the qualifying business units can be found through the following links:

Operating group

Links to full reports

Australian Gas Infrastructure Holdings (AGIH)

https://www.agig.com.au/sustainability

United Energy (UE)

https://www.unitedenergy.com.au/what-we-do/sustainability

Energy Developments Pty Limited (EDL)

https://edlenergy.com/sustainability-community/environmental-management/

Phoenix Energy Group Holdings Limited (PEGL)

https://phoenixenergyni.com/about-us/phoenix-group/corporate-responsibility/responsible-business-reports

UK Renewables Energy Group Limited (UKREG)

https://ukrenewablesenergygroup.com/

Principal activities and relevance to climate disclosures

Operating group

Principal activities and relevance to climate disclosures

AGIH

Gas transmission, storage and distribution networks across Western Australia, Victoria and the Northern Territory. Climate matters relate mainly to gas demand, renewable/carbon-neutral gases, Safeguard Mechanism obligations, asset lives and infrastructure resilience.

UE

Regulated electricity distribution network in Victoria. Climate matters relate mainly to network resilience, customer electrification, distribution line losses, SF6, and investment required to support energy transition.

EDL

International distributed energy producer with landfill gas, waste coal mine gas, renewables, remote energy, renewable natural gas and anaerobic digestion activities. Climate matters relate to green credits, customer demand, physical asset resilience and emissions intensity.

PEGL

Gas distribution network to the homes and businesses within its distribution network licence area in Northern Ireland. Climate matters relate mainly to gas demand, renewable/carbon-neutral gases, asset lives and infrastructure resilience.

UKREG

Manage and operate onshore wind assets across the UK. Climate matters relate mainly to renewable energy demand, green subsidies, asset lives and infrastructure resilience.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Governance and risk management

Climate-related governance, risk identification, monitoring and management are delegated to the boards and management teams of the operating groups, where the relevant assets, operations, data and management actions reside. At holding company level, the Company Board retains oversight of climate-related matters to the extent they are relevant to the Company’s role as a holding company, including approval of the annual report and consideration of climate-related matters where they may affect investment, financing, impairment, going concern, capital allocation or the consolidated financial statements. The Board does not duplicate operating company governance structures and no director has a separate executive responsibility for managing climate-related risks and opportunities at holding company level.

The Directors review climate-related information as part of the annual reporting process and when climate matters are expected to have a material effect on the Company’s financial position, performance, strategy or prospects. This includes information summarised from operating group sustainability reports, climate-related risks and opportunities identified by operating group management, emissions metrics and targets, progress against material targets, and any climate-related assumptions relevant to impairment assessments, asset lives, capital expenditure, financing, going concern and other financial statement judgements. Climate-related matters are escalated to the Company Board where they are considered material to the holding company, the consolidated group or the financial statements, or where they require Board-level judgement or approval.

Area

Description

Governance

The Company does not maintain a dedicated sustainability committee or receive routine operational climate reporting at holding company level. Oversight and management of operational climate-related matters sit with the operating group boards, committees and executive teams. The Company Board exercises oversight through the annual report approval process and by considering climate information where relevant to investment, financing, impairment, going concern, capital allocation and other matters requiring Board judgement. No director has been allocated separate day-to-day responsibility for managing climate-related risks and opportunities at holding company level, reflecting that such matters arise and are managed within the operating groups.

Risk management

Climate-related risks are identified, assessed, monitored and managed within each operating group’s enterprise risk management framework. The output of those processes informs operating group strategy, financial planning and disclosures.

Remuneration

There are no employees or executive remuneration arrangements at the Company level. Any linkage between climate-related performance and remuneration is determined at operating group level, where applicable.

Strategy and climate resilience

The Company’s business model is to hold investments in independently governed operating groups. It does not set a standalone consolidated climate transition plan or operational climate strategy, because climate-related strategy, scenario analysis and resilience assessments are performed by the operating groups, where the relevant assets, operations, customers, regulatory frameworks, geographies and management responses reside. Management has therefore considered the operating group scenario analysis and resilience assessments when assessing the resilience of the Company’s consolidated business model and strategy. Separate holding company-level scenario analysis has not been prepared because management considers that it would not provide additional information necessary for an understanding of the Company’s business, given that climate-related risks and opportunities arise through the underlying operating groups rather than through standalone holding company activities.

The operating groups considered scenarios relevant to their respective activities, including scenarios reflecting a faster transition to a lower-carbon economy, a more gradual or delayed transition, and increased exposure to acute and chronic physical climate risks. The assumptions considered included changes in energy demand, decarbonisation policy, carbon pricing and emissions regulation, customer behaviour, electrification, technology adoption, renewable and low-emissions gas development, asset utilisation, physical asset resilience, weather patterns, capital expenditure requirements and the recoverability of climate-related investment through regulatory or contractual mechanisms. Management reviewed the outputs of these assessments to identify whether climate-related risks or opportunities could materially affect the Company’s consolidated strategy, business model, financial position or financial statements, including through asset lives, impairment assumptions, forecast cash flows, regulatory recoverability, financing assumptions, going concern or the valuation of investments. On this basis, the Directors consider that the consolidated business model and strategy remain resilient across the short, medium and long term, reflecting the diversified nature of the operating groups, the regulated or contracted characteristics of significant parts of the portfolio, established operating group risk management processes, and the opportunities associated with decarbonisation, electrification, renewable energy and low-emissions energy solutions. The principal climate-related risks and opportunities are summarised below.

Operating group

Key climate-related risks

Key climate-related opportunities

Financial statement areas potentially

affected

Strategic response and risk mitigation

AGIH

Transition risks from policy, customer demand, technology change and reputational factors affecting natural gas

Renewable and carbon-neutral gases, hydrogen and biomethane, carbon capture and storage infrastructure, and

Revenue, tariffs/cash flows, operating costs, depreciation, impairment

Strategically, AGIH monitors gas demand, policy developments and customer transition requirements through operating

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

consumption, asset lives, emissions obligations and access to finance. Physical risks from extreme weather are assessed as manageable given the largely underground nature of assets.

resilience of gas infrastructure as a reliable energy transport option.

assumptions, asset lives, finance costs, carbon offsets and capital expenditure.

group planning. Mitigation includes investment in network integrity and resilience, consideration of renewable and carbon-neutral gas pathways, management of Safeguard Mechanism obligations, use of offsets where required for compliance, and assessment of capital expenditure and asset lives through regulatory and financial planning.

UE

Acute and chronic physical risks from adverse weather, including heat, flood, bushfire and wind, which can affect reliability, restoration costs and customer outcomes. Long-term risk arises if climate projections are not incorporated into network planning.

Customer electrification, network capacity investment, grid flexibility, resilience investment and strengthening of network performance in support of energy transition.

Regulated asset base, capital expenditure, restoration costs, reliability incentives/penalties, operating costs, emissions from line losses and future offset requirements.

UE incorporates climate resilience and electrification requirements into network planning and regulatory submissions.

Mitigating actions include reliability and resilience investment, vegetation management, emergency response planning, consideration of climate projections in asset management, initiatives to reduce operational emissions, and assessment of future offset or abatement options where residual emissions cannot be eliminated.

EDL

Transition risks from changes in green credit schemes, policy incentives, customer demand and reputation.

Physical risks from temperature extremes, rainfall patterns, bushfires/wildfires and storms affecting selected sites and supply chains.

Revenue growth from green credits, landfill gas, renewable natural gas, anaerobic digestion, renewable energy, hybrid remote energy solutions and increased demand for low-emissions energy.

Sales revenue, green credit revenue and assets, property plant and equipment, operating costs, finance costs, inventories/credits, capital expenditure and cash flows.

EDL’s strategy is influenced by demand for lower-emissions distributed energy and green credit and renewable fuel markets. Mitigation includes maintaining a diversified portfolio of landfill gas, renewable natural gas, anaerobic digestion, renewables and remote energy assets, monitoring changes in credit schemes and policy settings, embedding physical climate risk considerations into site-level operations, and prioritising offsets only as a final recourse for hard-to-abate emissions.

PEGL

The key climate-related risks relate to the potential for asset stranding or reduced utilisation if the gas network is not supported as part of Northern Ireland’s long-term net zero pathway. These risks are compounded by uncertainty around biomethane, hydrogen and other green gas solutions, and by physical risks from extreme weather that could affect network resilience and continuity of supply.

The principal opportunities arise from the development of a biomethane and green gas transition pathway that uses existing network infrastructure. There are also opportunities to support low-carbon heating, hybrid heat pump services, transport and agricultural decarbonisation solutions, alongside targeted resilience investment.

Property, plant and equipment, useful economic lives, impairment indicators, recoverable amounts, capital expenditure, regulatory asset base assumptions, depreciation, revenue, operating costs, provisions and related disclosures where material to accounting estimates or judgements.

PEGL considers the role of its gas distribution network in Northern Ireland’s decarbonisation pathway, including biomethane, green gas and hybrid heating solutions. Mitigating actions include continued operational emissions reduction, energy efficiency measures, waste reduction, targeted resilience investment, monitoring of policy and technology developments, and assessment of asset lives and recoverability as transition pathways become clearer.

UKREG

The principal risks relate to power price volatility, physical risks from extreme weather, asset maturation, geopolitical exposure and regulatory change.

Increased renewable generation may place downward pressure on forecast power prices, while extreme weather could affect turbine performance, site infrastructure and transmission systems. Ageing assets may increase operational risk and exposure to market-based revenues as subsidies mature.

Opportunities arise from the transition to a low-carbon energy system and UK Government support for renewable generation. The portfolio provides opportunities to assess repowering, life extension and hybrid sites, including battery storage or solar generation. Newer renewable technologies, including storage and green hydrogen, may create additional revenue streams and improve grid flexibility.

Power price forecasts, generation assumptions, asset availability, useful economic lives, operating costs, discount rates, impairment assessments, carrying value of property, plant and equipment, provisions, maintenance expenditure, insurance recoverability, capital expenditure plans and future cash flow forecasts.

UKREG’s strategic response is to optimise the existing renewables portfolio while evaluating life extension, repowering and co-location opportunities where commercially and technically viable.

Mitigating actions include active asset management, preventative maintenance, insurance arrangements, monitoring of power price and regulatory developments, assessment of storage or hybrid site opportunities, and continued consideration of climate-related assumptions in impairment, asset life and cash flow assessments.

Time Horizons

Consistent with the governance processes being exercised at an operating group level, the time horizons that could reasonably be expected to occur when describing the climate-related risks and opportunities is based on those for each respective operating group

Operating group

Short term

Medium term

Long term

AGIH

Up to 2030

2030 – 2050

2050 and beyond

UE

1 – 5 years

6 – 20 years

21 - 45 years

EDL

1 – 5 years

5 – 15 years

15 – 30 years

PEGL

1 – 5 years

5 – 15 years

15 – 30 years

UKREG

1 – 5 years

5 – 15 years

15 – 30 years

Risks and Opportunities

The Group’s material climate-related risks and opportunities arise within its independently governed operating groups and may reasonably be expected to affect the Group’s prospects through impacts on the consolidated financial position, financial performance and cash flows of those operating groups.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Accordingly, the Group’s material climate-related risks and opportunities include those identified within the operating groups, which (by category) include:

Climate-related transition risks — including policy/legal, market, technology and reputational risks relevant to regulated energy networks, energy generation and broader energy transition dynamics.

Climate-related physical risks — including acute and chronic weather-related impacts relevant to infrastructure resilience, safety, reliability, and, in some cases, insurance and supply chain disruption.

Climate-related opportunities — including opportunities associated with energy transition investment, system resilience, decarbonisation solutions and related products/services within the operating groups.

While the specific financial effects of climate-related risks and opportunities differ across the operating groups due to differing business models, regulatory frameworks and geographies, the Group expects that these matters will most directly influence the consolidated financial statements through:

Detailed descriptions of the nature, timing and magnitude of these current and anticipated financial effects are disclosed in the sustainability reports of the operating groups, with the principal risks and opportunities noted below:

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Operating group

Category and time horizon

Risk / Opportunity description

Adaption or Mitigation efforts

AGIH

Climate-related transition risk: Renewable and carbon-neutral gas policy.

Time horizon: medium-to-long term.

The risk relates to declining future gas demand as Commonwealth and State Governments focus on renewable electricity to deliver emissions targets.

Despite steady connection growth historically, distribution network risks include declining gas use per connection driven by behavioural change, appliance switching and warmer climates. In addition, the Victorian Government has announced a ban on new household and most new commercial building connections and end-of-life gas hot water appliance replacement from 2027 onwards, with several exemptions.

Our transmission infrastructure risk is assessed to be low in the short term (to 2030) due to length of time to develop alternative energy required for hard-to-abate and industrial customers as well as the requirement for gas fired power generation to be available for standard and peak periods, as coal fired generators are phased out and renewable power technologies require back up for 24/7 reliable power generation.

As Government policies are often state based, adverse policies will not necessarily impact all of AGIH’s assets which are spread across Western Australia, Northern Territory and Victoria. AGIH also has diversified operations of distribution and transmission which can protect against specific behavioural and policy trends.

AGIH advocate for enhanced policy certainty and investor confidence in the role of renewable and carbon-neutral gas to support our diverse customer base, enabling customer choice on their preferred pathway to reach net zero.

Through submissions to various government-led processes as well as more general stakeholder engagement, we highlight the diversity of customer needs and how existing gas infrastructure can be used to meet carbon reduction goals including through the transport of renewable and carbon-neutral gas. AGIH submissions emphasise the need for policy frameworks that facilitate this future, facilitating customer choice.

Key recent Australian Government measures include the Future Made in Australia policy2 and related Federal Budget3 items as well as the 2024 Future Gas Strategy4 which reaffirmed the necessity of natural gas in Australia’s energy mix through 2050 and beyond, albeit with an evolving role including renewable and carbon-neutral gases and the integration of CCS technologies to reduce emissions.

The Victorian Government’s Gas Substitution Roadmap Update (2024) also recognises the need to secure natural gas supplies whilst scaling up renewable and carbon-neutral gas.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Operating group

Category and time horizon

Risk / Opportunity description

Adaption or Mitigation efforts

Climate-related transition opportunity: Natural gas replacement including hydrogen and biomethane for gas distribution infrastructure.

Time horizon: medium-to-long term.

Renewable and carbon-neutral gas production would increase to meet increasing demand, delivered via existing gas infrastructure.

The opportunity is for increased revenue from new projects associated with sales of renewable and carbon-neutral gas or related products.

AGIH advocates for enhanced policy certainty and investor confidence in the role of renewable and carbon-neutral gas to support our diverse customer base, enabling customer choice on their preferred pathway to reach net zero.

Renewable and carbon-neutral gases, including biomethane and renewable hydrogen have been formally recognised under the NGER Act as a decarbonisation benefit. This may result in more demand from customers for renewable and carbon-neutral gas to mitigate emissions.

The Australian Government’s 2024 Future Gas Strategy sets out that under all credible net zero scenarios, natural gas is needed through to 2050 and beyond. It also sets out as a guiding principle that “Householders will continue to have a choice over how their energy needs are met”. In addition to this the ECMC are looking to set a renewable and carbon-neutral gas target for all States and Territories. Victoria is engaging on a Renewable and carbon-neutral gas Target.

We are investing in projects that demonstrate the pathways to a low carbon future. This includes preparing new and existing assets for future fuel and carbon transport and storage.

We are also working closely with existing and emerging gas suppliers, including those providing hydrogen and biomethane at scale, to deliver these options to customers via our networks. By connecting with these suppliers, we aim to integrate renewable and carbon-neutral gases seamlessly into our infrastructure, ensuring that customers have access to cleaner energy choices.

Additional information on these projects can be found at the Metrics and Targets section.

AGIH

Climate-related physical risk: Physical resilience of gas infrastructure assets.

Time horizon: medium-to-long term.

The majority of AGIH gas infrastructure is buried underground, protecting it against the physical impact of extreme weather.

The opportunity is for the gas we transport to be seen as reliable, and a valued energy alternative under circumstances where electricity supply is interrupted, increasing demand for our services.

There is also an opportunity for increased gas delivery along the Dampier Bunbury Pipeline to supply gas peaking generation to support increased intermittent renewable electricity generation.

Climate scenario analysis illustrated the resilience of our assets to the physical impact of extreme weather, primarily based on the inherent protection of the majority of our assets being located underground.

This resilience enables us to continue to provide reliable energy as needed, safely to our customers, even under future extreme climate scenarios.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Operating group

Category and time horizon

Risk / Opportunity description

Adaption or Mitigation efforts

EDL

Climate-related transition risk: Changing government regulations, incentives and penalties related to decarbonization.

Time horizon: short-term

Various green credit schemes and methodologies will be under review in the coming years presenting a risk to the Group if Governments decide to wind back or amend existing schemes or methodologies, which may negatively influence revenue drivers such as per unit pricing and eligibility.

Green credit revenue ($137M) represented ~19% of the Group’s total sales revenue in the reporting year and green credits on hand were valued at $99M at 31 December 2025; the Group forecasts continued growth and earnings from green credits in the short term. A decline in the market value and/or volume of green credits produced by the Group could negatively impact the Group’s financial performance, however, the timing and extent of this impact is highly uncertain given the mitigation measures, external influences and key uncertainties described above. It is also unlikely that this risk will simultaneously manifest under all methods, schemes and jurisdictions. Furthermore, commercial mechanisms are available to the Group to partially offset or recover potential losses.

  • Active engagement with government stakeholders to extend existing methods and schemes, to optimise the value and quantity of green credits produced.
  • Commercial mechanisms to recover potential green revenue losses.
  • Diverse portfolio of energy generation assets and products, with options to offset revenue losses through other business activities.

PEGL

Climate-related transition risk and opportunity: long-term net zero policies.

Time horizon: medium-to-long term

PEGL 's gas distribution network may not form part of Northern Ireland’s long-term net zero solution, potentially resulting in premature asset stranding and constrained investment opportunities due to absence of clear government policy supporting the gas network's role in achieving net zero.

Establish a progressive biomethane transition pathway as a cost-effective alternative to electrification of heat, securing the network's role in Northern Ireland's net zero future whilst leveraging existing infrastructure.

Additionally, deliver immediate carbon reductions (up to 50%) by connecting oil heating customers to the gas network.

PEGL actively engages with government and the Utility Regulator to influence policy frameworks and secure regulatory support for green gas investment.

Detailed technical feasibility assessments of network biomethane readiness are being conducted (including the recently completed Network Constraints project), alongside the development of commercial partnerships with biomethane producers.

Network expansion continues to connect oil heating customers whilst building the foundation for future biomethane transition.

UKREG

Climate-related physical risk: extreme weather events.

Time horizon: medium-to-long term.

Increased risk to turbines and other infrastructure assets causing physical damage to on-site infrastructure and transmission systems, as well as the safety of employees and suppliers.

UKREG manage a diversified geographical portfolio, which reduces the potential impact of localised extreme weather events leading to physical damage or downtime at specific locations. There is also comprehensive insurance in place to mitigate against such risks.

UKREG is looking to invest in other renewable infrastructure assets, for example solar, that will diversify the portfolio to weather events that impact a specific type of generation.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Operating group

Category and time horizon

Risk / Opportunity description

Adaption or Mitigation efforts

UE

Climate-related physical risk: extreme weather events.

Time horizon: medium-term

Climate change is expected to increase the frequency and severity of extreme weather events such as heatwaves, flooding, extreme wind and bushfires which may disrupt electricity supply and increase restoration costs for the Group. These disruptions can affect customer satisfaction, regulatory compliance and financial performance.Prolonged outages may trigger Guaranteed Service Level (GSL) penalties and compensation obligations, while emergency response and fault restoration costs are likely to rise.

Reliability performance incentives under regulatory frameworks could also be adversely impacted.

Furthermore, these events may require increased investment in network resilience and emergency preparedness to maintain service standards. In addition, widespread service disruptions can create negative public sentiment and may lead to interventionist policies from regulators and government.

The Group has implemented a range of measures to reduce the likelihood and impact of supply disruptions caused by adverse weather events. These measures include compliance with the Electric Line Clearance Management Plan, which ensures effective management of vegetation clearance and hazard tree removal to minimise the risk of faults caused by high wind gust events.

Effective asset maintenance strategies reduce asset failures during escalation events including heat waves and storms.

Effective maintenance ensures network switching devices can be utilised to sectionalise the network and restore supply to undamaged network infrastructure following major events.

Network reliability projects and initiatives identify and harden vulnerable parts of the distribution network from foreseeable major events and mitigate the consequences when they occur.

Well established fault and emergency response procedures ensure effective mobilisation of resources, assessment of damage, stakeholder management including effective coordination with emergency services and restoration of customers to minimize the consequences to the community and critical infrastructure following major events.

Improvements and adherence to design and construction standards ensure network assets are able to withstand foreseeable extreme weather conditions.

Metrics and targets

The Company has not established separate climate-related metrics or targets at holding company level. Metrics and targets are set, measured and monitored by the operating groups. Scope 1 and Scope 2 emissions below are presented on a 100% consolidated basis for entities controlled by the Group, consistent with the consolidated reporting boundary. They are disaggregated because the operating groups use methodologies and emissions drivers appropriate to their respective sectors and regulatory contexts.

Operating group

Scope 1 emissions (ktCO2e)

Scope 2 emissions (ktCO2e)

Methodology/comments

AGIH

395

2

NGER methodology; emissions mainly arise from gas transmission and distribution activities.

UE

6

254

NGER methodology; Scope 2 primarily reflects distribution line losses and electricity-related emissions.

EDL

1,509

72

GHG Protocol methodology; emissions mainly arise from distributed energy generation activities.

PEGL

1,142

300

GHG Protocol methodology; emissions mainly arise from distributed gas activities.

UKREG

-

-

GHG Protocol methodology; no emissions arising due to the nature of the business.

Total

3,052

628

Total Scope 1 and Scope 2 emissions for the consolidated reporting entity.

Operating group

Targets

24

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

AGIH

Contributes to AGIG targets, including a 30% reduction in Scope 1 and Scope 2 emissions by 2030 from a 2020 baseline and net zero Scope 1 and Scope 2 emissions by 2050. AGIH is also subject to Safeguard Mechanism obligations for relevant facilities.

UE

Targets a 30% reduction in Scope 1 and Scope 2 emissions by 2030 from a 2019 baseline and net zero Scope 1 and Scope 2 emissions by 2050. This is dependent in part on grid decarbonisation and Victorian renewable energy targets.

EDL

Targets a 50% reduction in emissions intensity by 2035 from a 2021 baseline and net zero emissions by 2050

PEGL

Targets an elimination of all emissions except residual emissions by 2048. Reducing Scope 1and Scope 2 carbon emissions by >60% by 2030. Reducing the energy consumed from operations by >50% by 2030 and >75% by 2040. Be net zero by 2050 and reduce the volume of waste sent to landfill as a consequence of operations by over 75% by 2030.

UKREG

259 GWhs of wind-based electricity generation in 2025. A five-year target of 1,224GWhs of wind-based electricity generation for 2026 – 2030. Reducing the energy consumed from operations by >25% by 2030 and >50% by 2040. Increase the capacity of renewable energy production by 25% by 2040. Target the delivery of £590k to community benefit schemes.

Holding company

No separate holding company climate-related targets have been set. Setting a consolidated target at holding company level would not reflect where operational control and management of climate-related actions sit.

Operating group

Progress against targets

AGIH

In 2025, AGIH has contributed to the reduction of Scope 1 and Scope 2 emissions by 5% when compared to the 2020 baseline, on track to reduce emissions by 30% by 2030.

When considering AGIG and third-party projects that are operational, under construction or in development, as well as potential sources of renewable and carbon-neutral gas adjacent to AGIG networks (including AGIH) renewable and carbon-neutral gas production able to meet this 10% (by volume) target is evident.

The Group acknowledges that to meet this target, supportive policy is required to be in place in 2026, and construction of new projects must commence no later than 2027.

In respect of supportive policy and regulatory enablers, the Group notes the following key activities during 2025:

  • The Clean Energy Regulator launched the Guarantee of Origin certification framework for hydrogen from electrolysis with the scheme to be expanded to biomethane in the future.
  • The Commonwealth Government established the Hydrogen Production Tax Incentive through the Future Made in Australia (Production Tax Credits and Other Measures) Act 2025.
  • The Energy and Climate Change Ministerial Council committed to exploring a nationally consistent approach to renewable gas targets with consultation expected to occur in 2026.
  • Following consultation in late 2024, the Victorian Government reaffirmed its commitment to establishing a Renewable Gas Target.

Targeting 100% renewable and carbon-neutral gas in the distribution networks by 2050 is at an early stage of delivery. Work in delivering the interim target of 10% renewable and carbon-neutral gas in the distribution network by 2030 is a key enabler of this target. This target was developed in line with our Net Zero Ambition to reduce the carbon intensity of the gas transported by replacing natural gas with renewable gas.

The target aligns with the net zero commitments of the states and territories in which AGIH operate, and it acknowledges that supportive policy and legislation will be critical to enable the new production projects required for delivery.

AGIH has two Safeguard Facilities, the Victorian gas distribution network and the Western Australian transmission pipeline.

Whilst safeguard emissions related to the AGIH gas distribution network decreased by 4% for the 2025 reporting year (1 July 2024 to 30 June 2025) compared to the 2024 reporting year, they were above the Safeguard Baseline. The Group will purchase carbon offsets to clear the over baseline position by March 2026 to comply to legislation.

The AGIH transmission business has committed to a Multi-Year Monitoring Plan (MYMP) that allows the netting of emissions over the five-year period from 1 July 2023 to 30 June 2027, with a view to the net actual emissions over this period being below the calculated Safeguard Baseline. The group is on track to meet the MYMP net baseline position at the end of the MYMP period.

UE

Scope 1 and Scope 2 emissions were 6,347 and 254,065 respectively. This performance reflects sustained emissions reduction initiatives across our operations, including fleet electrification, renewable electricity procurement and energy efficiency measures in network operations.

To achieve the long-term net zero 2050 target, the Group intends to purchase and participate in carbon offset trading schemes. This is due to the inherent nature of the Group operations, asset lifespans and types and limited technological options to meet reliability requirements as a lifeline utility. The Group does not currently participate in any carbon offset trading schemes; however, will likely investigate and participate in the long-term time horizon to meet this target commitment.

EDL

The voluntary targets cover the Group’s entire operations, under an equity control basis, and includes the GHG gases covered under the GHG Protocol (carbon dioxide, methane, nitrous oxide, hydrofluorocarbons, perfluorocarbons and sulphur hexafluoride).

The Group’s ability to meet its GHG reduction targets is subject to a number of key assumptions and external dependencies. These include, for example, the treatment of CO2 emissions from the combustion of LFG as biogenic, which results in their exclusion from Scope 1 emissions calculations. In addition, progress toward these targets depends on factors beyond the Group’s direct control, such as the availability and effectiveness of policy instruments, evolving customer requirements, and the pace of technology development and commercialisation.

24

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

In line with the GHG Protocol and Science Based Targets Initiative (SBTi), the Group regards offsets as the final recourse for hard-to-abate emissions. The Group does not anticipate using offsets towards achieving its targets in the short- to medium-term.

PEGL

Scope 1 and Scope 2 emissions total 1,442 compared to a baseline of 2,401 in 2019, being a 40% reduction in 6 years, on track to meet the 60% reduction by 2030. Energy consumed in 2025 was 7,015MWhs compared to 11,627 in 2019, being a 40% reduction in 6 years, on track to meet the 50% reduction by 2030. Waste sent to landfill was 10,020 tonnes in 2025 compared to 46,104 in 2019, being a 78% reduction in 6 years, already surpassing the target of a 75% reduction by 2030.

UKREG

Electricity generation for 2025 was 233 GWhs compared to a target of 259 GWhs. This was due to the lower wind speeds in 2025. Community benefit spend was £594k compared to a target of £590k.

Holding company

No separate holding company climate-related targets have been set. Setting a consolidated target at holding company level would not reflect where operational control and management of climate-related actions sit.

Connected information with the financial statements

Climate-related risks and opportunities are considered in the consolidated financial statements where they may have material effects. The principal areas of interaction are impairment assessments, asset lives and depreciation, capital expenditure planning, operating cost forecasts, financing assumptions, regulatory recoverability and going concern considerations. No separate holding company-level financial effects have been identified outside those arising through the operating groups.

Director responsibility statement

The Directors are responsible for these climate-related financial disclosures and for ensuring that the information presented is consistent with the Company’s role as a holding company. The Directors have applied judgement to avoid aggregating or reproducing detailed operating group sustainability disclosures where doing so would obscure the different nature, geography and regulation of the operating groups’ climate-related risks and opportunities.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

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 group financial statements in accordance with International Financial Reporting Standards (IFRSs) and the parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including FRS 101 Reduced Disclosure Framework. 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 of the profit or loss of the company for that period.

In preparing the parent company financial statements, the directors are required to:

In preparing these group financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the consolidated entity's transactions and disclose with reasonable accuracy at any time the financial position of the consolidated entity 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 consolidated entity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The directors are also 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 the legislation in other jurisdictions.

25

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Statements of profit or loss and other comprehensive income 22

Statements of financial position 23

Statements of changes in equity 25

Statements of cash flows 27

Notes to the financial statements 28

Independent auditor's report to the members of CK William UK Holdings Limited 104

General information

The financial statements cover both CK William UK Holdings Limited as an individual private entity and the consolidated entity consisting of CK William UK Holdings Limited and the entities it controlled at the end of, or during, the year. The financial statements are presented in Australian Dollar, which is CK William UK Holdings Limited's functional currency as the majority of operations are based in Australia. This is still true even with the additional GBP functional currency acquisitions.

CK William UK Holdings Limited is a company limited by shares, incorporated and domiciled in the United Kingdom (England and Wales). Its registered office and principal place of business is:

3 More London Riverside London

SE1 2AQ

United Kingdom

A description of the nature of the consolidated entity's operations and its principal activities are included in the strategic report, which is not part of the financial statements.

The financial statements were authorised for issue, in accordance with a resolution of directors, on 15 September 2026. The directors have the power to amend and reissue the financial statements.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

Note

2025

$'000

2024

$'000

Revenue

1

2,685,712

2,503,488

Share of profits of associates accounted for using the equity method

15

8,979

10,221

Other gains

2

29,644

22,289

Expenses

Expenses from ordinary activities

3

(1,897,945)

(1,716,058)

Finance expenses

4

(552,966)

(550,872)

Profit before income tax expense

273,424

269,068

Income tax expense

7

(87,999)

(122,923)

Profit after income tax expense for the year

185,425

146,145

Other comprehensive (loss)/income

Items that will not be reclassified subsequently to profit or loss

Actuarial gain on defined benefit plans, net of tax

413

2,374

Items that may be reclassified subsequently to profit or loss

Net change in the fair value of cash flow hedges taken to equity, net of tax

(18,058)

(92,831)

Foreign currency translation

(44,641)

101,112

Other comprehensive (loss)/income for the year, net of tax

(62,286)

10,655

Total comprehensive income for the year

123,139

156,800

Profit for the year is attributable to: Non-controlling interest

24,655

24,668

Owners of CK William UK Holdings Limited

29

160,770

121,477

185,425

146,145

Total comprehensive income for the year is attributable to: Non-controlling interest

22,480

18,772

Owners of CK William UK Holdings Limited

100,659

138,028



123,139 156,800

The above statements of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes

26

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated Parent

Note

2025

$'000

2024

$'000

2025

$'000

2024

$'000

Assets

Current assets

Cash and cash equivalents

8

424,222

343,031

42,612

10,139

Trade and other receivables

9

91,732

83,432

8,874

3,758

Contract assets

10

254,769

205,919

-

-

Inventories

11

129,295

105,194

-

-

Other financial assets

13

151,996

151,358

-

-

Derivative financial instruments

32

38,113

124,718

-

-

Income tax refund due

6,848

22,246

-

-

Other assets

14

76,037

70,866

-

-

Total current assets

1,173,012

1,106,764

51,486

13,897

Non-current assets

Trade and other receivables

9

129,846

129,166

189,950

200,660

Investments accounted for using the equity method

15

88,504

89,252

-

-

Investments in subsidiaries

12

-

-

5,405,218

5,395,112

Other financial assets

13

147,454

175,424

-

-

Derivative financial instruments

32

221,967

224,152

-

-

Property, plant and equipment

16

11,746,846

11,969,194

-

-

Right-of-use assets

19

127,546

111,419

-

-

Intangibles

17

6,767,797

6,738,559

-

-

Deferred tax assets

26

471,888

388,383

-

-

Retirement benefit assets

18

16,389

9,318

-

-

Other assets

14

26,624

4,894

-

-

Total non-current assets

19,744,861

19,839,761

5,595,168

5,595,772

Total assets

20,917,873

20,946,525

5,646,654

5,609,669

Liabilities

Current liabilities

Trade and other payables

20

511,585

464,390

1,311

1,317

Contract liabilities

21

130,538

117,102

-

-

Borrowings

23

2,225,454

1,095,169

-

-

Lease liabilities

22

20,437

8,964

-

-

Derivative financial instruments

32

46,823

31,357

-

-

Income tax

2,461

23,836

1,283

-

Provisions

24

149,060

103,152

-

-

Other liabilities

25

21,806

50,610

-

-

Total current liabilities

3,108,164

1,894,580

2,594

1,317

Non-current liabilities

Trade and other payables

20

54,470

54,439

-

-

Contract liabilities

21

199,734

193,144

-

-

Borrowings

23

8,473,830

9,786,094

189,950

192,544

Lease liabilities

22

130,173

116,670

-

-

Derivative financial instruments

32

109,216

117,648

-

-

Deferred tax liabilities

26

1,372,290

1,334,114

-

-

Provisions

24

680,300

718,495

-

-

Other liabilities

25

60,927

67,503

-

-

Total non-current liabilities

11,080,940

12,388,107

189,950

192,544

Total liabilities

14,189,104

14,282,687

192,544

193,861

Net assets

6,728,769 6,663,838

5,454,110

5,415,808

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated Parent

Note

2025

2024

2025

2024

$'000

$'000

$'000

$'000

Equity

Issued capital

27

5,395,112

5,395,112

5,395,112

5,395,112

Reserves

28

195,009

261,777

(2,175)

-

Retained profits

Equity attributable to the owners of CK William UK Holdings Limited

29

1,018,725

6,608,846

883,297

6,540,186

58,998

5,451,935

20,696

5,415,808

Non-controlling interest

30

119,923

123,652

2,175

-



Total equity 6,728,769 6,663,838 5,454,110 5,415,808

The company has elected to take the exemption under section 408 of the Companies Act 2006 not to present the parent company profit and loss account. The profit of the parent company for the year was $47,512 thousand (2024: loss $385 thousand).

The financial statements were approved by the board of directors and authorised for issue on 15 September 2026. They were signed on its behalf by:





M. J. Horsley Director

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Issued capital

Hedging reserve

Foreign currency

reserve

Retained profits

Non-controlling

interest

Total equity

Consolidated

$'000

$'000

$'000

$'000

$'000

$'000

Balance at 1 January 2024

3,415,000

221,338

26,028

795,680

131,062

4,589,108

Profit after income tax expense for the year

-

-

-

121,477

24,668

146,145

Other comprehensive (loss)/income

for the year, net of tax

-

(86,701) 101,112

2,140

(5,896) 10,655

Total comprehensive (loss)/income for the year

-

(86,701)

101,112

123,617

18,772

156,800

Transactions with owners in their capacity as owners: Contributions of equity, net of transaction costs (note 27)

1,980,112

-

-

-

-

1,980,112

Dividends paid (note 31)

-

-

-

(36,000) (26,182) (62,182)

Balance at 31 December 2024

5,395,112

134,637

127,140

883,297

123,652

6,663,838

Issued

Hedging

Foreign currency

Retained

Non-controlling

capital

reserve

reserve

profits

interest

Total equity

Consolidated

$'000

$'000

$'000

$'000

$'000

$'000

Balance at 1 January 2025

5,395,112

134,637

127,140

883,297

123,652

6,663,838

Profit after income tax expense for the year

-

-

-

160,770

24,655

185,425

Other comprehensive (loss)/income

for the year, net of tax

-

(22,127) (44,641) 6,657

(2,175) (62,286)

Total comprehensive (loss)/income for the year

-

(22,127)

(44,641)

167,427

22,480

123,139

Transactions with owners in their capacity as owners:

Dividends paid (note 30)

-

-

-

-

(26,208)

(26,208)

Dividends paid (note 31)

-

-

-

(32,000)

-

(32,000)

Balance at 31 December 2025

5,395,112

112,510

82,499

1,018,724

119,924

6,728,769

Issued

Retained

capital

profits

Total equity

Parent

$'000

$'000

$'000

Balance at 1 January 2024

3,415,000

8,956

3,423,956

Profit after income tax expense for the year

-

47,740

47,740

Other comprehensive income for the year, net of tax

-

-

-

Total comprehensive income for the year

-

47,740

47,740

Transactions with owners in their capacity as owners:

Contributions of equity, net of transaction costs (note 27)

1,980,112

-

1,980,112

Dividends paid (note 31)

-

(36,000)

(36,000)



Balance at 31 December 2024 5,395,112 20,696 5,415,808

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Issued

capital

Retained

profits

Total equity

Parent

$'000

$'000

$'000

Balance at 1 January 2025

5,395,112

20,696

5,415,808

Profit after income tax expense for the year

-

70,302

70,302

Other comprehensive income for the year, net of tax

-

-

-

Total comprehensive income for the year

-

70,302

70,302

Transactions with owners in their capacity as owners:

Dividends paid (note 31)

-

(32,000)

(32,000)



Balance at 31 December 2025 5,395,112 58,998 5,454,110

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

Note

2025

$'000

2024

$'000

Cash flows from operating activities

Receipts from customers

2,818,040

2,735,975

Payments to suppliers and employees

(1,117,058)

(1,093,042)

1,700,982

1,642,933

Interest received - external

11,931

18,607

Interest received - related

13,144

-

Interest paid - external

(288,671)

(254,743)

Interest paid - related

(225,857)

(299,479)

Income taxes paid

(137,482)

(172,849)

Net cash from operating activities

1,074,047

934,469

Cash flows from investing activities

Payment for purchase of subsidiary, net of cash acquired

34

(86,986)

(2,354,097)

Payments for investments

-

(207,210)

Payments for property, plant and equipment

(653,185)

(720,111)

Payments for intangibles

(60,055)

(52,355)

Payments for term deposits

9,482

(30,000)

Proceeds from disposal of property, plant and equipment

7,484

15,616

Distributions from joint ventures

7,454

9,862

Net cash used in investing activities

(775,806)

(3,338,295)

Cash flows from financing activities

Proceeds from issue of shares

27

-

2,189,694

Proceeds from borrowings - related

-

458,889

Proceeds from borrowings - external

2,805,816

2,935,295

Repayment of borrowings - related

(1,904)

-

Repayment of borrowings - external

(2,900,146)

(3,018,153)

Payment of debt establishment costs

(4,012)

(3,205)

Loans paid/received from related parties

(22,326)

2,029

Dividends paid

31

(32,000)

(36,000)

Principal elements of lease payments

(33,519)

(16,125)

Dividends paid to non-controlling interests in subsidiaries

(26,208)

(26,182)

Net cash (used in)/from financing activities

(214,299)

2,486,242

Net increase in cash and cash equivalents

83,942

82,416

Cash and cash equivalents at the beginning of the financial year

343,031

247,817

Effects of exchange rate changes on cash and cash equivalents

(2,750) 12,798

Cash and cash equivalents at the end of the financial year

8

424,223 343,031

The above statements of cash flows should be read in conjunction with the accompanying notes

Note 1. Revenue 29

Note 2. Other gains 33

Note 3. Expenses from ordinary activities 33

Note 4. Finance expenses 33

Note 5. Average number of employees and employee benefits expense 34

Note 6. Directors' remuneration 34

Note 7. Income tax expense 35

Note 8. Cash and cash equivalents 37

Note 9. Trade and other receivables 38

Note 10. Contract assets 38

Note 11. Inventories 39

Note 12. Investments in subsidiaries 39

Note 13. Other financial assets 39

Note 14. Other assets 40

Note 15. Investments accounted for using the equity method 41

Note 16. Property, plant and equipment 42

Note 17. Intangibles 44

Note 18. Retirement benefit assets / (liabilities) 48

Note 19. Right-of-use assets 53

Note 20. Trade and other payables 54

Note 21. Contract liabilities 54

Note 22. Lease liabilities 55

Note 23. Borrowings 57

Note 24. Provisions 62

Note 25. Other liabilities 65

Note 26. Deferred tax 66

Note 27. Issued capital 67

Note 28. Reserves 67

Note 29. Retained profits 68

Note 30. Non-controlling interest 69

Note 31. Dividends 69

Note 32. Derivative financial instruments 70

Note 33. Financial instruments 71

Note 34. Business combinations 84

Note 35. Commitments 88

Note 36. Related party transactions 89

Note 37. Auditor remuneration 90

Note 38. Interests in subsidiaries 91

Note 39. Material accounting policy information 100

Note 40. Contingencies 103

Note 41. Events after the reporting period 103

27

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Note 1. Revenue

Consolidated

2025

$'000

2024

$'000

Distribution Use of System

952,666

825,911

Transmission Use of System (pass-through)

177,515

163,349

Transportation revenue

453,634

454,776

Electricity revenue

614,079

652,395

Gas revenue

88,984

52,973

2,286,878

2,149,404

Other operating revenue

Metering revenue

40,268

38,189

Customer contributions - cash

14,810

6,625

Alternative control services revenue

18,873

18,164

Other revenue from contracts with customers

49,097

47,838

Interest income - external party

25,927

18,004

Green credit revenue

138,646

183,037

Other revenue not in scope of IFRS 15

111,213

42,227

398,834

354,084

Revenue

2,685,712

2,503,488

(a) Recognising revenue from major business activities

  1. Distribution and Transmission Use of System revenue

Timing of recognition: Distribution and Transmission Use of System revenue represents the revenue from electricity and gas retailers for the transportation and delivery of electricity or gas through the distribution system to their customers. Revenue is calculated on a per energy retailer customer basis for electricity or gas consumed, time connected to the distribution network and/or demand based charges.

The Use of System contract includes one performance obligation, which is to provide distribution or haulage services. This performance obligation is satisfied when the end customer receives electricity or gas. The company promises to provide transport and deliver electricity or gas through the Distribution System to their customers are performance obligations that are satisfied over time as the customer is able to simultaneously consume the electricity or gas transmitted and distributed to the customer's location.

Transaction price: Rates per quantity unit and customer tariff type are approved by the Australian Energy Regulatory (AER) each year. The method utilised to recognise revenue for the Use of System contract is an output method, which is based on actual volume of electricity distributed or gas transported and actual number of customers serviced each period.

  1. Transportation revenue

Timing of recognition: Transportation revenue is brought to account when gas is transported for a shipper in accordance with the terms and conditions of the haulage contract.

The performance obligation is satisfied when the end customer injects or withdraws gas from the pipeline. The performance obligation is satisfied at a point in time as the obligation is satisfied when the gas haulage contract has been met.

Transaction price: Revenue is calculated in accordance with terms and conditions of the haulage contract.

  1. Electricity revenue

Timing of recognition: Electricity revenue generated is recognised or accrued when control of the goods is transferred to a customer.

This performance obligation is satisfied when the electricity is generated and enters the transmission or distribution network. Performance obligations are satisfied over time as the customer is able to simultaneously consume the electricity transmitted and distributed to the customer's location. Revenue is recognised at an amount that reflects the consideration expected to be received.

Transaction price: Revenue is calculated in accordance with spot price or contracted price.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Gas revenue

Timing of recognition: Gas revenue is recognised or accrued at the time of supply.

Revenue from the sale of gas is recognised over time when control of the commodity has been transferred to the customer, which generally occurs when the product is physically transferred into a pipe or other delivery mechanism. Revenue is recognised at an amount that reflects the consideration expected to be received.

Transaction price: Revenue is calculated in accordance with the spot price or contracted price.

  1. Metering revenue

Timing of recognition: Metering revenue comprises charges to cover the cost of maintaining, operating and replacing the meter. A per annum charge varies depending on the meter type installed. The Distribution Businesses promise to provide metering maintenance services to their customers are performance obligations that are satisfied over time as there is a stand-ready obligation to provide metering maintenance services on an on-going basis.

Transaction price: Metering revenue is based on a metering charge set by meter type as approved by the AER each year.

  1. Customer contributions - cash

Timing of recognition: Customer contributions - cash represent the revenue recorded from construction of network augmentation assets where the customer was required to fund a portion of construction towards their network augmentation.

The rendering of a customer contribution service contract includes one performance obligation, which is to either maintain customer's assets or to develop an asset. This performance obligation is satisfied over time either because the customer simultaneously benefit from the maintenance services completed and the work performed enhances the customer's assets; or the new assets are highly specific for the customer and the company has the right to receive payment for all the services performed at the end of each reporting period.

The method utilised to recognise revenue for the customer contributions contract is an input method, which is based on actual labour cost and materials consumed to perform the required service during each reporting period.

Transaction price: Revenue is calculated in accordance with terms and conditions of relevant customer contracts.

  1. Alternative Control Services revenue

Timing of recognition: Alternative Control Services (ACS) revenue relates to a set of customer specific activities, primarily on behalf of Electricity Retailers, that fall under a particular area of regulation due to their monopoly or semi-monopoly nature.

ACS activities are of short duration and are recognised either when performed over time or if the charge is based on duration of the service, such as public lighting.

Transaction price: Rates per activity are based on either a fixed fee approved by the AER or hourly labour rates approved by the AER and recovery of materials at cost.

  1. Other revenue from contracts with customers

Timing of recognition: Other revenue from contracts with customers comprises primarily unregulated other services and activities including unregulated revenue for rental of regulated assets, recoverable works and construction and maintenance revenue.

The delivery of a construction contract includes one performance obligation, which is to develop an asset for a customer. This performance obligation is satisfied over time either because the customer simultaneously benefit from the maintenance services completed and the work performed enhances the customer's assets; or the new assets are highly specific for the customer and the company has the right to receive payment for all the services performed at the end of each reporting period.

Transaction price: Revenue is recognised in line with contracted amounts.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Green Credit revenue

Timing of recognition: Green credit revenue is recognised at the point of generation.

Transaction price: Green credit revenue is recognised at the lower of spot and net realisable value and adjusted for changes in market value when sold. Where the market is inactive or thin trades are noted, management uses best estimates based on expert advice to determine the fair value recognised at the point of generation.

Green certificates are considered outside the scope of IFRS 15 Revenue.

Consolidated

Point in time

Consolidated

Over time

Consolidated

Total

Total

Revenue from contract types

2025 ($'000) 2024 ($'000)

2025 ($'000) 2024 ($'000)

2025 ($'000)

2024 ($'000)

Distribution Use of System

- -

952,666 825,911

952,666

825,911

Transmission Use of System (pass-

through)

- -

177,515 163,349

177,515

163,349

Transportation revenue

453,634 454,776

- -

453,634

454,776

Electricity revenue

76,690 20,360

537,389 632,035

614,079

652,395

Gas revenue

19,256 -

69,728 52,973

88,984

52,973

549,580 475,136

1,737,298 1,674,268

2,286,878

2,149,404

Other operating revenue

Metering revenue

- -

40,268 38,189

40,268

38,189

Customer contributions - cash

- -

14,810 6,625

14,810

6,625

Alternative Control Services

5,864 6,021

13,009 12,144

18,873

18,165

Other revenue from contracts with customers

26,297 43,419

22,800 4,419

49,097

47,838

32,161 49,440

90,887 61,377

123,048

110,817

The unsatisfied performance obligations as at 31 December 2025 are $323.0m (2024: $297.4m) and relate to other revenue from contracts with customers. The unsatisfied contracts will be recognised progressively through to 2034.

(b) Critical accounting policies, estimates and assumptions

There is a certain level of estimation involved in the measurement of the consolidated entity's revenue, which includes:

As the basis of estimation for distribution revenue is based on actual electricity or gas consumption and in the case of pass through revenue the actual and accrued cost incurred, the directors do not envisage significant uncertainty risk with respect to amounts recorded in relation to applying the revenue recognition accounting policies.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

The consolidated entity's revenue is generated by the five operating entities. Details of revenue by operating entity are detailed in the table below:

Revenue from contract types

AGIH

$'000

UE

$'000

2025

EDL

$'000

PEGHL

$'000

UKREG

$'000

Total

$'000

Distribution Use of System

236,336

518,734

-

197,596

-

952,666

Transmission Use of System (pass-through)

-

177,515

-

-

-

177,515

Transportation revenue

453,634

-

-

-

-

453,634

Electricity revenue

-

-

537,389

-

76,690

614,079

Gas revenue

19,256

-

69,728

-

-

88,984

709,226

696,249

607,117

197,596

76,690

2,286,878

Metering revenue

3,538

36,730

-

-

-

40,268

Customer contribution - cash

14,810

-

-

-

-

14,810

Alternative control services revenue

-

18,873

-

-

-

18,873

Other revenue from contracts with customers

29,906

17,501

-

1,690

-

49,097

Green credit revenue

-

-

138,646

-

-

138,646

Other revenue

-

1,605

109,608

-

-

111,213

48,254

74,709

248,254

1,690

-

372,907

Total

757,480

770,958

855,371

199,286

76,690

2,659,785

2024

AGIH

UE

EDL

CKWENG

UKREG

Total

$'000

$'000

$'000

$'000

$'000

$'000

Distribution Use of System

232,116

481,485

-

112,310

-

825,911

Transmission Use of System (pass-through)

-

163,349

-

-

-

163,349

Transportation revenue

454,776

-

-

-

-

454,776

Electricity revenue

-

-

632,035

-

20,360

652,395

Gas revenue

20,498

-

32,475

-

-

52,973

707,390

644,834

664,510

112,310

20,360

2,149,404

Metering revenue

3,134

35,055

-

-

-

38,189

Customer contributions - cash

6,625

-

-

-

-

6,625

Alternative control services revenue

-

18,165

-

-

-

18,165

Other revenue from contracts with customers

29,710

17,189

-

939

-

47,838

Green credit revenue

-

-

183,037

-

-

183,037

Other revenue

889

50

41,288

-

-

42,227

40,358

70,459

224,325

939

-

336,081

Total

747,748

715,293

888,835

113,249

20,360

2,485,485

Consolidated

2025

2024

$'000

$'000



Revenue recognised that was included in the contract liability balance at the beginning of the period 38,150 16,535

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

2025

$'000

2024

$'000

Net foreign exchange gain

723

569

Net gain/(loss) on disposal of property, plant and equipment

4,963

(3,984)

Interest income - external party

397

226

Finance lease income

23,561

25,478

Other gains

29,644

22,289

Finance lease income

Timing of recognition: Finance lease income is allocated to accounting periods so as to reflect a constant periodic rate of return on the consolidated entity's net investment outstanding in respect of the finance lease.

Interest income - external party

Timing of recognition: interest income - external party is recognised using the effective interest rate method. Interest income - external party is outside the scope of IFRS 15.

Note 3. Expenses from ordinary activities

Consolidated

2025

$'000

2024

$'000

Transmission fees (pass-through)

177,515

163,349

Personnel expense

280,136

261,537

Operation, maintenance and repair expense

234,916

212,612

Taxes, fees & charges

6,381

6,049

Royalties

48,222

70,680

Fuel gas and consumables

127,297

143,500

Depreciation and amortisation expense

802,117

640,840

IT and telecommunication costs

108,228

88,435

Legal and professional fees

29,430

32,089

Unaccounted Gas

-

(2,000)

Other expenses

52,821

69,930

Insurance

30,882

29,037

1,897,945

1,716,058

Note 4. Finance expenses

Consolidated

2025

$'000

2024

$'000

Interest and finance expense - external party

325,164

273,476

Interest and finance expense - related parties

222,038

274,049

Interest expense - finance lease

5,764

3,347

552,966

550,872

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

The monthly average number of employees during the year was as follows:

Consolidated 2025              2024

Managerial 180 177

Operations / administration 1,409 1,297

Average number of employees 1,589 1,474

The employee benefits expense during the year was as follows:

Consolidated

2025

$'000

2024

$'000

Wages and salaries

239,011

220,202

Social security costs

3,136

1,863

Other pension costs

25,011

22,365

Total employee benefits expense

267,158

244,430

Accounting policy for pension costs

The consolidated entity has obligations for a defined benefit scheme. Refer to note 18 for details on the defined benefit superannuation plan.

For defined contribution schemes, the amount charged to the profit and loss account in respect of pension costs and other post-retirement benefits is the contributions payable in the period. Differences between contributions payable in the period and contributions actually paid are shown as either accruals or prepayments in the consolidated balance sheet.

Note 6. Directors' remuneration

The directors did not receive any remuneration in relation to their services to the company during the financial year. Directors receive remuneration from other related parties in relation to their services to the wider shareholder group.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

2025

$'000

2024

$'000

Current tax expense

Current year

131,633

130,116

Adjustment for prior years

(6,383)

(373)

Deferred tax expense

Origination and reversal of temporary differences

(47,019)

(6,524)

Adjustment for prior years

9,768

(296)

Aggregate income tax expense

87,999

122,923

Numerical reconciliation of income tax expense and tax at the statutory rate

Profit before income tax expense

273,424

269,068

Tax at the statutory tax rate of 30%

82,027

80,720

Tax effect amounts which are not deductible/(taxable) in calculating taxable income:

Non-deductible interest expenses

20,434

39,576

Tax losses not recognised

11,947

1,037

Non-assessable income - other

(26,127)

-

Share of profits - associates

(269)

(1,617)

Non-deductible expenses

295

5,517

Change in tax rate - overseas

-

(402)

Effects of different taxation rates within consolidated group

4,640

305

Other

2,414

(1,613)

95,361

123,523

Under provision in respect of prior years

(7,362)

(669)

Income tax expense

87,999

122,854

As the operations of the consolidated entity are primarily based in Australia, the consolidated entity's income tax expense for the period is calculated under Australian tax laws, based on the Australian Federal income tax rate adjusted by changes in deferred tax assets and liabilities attributable to temporary differences between the tax bases of assets and liabilities and their carrying amounts in the Financial Statements, and for unused tax losses.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Current tax

Current tax is calculated by reference to the amount of income taxes payable or recoverable in respect of the taxable profit or tax loss for the year. It is calculated using tax rates and tax laws that have been enacted or substantively enacted by the reporting date. Current tax for the current and prior years is recognised as a liability (or asset) to the extent that it is unpaid (or refundable).

Deferred tax

Deferred tax is accounted for using the comprehensive statement of financial position liability method in respect of temporary differences arising from differences between the carrying amount of assets and liabilities in the financial statements and the corresponding tax base of those items. In principle, deferred tax liabilities are recognised for all taxable temporary differences. Deferred tax assets are recognised to the extent that it is probable that sufficient taxable amounts will be available against which deductible temporary differences or unused tax losses and tax offsets can be utilised. However, deferred tax assets and liabilities are not recognised if the temporary differences giving rise to them arise from the initial recognition of assets and liabilities (other than as a result of a business combination) which affects neither taxable income or accounting profit. Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the period(s) when the asset and liability giving rise to them are realised or settled, based on the tax rates (and tax laws) that have been enacted or substantively enacted by reporting date. The measurement of deferred tax liabilities and assets reflects the tax consequences that would follow from the manner in which the consolidated entity expects, at the reporting date, to recover or settle the carrying amount of its assets and liabilities. Deferred tax assets and liabilities are offset when they relate to income taxes levied by the same taxation authority and the consolidated entity intends to settle its current tax assets and liabilities on a net basis.

Amendment to IAS 12 - The Consolidated Entity is within the scope of the Pillar Two top up tax that that has been substantively enacted in the UK for income years beginning on or after 1 January 2025. The first period for which a Pillar Two return will be required is the income year ending on 31 December 2025. The Consolidated Entity has applied the mandatory exception to recognising and disclosing information about deferred tax assets and liabilities related to Pillar Two income taxes. The Consolidated Entity is in the process of the necessary analysis in preparation for complying with the Pillar Two model rules for the income year ending on 31 December 2025. Based on preliminary analysis derived from information in respect of 31 December 2024, the Group does not expect any potential exposure to Pillar Two top up taxes.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Critical accounting judgements, estimates and assumptions

  1. Income taxes

The consolidated entity applies the criteria outlined in IAS 12 with regards to the calculation and recognition of deferred tax assets. The application of the IAS 12 criteria involves the exercise of judgement regarding the calculation of accounting and tax bases for the consolidated entity’s assets and liabilities. Furthermore, the potential reversal of temporary differences also requires the use of estimates of future profitability, availability of taxable profits on both revenue and capital account and potential future changes in accounting and tax bases.

In particular, the expectation of the availability of future taxable profits against which deferred tax assets arising in respect of revenue losses is subject to estimation and judgement.

  1. Recovery of deferred tax assets

Deferred tax assets are recognised for deductible temporary differences only if the consolidated entity considers it is probable that future taxable amounts will be available to utilise those temporary differences and losses.

  1. Uncertain tax matters

Management uses best estimates based on expert advice on transfer pricing and arm’s length debt under the thin capitalisation rules to estimate the uncertain tax amount.

Note 8. Cash and cash equivalents

Consolidated Parent

2025 2024 2025 2024

$'000 $'000 $'000 $'000

Current assets

Cash at bank 371,469 343,031 369 10,139

Cash on deposit 52,753 - 42,243 -



424,222 343,031 42,612 10,139

Cash and cash equivalents include cash on hand, cash at bank and deposits at call with financial institutions.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

Parent

2025 2024

$'000 $'000

2025

$'000

2024

$'000

Current assets

Trade receivables

92,737 83,406

8,874

3,758

Less: Allowance for expected credit losses (2,256) (2,244) - -

90,481

81,162

8,874

3,758

Unaccounted for gas receivable

1,173

2,206

-

-

Interest receivable

78

64

-

-

91,732

83,432

8,874

3,758

Non-current assets

Related party receivable

129,846

129,166

189,950

200,660

221,578

212,598

198,824

204,418

(a) Trade and other receivables accounting policies

  1. Trade receivables

Trade receivables are primarily for electricity sold by generators, transportation services provided and network fees. The network fees are governed by a Use of System Agreement which stipulates that all payments are to be made on the tenth day after monthly invoicing.

Trade receivables are generally due for settlement within 30 days. They are presented as current assets unless collection is not expected for more than 12 months after the reporting date.

  1. Fair value

Due to the short-term nature of the current receivables, their fair value is considered the same as their carrying value.

  1. Impairment and risk exposure

Trade receivables and other receivables are recognised initially at the amount of consideration that is unconditional unless they contain significant financing components, when they are recognised at fair value. The consolidated entity holds the trade receivables with the objective to collect the contractual cash flows and therefore measures them subsequently at amortised cost using the effective interest method. Details about the consolidated entity's impairment policies, the consolidated entity's exposure to credit risk, foreign currency risk and interest rate risk and the calculation of the loss allowance are provided in note 33.

  1. Critical accounting judgments, estimates and assumptions

Allowance for expected credit losses

The allowance for expected credit losses assessment requires a degree of estimation and judgement. It is based on the lifetime expected credit loss, grouped based on days overdue, and makes assumptions to allocate an overall expected credit loss rate for each group. These assumptions include recent contract performance and historical collection rates.

Note 10. Contract assets

Consolidated

2025

$'000

2024

$'000

Current assets

Contract assets

254,769

205,919

Accounting policy for contract assets

Contract assets are recognised when the consolidated entity has transferred goods or services to the customer but where the consolidated entity is yet to establish an unconditional right to consideration. Contract assets are treated as financial assets for impairment purposes.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated 2025              2024

$'000 $'000

Current assets

Stock on hand - at cost 130,433 112,840

Less: Provision for impairment or obsolescence (1,138) (7,646)



129,295 105,194

Inventories comprise fuel, store items, spares and other consumables. During the year $101m of inventory was expensed (2024: $77m).

Inventories accounting policies

Costs are assigned to inventory on hand on the basis of weighted average costs. Inventories are valued at the lower of cost or net realisable value. Book value is approximate for replacement cost.

Note 12. Investments in subsidiaries

Parent

2025 2024

$'000 $'000

Non-current assets



Investments in subsidiaries 5,405,218 5,395,112

Investments in subsidiaries

Investments in subsidiaries are accounted for at cost in the Financial Statements of CK William UK Holdings Limited. Dividends received are recognised in the parent entity’s profit or loss when its right to receive the dividend is established. Details of all subsidiaries included within note 38.

Note 13. Other financial assets

Consolidated

2025

$'000

2024

$'000

Current assets

Term deposits

26,759

31,538

Green Credits

98,717

96,288

Finance Lease receivable

26,520

23,532

151,996

151,358

Non-current assets

Burrup Extension Pipeline term deposit

8,859

10,618

Finance Lease receivable

138,595

164,806

147,454

175,424

299,450

326,782

(a) Accounting policies

(i) Green credits held for sale

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Green credits held for sale are recognised at the point of generation at the lower of spot and net realisable value (NRV) where an active market exists without thin trading. Where the market is inactive or thin trades are noted, management uses best estimates based on expert advice to recognise revenue at the point of generation. Green credits that are not expected to be realised within 12 months of the reporting date are recognised as a Non-Current Asset. NRV is the estimated selling price in the ordinary course of business, less estimated costs necessary to make the sale.

  1. Finance lease receivable

The finance lease receivable relates to contracts between the AGI Development Group (AGID) to Fortescue Metals Group (FMG) and Newmont Tanami. Management concluded these contracts contained a lease on the basis that risks and rewards were transferred, mainly due to:

  1. Leases accounting policies

Leases of property, plant and equipment where the consolidated entity, as lessee, has substantially all the risks and rewards of ownership are classified as finance leases. Finance leases are capitalised at the lease's inception at the fair value of the leased property or, if lower, the present value of the minimum lease payments. The corresponding rental obligations, net of finance charges, are included in other short-term and long-term payables. Each lease payment is allocated between the liability and finance cost. The finance cost is charged to profit or loss over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. The property, plant and equipment acquired under finance leases is depreciated over the asset's useful life or over the shorter of the asset's useful life and the lease term if there is no reasonable certainty that the consolidated entity will obtain ownership at the end of the lease term.

Leases in which a significant portion of the risks and rewards of ownership are not transferred to the consolidated entity as lessee are classified as operating leases. Payments made under operating leases (net of any incentives received from the lessor) are charged to profit or loss on a straight-line basis over the period of the lease.

Lease income from operating leases where the consolidated entity is a lessor is recognised in income on a straight-line basis over the lease term. The respective leased assets are included in the balance sheet based on their nature.

Note 14. Other assets

Consolidated

2025

$'000

2024

$'000

Current assets

Prepayments

58,884

59,593

Deferred transmission fees

-

9,817

Pipeline / shipper imbalance

17,116

1,450

Other current assets

37

6

76,037

70,866

Non-current assets

Prepayments

5,264

4,894

Other non-current assets

21,360

-

26,624

4,894



102,661 75,760

Other assets accounting policies

Pipeline / shipper imbalance represents a temporary net difference between the natural gas purchased for system use and that actually used during the period (including gas unaccounted for). This account is either a current asset or liability depending on whether the imbalance is positive or negative.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Transmission fees deferred/provided for represent the present value of management's best estimates of the future economic benefits/sacrifices that will be received/incurred for transmission costs under/over collected through current electricity tariffs charged to customers.

Note 15. Investments accounted for using the equity method

Consolidated

2025

$'000

2024

$'000

Non-current assets

Investment in joint ventures

88,504

89,252

Reconciliation

Reconciliation of the carrying amounts at the beginning and end of the current and previous financial year are set out below:

Opening carrying amount

89,252

21,465

Profit after income tax

8,979

10,221

Additions through business combinations (note 34)

-

66,077

Foreign currency translation

(2,273)

1,351

Distribution paid (7,454) (9,862)

Closing carrying amount 88,504 89,252

Details of interests in joint venture partnerships is as follows:

Name and principal activities

BEAL EPE & Tomi EDL

Operations EPE - Landfill gas generation

Indy High BTU, LLC - High BTU operation

Fred Olsen CBH - Manage and operate Wind Turbines

EDL is the operational partner of Indy High BTU LLC, as part of a joint venture with Kinetrex Energy and South Side Landfill.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

2025

$'000

2024

$'000

Non-current assets

Freehold land - at cost

227,400

223,762

Freehold buildings - at cost

317,021

296,315

Less: Accumulated depreciation

(23,476)

(17,606)

293,545

278,709

Plant and equipment - at cost

2,548,336

2,661,282

Less: Accumulated depreciation

(1,106,719)

(969,765)

1,441,617

1,691,517

Distribution and pipelines - at cost

12,139,808

11,770,240

Less: Accumulated depreciation (2,355,524) (1,995,034)

9,784,284 9,775,206



11,746,846 11,969,194

Reconciliations

Reconciliations of the written down values at the beginning and end of the current and previous financial year are set out below:

Freehold land

28

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Freehold buildings

29

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Plant and equipment

30

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Distribution/ Pipeline/ Generation

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Total

Consolidated $'000 $'000 $'000 $'000 $'000

Balance at 1 January 2024

222,321

277,179

1,689,810

7,887,491

10,076,801

Additions

1,258

6,387

150,105

432,568

590,318

Reclass between class of assets1

-

3,830

(1,135)

(31,792)

(29,097)

Acquisitions through business combinations

836

-

1,826

1,797,171

1,799,833

FX Revaluation

-

-

88,475

-

88,475

Revaluation of decommissioning assets

-

-

(4,973)

-

(4,973)

Disposals

(653)

-

(96,444)

(4,559)

(101,656)

Disposals - accumulated depreciation

-

-

78,423

3,345

81,768

Depreciation expense - (8,687) (214,570) (309,018) (532,275)

Balance at 31 December 2024

223,762

278,709

1,691,517

9,775,206

11,969,194

Additions

3,726

1,132

90,553

410,510

505,921

Acquisition cost transfers

-

-

920

(729)

191

Acquisitions through business combinations

-

-

28,988

1,150

30,138

FX Revaluation

(84)

-

(62,161)

(1,617)

(63,862)

Revaluation of decommissioning assets

-

-

3,248

-

3,248

Disposals

(2)

-

(162,669)

(12,668)

(175,339)

Disposals - accumulated depreciation

-

-

154,756

10,960

165,716

Reclass between class of assets1

-

19,574

7,011

(31,123)

(4,538)

Depreciation expense - (5,870) (310,548) (367,405) (683,823)

Balance at 31 December 2025

227,402

293,545

1,441,615

9,784,284

11,746,846

As at 31 December 2025, $486.5m (2024: $448.7m) of capital work in progress was included in the Distribution & Pipelines category carrying value and $34.5m (2024: $31.2m) was included in the Plant and equipment category.

1 $4.5m (2024: $29.1m) was reclassified from PPE to intangibles and $nil (2024: $0.6m) was reclassified from PPE to inventory

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Property, plant and equipment accounting policies

Property, plant and equipment are stated as cost less accumulated depreciation and impairment (if any).

  1. ​Cost

The purchase method of accounting is used for all acquisition of assets. Cost is determined as the fair value of the assets given up, or liabilities undertaken at the date of acquisition plus incidental costs directly attributable to the acquisition.

Construction work in progress is stated at cost plus attributable overheads. Cost includes all costs directly related to specific projects including materials, labour and an allocation of overhead expenses.

Additions through business combinations are valued at fair value.

  1. ​Depreciation

Depreciation is provided on property, plant and equipment, including freehold buildings but excluding land and gas stock on hand. The value of land not depreciated is $227.4m (2024: $222.8m).

The contents of the pipeline (linepack) are recorded at the value of the normal operating level for linepack, at the lower of cost and net realisable value. Linepack is recorded as part of Distribution / Generation / Pipeline. The balance is not depreciated over the life of the pipeline, as the directors believe the recoverable value of linepack will exceed the historical cost at the time the pipeline is closed down.

Depreciation is calculated on a straight line basis so as to write off the net cost or other revalued amount of each asset over its useful life to its estimated residual value. The estimated useful lives, residual values and depreciation method are reviewed at the end of each reporting period. The following estimated useful lives are used in the calculation of depreciation in current and prior periods.

Freehold buildings 15 - 68 years

Plant and equipment 3 - 40 years

Distribution / Pipeline system 3 - 120 years

  1. ​Impairment

Other assets, including property, plant and equipment, are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of the assets' fair value less costs of disposal and its value in use. No impairment of other assets including property, plant and equipment has been recognised during the period.

  1. Asset sales

The net proceeds on disposal of assets are brought to account at the date when control passes to the purchaser, usually when an unconditional contract of sale is signed.

  1. Critical accounting judgements, estimates and assumptions

Estimation of useful lives of assets

The consolidated entity determines the estimated useful lives and related depreciation and amortisation charges for its property, plant and equipment and finite life intangible assets. The useful lives could change significantly as a result of technical innovations or some other event. The depreciation and amortisation charge will increase where the useful lives are less than previously estimated lives, or technically obsolete or non-strategic assets that have been abandoned or sold will be written off or written down.

At this stage, there is no anticipation of shortened useful lives of distribution assets due to climate change, as electricity and gas distributions still require the grid of networks. EDL is currently converting a number of energy generation plants in the United States to renewal sources which is taken into consideration when assessing useful lives of assets.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

2025

$'000

2024

$'000

Non-current assets

Goodwill - at cost

6,146,536

6,073,229

Software - at cost

521,456

457,099

Less: Accumulated amortisation

(289,119)

(237,918)

232,337

219,181

Licences - at cost

182,598

182,598

Less: Accumulated amortisation

(13,779)

(5,532)

168,819

177,066

Customer Contracts

464,082

523,410

Less: Accumulated amortisation (243,977) (254,327)

220,105 269,083



6,767,797 6,738,559

Reconciliations

Reconciliations of the written down values at the beginning and end of the current and previous financial year are set out below:

Goodwill

31

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Distribution

Licenses Software

32

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Customer

Contracts Total

Consolidated $'000 $'000 $'000 $'000 $'000

Balance at 1 January 2024

5,674,863

-

185,817

298,874

6,159,554

Additions

-

-

56,098

-

56,098

Disposals

-

-

-

6,589

6,589

FX revaluations

9,023

-

-

11,952

20,975

Transfers from PPE

-

-

29,097

-

29,097

Disposals - accumulated amortisation

-

-

-

(5,707)

(5,707)

Acquisitions through business combinations

389,343

182,598

-

-

571,941

Amortisation expense - (5,532) (51,831) (42,625) (99,988)

Balance at 31 December 2024

6,073,229

177,066

219,181

269,083

6,738,559

Additions

-

-

61,936

-

61,936

Disposals

-

-

(373)

-

(373)

FX revaluations

(8,331)

21

(249)

(7,628)

(16,187)

Transfers from PPE

-

-

4,538

-

4,538

Acquisitions through business combinations

81,638

-

-

-

81,638

Amortisation expense - (8,268) (52,696) (41,350) (102,314)

Balance at 31 December 2025

6,146,536

168,819

232,337

220,105

6,767,797

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Intangible assets accounting policies

  1. Goodwill

Goodwill is not amortised but it is tested for impairment annually, or more frequently if events or changes in circumstances indicate that it might be impaired, and is carried at cost less accumulated impairment losses. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold.

  1. Software

The value of software assets are recorded at cost. Software assets are amortised on a straight line basis over the life of the asset.

  1. Development Approvals

Development approval (DA) arises from a legal right to realise future economic benefits through development or sale and legal ability to prevent others from doing so. The value is recorded at cost. DAs are not amortised but they are tested for impairment annually, or more frequently if events or changes in circumstances indicate that they might be impaired, and are carried at cost less accumulated impairment losses. DAs were previously recognised as WIP.

  1. Customer Contracts

Customer contracts acquired as part of a business combination are recognised separately from goodwill. Customer contracts are carried at their fair value at the date of acquisition less accumulated amortisation and impairment losses. Customer contracts are amortised on a straight line basis over the life of the asset.

  1. Amortisation methods and useful lives

Amortisation is provided on intellectual property and software. Amortisation is amortised on a straight line basis so as to write off the net cost over the periods benefits are expected to arise. Amortisation is included within expenses from ordinary activities on the statement of Profit and Loss. The amortisation periods are as follows:

Customer contract 1 - 30 years

Software 1 - 10 years

  1. Critical accounting judgements, estimates and assumptions

Determining cash generating units

A cash generating unit (CGU) is the smallest identifiable group of assets that generate cash inflows independently of the cashflows from other assets or groups of assets.

The following CGUs have been identified for impairment testing:

* In relation to UK Renewables Energy Group Limited, impairment testing of intangible assets, property plant and equipment and right of use assets, the Group treats each wind farm as a separate CGU. Generation revenue is allocated to the wind farm that has generated the relevant electricity, direct costs related to the operation, maintenance and connectivity is allocated on a wind farm basis.

Goodwill generated from the acquisition is allocated to the group of CGUs at an operating segment level as shown in the table above as it represents the lowest level at which goodwill is monitored by management.

Goodwill has been allocated across the five CGUs as follows:

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

2025

$'000

2024

$'000

AGIH

3,513,926

3,446,209

EDL

1,457,330

1,405,164

UE

846,152

832,512

CKWENG

271,903

332,119

UKREG

57,225

57,225



6,146,536 6,073,229

Goodwill includes amounts denominated in currencies other than AUD and is therefore subject to revaluation resulting in the above change. No goodwill is recognised in N-GEN Energy Solutions Limited.

Critical estimates

The basis on which these cash-generating units' recoverable amounts have been determined is their fair value less costs of disposal. A discounted cash flow analysis has been used to determine fair value less costs of disposal. The key assumptions on which management have based their assessment of future cash-flows and the approach to determining values for each were:

Terminal value

Terminal value

Discount rate

2025

Discount rate

2024

Cash Generating Unit

2025

2024

%

%

UE

RAB*** 1.60 x - 1.65 x

RAB*** 1.60 x - 1.65 x

4.37%

4.04%

AGIH - regulated business*

RAB*** 1.3 x

RAB*** 1.5 x

5.49%

5.19%

AGIH - semi regulated business

EBITDA** 17 x

EBITDA** 17 x

5.49%

5.19%

EDL

Perpetual growth 2.3%

Perpetual growth 2.2%

7.00%

7.00%

PEGHL

TRV**** 1.2 x

TRV**** 1.2 x

7.52%

7.52%

UKREG

NA – finite life

NA – finite life

7.91%

7.91%

**EBITDA - Earnings before interest, tax, depreciation and amortization

***RAB - Regulatory Asset Base

****TRV – Total Regulatory Value

Management monitors risks on an ongoing basis including recent market transactions for changes in Regulatory Asset Base (RAB) multiples or other changes in assumptions that may impact future cash flows or discount rates.

Cash flows are based on the CGUs business plans and range from 5 to 10 years for regulated businesses and up to 26 years for unregulated businesses. Regulated revenues and expenditures for the regulated businesses are primarily based on the Australian Energy Regulator's approved regulatory determinations plus a forecast on the current business plan for subsequent years. Non-regulated revenue and expenditure were based on management's best estimates with reference to historic performance.

The perpetual growth is estimated based on the long-term inflationary target of each region of operation and weighted based on net present value.

The consolidated entity continues to develop its assessment of the impact that climate change may have on the amounts recognised in the financial statements. The natural environment in which the consolidated entity operates is continually changing and being monitored by management.

We have considered the impact of the climate change related risks on the value of goodwill held. The risks are long term in nature, and whilst they will provide a need for investment in the future, we conclude that there is no material impact on the carrying amount of goodwill at the date of these financial statements, nor do they lead to any additional key sources of estimation or judgment.

Management are continuously monitoring the impact of climate change on all businesses within the group. Short term actions to meet our response to climate change are within our estimated cashflows for the regulatory cycles which have been used for our impairment review. Whilst the long term impact of climate change results in uncertainty around future cash flows of the business and financial assumptions, such as discount rate, the valuation at the balance sheet date is supported by current industry performance.

Reasonably possible changes in key assumptions

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Discount rate

The discount rate has been identified as a key assumption for all CGU’s. For AGIH, an increase in discount rate of 1.0% would result in breakeven in the impairment assessment. For EDL, an increase in the discount rate of 0.9% would result in breakeven in the impairment assessment.

Terminal value assumption

The RAB multiple used in the terminal value calculation has been identified as a key assumption for the UED and AGIH regulated business CGU’s. This assumption is based on an assessment of recent transaction multiples. If there were a change in the market that resulted in a decrease in the observable transaction multiples of 0.25x for UE, 1.2x for AGIH and 0.28x for PEGL, this is likely to result in impairment of these CGU’s.

No other reasonable possible changes in key assumptions would result in impairment for any of the CGUs.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Defined benefit superannuation plans Statement of financial position amounts

The amounts recognised in the statement of financial position are determined as follows:

Consolidated

2025

$'000

2024

$'000

Non-current assets

Present value of the defined benefit obligation - AGIH (APA Group)

(85,211)

-

Fair value of defined benefit plan assets - AGIH (APA Group)

91,933

-

Present value of the defined benefit obligation - UE & Multinet

(32,883)

(30,127)

Fair value of defined benefit plan assets - UE & Multinet

42,550 39,445

Net asset in the statement of financial position

16,389 9,318

Defined benefit superannuation plans - APA Group

The APA Group Superannuation Plan is a sub-fund within the MLC Superannuation Fund. The MLC Superannuation Fund is a regulated fund under the Superannuation Industry (Supervision) Act.

The defined benefit section of the Plan consists of defined benefit and defined contribution liabilities. The defined benefits are lump sum benefits calculated on years of service and final average salary. The defined benefit section of the Plan is closed to new members. The defined contribution section of the Plan is open to new members and receive accumulation benefits only.

The Plan benefit design means that the risks most commonly affecting the reported financial results are expected to be:

Categories of plan assets

The major categories of plan assets are as follows:

Total Level 1 Level 2 Level 3

$'000 $'000 $'000 $'000

Asset category



Investment funds 91,993 86,473 5,188 -

APA Group 2025%

Equity

53.00%

Bonds

18.00%

Cash and cash equivalents

9.00%

Real estate/property

6.00%

Other

14.00%

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Reconciliation of the present value of the defined benefit obligation (DBO), which is fully funded:

33

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

APA Group 2025

$'000

Additions through business combinations 80,443

Current service cost including expected future administration costs 336

Interest cost on the DBO 2,147

Plan participants’ contributions 121

Actuarial (gain)/loss 3,549

Administration costs paid (49)

Benefits paid from plan assets (1,258)

Taxes paid (78)

DBO at end of current period 85,211

Reconciliation of the fair value of plan assets:

33

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

APA Group 2025

$'000

Additions through business combinations 84,466

Interest income on plan assets 2,281

Return on plan assets greater/(less) than interest income 5,940

Employer contributions 570

Plan participants’ contributions 121

Benefits paid (1,258)

Administration costs paid (49)

Taxes paid (78)



Fair value of assets at end of current period 91,993

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Defined benefit superannuation plans - UE & Multinet Pty Ltd

UE & Multinet Pty Ltd (entity within the consolidated entity) operates a defined benefit superannuation plan for qualifying employees within the UE and MG businesses. Under the plan, the employees are entitled to retirement benefits based on their final salary at the time of retirement or resignation. No other post-retirement benefits are provided to these employees.

The defined benefit superannuation plan is a funded plan. The Equipsuper Contribution and Funding Policy provides for a review of the financial position of the Plan each six months, as at 30 June and 31 December, with the employer contribution rate comprising a long term contribution rate and an adjustment to meet the financing objective of a Funding Ratio of 105%.

The Funding Ratio is the ratio of assets to accrued liabilities, being the greater of vested benefits and the present value of past membership benefits. Where the Funding Ratio is greater than 100% the primary financing objective is to achieve 105% over five years. Where the Funding Ratio is less than 100% the primary financing objective is to achieve 100% over three years and 105% over five years.

The defined benefit superannuation plans are funded plans. The Equipsuper Contribution and Funding Policy provides for a review of the financial position of the Plans each six months, as at 30 June and 31 December, with the company contribution rate comprising a long term contribution rate and an adjustment to meet the financing objective of a funding ratio of 105%.

The following sets out details in respect of the defined benefit section only. The expense recognised in relation to the defined contribution plan is disclosed in note .

The funding ratio is the ratio of assets to accrued liabilities, being the greater of vested benefits and the present value of past membership benefits. Where the funding ratio is greater than 100% the primary financing objective is to achieve 105% over five years. Where the funding ratio is less than 100% the primary financing objective is to achieve 100% over three years and 105% over five years.

In the most recent review of the financial position as at 31 December 2025 the actuary recommended the employing entities contribute at a nil rate of defined benefit members’ salaries. The next review of the financial position and employer contribution rate is due as at 30 June 2026, to be completed by 30 September 2026.

The Superannuation Industry (Supervision) (SIS) legislation governs the superannuation industry and provides the framework within which superannuation plans operate. The SIS regulations require an actuarial valuation to be performed for each defined benefit superannuation plan every three years or every year if the plan pays defined benefit pensions.

The Plan’s Trustee is responsible for the governance of the Plan. The Trustee has a legal obligation to act solely in the best interests of Plan beneficiaries. The Trustee has the following roles:

The prudential regulator, the Australian Prudential Regulation Authority (APRA), licences and supervises regulated superannuation plans.

The expected return on plan assets assumption is determined by weighting the expected long-term return for each asset class by the target allocation of assets to each asset class and allowing for correlations of the investment returns between asset classes. The expected long-term returns for each asset class are determined by investment specialists based on their long term forecasts for each asset class. The returns used for each asset class are net of investment tax and investment fees. An allowance for administration expenses has been deducted from the expected return.

Fair value of Plan assets

Consolidated entity

34

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Total Level 1 Level 2 Level 3

$'000 $'000 $'000 $'000

Asset category



Investment funds 42,550 - 42,550 -

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Categories of plan assets

The major categories of plan assets are as follows:

Consolidated

2025

%

2024

%

Cash and cash equivalents

8.00%

9.00%

Equity instruments

40.00%

40.00%

Debt instruments

15.00%

15.00%

Property

6.00%

5.00%

Other assets

31.00%

31.00%

Reconciliations

Consolidated

2025

$'000

2024

$'000

Reconciliation of the present value of the defined benefit obligation, which is fully funded: Balance at the beginning of the year

30,127

33,995

Current service cost

649

763

Interest cost

1,435

1,731

Actuarial (gains) / losses arising from changes in demographic assumptions

-

(61)

Actuarial losses arising from changes in financial assumptions

(106)

852

Actuarial (gains) / losses arising from experience

893

(1,779)

Benefits paid

(289)

(5,548)

Other

(127)

(126)

Contribution by plan participants

301

300

Balance at the end of the year

32,883

30,127

Reconciliation of the fair value of plan assets: Balance at the beginning of the year

39,445

40,381

Actuarial return on plan assets less interest income

1,377

2,403

Benefits paid

(289)

(5,548)

Interest income

1,843

2,034

Contributions from plan participants

301

300

Other

(127)

(125)

Balance at the end of the year

42,550

39,445

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Amounts recognised in the statement of profit or loss

The amounts recognised in the statement of profit or loss are as follows:

Consolidated 2025              2024

$'000 $'000

Current service cost 649 763

Interest cost (408) (303)

Total amount recognised in profit or loss 241 460

Other comprehensive income/(loss)

Consolidated 2024              2024

$'000 $'000

Items that will not be reclassified subsequently to profit or loss

Actuarial gain/(loss) on defined benefit plans, net of tax 413 2,374

Significant actuarial assumptions

The significant actuarial assumptions used (expressed as weighted averages) were as follows:

Consolidated

2025

%

2024

%

Discount rate

5.10%

5.10%

Future salary increases

3.50%

3.50%

Expected rate of pension increase

2.50%

2.50%

The sensitivity of the defined benefit obligation to changes in the weighted principal assumptions is:

Change in

Increase in

Impact on defined benefit obligation

Decrease in

assumption (%)

assumption ($'000)

assumption ($'000)

2025

2024

2025

2024

2025

2024

Discount rate

0.5%

0.5%

(1,058)

(1,049)

1,118

1,114

Salary rate

0.5%

0.5%

728

605

(340)

(584)

The defined benefit obligation has been recalculated by changing the assumptions as outlined above, whilst retaining all other assumptions.

Risk exposure

There are a number of risks to which the Plan exposes the consolidated entity. The more significant risks relating to the defined benefits are:

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

The defined benefit asset recognised in the Statements of Financial Position represents the present value of the defined benefit obligation adjusted for unrecognised past service cost, net of the fair value of plan assets.

Any asset resulting from this calculation is limited to the past service cost, plus the present value of available refunds and reductions in future contributions to the plan.

The plan assets are invested by the trustee in a pool of assets with plans providing defined benefits for other employers. The assets have a benchmark weighting to equities of 50% and therefore the plan has a significant concentration of equity market risk. However within the equity investments, the allocation both globally and across the sectors is diversified.

Critical accounting estimates and judgements

  1. Discount Rate applied to Defined Benefits

As discussed above, defined benefit plan obligations are discounted to present value. The discount rate is determined by reference to the market yield on high quality corporate bonds from observable yield curves.

  1. Assumptions used in actuarial valuation

The consolidated entity relies on valuations performed by suitably qualified actuaries in recognising the defined benefit superannuation plan accounting. Disclosures regarding the outcomes of such valuations and the key assumptions used have been outlined above.

Note 19. Right-of-use assets

Consolidated 2025              2024

$'000 $'000

Non-current assets

Land and buildings - right-of-use 158,098 150,362

Less: Accumulated depreciation (41,341) (44,956)

116,757 105,406

Plant and equipment - right-of-use 19,137 12,810

Less: Accumulated depreciation (8,348) (6,797)

10,789 6,013



127,546 111,419

Refer to note 22 for accounting policies for leases.

Reconciliations

Reconciliations of the written down values at the beginning and end of the current financial year are set out below:

Land and buildings

35

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Plant and

equipment Total

$'000 $'000 $'000

Consolidated

Balance at 1 January 2025

105,406

6,013

111,419

Additions

29,450

9,846

39,296

Foreign currency translation

(4,243)

(2,907)

(7,150)

Depreciation expense (13,856) (2,163) (16,019)



Balance at 31 December 2025 116,757 10,789 127,546

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated Parent

2025

$'000

2024

$'000

2025

$'000

2024

$'000

Current liabilities

Trade payables

398,585

361,795

1,311

1,317

Accrued interest - other

71,202

54,552

-

-

Accrued interest - related parties

24,265

27,702

-

-

Pipeline imbalance

7,511

3,648

-

-

GST payable

10,022

16,693

-

-

511,585

464,390

1,311

1,317

Non-current liabilities

Trade payables*

54,470

54,439

-

-



566,055 518,829 1,311 1,317

*This relates to non-current deferred income.

Refer to note 33 for further information on financial instruments.

The carrying amounts of current trade and other payables are assumed to be the same as their fair values, due to their short-term nature.

Trade and other payables accounting policies

  1. Trade and other payables

These amounts represent liabilities for goods and services provided to the consolidated entity prior to the end of the financial year which are unpaid. Trade and other payables are presented as current liabilities unless payment is not due within 12 months from the reporting date. They are recognised initially at their fair value and subsequently measured at amortised cost using the effective interest method.

  1. Accrued interest

Accrued interest is the amount of interest that has accumulated on a borrowing since the last interest payment date which is still unpaid at the end of the reporting period.

Note 21. Contract liabilities

Consolidated

2025

$'000

2024

$'000

Current liabilities

Contract liabilities

130,538

117,102

Non-current liabilities

Contract liabilities

199,734

193,144



330,272 310,246

Contract liabilities accounting policies

Contract liabilities represent the consolidated entity's obligation to transfer goods or services to a customer and are recognised when a customer pays consideration, or when the consolidated entity recognises a receivable to reflect its unconditional right to consideration (whichever is earlier) before the consolidated entity has transferred the goods or services to the customer.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

2025

$'000

2024

$'000

Current liabilities

Lease liabilities - IFRS 16

17,581

7,633

Burrup extension pipeline

2,856

1,331

20,437

8,964

Non-current liabilities

Lease liabilities - IFRS 16

120,924

109,227

Burrup extension pipeline

9,249

7,443

130,173

116,670



150,610 125,634

Consolidated

2025

2024

$'000

$'000

Amounts recognised in the statement of profit or loss

Depreciation charge on ROU - Buildings

13,856

9,389

Depreciation charge on ROU - Other

2,163

2,267

16,019

11,656

Interest expense on lease liabilities

5,524

2,709

Expense relating to short-term leases

504

655

Expenses relating to low-value assets

-

-

Expenses relating to variable lease payments 1,443 1,961

The total cash outflow for leases in 2025 was $18,180 thousand (2024: $10,080 thousand).

(a) Accounting policies for leases

A lease liability is recognised at the commencement date of a lease and measured at amortised cost using the effective interest method. The lease liability is initially measured as the net present value of:

The lease payments are discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the consolidated entity's incremental borrowing rate.

A right-of-use asset is recognised at the commencement date of a lease. The right-of-use asset is measured at cost, which comprises:

Right-of-use assets are depreciated on a straight-line basis over the shorter of the lease term or the estimated useful life of the asset. The carrying amounts are remeasured if there is a change in the following:

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

When a lease liability is remeasured, an adjustment is made to the corresponding right-of use asset, or to profit or loss if the carrying amount of the right-of-use asset is fully written down.

Burrup extension pipeline

The consolidated entity entered into a lease agreement with EPIC Energy (Pilbara Pipeline) Pty Ltd to lease a portion of the Burrup Extension Pipeline (“BEP”). The lease agreement specifies an initial base rent of $1.7 million per annum (calculated as at 1 January 2008 and escalated by CPI annually on 1 January) over an initial lease term of 20 years. The fair value of the lease at the start of the lease term (18 December 2010) was determined at $22.8 million and equates to an implicit interest rate of 6.8% pa.

(b) Critical accounting judgements, estimates and assumptions

Incremental borrowing rate

The lease payments are discounted using the interest rate implicit in the lease. If that rate cannot be readily determined, which is generally the case for leases in the consolidated entity, the lessee’s incremental borrowing rate is used, being the rate that the individual lessee would have to pay to borrow the funds necessary to obtain an asset of similar value to the right-of-use asset in a similar economic environment with similar terms, security and conditions.

To determine the incremental borrowing rate, the consolidated entity:

A lease liability is recognised at the commencement date of a lease. The lease liability is initially recognised at the present value of the lease payments to be made over the term of the lease, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the consolidated entity's incremental borrowing rate. Lease payments comprise of fixed payments less any lease incentives receivable, variable lease payments that depend on an index or a rate, amounts expected to be paid under residual value guarantees, exercise price of a purchase option when the exercise of the option is reasonably certain to occur, and any anticipated termination penalties. The variable lease payments that do not depend on an index or a rate are expensed in the period in which they are incurred.

Lease liabilities are measured at amortised cost using the effective interest method. The carrying amounts are remeasured if there is a change in the following: future lease payments arising from a change in an index or a rate used; residual guarantee; lease term; certainty of a purchase option and termination penalties. When a lease liability is remeasured, an adjustment is made to the corresponding right-of use asset, or to profit or loss if the carrying amount of the right-of-use asset is fully written down.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

Consolidated

*Restated

Parent

2025

$'000

2024

$'000

2025 2024

$'000 $'000

Current liabilities

Bank loans - secured

415,443

288,301

- -

Fixed rate debt - secured

325,005

347,745

- -

Loans from related parties

1,192,000

-

- -

Bank loans - unsecured

-

299,840

- -

US senior notes - unsecured

-

117,614

- -

Fixed rate debt - unsecured

293,006

41,669

- -

2,225,454

1,095,169

- -

Non-current liabilities

Bank loans - secured

1,932,605

2,012,907

- -

Fixed rate debt - secured

2,096,166

1,307,673

- -

Medium term notes - secured

264,449

588,084

- -

GBP senior notes - secured

-

568,082

- -

Redeemable preference shares

80,784

80,784

- -

Loans from related parties

1,369,129

2,667,000

189,950 192,544

Bank loans - unsecured

901,088

916,516

- -

US senior notes - unsecured

833,023

864,473

- -

HK senior notes

292,147

58,390

- -

Fixed rate debt - unsecured

535,524

523,440

- -

Loan from parent

161,696

192,544

- -

Government loans

7,219

6,201

- -

8,473,830

9,786,094

189,950 192,544



10,699,284 10,881,263 189,950 192,544

*2024 A$459.0 million was incorrectly included as medium term notes - unsecured, instead of bank loans - unsecured. This has been restated in the 2024 comparable.

Refer to note 33 for further information on financial instruments. Details of borrowing in current financial year, are set out below:

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

unsecured

secured

secured

secured

secured





36

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Principal Value

37

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Fair value adjustment

38

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Unamortised costs & discounts

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Book value

Operating Entity / Currency

39

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

$'000 Maturity Interest rate / basis $'000 $'000 $'000 Debt instrument

Fixed rate debt - unsecured

Fixed rate debt - unsecured

Fixed rate debt - unsecured

Fixed rate debt - unsecured

Fixed rate debt - secured

Fixed rate debt - secured

Fixed rate debt - secured

Fixed rate debt - secured

Fixed rate debt - secured

Fixed rate debt - secured

Fixed rate debt - secured

Fixed rate debt - secured

3,049,717 (118,150) (6,869) 2,924,697

Medium term notes

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Principal Value

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Fair value adjustment

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Unamortised costs & discounts

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Book value

Operating Entity / Currency

39

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

$'000 Maturity Interest rate / basis $'000 $'000 $'000 Debt instrument

Medium term notes

Medium term notes

Medium term notes

40

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

related parties / parent

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Principal Value

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Fair value adjustment

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Unamortised costs & discounts

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Book value

Operating Entity / Currency

39

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

$'000 Maturity Interest rate / basis $'000 $'000 $'000 Debt instrument

Loans from related parties

Loans from related parties

Loans from related parties

Loans from related parties

Loans from related parties

Loans from related parties

Loans from related parent

Loans from related parent

Redeemable preference shares

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Principal

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Fair value adjustment

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Unamortised costs & discounts

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Book value

Operating Entity / Currency

39

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

$'000 Maturity Interest rate / basis $'000 $'000 $'000 Debt instrument

- - 153,450 Redeemable

11.75% fixed

11.75% fixed



41

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

preference shares

- - 84,150 Redeemable preference shares

(101,277) Redeemable

preference shares

(55,539) Redeemable

preference shares

80,784 - - 80,784

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Foreign Currency Senior notes

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Principal

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Fair value adjustment

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Unamortised costs & discounts

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Book value

Operating Entity / Currency

39

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

$'000 Maturity Interest rate / basis $'000 $'000 $'000 Debt instrument

US Senior notes - unsecured

HK Senior notes - unsecured

US Senior notes - unsecured

US Senior notes - unsecured

US Senior notes - unsecured

HK Senior notes - unsecured

GBP Senior notes - secured

GBP Senior notes - secured

Government loans

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Principal

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Fair value adjustment

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Unamortised costs & discounts

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Book value

Operating Entity / Currency

42

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

$'000 Maturity Interest rate / Basis $'000 $'000 $'000 Debt instrument





DBP / AUD 7,219 27/10/2103 Nil - - 7,219 Government loans

  1. Secured liabilities and assets pledged as security

Assets pledged for security for current and non-current borrowings include all current and non-current assets of AGIH consolidated group and the majority of the current and non-current assets of EDL.

Total assets pledged as security, based on historical cost in AGIH consolidated group and EDL is $7,791 million (2024: $7.8m).

  1. Compliance with loan covenants

CK William Australia Holdings Pty Ltd and its subsidiary entities have complied with the financial covenants of its borrowing facilities during the 2025 and 2024 reporting periods.

  1. Risk exposures

Details of the consolidated entity’s exposure to risks arising from current and non-current borrowings are set out in note 33.

  1. Borrowings accounting policies

Borrowings are initially recognised at fair value, net of transaction costs incurred. Borrowings are subsequently measured at amortised cost. Any difference between the proceeds (net of transaction costs) and the redemption amount is recognised in profit or loss over the period of the borrowings using the effective interest method. Fees paid on the establishment of loan facilities are recognised as transaction costs of the loan to the extent that it is probable that some or all of the facility will be drawn down. In this case, the fee is deferred until the draw down occurs.

Borrowings are classified as current liabilities unless the consolidated entity has an unconditional right to defer settlement of the liability for at least 12 months after the reporting period.

Where the facility is denominated in currencies other than AUD, these have been translated to AUD equivalent.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

2025

$'000

2024

$'000

Current liabilities

Employee benefits

109,448

77,888

Environmental

1,079

988

Unfavourable contracts

17,521

17,646

Other

6,099

3,374

Onerous Lease

401

401

Site rehabilitation

14,512

2,855

149,060

103,152

Non-current liabilities

Employee benefits

7,296

8,673

Environmental

1,621

2,099

Unfavourable contracts

473,184

496,102

Unaccounted for Gas

1,491

3,104

Site rehabilitation

196,708

208,517

680,300

718,495



829,360 821,647

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Movements in provisions

Movements in each class of provision during the current financial year, are set out below:

Employee

benefits

Unfavourable

contracts

Site

rehabilitation

Environmental

Onerous

lease

Unaccounted

gas

Other

Total

Consolidated - 2025

$'000

$'000

$'000

$'000

$'000

$'000

$'000

$'000

Carrying amount at the start of the year Additions through business combinations (note 34)

Additional provisions recognised Reductions - payments/ other sacrifices of future economic benefit Reductions - re-measurement or settlement without cost

Foreign exchange revaluation Transferred to receivables

Carrying amount at the end of the year

Payable in less than one year

Payable in more than one year

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Information about individual provisions and significant estimates

Employee benefits

The provision for employee benefits relates to the consolidated entity's liability for long service leave and annual leave. Provision has been calculated by discounting obligations to present value. The timing of the utilisation of the provision is uncertain and will occur in periods beyond balance date.

Environment provision

Provisions for future environmental remediation are recognised where sites subject to the Environment Protection Act 1970 of Victoria, are known to be contaminated and it is probable that an outflow of economic benefits will be required to remediate the site. The estimated future outflows are the best estimate of the expenditure required to remediate the sites using third party costing estimates discounted. Future remediation costs are reviewed annually and any changes in estimates are reflected the income statement.

The timing of the utilisation of the provision is expected to occur primarily after one year from balance date.

Unfavourable Contracts

Unfavourable contracts have been recognised as an acquisition adjustment of the DUET Group. These contracts have been determined based on discounted cash flows and the forecast revenue, discounted over the contract period. One contract relates to provision of pipeline capacity. The actual reservation charge per the contract is lower than forecast regulated tariffs. The provision will be utilised over the contract period of 40 years.

Unaccounted for Gas

The provision relates to the cost that is incurred to reimburse gas retailers for the loss of gas between the point that the gas enters the network and the consumption read at the meter, in excess of the allowed benchmark. The provision will be utilised over the next two years.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Site rehabilitation

The consolidated entity has provisions for removal and remediation costs that include the dismantling and demolition of infrastructure, the removal of residual materials and the remediation of disturbed areas for the power generating facilities. Although the ultimate cost to be incurred is uncertain, the consolidated entity’s businesses estimate their costs using current restoration standards and techniques. Removal and remediation costs are provided for based on the net present value of the estimated future costs of removal and remediation to be incurred in the accounting period when the obligation arises, which usually corresponds to the period when the consolidated entity will commence remediation operations at a particular site. The costs are estimated on the basis of an estimated site exit date, and are reviewed at each reporting period during the life of the operation to reflect known developments.

Rehabilitation of power generating facilities comprises 88 sites with final remediation expected in 2071. Other remediation activities relating to pipeline infrastructure are expected to occur by 2085.

Other

The consolidated entity is currently subject to audit by the ATO on two tax matters. The ATO had issued an amended income tax assessment notice for one matter in the previous financial year and issued an amended income tax assessment notice for the second matter in the current financial year. Management has disputed the ATO’s position and is following the ATO’s dispute resolution process in respect of both matters. Management uses best estimates based on expert advice on transfer pricing and arm’s length debt under the thin capitalisation rules to estimate the uncertain tax amount. Management has determined the amount provided for as at 31 December 2025is a reasonable estimate.

  1. Accounting policies for provisions

Provisions are recognised when the consolidated entity has a present obligation (legal or constructive) as a result of a past event, the future sacrifice of economic benefits is probable, and the amount of the provision can be measured reliably.

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at reporting date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows.

  1. Critical accounting judgements, estimates and assumptions

Employee Benefits

The consolidated entity relies on valuations performed by suitably qualified actuaries in recognising the defined benefit superannuation plan accounting. Refer to note 18 for disclosure regarding the outcomes of such valuations and the key assumptions used.

Discount Rate applied to Employee Entitlements and Defined Benefits

Long term employee benefits balances and defined benefit plan obligations are discounted to present value. The discount rate is determined by reference to the market yield on high quality corporate bonds from observable yield curves.

Environment provision

The consolidated entity relies on valuations performed by Environmental Specialists to estimate the clean-up cost of EPA notices.

Site rehabilitation

Site rehabilitation liabilities are discounted to present value. The key assumptions in the estimation process are the expected exit date of the site, the cost estimate and the discount rate. These assumptions may change in response to changes in generation, operating licences or other economic conditions.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

2025

$'000

2024

$'000

Current liabilities

Security deposits payable

297

26,042

Deferred transmission fees

7,542

10,871

VAT Payables

7,627

6,584

Deferred revenue

6,340

7,113

21,806

50,610

Non-current liabilities

Subsidies and grants received in advance

60,927

67,503



82,733 118,113

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Taxable and deductible temporary differences

Opening balance

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Charged to income

43

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated Charged to other comprehensiv e income

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Acquisition of subsidiaries

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Foreign

exchange Closing balance

2024 $'000 $'000 $'000 $'000 $'000 £'000

Property, plant and equipment

(913,831)

(3,589)

- (94,969)

(8,720)

(1,021,109)

Intangible assets

(58,547)

(63,586)

- (111,907)

(142)

(234,182)

Provisions

250,903

(6,621)

- -

1,442

245,724

Doubtful debts and impairment

263

108

- -

-

losses

371

Deferred income

3,123

(1,586)

-

-

-

1,537

Defined benefit superannuation

(807)

128

2,075

-

-

liability

1,396

Derivative Financial instruments

(116,801)

10,778

40,208

(418)

(226)

(66,459)

Other

43,119

11,714

-

1,649

588

57,070

Tax losses

116,338

(16,892)

-

-

11,035

110,481

Business combination

-

76,366

-

(120,581)

3,655

(40,560)

(676,240)

6,820

42,283

(326,226)

7,632

(945,731)

Consolidated

Charged to

Opening

Charged to

other

Acquisition of

Foreign

Closing

balance

income

comprehensiv

subsidiaries

exchange

balance

e income

2025

$'000

$'000

$'000

$'000

$'000

$'000

Property, plant and equipment Intangible assets

Provisions

Doubtful debts and impairment losses

Deferred income

Defined benefit superannuation liability

Derivative Financial instruments Other

Tax losses

Business combination

Tax losses above include recognition of tax losses in the year by controlled foreign entities of $110,481 thousand (2024: $116,332 thousand). The recognition of this deferred tax asset is supported by taxable temporary differences and, where applicable, forecast modelling of taxable profits.

Unrecognised tax losses

The consolidated entity has unrecognised tax losses on overseas operations of $11.9 million (2024: $1.0 million) not included in the above tax losses.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

(ii) Deferred tax assets and liabilities

Consolidated 2025

2024

$'000

$'000

Deferred tax assets comprise:

Tax losses - revenue

135,236

110,481

Temporary differences

336,652

305,758

471,888

416,239

Deferred tax (liabilities) comprise:

Temporary differences

(1,372,290)

(1,361,970)

Net deferred tax total (900,402) (945,731)

Net deferred taxes above reconcile

follows:

to amounts included in the Statement of Financial Position as -

-

Net deferred tax asset

471,888

388,706

Net deferred tax liability

(1,372,290)

(1,334,437)

Net deferred tax assets represent deferred tax assets arising in different tax jurisdictions that cannot be offset by deferred tax liabilities.

Note 27. Issued capital

2025

Consolidated 2024 2025

2024

Shares

Shares $'000

$'000

Ordinary shares - fully paid

3,415,930,461

3,415,930,461 5,395,112

5,395,112

Parent

2025

Shares

2024

Shares

2025

$'000

2024

$'000

Ordinary shares - fully paid

3,415,930,461

3,415,930,461

5,395,112

5,395,112

Ordinary shares

Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the company in proportion to the number of and amounts paid on the shares held. The fully paid ordinary shares have no par value and the company does not have a limited amount of authorised capital.

Note 28. Reserves

The following table shows a breakdown of the Statement of Financial Position line item ‘reserves’. A description of the nature and purpose of each reserve is provided below the table.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

2025

$'000

2024

$'000

Foreign currency reserve

82,499

127,140

Hedging reserve - cash flow hedges

112,510

134,637



195,009 261,777

Foreign currency reserve

The reserve is used to recognise exchange differences arising from the translation of the financial statements of foreign operations to Australian dollar. It is also used to recognise gains and losses on hedges of the net investments in foreign operations.

Hedging reserve

The hedging reserve represents hedging gains and losses recognised on the effective portion of cash flow hedges. The cumulative deferred gain or loss on the hedge is recognised in profit or loss when the hedged transaction impacts the profit or loss, or is included as a basis adjustment to the non-financial hedged item, consistent with the applicable accounting policy.

Movements in reserves

Movements in each class of reserve during the current and previous financial year are set out below:

Hedging

reserve - cash flow hedges

Foreign

currency reserve

Total

Consolidated

$'000

$'000

$'000

Balance at 1 January 2024

221,338

26,028

247,366

Foreign currency translation

-

101,112

101,112

Gain recognised

(68,155)

-

(68,155)

Transferred to P&L

(18,634)

-

(18,634)

Foreign exchange movement on borrowings

(68,897)

-

(68,897)

Addition through business combinations

(767)

-

(767)

Income tax relating to these items

46,706

-

46,706

Non-controlling interest

23,046

-

23,046

Balance at 31 December 2024

134,637

127,140

261,777

Foreign currency translation

-

(44,641)

(44,641)

Gain recognised

(61,913)

-

(61,913)

Transferred to P&L

(26,721)

-

(26,721)

Foreign exchange movement on borrowings

63,094

-

63,094

Income tax relating to these items

2,720

-

2,720

Non-controlling interest

693

-

693



Balance at 31 December 2025 112,510 82,499 195,009

Note 29. Retained profits

Consolidated Parent

2025

$'000

2024

$'000

2025

$'000

2024

$'000

Retained profits at the beginning of the financial year

883,297

795,680

20,696

8,956

Profit after income tax expense for the year

160,770

121,477

70,302

47,740

Dividends paid (note 31)

(32,000)

(36,000)

(32,000)

(36,000)

Actuarial gain/(loss) on defined benefit plans, net of tax 6,658 2,140 - -



Retained profits at the end of the financial year 1,018,725 883,297 58,998 20,696

44

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

2025              2024

$'000 $'000

Issued capital 120,396 120,396

Reserves 27,952 30,128

Accumulated losses (28,425) (26,872)

119,923 123,652

Note 31. Dividends

Dividends paid during the financial year were as follows:

2025 2024

$'000 $'000

Dividend declared and paid for the year ended 31 December 2025 is 0.010 cents (2024: 0.011 cents) 32,000 36,000

This excludes dividends payable to non-controlling interests in relation to the subsidiaries of the group.

Accounting policy for dividends

Dividends are recognised when declared during the financial year and no longer at the discretion of the company.

The consolidated entity will distribute surplus operating cash to shareholders as dividends after assessing growth opportunities within the operating entities.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

2025

$'000

2024

$'000

Current assets

Interest Rate Swaps

31,798

106,800

Cross currency swaps

-

16,863

Forward foreign currency contracts

10

667

Gas contracts for difference

-

388

Electricity Contracts for difference

6,305

-

38,113

124,718

Non-current assets

Forward foreign currency contracts - held for trading

2

-

Interest Rate Swaps

182,311

152,517

Cross currency swaps

38,150

71,635

Electricity Contracts for difference – cash flow hedges

1,504

-

221,967

224,152

Current liabilities

Interest Rate Swaps

(31,356)

(25,107)

Electricity Contracts for difference

-

(6,250)

Forward foreign exchange contracts

(153)

-

Cross currency swaps – fair value hedges

(15,314)

-

(46,823)

(31,357)

Non-current liabilities

Interest rate swap contracts

(86,341)

(108,785)

Gas Contracts for difference

(9,303)

(8,288)

Electricity Contracts for difference

-

(575)

Interest Rate Swaps – fair value hedges

(2,146)

-

Cross currency swaps – cash flow hedges

(11,426)

-

(109,216)

(117,648)



104,041 199,865

Refer to note 33 for further information on financial instruments.

  1. Classification of derivatives

Derivatives are classified as held for trading and accounted for at fair value through profit or loss unless they are designated as hedges. They are presented as current assets or liabilities if they are expected to mature within 12 months after the end of the reporting period.

For hedged forecast transactions that result in the recognition of a non-financial asset, the consolidated entity has elected to include related hedging gains and losses in the initial measurement of the cost of the asset.

  1. Accounting for load following swaps

Electricity and Gas Contracts for difference are accounted for as cash flow hedges only when they are firm commitments and not load following swaps. Non-firm commitments are not accounted for as cash flow hedges.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Financial risk management objectives

The consolidated entity’s activities expose it to a variety of financial risks: market risk (including foreign exchange, and interest rate), credit risk, liquidity risk and commodity price risk. Our major exposure to interest rate risk and foreign currency risk arises from our long-term borrowings. We have also translation foreign currency risk associated with transactional foreign currency exposures, such as purchases made in foreign currencies.

The consolidated entity’s overall risk management strategy focuses on monitoring and managing these financial risks such that potential adverse effects on the consolidated entity’s financial performance are minimised. Financial risk management is carried out by the four operating groups' Treasury functions under policies approved by the board of directors. Written policies exist covering specific areas such as foreign exchange risk, interest rate risk, credit risk, liquidity risk, use of derivative and non-derivative financial instruments and the investment of excess liquidity.

The consolidated entity uses the following type of derivative financial instruments to hedge these risk exposures:

Hedge accounting is a technique that enables the matching of the gains and losses on designated hedging instruments and hedged items in the same accounting period to minimise volatility in Profit or Loss. To the extent permitted by IFRS 9, we formally designate and document these financial instruments as fair value and cash flow hedges for accounting purposes. In order to qualify for hedge accounting, IFRS 9 requires that prospective hedge effectiveness testing meets all of the following criteria:

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Derivatives

The consolidated entity uses derivative financial instruments for two types of hedges:

Fair value hedges Cash flow hedges

Objective To convert fixed interest rate borrowings to floating interest rate borrowings.

45

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

To hedge the exposure arising from variability in future interest and foreign currency cash flows arising from borrowings that bear interest at variable rates, or are denominated in foreign currency. Cash flow hedging is also used to mitigate the foreign currency exposure arising from anticipated future transactions

Recognition date At the date the instrument is entered into. At the date the instrument is entered into. Measurement              Measured at fair value.              Measured at fair value.

Changes in fair value Changes in the fair value of the hedging instrument

and changes in the fair value of the hedged item that is attributable to the hedged risk (fair value hedge adjustment) are recognised in Profit or Loss.

Ineffectiveness reflects the extent to which the fair value movements do not offset and is primarily driven by movements in credit of the hedging instrument.

Fair value hedges have an economic relationship on the basis that the critical terms of the hedging instrument and hedged item (including face value, cash flows and maturity date) are aligned. The relationship between the hedged risk and the corresponding value of the hedging derivatives results in a hedge ratio of one.

46

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Ineffectiveness is recognised in the Profit or Loss if the change in the fair value of the hedging instrument exceeds the change in fair value of the underlying hedged item for the hedged risk. The portion of fair value movement qualifying as effective movement is recognised in the cash flow hedge reserve in equity.

All cash flow hedges are in effective hedge relationships on the basis that the critical terms of the hedging instrument and hedged item are aligned (including face values, cash flows and currency).

During the year, there has been no material ineffectiveness attributable to the cash flow hedges.

Fair value hedges have an economic relationship on the basis that the critical terms of the hedging instrument and hedged item (including face value, cash flows and maturity date) are aligned. The relationship between the hedged risk and the corresponding value of the hedging derivatives results in a hedge ratio of one.

The cumulative amount of fair value hedge adjustments which are included in the carrying amount of our borrowings in the Statement of Financial Position is shown below:

Consolidated

2025

2024

$'000

$'000

Fixed rate instruments

Face value as at 31 December

4,167,680

3,292,340

Unamortised discounts/premiums

-

554

Amortised cost

4,167,680

3,292,894

Cumulative fair value hedge adjustments

(108,322)

(25,844)

Carrying amount

4,059,358

3,267,050

2025 2024

$'000 $'000

Change in value of hedged item during year 792,308 (7,792)

For fixed rate instruments, face value represents the face value in the underlying currency converted at the spot exchange rate as at reporting date. Revaluation impacts since inception of the borrowings due to foreign exchange movements are reflected in the amortised cost balance.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

(i) Fair value measurements

The consolidated entity measures and recognises the following assets and liabilities at fair value on a recurring basis:

  1. Financial assets and financial liabilities at fair value through profit or loss (FVTPL); and
  2. Derivative financial instruments.

Foreign currency forward contracts are measured using the discounted cash flow method. Future cash flows are estimated based on forward exchange rates (from observable forward exchange rates at the end of the reporting period) and contract forward rates, discounted at a rate that reflects the credit risk of various counterparties. These are classified as level 2 instruments.

Interest rate swaps are measured using the discounted cash flow method. Future cash flows are estimated based on forward interest rates (from observable yield curves at the end of the reporting period), discounted at a rate that reflects the credit risk of various counterparties. These are classified as level 2 instruments.

Cross-currency interest rate swaps are measured using the discounted cash flow method. Future cash flows are estimated based on forward currency rates (from observable yield curves at the end of the reporting period) and contract currency rates, discounted at a rate that reflects the credit risk of various counterparties. These are classified as level 2 instruments.

Electricity contracts for difference are measured using the discounted cash flow method. Future cash flows are estimated based on forward market prices and contract prices, discounted at a rate that reflects the credit risk of various counterparties. These are classified as level 2 instruments.

Accounting policy for fair value measurement

When an asset or liability, financial or non-financial, is measured at fair value for recognition or disclosure purposes, the fair value is based on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date; and assumes that the transaction will take place either: in the principal market; or in the absence of a principal market, in the most advantageous market.

Fair value is measured using the assumptions that market participants would use when pricing the asset or liability, assuming they act in their economic best interests. Valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, are used, maximising the use of relevant observable inputs and minimising the use of unobservable inputs.

The table below provides an analysis of financial instruments that are measured subsequent to initial recognition at fair value, grouped into Levels 1 to 3 based on the degree to which fair value is observable.

  1. Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities.
  2. Level 2 fair value measurements are those derived from inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices) and applied within a valuation technique.
  3. Level 3 fair value measurements are those derived from inputs that are not based on observable market data (unobservable inputs) and applied within a valuation technique.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated Entity - at 31 December 2025

Financial assets

Level 1

$'000

Level 2

$'000

Level 3

$'000

Total

$'000

Interest rate swap contracts - cash flow hedges

-

212,295

-

212,295

Interest rate swaps contracts – fair value hedges

-

5,923

-

5,923

Cross currency swaps - cash flow hedges

-

32,790

-

32,790

Cross currency swaps - fair value through profit and loss

-

13,981

-

13,981

Forward foreign exchange contracts - cash flow hedges

-

11

-

11

Forward foreign exchange contracts - fair value through profit and loss

-

6,686

-

6,686

Gas CFD - Cash Flow

-

-

1,123

1,123

Total financial assets

-

271,686

1,123

272,809

Financial liabilities

Level 1

$'000

Level 2

$'000

Level 3

$'000

Total

$'000

Interest rate swap contracts – cash flow hedges

-

(7,819)

-

(7,819)

Interest rate swap contracts – fair value hedges

-

(115,640)

-

(115,640)

Cross currency swaps - fair value hedges

-

(4,105)

-

(4,105)

Electricity contracts for differences - cash flow hedges

-

(177)

-

(177)

Gas contracts for differences - cash flow hedges

-

-

(9,309)

(9,303)

Cross currency swaps - cash flow hedges - (31,255) - (31,255)

Total financial liabilities

-

(158,996)

(9,309)

(168,299)

Consolidated Entity - at 31 December 2024 Financial assets

Level 1

$'000

Level 2

$'000

Level 3

$'000

Total

$'000

Interest rate swap contracts – cash flow hedges

-

359,253

-

359,253

Cross currency swaps – fair value hedges

-

4,876

-

4,876

Interest rate swap contracts – fair value hedges

-

8,255

-

8,255

Electricity Contracts for difference – cash flow hedges

-

17,391

-

17,391

Cross currency swaps - cash flow hedges

-

13,916

-

13,916

Total financial assets

-

403,691

-

403,691

Financial liabilities

Level 1

$'000

Level 2

$'000

Level 3

$'000

Total

$'000

Cross Currency Swaps - cash flow hedges

-

(958)

-

(958)

Cross Currency Swaps - fair value hedges

-

(10,197)

-

(10,197)

Interest rate swap contracts – cash flow hedges

-

(2,237)

-

(2,237)

Interest rate swap contracts – fair value hedges

-

(171,581)

-

(171,581)

Forward foreign exchange contracts

-

(205)

-

(205)

Gas Contracts for difference - cash flow hedges - - (13,037) (13,037)

Total financial liabilities - (185,178) (13,037) (198,215)

There were no transfers between Level 1 and 2 during the year. There were no transfers into or out of Level 3 during the year.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

(ii) Fair value of financial instruments

Except as detailed in the following table, the directors consider that the carrying amounts of financial assets and financial liabilities recognised in the consolidated financial statements approximate their fair values. These instruments are valued using the same methodology as the level 2 instruments described in this note.

Consolidated

Carrying value

Fair value

$'000

$'000

2025

Medium term notes

1,033,268

1,033,814

Redeemable preference shares

80,784

101,812

US senior notes

833,023

863,139

HK senior notes

292,147

295,637

Fixed rate note

2,924,696

2,947,480

Bank loans

2,239,389

2,254,381

Loans from related parties

2,552,254

2,625,968

Government loan

7,219

7,219

9,962,780

10,129,450

2024

Medium term notes

1,047,095

1,050,350

Redeemable preference shares

80,784

107,562

US Senior notes

982,087

1,013,919

HK senior notes

58,390

61,355

Fixed rate note

2,220,527

2,234,236

Bank loans

3,058,552

3,075,810

GBP senior notes

568,082

568,082

8,015,517

8,111,314

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Hedging

Consolidated entity Notional

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Weighted average effective interest rate

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Carrying amount - Asset

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Carrying amount - Liability

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Changes in the value of hedging instrument recognised in other comprehens ive income

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Changes in fair value used for calculating hedge ineffectivene ss

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Weighted average Maturity date

2025 $'000 % $'000 $'000 $'000 $'000

Foreign currency risk Cross-currency interest rate swaps - cash flow hedges

Cross-currency interest rate swaps - fair value hedges

FX Forward - Cash Flow

Interest rate risk Interest Rate Swaps - cash flow hedges Interest Rate Swaps - fair value hedges

Commodity price risk

Electricity CFD Gas CFD

Consolidated entity Notional

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Weighted average effective interest rate

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Carrying amount Asset

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Carrying amount Liability

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Changes in the value of hedging instrument recognised in other comprehens ive income

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Changes in fair value used for calculating hedge ineffectivene ss

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Weighted average Maturity date

2024 $'000 % $'000 $'000 $'000 $'000

Foreign currency risk Cross-currency interest rate swaps - cash flow hedges

Cross-currency interest rate swaps - fair value hedges

FX Forward - Cash Flow

Interest rate risk Interest Rate Swaps - cash flow hedges Interest Rate Swaps - fair value hedges

Commodity price risk

Electricity CFD Gas CFD

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

68,328 30/11/2031

12,533 07/04/2031

368 12/03/2026

(115,823) 09/07/2027

47,557 25/07/2028

(24,217) 06/04/2026

5,137 25/09/2041

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Market risk

  1. Foreign exchange risk

The consolidated entity’s activities expose it primarily to the financial risks of changes in foreign exchange rates and interest rates. The consolidated entity measures the market risk exposures using sensitivity analysis and cash flow forecasting. There has been no change from the prior year to the types of market risks the consolidated entity is exposed to or manner in which the risks are managed and measured.

Foreign exchange risk arises from recognised assets and liabilities that are denominated in a currency that is not the entity’s functional currency. The consolidated entity undertakes certain transactions denominated in foreign currencies, primarily US Dollars (USD), from which exposure to exchange rate fluctuations arise. Exchange rate exposures are managed within approved policy parameters.

The consolidated entity’s exposure to foreign currency risk (prior to hedging contracts and excluding balances of overseas entities that operate with the same functional currency as the exposure) at the reporting period, expressed in the foreign currency, was as follows:

USD

USD

2025

2024

$'000

$'000

Cash and cash equivalents

1,896

385

Borrowings

648,000

800,000

Trade and other payables

-

6

Loans from related parties

18,800

18,800

The following table details the consolidated entity’s sensitivity to a 10% increase and decrease in the value of the Australian Dollar (AUD) against the relevant foreign currencies. The sensitivity analysis includes outstanding foreign currency denominated financial assets and liabilities (including derivatives) and adjusts their translation at period end for a 10% change in foreign exchange rates on a total portfolio basis with all other variables held constant.

Impact on post-tax profit*

Impact on other

components of equity

Total impact on equity

2025

2024

2025

2024

2025

2024

$'000

$'000

$'000

$'000

$'000

$'000

AUD/USD exchange rate - increase 10%

-

86

627

(2,197)

627

(2,111)

AUD/USD exchange rate - decrease 10%

-

(687)

(779)

2,725

(779)

2,038

*Changes in market rates under this scenario are assumed to have a nil impact on derivative hedge ineffectiveness as the consolidated entity has highly effective hedges in place.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Interest Rate Risk

The consolidated entity is exposed to interest rate risk as it invests and borrows funds at both fixed and floating interest rates. The risks are managed by maintaining an appropriate mix between fixed and floating rate borrowings and through the use of interest rate swap contracts. Hedging activities are evaluated regularly to confirm alignment with the debt and liquidity management policy and ensure that the consolidated entity is not exposed to excess risk from interest rate volatility.

Average fixed interest rate

Notional principal

amount

Fair value

2025

2024

2025

2024

2025

2024

Receive floating / pay fixed

%

%

$'000

$'000

$'000

$'000

Consolidated

Less than 1 year

1.56%

0.60%

741,159

2,558,500

2,932

76,417

1 to 2 years

3.64%

2.44%

811,036

876,954

3,261

15,451

2 to 5 years

0.42%

2.87%

3,413,876

1,751,128

116,820

51,172

5 years+

2.24%

2.38%

1,440,000

1,160,000

84,697

100,274

6,406,071

6,346,582

207,710

243,314

Average fixed

Notional principal

interest rate

amount

Fair value

2025

2024

2025

2024

2025

2024

Receive fixed / pay floating

%

%

$'000

$'000

$'000

$'000

Consolidated

Less than 1 year

2.20%

4.29%

300,000

392,000

(6,871)

(2,475)

1 to 2 years

1.24%

3.12%

600,000

450,000

(18,983)

(14,418)

2 to 5 years

0.26%

2.01%

925,000

975,000

(50,495)

(90,309)

5 years+

1.97%

5.35%

825,000

525,000

(33,368)

(10,686)

2,650,000

2,342,000

(109,717)

(117,888)

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

The sensitivity analysis contained in the table below has been determined based on the exposure to interest rates for both derivative and non-derivative instruments at the reporting date with the stipulated change taking place at the start of the financial year and held constant for the reporting period. A sensitivity of 1% (100 basis points) has been selected as this is considered reasonable given the current level of both short and long term interest rates.

Net profit*

Cash flow

hedge reserve

Total impact

on equity

2025

2024

2025

2024

2025

2024

Consolidated

$'000

$'000

$'000

$'000

$'000

$'000

Impact of movement in interest rates (AUD)

1% increase in interest rates - increase/(decrease)

1% decrease in interest rates - (decrease)/increase

Impact of movement in interest rates (USD)

1% increase in interest rates - increase/(decrease)

1% decrease in interest rates - (decrease)/increase

*Changes in market rates under this scenario are assumed to have a nil impact on derivative hedge ineffectiveness as the consolidated entity has highly effective hedges in place.

Profit would have been affected mainly as a result of the ineffective portion of cash flow and fair value hedge transactions and floating rate financial assets and liabilities that are not in a cash flow hedge relationship. Equity, through the cash flow hedge reserve, would have been affected mainly as a result of an increase/decrease in the fair value of interest rate swaps which qualify for cash flow hedge accounting.

  1. Commodity Price Risk

Green Credits

As at 31 December 2025, the consolidated entity held $98.7 million green credits for sale (2024: $96.3 million). The consolidated entity has a policy of entering into forward sales contracts for a proportion of green credits to manage its exposure to price risk on its green credit holdings.

Electricity Prices

The consolidated entity entered into fixed price electricity contracts to reduce the volatility attributable to price fluctuations of electricity. These contracts are for 100% of the electricity generated at certain sites for periods ranging from 1 to 3 years. Hedging the price volatility of electricity is in accordance with the operating entities risk management strategy.

As at 31 December 2025, the fair value of these full effective hedges amounted to a net asset of $6.7 million (2024liability of $6.8 million). The change in fair value was recognised in other comprehensive income.

Gas Prices

The consolidated entity entered into a fixed price gas contract to reduce the volatility attributable to price fluctuations of gas. This contract is for approximately 50% of the gas generated at one site for 20 years. Hedging the price volatility of gas is in accordance with the operating entities risk management strategy.

As at 31 December 2025, the fair value of these full effective hedges amounted to a net liability of $8.2 million (2024: $7.9 million). The change in fair value was recognised in other comprehensive income.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Sensitivity

Net profit

Cash flow

hedge reserve

Total impact to

equity

2025

2024

2025

2024

2025

2024

Consolidated

$'000

$'000

$'000

$'000

$'000

$'000

Impact of movement in electricity prices

+10% appreciation electricity prices

-

-

2,671

(6,790)

2,671

(6,790)

-10% depreciation electricity prices

-

-

(2,671)

6,790

(2,671)

6,790

+10% appreciation gas prices

-

-

2,408

2,577

2,408

2,577

-10% appreciation gas prices

-

-

(2,408)

(2,577)

(2,408)

(2,577)

(e) Credit risk

Credit risk refers to the risk that counterparty will default on its contractual obligations resulting in financial loss. Default occurs when the counterparty fails to make a contractually obligated payment to us. The consolidated entity has adopted a policy of only dealing with creditworthy counterparties and obtaining sufficient collateral where appropriate as a means of mitigating the risk of financial loss from defaults. The consolidated entity's exposure and the credit ratings of its counterparties are continuously monitored and the aggregate value of transactions contracted is spread amongst approved counterparties. Credit exposure is controlled by counterparty limits that are reviewed and approved by the risk management committee annually.

The consolidated entity has adopted a lifetime expected loss allowance in estimating expected credit losses to trade receivables through the use of a provisions matrix using fixed rates of credit loss provisioning. These provisions are considered representative across all customers of the consolidated entity based on recent sales experience, historical collection rates and forward-looking information that is available.

Generally, trade receivables are written off when there is no reasonable expectation of recovery. Indicators of this include the failure of a debtor to engage in a repayment plan, no active enforcement activity and a failure to make contractual payments for a period greater than 12 months.

Trade receivables consist of a large number of customers with ongoing credit evaluation performed on their financial condition. Where appropriate, additional collateral credit support is obtained to mitigate the risk of loss.

The consolidated entity does not have significant credit risk exposure to any single counterparty. The credit risk on liquid funds and derivative financial instruments is limited because the counterparties are banks with high credit ratings assigned by international credit rating agencies.

The carrying amount of financial assets recorded in the financial statements, net of any allowance for losses, represents the consolidated entity’s maximum exposure to credit risk without taking account of the value of any collateral obtained.

Impaired trade receivables

The consolidated entity applies the IFRS 9 simplified approach to measuring expected credit losses which uses a lifetime expected loss allowance for all trade receivables and contract assets.

To measure expected credit losses, trade receivables and contract assets have been grouped based on shared credit risk characteristics and the days past due. The contract assets relate to unbilled work in progress and have substantially the same risk characteristics as the trade receivables for the same types of contracts. The consolidated entity therefore concluded that the expected loss rates for trade receivables are a reasonable approximation of the loss rates for the contract assets.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Current

More than 30 days past due

More than 60 days past due

More than 90 days past due

Total

31 December 2025

Expected loss rate

0.5%

1.7%

0.6%

9.9%

0.7%

Gross carrying amount – trade receivables

49,017

18,355

5,984

5,226

78,582

Gross carrying amount - contract assets

254,769

-

-

-

254,769

Loss allowance

1,390

318

33

515

2,256

Current

More than 30 days past due

More than 60 days past due

More than 90 days past due

Total

31 December 2024

Expected loss rate

0.1%

13.3%

6.6%

9.7%

0.9%

Gross carrying amount - trade receivables

89,431

1,400

1,136

7,358

99,325

Gross carrying amount - contract assets

160,905

-

-

-

160,905

Loss allowance

1,266

186

75

717

2,243

Allowance for expected credit losses

The expected credit loss allowance represent expected loss rate on trade receivables and contract assets where no incurred credit losses has eventuated. Set out below is the movement in the expected credit losses allowance of trade receivables and contract assets:

Consolidated 2025              2024

$'000 $'000

Opening balance 2,243 877

Additional provisions recognised 1,871 1,707

Additions through business combinations - 1,318

Receivables written off during the year as uncollectable (1,858) (1,349) Unused amounts reversed-- (310)

Closing balance 2,256 2,243

Trade receivables and contract assets are written off when there is no reasonable expectation of recovery. Indicators that there is no reasonable expectation of recovery include, amongst others, the failure of a debtor to engage in a repayment plan with the group, and a failure to make contractual payments for a period of greater than 90 days past due. Impairment losses on trade receivables and contract assets are presented as net impairment losses within operating profit. Subsequent recoveries of amounts previously written off are credited against the same line item.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Liquidity risk

The board of directors is ultimately responsible for liquidity risk and has adopted an appropriate liquidity risk management framework to manage the consolidated entity’s funding and liquidity requirements. The consolidated entity manages liquidity risk at an operating entity by:

Liquidity and interest rate tables

The following table details the consolidated entity’s remaining contractual maturity for its derivative and non-derivative financial liabilities. The table is drawn up based upon the future undiscounted principal and interest cash flows.

Consolidated

Weighted average effective

interest rate

0 to 1 year

1 to 2 years

2 to 5 years

Over 5 years

Total contractual

cash flows

Carrying amount

2025

%

$'000

$'000

$'000

$'000

$'000

$'000

Financial liabilities (derivative and non derivative)

Interest rate swaps

1.5%

41,482

33,194

44,999

4,495

124,170

110,198

Medium term notes1

1.3%

339,478

14,193

208,188

124,937

686,796

589,454

Bank loans1

0.8%

510,154

550,381

1,106,088

414,492

2,581,116

2,239,389

US Senior notes1

4.8%

39,487

39,487

516,618

483,196

1,078,788

833,023

Fixed rate notes1

2.1%

415,856

700,540

1,170,665

1,315,411

3,602,472

2,924,696

Redeemable preference shares1

11.8%

9,492

9,492

68,708

29,256

116,948

80,784

Government loan1

-

-

-

-

-

-

7,219

HK senior notes

4.6%

9,063

9,083

249,507

56,583

324,236

292,147

GBP senior notes

-

34,967

34,967

105,102

583,519

758,554

565,935

Trade and other payables

-

531,862

2,238

5,057

2,223

541,380

526,644

Loans from related parties1

3.0%

1,334,714

1,390,876

66,921

189,790

2,982,301

2,713,950

Gas CFD

-

(758)

591

1,332

7,044

8,209

9,303



Total financial liabilities 3,265,797 2,785,042 3,543,185 3,210,946 12,804,970 10,892,742

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Consolidated

Weighted average effective

interest rate

0 to 1 year

1 to 2 years

2 to 5 years

Over 5 years

Total

contractual cash flows

Carrying amount

2024

%

$'000

$'000

$'000

$'000

$'000

$'000

Financial liabilities (derivative and non derivative)

Interest rate swaps

2.9%

50,034

46,629

58,882

4,706

160,251

129,121

Medium term notes1

1.2%

57,959

365,889

533,178

310,003

1,267,029

1,047,095

Bank loans1

1.0%

740,791

904,898

1,599,925

257,272

3,502,886

3,058,552

US Senior notes1

4.6%

165,758

41,927

573,600

529,848

1,311,133

982,087

Fixed rate notes1

3.4%

461,789

361,781

1,239,360

542,417

2,605,347

2,220,527

Redeemable preference shares1

11.8%

9,492

9,492

74,838

32,618

126,440

80,784

Government loan1

-

-

-

-

88,067

88,067

6,201

HK senior notes

3.5%

1,842

1,827

5,497

60,443

69,609

58,390

GBP senior noted

-

35,852

35,852

107,557

621,861

801,122

568,082

Electricity CFD

-

6,293

581

-

-

6,874

6,825

Trade and other payables

-

379,825

275

897

157

381,154

381,154

Loans from related parties1

3.2%

202,969

1,483,950

1,435,411

202,664

3,324,994

2,859,544

GAS CFD

-

(248)

11

1,451

6,370

7,584

7,900



Total financial liabilities 2,112,356 3,253,112 5,630,596 2,656,426 13,652,490 11,406,262

1 Balances represent the contractual undiscounted cash flows, including principal and interest payments calculated based on contractual maturities.

  1. Offsetting financial assets and financial liabilities

The consolidated entity does not have financial instruments that meet the presentation offset requirements of IAS 32 Financial Instruments: Presentation and as such each individual financial instrument is presented gross in the Financial Statements. However, the consolidated entity has for credit management purposes, Master Netting arrangements where offset is permitted as a result of certain credit events. Application of these credit arrangements for the consolidated entity at the financial reporting date would result in the following offsets as detailed below:

Gross amount

Net amount presented

Financial instruments

not set off

Net amount

Consolidated - 2025

$'000

$'000

$'000

$'000

Assets

Derivative financial instruments

261,278

261,278

(28,280)

232,998

Total assets

261,278

261,278

(28,280)

232,998

Liabilities

Derivative financial instruments

151,387

151,387

(28,280)

123,107

Total liabilities 151,387 151,387 (28,280) 123,107

Net amount

Financial instruments

Gross amount

presented

not set off

Net amount

Consolidated - 2024

$'000

$'000

$'000

$'000

Assets

Derivative financial instruments

362,070

362,070

(38,969)

323,101

Total assets

362,070

362,070

(38,969)

323,101

Liabilities

Derivative financial instruments

162,205

162,205

(38,969)

123,236

Total liabilities 162,205 162,205 (38,969) 123,236

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Summary of business combinations during the financial year

The group acquired two businesses during the 2025 financial year: · GWE Biogas Newco 2 Ltd – refer to sub note 1 for details of the acquisition · AGI O&M Services Pty Ltd – refer to sub note 2 for details of the acquisition.

A consolidated summary of the acquisitions is provided below with further details provided in the respective sub notes:

AGI & O&M

GWE Biogas

Services Pty

Newco 2 Ltd

$'000

Ltd

$'000

Total

$'000

Total identifiable net assets at fair value

6,682

17,869

24,551

Goodwill

45,707

35,931

81,638

52,389

53,800

106,189

Representing:

Cash paid, net of cash acquired

43,107

46,877

89,984

Working capital and other adjustments

(706)

-

(706)

Contingent consideration

9,988

-

9,988

Other consideration

-

6,922

6,922

Purchase consideration transferred 52,389 53,799 106,188

1(a) Summary of acquisition by Energy Developments Pty Limited

GWE Biogas Newco 2 Ltd ("GWE")

On 31 October 2025, Bio Energy (UK) Limited acquired 100% of the ordinary shares in GWE and all entities under its control.

GWE's operating business comprises of an anaerobic digestion facility in East Yorkshire UK, with a total generating capacity of 15.5MWe. The facility includes a combined heat and power plant, the production of biomethane which is injected into a pipeline, and CO2 capturing equipment. The business was acquired with 33 employees and includes key contracts to sell electricity, gas and CO2.

1(b) Assets acquired and liabilities assumed at the date of acquisition:

Fair value

$'000

Receivables

4,221

Inventories

3,020

Prepayments

683

Plant and equipment

28,988

Right-of-use assets

5,707

Payables and accruals

(3,481)

Deferred tax liability

(2,999)

Rehabilitation provision

(1,755)

lntercompany Loan - Bio Energy (UK) Limited

(21,995)

Lease liability

(5,707)

Total identifiable net assets at fair value

6,682

Goodwill

45,707

Net assets acquired

52,389

Representing:

Cash paid, net of cash acquired

43,107

Contingent consideration

9,988

Working capital and other adjustments

(706)

Purchase consideration transferred

52,389

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

1(c) Contingent Consideration

Under the Share Purchase Agreement, there are contingent consideration payments to be made upon the completion of various milestones/ performance targets. These include the practical completion of an expansion project and associated performance uplift as well as an earnout for the improved performance of CO2 equipment (including a volume and pricing component).

A probability factor of 100% has been used to determine the contingent consideration payments being made on the basis that the installation and performance improvement of the expansion project is considered largely business as usual for GWE (7th expansion for the company) and as at acquisition date, there is no indication that the expected generation uplift won't be met. The CO2 volume uplift is also expected to reach the milestone in the contract on the basis of the trending increase in performance of the equipment to date. The pricing component was met prior to acquisition date. It is noted no discounting has been applied as the payments are all within 12 months of acquisition.

The contingent consideration outcomes range from a minimum payment of $0.1m to a maximum payment of $10m.

1(d) lntercompany Loan

The Consolidated Entity provided $22.0m of funding to GWE prior to acquisition for the repayment of its debt facilities. This payment has been treated as an intercompany loan upon acquisition.

2(a) Summary of acquisition by Australian Gas Infrastructure Holdings Pty Limited

On 30 November 2025, AGI O&M Services Pty Ltd, a subsidiary of Australian Gas Infrastructure Holdings Pty Ltd acquired the APT AM Holdings Pty Ltd Group from the APA Group.

This was achieved by acquiring 100% of the share capital of APT AM Holdings Pty Ltd.

2(b) Consideration transferred

2025

$'000

Purchase consideration - cash paid

46,878

Purchase consideration - other payables

6,922

53,800

2(c) Assets acquired and liabilities assumed at the date of acquisition:

Details of the net assets acquired, and goodwill recognised are as follows:

Fair value

$'000

Trade and other receivables

44,549

Inventories

17,165

Other current assets

2,484

Plant and equipment

1,150

Defined Benefit Fund asset

4,023

Deferred tax asset

10,483

Trade and other payables

(16,528)

Provisions

(21,991)

Other current liabilities

(23,466)

Total identifiable net assets at fair value

17,869

Goodwill

35,931

Net assets acquired

53,800

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Goodwill

The goodwill of $35.9m arising from the acquisition is supported by the acquisition of the assembled workforce which permits the acquirer to continue operations of the acquired group following acquisition date. The goodwill has been determined to have an indefinite useful life and is not subject to amortisation.

  1. Acquired receivables

The acquired receivables relate to services rendered under Operating & Maintenance Agreements and are recognised at fair value. They are expected to be collected under normal terms and conditions.

  1. Contingent liabilities

Contingent liabilities of $1.8m have been recognised as part of the acquisition. These relate to ongoing litigations with customers. The liabilities have been estimated based on external and internal legal advice and are expected to result in cash outflows beyond the next financial year, as such they have been disclosed as provisions within non-current liabilities.

2(d) Net cash outflow on acquisition of business

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

2025

$'000

Purchase consideration paid in cash 46,877



Net cash outflow per the consolidated statement of cash flows 46,877

  1. Acquisition-related costs Acquisition-related costs of $2.5m that were not directly attributable to the purchase of shares are included in expenses in the statement of profit or loss and in operating cash flows in the statement of cash flows.

2(e) Impact on profit and loss

The amount of the APT AM Holdings Pty Ltd Group revenue and net profit and loss included in the Australian Gas Infrastructure Holdings Pty Ltd results for the financial year, and the revenue and net profit and loss had the acquisition date been 1 January 2025 are as follows:

Revenue

47

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Profit/(loss) after tax

$'000 $'000

Actual from 1 December 2025 - 31 December 2025

2,336

(735)

Estimated from 1 January 2025 - 31 December 2025

30,559

17,766

Accounting policy for business combinations

The acquisition method of accounting is used to account for business combinations regardless of whether equity instruments or other assets are acquired.

The consideration transferred is the sum of the acquisition-date fair values of the assets transferred, equity instruments issued or liabilities incurred by the acquirer to former owners of the acquiree and the amount of any non-controlling interest in the acquiree. For each business combination, the non-controlling interest in the acquiree is measured at either fair value or at the proportionate share of the acquiree's identifiable net assets. All acquisition costs are expensed as incurred to profit or loss.

On the acquisition of a business, the consolidated entity assesses the financial assets acquired and liabilities assumed for appropriate classification and designation in accordance with the contractual terms, economic conditions, the consolidated entity's operating or accounting policies and other pertinent conditions in existence at the acquisition-date.

Where the business combination is achieved in stages, the consolidated entity remeasures its previously held equity interest in the acquiree at the acquisition-date fair value and the difference between the fair value and the previous carrying amount is recognised in profit or loss.

Contingent consideration to be transferred by the acquirer is recognised at the acquisition-date fair value. Subsequent changes in the fair value of the contingent consideration classified as an asset or liability is recognised in profit or loss. Contingent consideration classified as equity is not remeasured and its subsequent settlement is accounted for within equity.

The difference between the acquisition-date fair value of assets acquired, liabilities assumed and any non-controlling interest in the acquiree and the fair value of the consideration transferred and the fair value of any pre-existing investment in the acquiree is recognised as goodwill. If the consideration transferred and the pre-existing fair value is less than the fair value of the identifiable net assets acquired, being a bargain purchase to the acquirer, the difference is recognised as a gain directly in profit or loss by the acquirer on the acquisition-date, but only after a reassessment of the identification and measurement of the net assets acquired, the non-controlling interest in the acquiree, if any, the consideration transferred and the acquirer's previously held equity interest in the acquirer.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Business combinations are initially accounted for on a provisional basis. The acquirer retrospectively adjusts the provisional amounts recognised and also recognises additional assets or liabilities during the measurement period, based on new information obtained about the facts and circumstances that existed at the acquisition-date. The measurement period ends on either the earlier of (i) 12 months from the date of the acquisition or (ii) when the acquirer receives all the information possible to determine fair value.

Provisional accounting

Both business combinations during the period are both accounted for provisionally, details of the provisional accounting are provided below:

GWE Biogas Newco 2 Ltd: The initial accounting for the business combination is provisional subject to finalisation of fair values for plant and equipment and intangibles. Therefore, the fair value of plant and equipment, intangibles and deferred tax liabilities are to be confirmed.

The Goodwill of $45.7m comprises the future economic benefits arising from other assets acquired that are not individually identified and separately recognised.

The UK businesses functional currency is the Great British Pound (GBP) and as such, the value of Goodwill recorded in the Consolidated Entity's consolidated financial statements impacted by fluctuations in the AUD/GBP exchange rates. The net exchange rate differences arising during the period resulted in a decrease of $0.83m in goodwill, resulting in goodwill of $44.9m at year end.

APT AM Holdings Pty Ltd: The initial accounting for the business combination is incomplete because under the terms of the agreement, the APA Group must provide a Final Completion Balance Sheet within 40 working days of the acquistion date, which extends beyond the reporting date. As such, the balances recognised are provisional and are expected to be finalised in the following financial year.

Whilst all reported balances may be impacted, the change is not expected to be material. The deferred tax balance will be impacted by the resetting of tax bases. The Group will retrospectively adjust these provisional amounts to reflect the final acquired balance sheet within the maximum one year measurement period.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

(a) Critical accounting judgements, estimates and assumptions

As noted above, business combinations are initially accounted for on a provisional basis. The fair value of assets acquired, liabilities and contingent liabilities assumed (if any) are initially estimated by the consolidated entity taking into consideration all available information at the reporting date. Expert valuers are engaged to assist with the valuation of Plant and Equipment and Customer contracts and the values reflect the most current determination of the value of these assets.

Fair value adjustments on the finalisation of the business combination accounting is retrospective, where applicable, to the period the combination occurred and may have an impact on the assets and liabilities, depreciation and amortisation reported.

It is deemed that there are no critical judgements or estamation uncertainty for the company only.

Note 35. Commitments

Consolidated

2025

$'000

2024

$'000

Capital expenditure commitments Property, plant and equipment payable: Within one year

89,583

146,865

One to five years

23,300

69,900

112,883

216,765

Expenditure commitments

Expenditure contracted for at the reporting date but not recognised as liabilities Within one year

81,233

74,791

One to five years

34,974

75,618

More than five years

4,051

6,558

120,258

156,967

Operating lease commitments

Commitments for minimum lease payments in relation to non-cancellable operating leases Within one year

802

772

One to five years

4,558

5,346

5,360

6,118

Pipeline licence obligations

DBP has been granted a pipeline licence to operate and maintain the Dampier to Bunbury Natural Gas Pipeline (DBNGP), and an access licence granting rights of access to the DBP corridor. Both licences have been granted by the Government of Western Australia. As the charges are determined annually, no accurate determination of these licence commitments is possible.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

  1. Shareholders

The immediate parent entities of CK William UK Holdings Limited are CK William Midco Limited (40%), CK William Midco 2 Limited (40%) and CK William Midco 3 Limited (20%).

The ultimate parent entities of the consolidated entity are CK Infrastructure Holdings Limited (40%), CK Asset Holdings Limited (40%) and Power Assets Holdings Limited (20%). There is no ultimate controlling party.

  1. Parent entity

The parent entity of the consolidated entity is CK William UK Holdings Limited.

  1. Directors' loans

There were no loans in existence at balance date made, guaranteed or secured to directors of the company, director related entities, their spouses, relatives, or relatives of spouses.

  1. Subsidiaries

Interests in subsidiaries are set out in note 38 of the financial statements.

  1. Directors' equity holdings

There were no director equity holdings in existence at the balance date.

  1. Other transactions with Directors or entities related to them

No director-related entity has declared an interest in a contract, or proposed contract, during the year ended 31 December 2025 with the company or any entities in the consolidated entity, except in instances where terms are no more favourable than those expected under normal commercial arrangements, as is the case with the normal supply of electricity.

  1. Key management personnel

The company has no employees and did not incur any directors fees for 2025. Services provided to the company are charged via a management fee from CHED Services Pty Ltd to CK William (Australia) Holdings Pty Ltd.

  1. Transactions with other related parties

The following table summarises trading transactions with related parties which are considered to be at arm's length that are not members of the consolidated entity:

Consolidated Parent

2025

$'000

2024

$'000

2025

$'000

2024

$'000

Sales of goods and services: Victoria Power Networks Pty Ltd

401

-

-

-

Australian Gas Networks Limited

48,843

9,665

-

-

Other income:

Interest received from Fred Olsen CBH Limited

13,145

6,229

-

-

Interest received from Bradford Low Carbon Hydrogen Limited

350

-

-

-

Share of profits from Fred Olsen CBH Limited

4,041

2,291

-

-

Payment for goods and services: CHED Services Pty Ltd

24,517

15,846

-

-

Australian Gas Networks Limited

18,701

6,415

-

-

Dividends paid to SGSP (Australia) Assets Pty Ltd

26,208

26,182

-

-

RPS interest paid to SGSP (Australia) Assets Pty Ltd

9,492

9,518

-

-

Service costs - ZNX(2) Pty Ltd & Zinfra Pty Ltd

225,069

208,102

-

-

Payment for other expenses:

Interest paid to CK Asset Holdings Limited

73,743

-

-

-

Interest paid to CK Infrastructure Holdings Limited

73,743

-

-

-

Interest paid to Power Assets Holdings Limited

36,838

-

-

-

Other transactions:

Director's fee for Jemena director

30

30

-

-

CK Infrastructure Holdings Limited - Directors travelling expenses

26

24

-

-

CK Asset Holdings Limited - IT General controls review

233

64

-

-

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

SGSP (Australia) Assets Pty Ltd holds a minority interest and redeemable preference shares in UE. Refer to note 23 for further information on redeemable preference shares.

Payments to CHED Services Pty Ltd and Australian Gas Networks Limited are made under service level agreements prepared on an arm’s length basis, to provide corporate services to members of the group.

The following balances are outstanding at the reporting date in relation to transactions with related parties:

Consolidated Parent

2025

$'000

2024

$'000

2025

$'000

2024

$'000

Amounts owed by related parties (excluding GST): Australian Gas Networks Limited

34,792

5,414

-

-

Victoria Power Networks Pty Ltd

-

92

-

-

Fred Olsen CBH Limited

120,971

129,166

-

-

Bradford Low Carbon Hydrogen Limited

8,874

2,828

-

-

Amounts owed to related parties (excluding GST): CKA Holdings UK Limited

11,302

12,094

75,980

77,017

CKI Gas Infrastructure Limited

1,340,902

1,078,894

75,980

77,017

PAH Gas Infrastructure Limited

670,451

539,447

37,990

38,510

CK William Topco

1,329,600

1,066,800

-

-

Victoria Power Networks Pty LtdSGSP (Australia) Assets Pty Ltd

92

-

-

-

ZNX(2) Pty Ltd & Zinfra Pty Ltd

5,729

957

-

-

Northern Gas Networks Holdings Limited

2,323

586

-

-

CHED Services Pty Ltd

1,746

4,565

-

-

Australian Gas Networks Limited

5,602

5,611

-

-

No provisions for doubtful debts have been raised against related party balances.

Note 37. Auditor remuneration

During the year the following fees were paid or payable for services provided by the auditor of the parent entity and its network firms:

Consolidated

Parent

2025

$

2024

$

2025

$

2024

$

Audit services -

Audit and review of financial reports

2,748,226

2,653,482

534,191

458,782

Audit of regulatory returns

393,450

305,425

-

-

Other assurance engagements

151,430

239,000

-

-

Other services -

Tax advisory and compliance services

423,580

548,862

39,872

64,469

Advisory services

319,250

178,801

-

-



Total remuneration 4,035,936 3,925,570 574,063 523,252

The auditor of the consolidated entity is Deloitte LLP.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Ltd

United Energy Distribution Holdings Pty Ltd

48

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Level 9, 40 Market Street, Melbourne, Australia Holding company 66

Power Partnership Pty Ltd Level 9, 40 Market Street, Melbourne, Australia Dormant 66

United Nominees Assets Pty Ltd Level 9, 40 Market Street, Melbourne, Australia Dormant 66

United Energy Distribution Pty Ltd Level 9, 40 Market Street, Melbourne, Australia Distribution 66

services

Utilities Consulting Services Pty Ltd Level 9, 40 Market Street, Melbourne, Australia Dormant 66

United Energy Finance Pty Ltd Level 9, 40 Market Street, Melbourne, Australia Dormant 66

UEIP Pty Ltd Level 9, 40 Market Street, Melbourne, Australia Dormant 66

United Energy Finance Trust Level 9, 40 Market Street, Melbourne, Australia Dormant 66

United Energy Services Pty Ltd Level 9, 40 Market Street, Melbourne, Australia Services 66

UE & Multinet Pty Ltd Level 9, 40 Market Street, Melbourne, Australia Corporate Services 100

Pacific Indian Energy Services Pty Ltd Level 9, 40 Market Street, Melbourne, Australia Dormant 83

Multinet Group Holdings Pty Ltd Level 6, 400 King William Street, Adelaide, Australia Gas Distribution 100

Australian Energy Finance Pty Ltd Level 6, 400 King William Street, Adelaide, Australia Dormant 100

Utilicorp Southern Cross Pty Ltd Level 6, 400 King William Street, Adelaide, Australia Dormant 100

Utilicorp Australia (Gas) Holdings Pty

Ltd

Level 6, 400 King William Street, Adelaide, Australia

Dormant

100

Utilicorp Australia (Gas) Finance Pty Ltd

Level 6, 400 King William Street, Adelaide, Australia

Dormant

100

Energy Partnership (Holdings) Pty Ltd

Level 6, 400 King William Street, Adelaide, Australia

Dormant

100

Energy Partnership Pty Ltd

Level 6, 400 King William Street, Adelaide, Australia

Dormant

100

Name of entity

Registered address

Principal activities

2024

%

Energy Partnership (Gas) Pty Ltd

Level 6, 400 King William Street, Adelaide, Australia

Provider of finance

100

Multinet Gas (DB No. 1) Pty Ltd

Level 6, 400 King William Street, Adelaide, Australia

Gas Distribution

100

Multinet Gas (DB No. 2) Pty Ltd

Level 6, 400 King William Street, Adelaide, Australia

Gas Distribution

100

Multinet Gas Distribution Partnership

Level 6, 400 King William Street, Adelaide, Australia

Gas Distribution

100

Multinet Gas (IE) Pty Ltd

Level 6, 400 King William Street, Adelaide, Australia

Dormant

100

Amistel Pty Ltd

Level 6, 400 King William Street, Adelaide, Australia

Dormant

100

Australian Energy Fund No.2

Level 6, 400 King William Street, Adelaide, Australia

Dormant

100

AGI Services Pty Ltd (previously Dampier Bunbury Investment Company

Level 14, 20 Martin Place, Sydney, NSW 2000

Services

100

Pty Ltd)

DUET Dampier Bunbury Pty Ltd

Level 14, 20 Martin Place, Sydney, NSW 2000

Dormant

100

AGI Development Group Nominees Pty Ltd (previously DBP Development Group

Level 6, 12-14 The Esplanade, Perth, Australia

Gas transportation

100

Nominees Pty Ltd)

DBNGP Trust

Level 6, 12-14 The Esplanade, Perth, Australia

Trustee

100

DBNGP Holdings Pty Ltd

Level 6, 12-14 The Esplanade, Perth, Australia

Holding company

100

DBNGP Finance Co Pty Ltd

Level 6, 12-14 The Esplanade, Perth, Australia

Finance

100

DBNGP (WA) Nominees Pty Ltd

Level 6, 12-14 The Esplanade, Perth, Australia

Holding company

100

DBNGP (WA) Transmission Pty Ltd

Level 6, 12-14 The Esplanade, Perth, Australia

Gas transmission

100

DBNGP Compressor Co. Pty Ltd

Level 6, 12-14 The Esplanade, Perth, Australia

Gas transportation

100

DBNGP (WA) Finance Pty Ltd

Level 6, 12-14 The Esplanade, Perth, Australia

Finance

100

AGI Finance Pty Ltd

Level 6, 12-14 The Esplanade, Perth, Australia

Finance

100

AGI Development Group Pty Ltd (previously DBP Development Group

Level 6, 12-14 The Esplanade, Perth, Australia

Gas Pipeline

100

Pty Ltd)

AGI Development Group Operations Pty Ltd (previously DBP Development Group

Level 6, 12-14 The Esplanade, Perth, Australia

Gas transportation

100

Operations Pty Ltd)

AGI Tubridgi Pty Ltd (previously DDG Tubridgi Pty Ltd)

AGI Development Group Trust

Level 6, 12-14 The Esplanade, Perth, Australia

Gas transportation

100

49

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

(previously DBP Development Group Trust)

AGI Ashburton Pty Ltd (previously DBP Development Group Ashburton Pty Ltd) AGI Fortescue River Pty Ltd (previously DBP Development Group FR Pty Ltd) AGI Tanami Pty Ltd

DBNGP WA Pipeline Trust

DUET EDL Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Holding company 100

Name of entity Registered address

Energy Developments Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

Cosmo Power Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL (OCI) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL (TT) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL CNG (NT) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Contracting Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL CSM (NSW) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL CSM (QLD) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Developments (Australia) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Doublet (CP-AU) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Group Operations Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Maintenance services

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

100

EDL Holdings (Australia) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL International Holdings Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL LFG (ACT) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL LFG (NSW) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL LFG (QLD) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL LFG (SA) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL LFG (VIC) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL LNG (WA) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL NGD (NT) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL NGD (QLD) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL NGD (WA) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Operations (Australia) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Pilbara Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Projects (Australia) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Retail Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Technologies Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Triplet (CP-UK) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

50

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Holding company 100

Holding company 100

Generation 100

Generation 100

Generation 100

Generation 100

Generation 100

Generation 100

Generation 100

Generation 100

Generation 100

Holding company 100

Generation 100

Generation 100

Finance 100

Dormant 100

Holding company 100

51

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Name of entity Registered address Principal activities 2024

%

Energy Generation Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Operations (Berwick) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Operations (Corio) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL LNG Fuel to Power Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Operations (Lyndhurst) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Operations (Pedler Creek) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL LNG Fuel to Power Operator Pty Ltd

52

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Operations (Tea Tree Gully) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Jabiru Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Operations (Belrose) Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Agnew Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

Landfill Gas & Power Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

Cullerin Range Wind Farm Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

Regional Wind Farms Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

Blackwater Solar Farm Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

Weipa Solar Farm Pty Ltd Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

EDL Doublet (CP-AU) Pty Ltd & EDL Triplet (CP-UK) Pty Ltd

53

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

54

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Generation 100

BioGas Energy Ano Liosia SA 24 Xenias Street, P.C 11528, Athens, Greece Generation 50

EBAL Joint Venture 24 Xenias Street, P.C 11528, Athens, Greece Dormant 10

EDL Hellas Monoprossopi EPE 24 Xenias Street, P.C 11528, Athens, Greece Holding company 100

Indy High BTU, LLC

2561 W. Kentucky Avenue, Indianapolis IN 46260,

United States

Generation

25

2nd Floor, Rickyard Barn, Pury Hill Business Park,

Bio Energy (UK) Ltd

Alderton Road, Paulerspury, Northamptonshire, NN12

Finance

100

7LS, United Kingdom

2nd Floor, Rickyard Barn, Pury Hill Business Park,

EDL (UK) LFG Generation Ltd

Alderton Road, Paulerspury, Northamptonshire, NN12

Generation

100

7LS, United Kingdom

2nd Floor, Rickyard Barn, Pury Hill Business Park,

EDL Franklin UK Ltd

Alderton Road, Paulerspury, Northamptonshire, NN12

Holding company

100

7LS, United Kingdom

2nd Floor, Rickyard Barn, Pury Hill Business Park,

EDL Holdings (UK) Ltd

Alderton Road, Paulerspury, Northamptonshire, NN12

Holding company

100

7LS, United Kingdom

Energy Developments (UK) Ltd

2nd Floor, Rickyard Barn, Pury Hill Business Park, Alderton Road, Paulerspury, Northamptonshire, NN12

7LS, United Kingdom

Maintenance services

100

Broadrock Biopower I, LLC

40 Shun Pike, Johnston RI 02919, United States

Generation

100

Broadrock Management LLC

40 Shun Pike, Johnston RI 02919, United States

Generation

100

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Brea Parent 2007, LLC

40 Shun Pike, Johnston RI 02919, United States

Generation

100

Rhode Island LFG Genco, LLC

40 Shun Pike, Johnston RI 02919, United States

Generation

100

Brea Generation LLC

40 Shun Pike, Johnston RI 02919, United States

Generation

100

Brea Power II, LLC

40 Shun Pike, Johnston RI 02919, United States

Generation

100

Providence Power LLC

40 Shun Pike, Johnston RI 02919, United States

Dormant

100

Rhode Island Engine Genco, LLC

40 Shun Pike, Johnston RI 02919, United States

Generation

100

Broadrock Gas Services, LLC

40 Shun Pike, Johnston RI 02919, United States

Generation

100

Energy Developments (Canada) Inc. 4500 Bankers Hall East, 855 - 2nd street S.W,

Calgary, Canada

Lidya Energy Inc. 4500 Bankers Hall East, 855 - 2nd street S.W, Calgary, Canada

Lidya Energy LP 4500 Bankers Hall East, 855 - 2nd street S.W, Calgary, Canada

Bio Energy (Alabama), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (Austin), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (Georgia), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (I), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (II), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (III), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (Illinois), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (Ohio II), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (Ohio), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (Tennessee), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (Texas), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (US), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

EDL Holdings (US), Inc. 608 S. Washington Avenue Lansing Michigan 48933, United States

50

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Holding company 100

Dormant 100

Generation 100

Generation 100

Generation 100

Generation 100

Holding company 100

Holding company 100

Holding company 100

Generation 100

Generation 100

Generation 100

Dormant 100

Generation 100

Finance 100

Holding company 100

Energy Developments Inc. 608 S. Washington Avenue Lansing Michigan 48933, United States

55

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Maintenance services

56

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

100

Bio Energy (Georgia II), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (Ohio III), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

EDL Holdings (Gem), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

57

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Generation 100

Generation 100

Holding company 100

Energy Developments Honey Brook, LLC

58

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

608 S. Washington Avenue Lansing Michigan 48933, United States

54

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Generation 100

59

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Ownership interest held by the group in ordinary share capital

Name of entity Registered address Principal activities 2025

%

Energy Developments Morgantown, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments Decatur, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments Lansing, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments Hancock County, LLC

Energy Developments Byron Center, LLC

60

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

608 S. Washington Avenue Lansing Michigan 48933, United States

608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments Grand Blanc, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

LFG Production of Morgantown, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Zook Generation, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments South Jordan, LLC

Energy Developments Lake County, LLC

61

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

608 S. Washington Avenue Lansing Michigan 48933, United States

608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments Pinconning, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments Indy, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments Michigan, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

LFG Production of Coopersville, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments (Gem Midco), LLC

Energy Developments (Gem BD Projects), LLC

62

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

608 S. Washington Avenue Lansing Michigan 48933, United States

608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments Coopersville, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments Watervliet, LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Bio Energy (Tennessee II), LLC 608 S. Washington Avenue Lansing Michigan 48933, United States

Energy Developments (Operations), Inc. 2501 Coolidge Suite 100, East Lansing, Michigan

48823, United States

WE Joint Venture (joint operation) Level 6, Waterfront Place, 1 Eagle St, Brisbane, QLD, Australia 4000

AGI O&M Services Pty Limited Level 6, 400 King William Street, 5000 Adelaide,

South Australia, Australia

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Generation 50

Holding Company 100

APT AM Holdings Pty Limited Level 17, 181 William Street, 3000 Melbourne,

Victoria, Australia

APA AM (Allgas) Pty Limited Level 17, 181 William Street, 3000 Melbourne,

Victoria, Australia

63

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Operating and maintenance services Operating and maintenance services

56

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

100

100

APT O&M Holdings Pty Limited Level 17, 181 William Street, 3000 Melbourne,

Victoria, Australia

APT AM Employment Pty Limited Level 17, 181 William Street, 3000 Melbourne,

Victoria, Australia

64

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Holding Company 100

Services Company 100

APT AM (Stratus) Pty Limited Level 17, 181 William Street, 3000 Melbourne,

Victoria, Australia

65

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Operating and maintenance services

66

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

100

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Ownership interest held by the group in ordinary share capital

Name of entity Registered address Principal activities 2025

%

APT O&M Services Pty Limited Level 17, 181 William Street, 3000 Melbourne,

Victoria, Australia

APT O&M Services (QLD) Pty Limited Level 17, 181 William Street, 3000 Melbourne,

Victoria, Australia

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Operating and maintenance services Operating and maintenance services

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

100

100

Ownership interest held by the group in ordinary share capital

Name of entity Registered address Principal activities 2025

%

Fortescue River Gas Pipeline Joint Venture

67

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Level 6, 12-14 The Esplanade, Perth, Australia Gas Transportation 100

AGI Renewable Developments Pty

Limited

Level 6, 12-14 The Esplanade, Perth, Australia

Renewables

100

Lionrai Investments No.1 Limited

12 Gough Square, London, EC4A 3DW

Holding Company

100

Lionrai Investments No.2 Limited

12 Gough Square, London, EC4A 3DW

Holding Company

100

Carmel Capital II Sari

17, Boulevard F.W. Raiffeisen, L-2411, Luxembourg

Holding Company

100

Kellen Capital Limited

12 Gough Square, London, EC4A 3DW

Holding Company

100

Kellen Investments Limited

12 Gough Square, London, EC4A 3DW

Holding Company

100

Phoenix Energy Holdings Ltd

12 Gough Square, London, EC4A 3DW

Holding Company

100

Phoenix Distribution Holdings Ltd

12 Gough Square, London, EC4A 3DW

Holding Company

100

Phoenix Energy Group Ltd

197 Airport Road West, Belfast, BT3 9ED

Gas Distribution

100

Phoenix Energy Services Ltd

197 Airport Road West, Belfast, BT3 9ED

Service Company

100

Phoenix Natural Gas PP Finance plc

12 Gough Square, London, EC4A 3DW

Finance

100

Belfast Energy Ltd

197 Airport Road West, Belfast, BT3 9ED

Dormant

100

Belfast Natural Gas Ltd

197 Airport Road West, Belfast, BT3 9ED

Dormant

100

Phoenix Gas Ltd

197 Airport Road West, Belfast, BT3 9ED

Dormant

100

Phoenix Power Ltd

197 Airport Road West, Belfast, BT3 9ED

Dormant

100

PEGL Storage Ltd

197 Airport Road West, Belfast, BT3 9ED

Dormant

100

Phoenix Natural Gas Ltd

197 Airport Road West, Belfast, BT3 9ED

Dormant

100

UK Renewables Energy Group Limited Newington House, 237 Southwark Bridge Road,

London, England, SE1 6NP

Medium Scale Wind No.1 Limited Newington House, 237 Southwark Bridge Road,

London, England, SE1 6NP

Medium Scale Wind No.2 Limited International House, 38 Thistle Street, Edinburgh,

Scotland, EH2 1EN

Minnygap Energy Limited 80 Fenchurch Street, London, United Kingdom, EC3M

4AE

Den Brook Energy Limited Newington House, 237 Southwark Bridge Road,

London, England, SE1 6NP

Turncole Wind Farm Limited Newington House, 237 Southwark Bridge Road,

London, England, SE1 6NP

Jacks Lane Energy Limited Newington House, 237 Southwark Bridge Road,

London, England, SE1 6NP

Woolley Hill Electrical Energy Limited Newington House, 237 Southwark Bridge Road,

London, England, SE1 6NP

Fred Olsen CBH Limited 2nd Floor, 36 Broadway, London, England, SW1H

0BH

Brockloch Rig Wind Limited C/O Harper Macleod LLP, The Cadoro, 45 Gordon

Street, Glasgow, Scotland, G1 3PE

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Ownership interest held by the group in ordinary share capital

Name of entity Registered address Principal activities 2025

%

Crystal Rig III Limited C/O Harper Macleod LLP, The Cadoro, 45 Gordon Street, Glasgow, Scotland, G1 3PE

68

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Renewables 49

N-Gen Energy Solutions Limited 3 More London Riverside, London, United Kingdom, SE1 2AQ

North Bailey House, 12 New Inn Hall Street, Oxford,

69

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Green Energy Supplier

Low Carbon

56

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

100

Bradford Low Carbon Hydrogen Limited

70

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

England, OX1 2RP

71

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Hydrogen 49

Production Facility

EDL Bundaberg BESS Pty Ltd Generation 100

2nd Floor, Rickyard Barn, Pury Hill Business Park

GWE Biogas Newco 2 Ltd GWE Biogas Holdings Limited

GWE Biogas Ltd

72

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Alderton Road, Paulerspury, Towcester, Northamptonshire, England, NN12 7LS

2nd Floor, Rickyard Barn, Pury Hill Business Park Alderton Road, Paulerspury, Towcester, England, NN12 7LS

2nd Floor, Rickyard Barn, Pury Hill Business Park Alderton Road, Paulerspury, Towcester, Northamptonshire, England, NN12 7LS

73

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Holding Company 100

Holding Company 100

Generation 100

CK William LNG Company Limited 7th Floor 3 More London Riverside, London, United

Kingdom, SE1 2AQ

CK William LNG 2 Company Limited 7th Floor 3 More London Riverside, London, United

Kingdom, SE1 2AQ

73

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Holding Company 100

Holding Company 100

The following subsidiaries, all of which are included above are exempt from the requirement of the UK Companies Act 2006 relating to the audit of individual accounts by virtue of section 479A of that Act:

Company Name

Company Number

Medium Scale Wind No.1 Limited

08608752

Medium Scale Wind No.2 Limited

SC405361

Minnygap Energy Limited

09644754

Den Brook Energy Limited

07944883

Turncole Wind Farm Limited

09069277

Jacks Lane Energy Limited

08607986

Woolley Hill Electrical Energy Limited

08380020

Significant restrictions

There are no significant restrictions applied to members of the consolidated entity.

Subsidiaries accounting policies

Subsidiaries are all entities (including structured entities) over which the consolidated entity has control. The consolidated entity controls an entity when the consolidated entity is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power to direct the activities of the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the consolidated entity. They are deconsolidated from the date that control ceases.

The acquisition method of accounting is used to account for business combinations by the consolidated entity.

Intercompany transactions, balances and unrealised gains on transactions between consolidated entity companies are eliminated. Unrealised losses are also eliminated unless the transaction provides evidence of the impairment of the asset transferred. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the consolidated entity.

Non-controlling interests in the results and equity of subsidiaries are shown separately in the consolidated income statement, statement of comprehensive income, statement of changes in equity and balance sheet respectively.

Interests in associates and joint ventures

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Investments in associates are accounted for in the consolidated financial statements using the equity method of accounting. For consolidation purposes the results of the associates are immaterial and are therefore not disclosed separately.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

The accounting policies that are material to the consolidated entity are set out either in the respective notes or below. The accounting policies adopted are consistent with those of the previous financial year, unless otherwise stated.

Basis of preparation

The financial statements have been prepared in accordance with the requirements of the Companies Act 2006 and International Financial Reporting Standards as issued by the IASB.

The separate financial statements of the company are presented as required by the Companies Act 2006. The Company meets the definition of a qualifying entity under FRS 100 ‘Application of Financial Reporting Requirements’ issued by the FRC. Accordingly, these financial statements were prepared in accordance with Financial Reporting Standard 101 ‘Reduced Disclosure Framework’.

As permitted by FRS 101, the company has taken advantage of the disclosure exemptions available under that standard in relation to share-based payment, financial instruments, capital management, presentation of comparative information in respect of certain assets, presentation of a cash-flow statement, standards not yet effective and certain related party transactions.

Where required, equivalent disclosures are given in the consolidated financial statements.

Historical cost convention

The financial statements have been prepared under the historical cost convention, except for, where applicable, the revaluation of financial assets and liabilities at fair value through profit or loss, financial assets at fair value through other comprehensive income, certain classes of property, plant and equipment and derivative financial instruments.

Principles of consolidation

The consolidated financial statements incorporate the assets and liabilities of all subsidiaries of CK William UK Holdings Limited ('Company' or 'parent entity') as at 31 December 2025 and the results of all subsidiaries for the year then ended. CK William UK Holdings Limited and its subsidiaries together are referred to in these financial statements as the 'consolidated entity'.

Subsidiaries are all those entities over which the consolidated entity has control. The consolidated entity controls an entity when the consolidated entity is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power to direct the activities of the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the consolidated entity. They are de-consolidated from the date that control ceases.

Intercompany transactions, balances and unrealised gains on transactions between entities in the consolidated entity are eliminated. Unrealised losses are also eliminated unless the transaction provides evidence of the impairment of the asset transferred. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the consolidated entity.

The acquisition of subsidiaries is accounted for using the acquisition method of accounting. A change in ownership interest, without the loss of control, is accounted for as an equity transaction, where the difference between the consideration transferred and the book value of the share of the non-controlling interest acquired is recognised directly in equity attributable to the parent.

Non-controlling interest in the results and equity of subsidiaries are shown separately in the statement of profit or loss and other comprehensive income, statement of financial position and statement of changes in equity of the consolidated entity. Losses incurred by the consolidated entity are attributed to the non-controlling interest in full, even if that results in a deficit balance.

Where the consolidated entity loses control over a subsidiary, it derecognises the assets including goodwill, liabilities and non-controlling interest in the subsidiary together with any cumulative translation differences recognised in equity. The consolidated entity recognises the fair value of the consideration received and the fair value of any investment retained together with any gain or loss in profit or loss.

Interests in subsidiaries are accounted for at cost, less any impairment, in the parent entity. Dividends received from subsidiaries are recognised as other income by the parent entity and its receipt may be an indicator of an impairment of the investment.

Foreign currency translation

The financial statements are presented in Australian Dollar, which is CK William UK Holdings Limited's functional and presentation currency.

Foreign currency transactions

Foreign currency transactions are translated into Australian Dollar using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at financial year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Foreign operations

The assets and liabilities of foreign operations are translated into Australian Dollar using the exchange rates at the reporting date. The revenues and expenses of foreign operations are translated into Australian Dollar using the average exchange rates, which approximate the rates at the dates of the transactions, for the period. All resulting foreign exchange differences are recognised in other comprehensive income through the foreign currency reserve in equity.

The foreign currency reserve is recognised in profit or loss when the foreign operation or net investment is disposed of.

Current and non-current classification

Assets and liabilities are presented in the Statement of Financial Position based on current and non-current classification. An asset is classified as current when:

A liability is classified as current when:

Deferred tax assets and liabilities are always classified as non-current.

Associates

Associates are entities over which the consolidated entity has significant influence but not control or joint control. Investments in associates are accounted for using the equity method. Under the equity method, the share of the profits or losses of the associate is recognised in profit or loss and the share of the movements in equity is recognised in other comprehensive income. Investments in associates are carried in the statement of financial position at cost plus post-acquisition changes in the consolidated entity's share of net assets of the associate. Goodwill relating to the associate is included in the carrying amount of the investment and is neither amortised nor individually tested for impairment. Dividends received or receivable from associates reduce the carrying amount of the investment.

When the consolidated entity's share of losses in an associate equals or exceeds its interest in the associate, including any unsecured long-term receivables, the consolidated entity does not recognise further losses, unless it has incurred obligations or made payments on behalf of the associate.

The consolidated entity discontinues the use of the equity method upon the loss of significant influence over the associate and recognises any retained investment at its fair value. Any difference between the associate's carrying amount, fair value of the retained investment and proceeds from disposal is recognised in profit or loss.

Joint ventures

A joint venture is a joint arrangement whereby the parties that have joint control of the arrangement have rights to the net assets of the arrangement. Investments in joint ventures are accounted for using the equity method. Under the equity method, the share of the profits or losses of the joint venture is recognised in profit or loss and the share of the movements in equity is recognised in other comprehensive income. Investments in joint ventures are carried in the statement of financial position at cost plus post-acquisition changes in the consolidated entity's share of net assets of the joint venture. Goodwill relating to the joint venture is included in the carrying amount of the investment and is neither amortised nor individually tested for impairment. Income earned from joint venture entities reduce the carrying amount of the investment.

Investments and other financial assets

Investments and other financial assets, other than interests in subsidiaries or associates, are initially measured at fair value. Transaction costs are included as part of the initial measurement, except for financial assets at fair value through profit or loss. Such assets are subsequently measured at either amortised cost or fair value depending on their classification. Classification is determined based on both the business model within which such assets are held and the contractual cash flow characteristics of the financial asset unless an accounting mismatch is being avoided.

Financial assets are derecognised when the rights to receive cash flows have expired or have been transferred and the consolidated entity has transferred substantially all the risks and rewards of ownership. When there is no reasonable expectation of recovering part or all of a financial asset, its carrying value is written off.

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Financial assets at amortised cost

A financial asset is measured at amortised cost only if both of the following conditions are met: (i) it is held within a business model whose objective is to hold assets in order to collect contractual cash flows; and (ii) the contractual terms of the financial asset represent contractual cash flows that are solely payments of principal and interest.

Financial assets at fair value through other comprehensive income

Financial assets at fair value through other comprehensive income include equity investments which the consolidated entity intends to hold for the foreseeable future and has irrevocably elected to classify them as such upon initial recognition.

Investments

Investments includes non-derivative financial assets with fixed or determinable payments and fixed maturities where the consolidated entity has the positive intention and ability to hold the financial asset to maturity. This category excludes financial assets that are held for an undefined period. Investments are carried at amortised cost using the effective interest rate method adjusted for any principal repayments. Gains and losses are recognised in profit or loss when the asset is derecognised or impaired.

Foreign currency transactions

All foreign currency transactions during the financial period are brought to account using the exchange rate in effect at the date of the transaction. Foreign currency monetary items at reporting date are translated using the exchange rate at that date.

Exchange rate differences are brought to account in the Statement of Profit or Loss and Other Comprehensive Income in the period in which they arise except that:

  1. exchange differences which related to assets under construction for future productive use are included in the cost of those assets where they are regarded as an adjustment to interest costs on foreign currency borrowings; and

  1. exchange differences on transactions entered into in order to hedge certain foreign currency risks (refer note 33).

Value-Added Tax ('VAT') and other similar taxes

Revenues, expenses and assets are recognised net of the amount of associated VAT, unless the VAT incurred is not recoverable from the tax authority. In this case it is recognised as part of the cost of the acquisition of the asset or as part of the expense.

Receivables and payables are stated inclusive of the amount of VAT receivable or payable. The net amount of VAT recoverable from, or payable to, the tax authority is included in other receivables or other payables in the statement of financial position.

Cash flows are presented on a gross basis. The VAT components of cash flows arising from investing or financing activities which are recoverable from, or payable to the tax authority, are presented as operating cash flows.

Commitments and contingencies are disclosed net of the amount of VAT recoverable from, or payable to, the tax authority.

New Accounting Standards and Interpretations not yet mandatory or early adopted

Accounting Standards that have recently been issued or amended but are not yet mandatory, have not been early adopted by the consolidated entity for the annual reporting period ended 31 December 2025. The consolidated entity has not yet assessed the impact of these new or amended Accounting Standards and Interpretations.

IAS 1 - Amendments to International Accounting Standards - Non-current Liabilities with Covenants

Clarifies when liabilities should be presented as current or non-current in the statement of financial position, including the impact of covenants on that classification. The amendments may impact the classification of the Group’s financial liabilities in future periods as certain of those liabilities are subject to covenants.

Going Concern

The group's business activities, performance and position, together with its principal risks and uncertainties likely to affect its future development and performance are set out in the strategic report and above. As at 31 December 2025, the group's current liabilities exceed its current assets by $1,926 million (2024: $788 million). The directors have made enquiries and reviewed the forecasts, including sensitivity analysis, and in light of the facilities available to the group, have a reasonable expectation that the company and group have adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the Annual Report and accounts.

Notwithstanding the working capital deficiency, the directors believe that the going concern assumption is appropriate and that the consolidated entity will be able to pay its debts as and when they fall due given:

22

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Note 40. Contingencies

During 2024, CK William UK Holdings Limited put in place a guarantee over the bank loan taken out by UK Renewables Energy Group Limited. At 31 December 2025, the total amount of the loan under guaranteed was £219.6m (2024 - £226.9m).

Note 41. Events after the reporting period

Subsequent to the balance sheet date, the Group repaid a total of AUD101.75 million of shareholder loan to intermediary companies. The repayments were made in accordance with the scheduled repayment profile outlined below:

Value Date

Principal Repayment (AUDm)

6 February 2026

23.25

7 May 2026

23.25

7 August 2026

55.25

101.75

These repayments represent the settlement of existing shareholder loan arrangements and do not give rise to any adjustment to the amounts recognised in the financial statements as at the reporting date. Management has assessed the repayments as a non-adjusting subsequent event.

Subsequent to 31 December 2025, the Group commenced a process to dispose of its investment in Energy Developments Pty Limited and its controlled entities ("EDL"). The directors consider this to be a non-adjusting post balance sheet event as the decision to pursue the disposal arose after the reporting date. Accordingly, no adjustments have been made to the carrying amounts of the assets and liabilities included in these financial statements. At the date of authorisation of the financial statements, the disposal process remained ongoing.

No other matter or circumstance has arisen since 31 December 2025 that has significantly affected, or may significantly affect the consolidated entity's operations, the results of those operations, or the consolidated entity's state of affairs in future financial years.

74

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

Independent auditor’s report to the members of CK William UK Holdings Limited Report on the audit of the financial statements

Opinion

In our opinion:

We have audited the financial statements which comprise:

The financial reporting framework that has been applied in the preparation of the group financial statements is applicable law, United Kingdom adopted international accounting standards and IFRS Accounting Standards as issued by the IASB. The financial reporting framework that has been applied in the preparation of the parent company financial statements is applicable law and United Kingdom adopted international accounting standards and as applied in accordance with the provisions of the Companies Act 2006.

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 the parent 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 group’s and the 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.

75

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

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.

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 the 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 the 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 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 group’s industry and its control environment, and reviewed the group’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 group’s business sector.

We obtained an understanding of the legal and regulatory frameworks that the group operates in, and identified the key laws and regulations that:

76

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

31 December 2025

We discussed among the audit engagement team, including component audit teams and relevant internal specialists such as tax, valuations, pensions and IT, regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.

As a result of performing the above, we identified the greatest potential for fraud in the following area, and our procedures performed to address it are below:

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.

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 group and of the parent company and their 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.

77

Woolley Hill Electrical Energy Limited

CKWUKH Financial Statements

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.



Anthony Matthews FCA (Senior statutory auditor) For and on behalf of Deloitte LLP

Statutory Auditor London, United Kingdom

15 September 2026

Accurri (www.accurri.com) false true 0 31 December 2025 22 September 2026 22 September 2026 08380020 2025-01-01 2025-12-31 08380020 2024-01-01 2024-12-31 08380020 2024-12-31 08380020 2025-12-31 08380020 bus:Director1 2025-01-01 2025-12-31 08380020 bus:Director3 2025-01-01 2025-12-31 08380020 bus:Director4 2025-01-01 2025-12-31 08380020 bus:Director5 2025-01-01 2025-12-31 08380020 bus:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 08380020 bus:FullAccounts 2025-01-01 2025-12-31 08380020 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 08380020 bus:FRS102 2025-01-01 2025-12-31 08380020 countries:UnitedKingdom 2025-01-01 2025-12-31 08380020 curr:PoundSterling 2025-01-01 2025-12-31 08380020 core:CurrentFinancialInstruments 2025-12-31 08380020 core:CurrentFinancialInstruments 2024-12-31 08380020 core:Non-currentFinancialInstruments 2025-12-31 08380020 core:Non-currentFinancialInstruments 2024-12-31 iso4217:GBP xbrli:pure xbrli:shares