Company registration number 15570152 (England and Wales)
BLACK ADDER BNG LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
PAGES FOR FILING WITH REGISTRAR
BLACK ADDER BNG LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
BLACK ADDER BNG LTD
BALANCE SHEET
AS AT
31 MARCH 2026
31 March 2026
- 1 -
2026
2025
Notes
£
£
£
£
Fixed assets
Investments
4
18,623
-
0
Current assets
Debtors
5
106,939
119,146
Cash at bank and in hand
365,120
119,653
472,059
238,799
Creditors: amounts falling due within one year
6
(57,151)
(21,350)
Net current assets
414,908
217,449
Total assets less current liabilities
433,531
217,449
Creditors: amounts falling due after more than one year
7
(212,384)
(212,384)
Provisions for liabilities
(336,461)
(328,959)
Net liabilities
(115,314)
(323,894)
Capital and reserves
Called up share capital
8
232
232
Profit and loss reserves
(115,546)
(324,126)
Total equity
(115,314)
(323,894)
BLACK ADDER BNG LTD
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2026
31 March 2026
- 2 -

For the financial year ended 31 March 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 3 November 2026 and are signed on its behalf by:
A R Goodwin
Director
Company registration number 15570152 (England and Wales)
BLACK ADDER BNG LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
- 3 -
1
Accounting policies
Company information

Black Adder BNG Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 6A Bollin Hill, Manchester, United Kingdom, SK9 4AW.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover comprises income from the sale of biodiversity net gain (BNG) units generated through the creation and enhancement of habitats at Hall Wood, Brentwood. Turnover is stated net of value added tax and other applicable sales taxes and is recognised when the relevant performance obligations have been satisfied and control of the units has transferred to the customer in accordance with the terms of the contract.

 

The Company has secured 121 habitat units across its 48-acre site under a Section 106 agreement with Brentwood Borough Council, requiring implementation of a 30-year Habitat Management and Monitoring Plan (HMMP). Revenue from the sale of units is recognised when the contractual criteria for their transfer have been met. Where contracts include ongoing habitat management and monitoring obligations, revenue is recognised as the relevant performance obligations are satisfied, in accordance with the terms of the contract and FRS 102.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
Fixed asset investments

Cryptocurrency held as a long-term investment is recognised as a fixed asset investment and initially measured at cost, including directly attributable transaction costs. It is subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in the profit of loss.

1.5
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

BLACK ADDER BNG LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 4 -
1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

BLACK ADDER BNG LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.9
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

BLACK ADDER BNG LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 6 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

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

Revenue Recognition

The group operates a habitat bank and sells BNG units linked to a 30-year habitat management plan. Management has judged that the sale of units does not create an ongoing performance obligation to the customer; the obligation to manage the habitat arises from planning and environmental law rather than from the customer contract. Accordingly, revenue from the sale of BNG units is recognised at the point that units are allocated and control passes to the customer.

Provision Recognition

Under the relevant legal agreements the group is required to manage and monitor the habitat for a period of 30 years. Management has judged that these agreements give rise to a present obligation once they become binding and the related costs can be reliably estimated. At that point a provision is recognised for the present value of the estimated future management and monitoring costs.

 

Management has also judged that only revenue-type management and monitoring costs are included in this provision; any initial capital creation works are capitalised as appropriate.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Provision for long-term habitat management

The carrying amount of the provision for habitat management at year end is £336,461 (2025 - £328,958) . The provision is based on management’s estimate of the costs required to fulfil 30-year habitat management and monitoring obligations under the biodiversity net gain agreements. The estimate reflects a total undiscounted cost of £568,565 (which includes inflation and current year expenditure) with higher expenditure in the first five years of the management period, and is discounted using a pre-tax nominal discount rate of 5.1%.

 

The provision is subject to significant estimation uncertainty. Key assumptions include forecast consulting and contractor rates, the intensity and timing of management activities, long-term inflation and the chosen discount rate. The estimates may also be affected by future changes in environmental regulation or biodiversity net gain requirements.

BLACK ADDER BNG LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 7 -
3
Employees

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

2026
2025
Number
Number
Total
0
0
4
Fixed asset investments
2026
2025
£
£
Other investments other than loans
18,623
-
0
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 April 2025
-
Additions
25,000
Valuation changes
(6,377)
At 31 March 2026
18,623
Carrying amount
At 31 March 2026
18,623
At 31 March 2025
-
5
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
73,306
-
0
Other debtors
33,633
119,146
106,939
119,146
BLACK ADDER BNG LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 8 -
6
Creditors: amounts falling due within one year
2026
2025
£
£
Trade creditors
-
0
18,600
Taxation and social security
35,653
-
0
Other creditors
21,498
2,750
57,151
21,350
7
Creditors: amounts falling due after more than one year
2026
2025
£
£
Other creditors
212,384
212,384
8
Called up share capital
2026
2025
2026
2025
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
200
200
200
200
Ordinary A shares of £1 each
32
32
32
32
232
232
232
232
2026-03-312025-04-01falsefalsefalse03 November 2026CCH SoftwareCCH Accounts Production 2026.200No description of principal activityA R GoodwinJ Nicholls155701522025-04-012026-03-31155701522026-03-31155701522025-03-3115570152core:WithinOneYear2026-03-3115570152core:WithinOneYear2025-03-3115570152core:CurrentFinancialInstrumentscore:WithinOneYear2026-03-3115570152core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3115570152core:AfterOneYear2026-03-3115570152core:AfterOneYear2025-03-3115570152core:ShareCapital2026-03-3115570152core:ShareCapital2025-03-3115570152core:RetainedEarningsAccumulatedLosses2026-03-3115570152core:RetainedEarningsAccumulatedLosses2025-03-3115570152core:ShareCapitalOrdinaryShareClass12026-03-3115570152core:ShareCapitalOrdinaryShareClass12025-03-3115570152core:ShareCapitalOrdinaryShareClass22026-03-3115570152core:ShareCapitalOrdinaryShareClass22025-03-3115570152core:ShareCapitalOrdinaryShares2026-03-3115570152core:ShareCapitalOrdinaryShares2025-03-3115570152bus:Director12025-04-012026-03-31155701522024-03-172025-03-3115570152core:CurrentFinancialInstruments2026-03-3115570152core:CurrentFinancialInstruments2025-03-3115570152core:Non-currentFinancialInstruments2026-03-3115570152core:Non-currentFinancialInstruments2025-03-3115570152bus:OrdinaryShareClass12025-04-012026-03-3115570152bus:OrdinaryShareClass22025-04-012026-03-3115570152bus:OrdinaryShareClass12026-03-3115570152bus:OrdinaryShareClass12025-03-3115570152bus:OrdinaryShareClass22026-03-3115570152bus:OrdinaryShareClass22025-03-3115570152bus:AllOrdinaryShares2026-03-3115570152bus:AllOrdinaryShares2025-03-3115570152bus:PrivateLimitedCompanyLtd2025-04-012026-03-3115570152bus:SmallCompaniesRegimeForAccounts2025-04-012026-03-3115570152bus:FRS1022025-04-012026-03-3115570152bus:AuditExemptWithAccountantsReport2025-04-012026-03-3115570152bus:Director22025-04-012026-03-3115570152bus:FullAccounts2025-04-012026-03-31xbrli:purexbrli:sharesiso4217:GBP