| Fixed | Discretionary | Total | |
| Paid in the year to 31 December 2025 | remuneration | remuneration (1) | remuneration |
Lucinda Riches C.B.E. (Chairman) | £115,700 | – | £115,700 |
Caoimhe Giblin (Audit Committee Chairman) | £78,900 | – | £78,900 |
Nick Winser C.B.E. (Senior Independent Director) | £73,600 | – | £73,600 |
Jim Smith | £68,300 | – | £68,300 |
Abigail Rotheroe | £68,300 | – | £68,300 |
Taraneh Azad (2) | £62,265 | – | £62,265 |
Total | £467,065 | – | £467,065 |
| Fixed | Discretionary | Total | |
| Paid in the year to 31 December 2024 | remuneration | remuneration (1) | remuneration |
Lucinda Riches C.B.E. (Chairman) | £115,700 | – | £115,700 |
Caoimhe Giblin (Audit Committee Chairman) | £78,900 | – | £78,900 |
Nick Winser C.B.E. (Senior Independent Director) | £73,600 | – | £73,600 |
Jim Smith | £68,300 | – | £68,300 |
Abigail Rotheroe (2) | £57,260 | – | £57,260 |
Martin McAdam (3) | £21,519 | – | £21,519 |
Total | £415,279 | – | £415,279 |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
| % change | % change | % change | % change | % change | |
| from prior | from prior | from prior | from prior | from prior | |
| Paid in the year to 31 December 2025 | year (1) | year | year | year | % change |
Lucinda Riches C.B.E. (Chairman) (2) | 0% | 19% | 66% | 6% | 10% |
Caoimhe Giblin (Audit Committee Chairman) | 0% | 5% | 15% | 0% | 15% |
Nick Winser C.B.E. (Senior Independent Director) (3) | 0% | 8% | 24% | 100% | n/a |
Jim Smith (4) | 0% | 57% | 100% | n/a | n/a |
Abigail Rotheroe (5) | 19% | 100% | n/a | n/a | n/a |
Taraneh Azad (6) | 100% | n/a | n/a | n/a | n/a |
Martin McAdam (7) | n/a | -67% | 18% | 0% | 10% |
Shonaid Jemmett-Page (8) | n/a | n/a | -58% | 0% | 16% |
William Rickett C.B. (9) | n/a | n/a | n/a | 0% | 9% |
Tim Ingram (10) | n/a | n/a | n/a | n/a | -100% |
| Ordinary shares | Ordinary shares | |
| of 1p each held at | of 1p each held at | |
| 31 December 2025 | 31 December 2024 | |
Jim Smith | 100,000 | 100,000 |
Caoimhe Giblin | 70,000 | 70,000 |
Abigail Rotheroe | 57,451 | 57,451 |
Lucinda Riches C.B.E. | 10,000 | 10,000 |
| For the year ended | For the year ended | ||
| 31December 2025 | 31December 2024 | ||
| Note | £’000 | £’000 | |
Investment income | 4 | ||
Movement in fair value of investments | 9 | ( | ( |
Other income | |||
Total income and movement in fair value of investments | ( | ||
Operating expenses | 5 | ( | ( |
Transaction costs | ( | ( | |
Operating (loss)/profit | ( | ||
Finance expense | 13 | ( | ( |
Net movement on interest rate swaps held at fair value | 14 | ( | |
Loss for the year before tax | ( | ( | |
Tax | 6 | ||
Loss for the year after tax | ( | ( | |
| Loss and total comprehensive expense attributable to: | |||
Equity holders of the Company | ( | ( | |
| Earnings per share | |||
Basic and diluted earnings from continuing operations in the year (pence) | 7 | ( | ( |
| 31December 2025 | 31December 2024 | ||
| Note | £’000 | £’000 | |
| Non current assets | |||
Investments at fair value through profit or loss | 9 | ||
Interest rate swaps held at fair value through profit or loss | 14 | ||
| Current assets | |||
Receivables | 11 | ||
Cash at bank | |||
Interest rate swaps held at fair value through profit or loss | 14 | ||
| Current liabilities | |||
Payables | 12 | ( | ( |
Loans and borrowings | 13 | ( | |
Net current (liabilities)/assets | ( | ||
| Non current liabilities | |||
Loans and borrowings | 13 | ( | ( |
Interest rate swaps held at fair value through profit or loss | 14 | ( | ( |
Net assets | |||
| Capital and reserves | |||
Called up share capital | 16 | ||
Share premium | 16 | ||
Capital redemption reserve | 16 | ||
Treasury reserve | 16 | ( | ( |
Retained earnings | |||
Total shareholders’ funds | |||
Net assets per share (pence) | 17 |
| Capital | |||||||
| Share | Share | redemption | Treasury | Retained | |||
| capital | premium | reserve | reserve | earnings | Total | ||
For the year ended 31December 2025 | Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Opening net assets attributable to shareholders (1 January 2025) | ( | ||||||
Share buybacks | 16 | ( | ( | ||||
Share buyback costs | ( | ( | |||||
Shares issued to the Investment Manager | 16 | ||||||
| Loss and total comprehensive expense | |||||||
for the year | ( | ( | |||||
Interim dividends paid in the year | 8 | ( | ( | ||||
Closing net assets attributable to shareholders | ( | ||||||
After taking account of cumulative unrealised losses of £ at 31 December 2025 were £ | Capital | ||||||
| Share | Share | redemption | Treasury | Retained | |||
| capital | premium | reserve | reserve | earnings | Total | ||
For the year ended 31December 2024 | Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Opening net assets attributable to shareholders (1 January 2024) | |||||||
Share buybacks | 16 | ( | ( | ( | ( | ||
Share buyback costs | ( | ( | ( | ||||
Shares issued to the Investment Manager | 16 | ||||||
| Loss and total comprehensive expense | |||||||
for the year | ( | ( | |||||
Interim dividends paid in the year | 8 | ( | ( | ||||
Closing net assets attributable to shareholders | ( |
| For the year ended | For the year ended | ||
| 31December 2025 | 31December 2024 | ||
| £’000 | £’000 | ||
Net cash flows generated from operating activities | 18 | ||
| Cash flows from investing activities | |||
Acquisition of investments | 9 | ( | ( |
Disposal of investments | 9 | ||
Transaction costs | ( | ( | |
Repayment of shareholder loan investments | 9 | ||
Net cash flows generated from investing activities | |||
| Cash flows from financing activities | |||
Share buybacks | ( | ( | |
Share buyback costs | ( | ( | |
Amounts drawn down on loan facilities | 13 | ||
Amounts repaid on loan facilities | 13 | ( | ( |
Finance costs | ( | ( | |
Dividends paid | 8 | ( | ( |
Net cash flows used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents during the year | ( | ||
Cash at the beginning of the year | |||
Cash and cash equivalents at the end of the year |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
| £’000 | £’000 | |
Cash Fee | 21,343 | 29,543 |
Equity Element | 1,500 | 1,500 |
22,843 | 31,043 |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
| £’000 | £’000 | |
Dividends received (note 20) | 294,546 | 323,609 |
Interest on shareholder loan investment received (note 20) | 81,288 | 71,106 |
Other investment income (note 20) | 19,000 | – |
394,834 | 394,715 |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
| £’000 | £’000 | |
Management fees (note 3) | 22,843 | 31,043 |
Group and SPV administration fees | 1,450 | 1,330 |
Non-executive Directors’ fees | 467 | 415 |
Other expenses | 3,464 | 4,174 |
| Fees to the Group’s Auditor: | ||
for audit of the statutory financial statements | 286 | 273 |
for other audit related services | 5 | 5 |
28,515 | 37,240 |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
| £’000 | £’000 | |
UK Corporation Tax charge | – | – |
– | – |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
| £’000 | £’000 | |
Loss for the year before taxation | (192,617) | (55,415) |
Loss for the year multiplied by the standard rate of corporation tax of 25 per cent (2024: 25 per cent) | (48,154) | (13,854) |
Fair value movements (not subject to taxation) | 112,235 | 87,463 |
Dividends received (not subject to taxation) | (78,386) | (80,902) |
Expenditure not deductible for tax purposes | 182 | 422 |
Unrecognised deferred tax - interest restriction (1) | 7,078 | – |
Surrendering of tax losses to unconsolidated subsidiaries for nil consideration | 5,466 | 5,375 |
Other net tax adjustments | 1,579 | 1,496 |
Total tax charge | – | – |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
Loss attributable to equity holders of the Company – £’000 | (192,617) | (55,415) |
Weighted average number of ordinary shares in issue | 2,211,263,130 | 2,282,844,863 |
Basic and diluted (losses) from continuing operations in the year (pence) | (8.71) | (2.43) |
| Dividend | Total | |
| per share | dividend | |
| Interim dividends paid during the year ended 31 December 2025 | pence | £’000 |
With respect to the quarter ended 31 December 2024 | 2.50 | 56,173 |
With respect to the quarter ended 31 March 2025 | 2.59 | 57,781 |
With respect to the quarter ended 30 June 2025 | 2.59 | 57,111 |
With respect to the quarter ended 30 September 2025 | 2.59 | 55,982 |
227,047 |
| Dividend | Total | |
| per share | dividend | |
| pence | £’000 | |
With respect to the quarter ended 31 December 2025 | 2.59 | 55,908 |
| Dividend | Total | |
| per share | dividend | |
| Interim dividends paid during the year ended 31 December 2024 | pence | £’000 |
With respect to the quarter ended 31 December 2023 | 3.43 | 79,114 |
With respect to the quarter ended 31 March 2024 | 2.50 | 57,268 |
With respect to the quarter ended 30 June 2024 | 2.50 | 56,843 |
With respect to the quarter ended 30 September 2024 | 2.50 | 56,552 |
249,777 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Opening balance | 5,142,245 | 5,538,636 |
Additions | 176 | 14,553 |
Disposals | (102,628) | (41,276) |
Repayment of shareholder loan investments (note 20) | (9,198) | (28,439) |
Movement in fair value of investments | (445,609) | (341,229) |
4,584,986 | 5,142,245 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| Company | £’000 | £’000 |
Opening balance | 5,177,725 | 5,558,357 |
Loan advanced to Holdco (note 20) | 1,252 | 17,061 |
Repayment of loan to Holdco (note 20) | (515,546) | (482,467) |
Movement in fair value of investments | (66,452) | 84,774 |
4,596,979 | 5,177,725 |
| 31 December 2025 | ||||
| Change in | Change in | |||
| fair value of | NAV | |||
| Change | investments | per share | ||
Input | Base case | in input | £’000 | pence |
Discount rate | 11 per cent levered | + 0.5 per cent | (129,975) | (6.0) |
portfolio IRR | - 0.5 per cent | 137,172 | 6.4 | |
Long term inflation rate | RPI: 3.1 per cent (2026), | - 0.5 per cent | (119,475) | (5.5) |
| 3.2 per cent (2027), 3.5 per | + 0.5 per cent | 125,296 | 5.8 | |
| cent (2028-2030), then CPIH | ||||
| (2.75 per cent (2031 onwards)) | ||||
| CPI: 2.4 per cent | ||||
| (2026 & 2027), | ||||
| 2.5 per cent thereafter | ||||
Energy yield | P50 | 10 year P90 | (289,068) | (13.8) |
10 year P10 | 288,952 | 13.4 | ||
Power price | Forecast by leading | - 10 per cent | (298,828) | (13.8) |
consultant | + 10 per cent | 298,507 | 13.8 | |
Asset life | 30 years | - 5 years | (349,782) | (16.2) |
+ 5 years | 244,082 | 11.3 |
| 31 December 2024 | ||||
| Change in | Change in | |||
| fair value of | NAV | |||
| Change | investments | per share | ||
Input | Base case | in input | £’000 | pence |
Discount rate | 11 per cent levered | + 0.5 per cent | (149,622) | (6.6) |
portfolio IRR | - 0.5 per cent | 157,924 | 7.0 | |
Long term inflation rate | RPI: 3.5 per cent to 2030, | - 0.5 per cent | (149,036) | (6.6) |
2.5 per cent thereafter | + 0.5 per cent | 156,298 | 6.9 | |
| CPI: 2.5 per cent | ||||
Energy yield | P50 | 10 year P90 | (331,025) | (14.7) |
10 year P10 | 330,927 | 14.7 | ||
Power price | Forecast by leading | - 10 per cent | (324,541) | (14.4) |
consultant | + 10 per cent | 321,437 | 14.3 | |
Asset life | 30 years | - 5 years | (330,080) | (14.6) |
+ 5 years | 219,042 | 9.7 |
| Ownership | Ownership | ||
| Interest as at | Interest as at | ||
Investment | Place of Business | 31 December 2025 | 31 December 2024 |
Bin Mountain | Northern Ireland (11) | 100% | 100% |
| Braes of Doune | Scotland (13) | 100% | 100% |
Breeze Bidco (1) | Scotland (12) | 100% | 100% |
| Brockaghboy | Northern Ireland (11) | 100% | 100% |
| Carcant | Scotland (13) | 100% | 100% |
| Church Hill | Northern Ireland (11) | 100% | 100% |
| Corriegarth | Scotland (13) | 100% | 100% |
| Cotton Farm | England (12) | 100% | 100% |
| Crighshane | Northern Ireland (11) | 100% | 100% |
| Earl’s Hall Farm | England (12) | 100% | 100% |
| Glen Kyllachy | Scotland (12) | 100% | 100% |
| Kildrummy | Scotland (12) | 100% | 100% |
| Langhope Rig | Scotland (12) | 100% | 100% |
| Maerdy | Wales (12) | 100% | 100% |
| North Hoyle | Wales (12) | 100% | 100% |
| Screggagh | Northern Ireland (11) | 100% | 100% |
| Slieve Divena | Northern Ireland (11) | 100% | 100% |
| Slieve Divena 2 | Northern Ireland (11) | 100% | 100% |
| South Kyle | Scotland (13) | 100% | 100% |
| Stroupster | Scotland (12) | 100% | 100% |
| Tappaghan | Northern Ireland (11) | 100% | 100% |
| Twentyshilling | Scotland (12) | 100% | 100% |
Walney Holdco (2) | England (12) | 100% | 100% |
| Beaufort | Scotland (12) | 100% | 100% |
Hornsea 1 Holdco (3) | England (14) | 84.4% | nil |
| Bicker Fen | England (12) | 80% | 80% |
Fenlands (4) | England (12) | 80% | 80% |
Humber Holdco (5) | England (12) | 77.2% | 77.2% |
Breeze Bidco (1) | Scotland (12) | 75.0% | 75% |
Dunmaglass Holdco (6) | Scotland (12) | 71.2% | 71.2% |
Stronelairg Holdco (7) | Scotland (12) | 71.2% | 71.2% |
| Andershaw | Scotland (12) | 67.3% | 100% |
| Bishopthorpe | England (12) | 67.3% | 100% |
| Kype Muir Extension | Scotland (12) | 65.5% | 65.5% |
Hoylake (8) | England (12) | 62.7% | 62.7% |
| Dalquhandy | Scotland (13) | 60% | 60% |
| Douglas West | Scotland (13) | 60% | 60% |
London Array (9) | England (12) | 54.9% | 54.9% |
| Drone Hill | Scotland (13) | 51.6% | 51.6% |
| North Rhins | Scotland (12) | 51.6% | 51.6% |
| Sixpenny Wood | England (12) | 51.6% | 51.6% |
| Yelvertoft | England (12) | 51.6% | 51.6% |
SYND Holdco (10) | UK (12) | 51.6% | 51.6% |
| Ownership | Ownership | ||
| Interest as at | Interest as at | ||
Investment | Place of Business | 31 December 2025 | 31 December 2024 |
ML Wind (1) | England (2) | 49% | 49% |
Little Cheyne Court | England (2) | 41% | 41% |
Clyde | Scotland (3) | 28.2% | 28.2% |
Rhyl Flats | Wales (2) | 24.95% | 24.95% |
Hornsea 1 Holdco (5) | England (4) | 0% | 25.0% |
| Amount | |||||
Provider of security | Investment | Beneficiary | Nature | Purpose | £’000 |
The Company | Hornsea 1 | National Westminster | Letter of credit | Debt service – Senior DSRA | 58,600 |
| Bank | |||||
The Company | London Array | Orsted | Guarantee | Offtake guarantee | 52,500 |
The Company | London Array | Shareholders | Guarantee | JOA participants guarantee | 22,500 |
Holdco | Clyde | SSE | Counter-indemnity | Grid, radar, decommissioning | 21,771 |
The Company | Glen Kyllachy | RWE | Counter-indemnity | (Decommissioning/Grid/Farr wind | 12,238 |
| farm wake compensation) | |||||
The Company | North Hoyle | The Crown Estate | Guarantee | Decommissioning & rent | 11,843 |
| obligations | |||||
The Company | Burbo | Orsted | Counter-indemnity | Crown Estate Fees and NATS | 11,000 |
| Radar obligations | |||||
The Company | London Array Blue Transmission London | Guarantee | OFTO O&M obligations | 11,000 | |
| Array Limited | |||||
The Company | Twentyshilling | Whiteside Hill Wind Farm | Guarantee | Land – Access – Cabling | 10,000 |
The Company | Hornsea 1 | Orsted | Letter of credit | Lease obligations | 8,607 |
The Company | Hornsea 1 | National Westminster | Letter of credit | Debt service – Mezz DSRA | 6,400 |
| Bank | |||||
The Company | Dalquhandy | BT PLC | Guarantee | V-PPA PCG | 5,897 |
The Company | South Kyle | Land owner | Guarantee | Decommissioning obligations | 5,332 |
The Company | South Kyle | East Ayrshire Council | Counter-indemnity/ | Decommissioning obligations | 5,000 |
| Letter of credit | |||||
The Company | Humber | RWE | Guarantee | Radar | 4,900 |
The Company | South Kyle | FLS Scottish Ministers | Counter-indemnity/ | Decommissioning obligations | 4,327 |
| Letter of credit | |||||
The Company | South Kyle | Dumfries and Galloway | Counter-indemnity/ | Decommissioning obligations | 3,748 |
| Council | Letter of credit | ||||
The Company | Andershaw | Statkraft | Guarantee | Decommissioning obligations | 3,500 |
The Company | Rhyl Flats | The Crown Estate | Guarantee | Decommissioning obligations | 3,401 |
The Company | Twentyshilling | Dumfries and Galloway | Counter-indemnity/ | Decommissioning obligations | 3,347 |
| Council | Letter of Credit | ||||
The Company | Dalquhandy | South Lanarkshire Council | Counter-indemnity/ | Decommissioning obligations | 2,525 |
| Letter of credit | |||||
The Company | Dalquhandy | South Lanarkshire Council Counter – indemnity/ | Decommissioning obligations | 2,065 | |
| Letter of credit | |||||
The Company | Braes of Doune | Land owner | Guarantee | Decommissioning obligations | 2,000 |
The Company | Twentyshilling | Dumfries & Galloway | Counter-indemnity/ | Decommissioning Obligations | 1,807 |
| Council | Letter of credit | ||||
The Company | Twentyshilling | Ministry of Defence | Guarantee | Seismic Array Equipment | 1,800 |
The Company | Douglas West | Land owner | Guarantee | Decommissioning obligations | 1,678 |
The Company | Twentyshilling | NATS | Guarantee | Radar | 1,373 |
The Company | Nanclach | Land owners | Counter-indemnity/ | Decommissioning obligations | 1,348 |
| Limited | Letter of credit | ||||
The Company | Andershaw | NATS | Guarantee | Radar | 1,015 |
The Company | Windy Rig | NATS | Guarantee | Radar | 665 |
The Company | Windy Rig | National Grid | Counter-indemnity/ | Access rights, grid | 633 |
| Letter of credit | Decommissioning obligations | ||||
The Company | Stroupster | Land owners | Counter-indemnity/ | Decommissioning obligations | 338 |
| Unsecured guarantee | |||||
Holdco | Stronelairg | SSE | Guarantee | SPVs’ obligations under Elexon | 301 |
| and National Grid contracts | |||||
The Company | Hornsea 1 | National Westminster | Letter of credit | Debt service – MRA reserve | 300 |
| Bank | |||||
The Company | South Kyle | NATS | Guarantee | Radar | 298 |
The Company | Dalquhandy | NATS | Guarantee | Radar | 291 |
Holdco | Dunmaglass | SSE | Guarantee | SPVs’ obligations under Elexon | 201 |
| and National Grid contracts | |||||
| Amount | ||||||
Provider of security | Investment | Beneficiary | Nature | Purpose | £’000 | |
The Company | Cotton Farm | Land owner | Guarantee | Decommissioning obligations | 165 | |
The Company | Sixpenny Wood | Land owner | Guarantee | Community fund obligations | 150 | |
The Company | Twentyshilling | Land owner Counter – indemnity/ | Decommissioning obligations | 96 | ||
| Letter of credit | ||||||
The Company | Windy Rig | East Ayrshire Council | Guarantee | Land – Access | 94 | |
The Company | Yelvertoft | Daventry District Council | Guarantee | Decommissioning obligations | 82 | |
The Company | Langhope Rig | Barclays Bank Plc/Land | Counter-indemnity/ | Decommissioning obligations | 81 | |
| owner | Letter of credit | |||||
The Company | Maerdy | Natural Resources Wales | Guarantee | Access rights to neighbouring land | n/a | |
| 285,217 | ||||||
| 31 December 2025 | 31 December 2024 | |
| Group | £’000 | £’000 |
Security cash deposits | 18,728 | 13,340 |
Swap interest receivable from counterparties | – | 3,816 |
VAT receivable | 1,920 | 1,191 |
Prepayments | 175 | 180 |
Amounts due from SPVs | 229 | 10 |
21,052 | 18,537 |
| 31 December 2025 | 31 December 2024 | |
| Company | £’000 | £’000 |
Security cash deposits | 18,728 | 13,340 |
Prepayments | 176 | 181 |
18,904 | 13,521 |
| 31 December 2025 | 31 December 2024 | |
| Group | £’000 | £’000 |
Loan interest payable (note 13) | 12,574 | 13,957 |
Investment management fee payable (note 20) | 3,577 | 6,737 |
Amounts due to SPVs | 1,995 | 821 |
Share buybacks payable | 98 | 636 |
Transaction costs payable | 99 | 347 |
Share buyback costs payable | 4 | 13 |
Commitment fees payable | 45 | 12 |
Other payables | 1,387 | 1,167 |
19,779 | 23,690 |
| 31 December 2025 | 31 December 2024 | |
| Company | £’000 | £’000 |
Loan interest payable (note 13) | 12,574 | 13,957 |
Investment management fee payable | 3,577 | 6,737 |
Share buybacks payable | 98 | 636 |
Commitment fee payable | 45 | 12 |
Share buyback costs payable | 4 | 13 |
Transaction costs payable | – | 42 |
Other payables | 1,348 | 933 |
17,646 | 22,330 |
| 31 December 2025 | 31 December 2024 | |
| Group and Company | £’000 | £’000 |
Opening balance | 1,760,000 | 1,790,000 |
| Revolving credit facility | ||
Drawdowns | – | 14,000 |
Derecognition of RCF on modification | – | (400,000) |
Recognition of RCF on modification | – | 400,000 |
Repayments | (40,000) | (144,000) |
| Term debt facilities | ||
Repayments | – | (25,000) |
Derecognition of term debt facilities on modification | – | (1,365,000) |
Drawdowns | – | 125,000 |
Recognition of term debt facilities on modification | – | 1,365,000 |
Closing balance | 1,720,000 | 1,760,000 |
| Reconciled as: | ||
Current liabilities | 200,000 | – |
Non current liabilities | 1,520,000 | 1,760,000 |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
| Group and Company | £’000 | £’000 |
Loan interest | 91,775 | 94,069 |
Facility arrangement fees | – | 7,725 |
Swap termination fees | – | 3,374 |
Commitment fees | 1,028 | 1,159 |
Letter of credit fees | 972 | 1,114 |
Professional fees | 35 | 1,216 |
Other facility fees | 200 | 188 |
94,010 | 108,845 | |
Loan income | – | (3,594) |
94,010 | 105,251 |
| Accrued interest at | ||||
| Loan margin | Loan Principal | 31 December 2025 (1)(3) | ||
Provider | Maturity date | % | £’000 | £’000 |
NAB | 01-Nov-26 | 1.50% | 75,000 | 645 |
NAB | 01-Nov-26 | 1.50% | 25,000 | 215 |
CIBC | 14-Nov-26 | 1.40% | 100,000 | 785 |
Lloyds | 09-May-27 | 1.60% | 150,000 | 22 |
CBA | 04-Nov-27 | 1.60% | 100,000 | 861 |
ABN AMRO | 02-May-28 | 1.75% | 100,000 | 30 |
Virgin Money | 03-May-28 | 1.75% | 50,000 | 8 |
ANZ | 03-May-28 | 1.75% | 75,000 | 23 |
Barclays | 03-May-28 | 1.75% | 25,000 | 4 |
NAB | 26-Sep-29 | 1.55% | 100,000 | 1,441 |
ANZ | 26-Sep-29 | 1.60% | 75,000 | 1,092 |
AXA | 31-Jan-30 | 3.03% (2) | 125,000 | 1,515 |
AXA | 31-Jan-30 | 1.70% | 75,000 | 1,778 |
CBA | 26-Sep-30 | 1.65% | 150,000 | 2,203 |
AXA | 28-Apr-31 | 6.434% (2) | 25,000 | 13 |
AXA | 28-Apr-31 | 1.80% | 115,000 | 52 |
AXA | 26-Sep-31 | 5.442% (2) | 25,000 | 358 |
CIBC | 26-Sep-31 | 1.75% | 100,000 | 1,495 |
1,490,000 | 12,540 |
| 31 December 2025 | 31 December 2024 | |
| Group | £’000 | £’000 |
Opening balance | (13,782) | – |
Fair value of interest rate swap liabilities on novation (1) | – | (21,932) |
Movement in fair value of interest rate swap liabilities | (878) | 8,150 |
Fair value of interest rate swap liabilities | (14,660) | (13,782) |
| Reconciled as: | ||
Current liabilities | – | – |
Non current liabilities | (14,660) | (13,782) |
| 31 December 2025 | 31 December 2024 | |
| Group | £’000 | £’000 |
Opening balance | 39,999 | – |
Fair value of interest rate swap assets on novation (1) | – | 28,462 |
Movement in fair value of interest rate swap assets | (23,467) | 11,537 |
Fair value of interest rate swap assets | 16,532 | 39,999 |
| Reconciled as: | ||
Current assets | 5,205 | – |
Non current assets | 11,327 | 39,999 |
Net movement on interest rate swaps | (24,345) | 26,217 |
| Capital | ||||||||
| Number of | Share | Share | redemption | Treasury | ||||
| Authorised, issued | shares | capital | premium | reserve | shares | Total | ||
| Date | and fully paid | issued | £’000 | £’000 | £’000 | £’000 | £’000 | |
1 January 2025 | 2,254,109,306 | 23,074 | 2,471,821 | 113 | (73,172) | 2,421,836 | ||
Share buybacks: | Repurchased and | |||||||
cancelled | – | – | – | – | – | – | ||
| Repurchased and | ||||||||
held in treasury | (95,357,224) | – | – | – | (108,584) | (108,584) | ||
Shares allotted from treasury to the Investment Manager | (95,357,224) | – | – | – | (108,584) | (108,584) | ||
13 February 2025 | Q1 2025 | Equity Element | 271,791 | – | 61 | – | 314 | 375 |
15 May 2025 | Q2 2025 | Equity Element | 250,081 | – | 52 | – | 323 | 375 |
11 August 2025 | Q3 2025 | Equity Element | 261,524 | – | 30 | – | 345 | 375 |
14 November 2025 | Q4 2025 | Equity Element | 266,613 | – | 17 | – | 358 | 375 |
1,050,009 | – | 160 | – | 1,340 | 1,500 | |||
31 December 2025 | 2,159,802,091 | 23,074 | 2,471,981 | 113 | (180,416) | 2,314,752 |
| Year to 31 December 2024 | ||||||||
| Capital | ||||||||
| Number of | Share | Share | redemption | Treasury | ||||
| Authorised, issued | shares | capital | premium | reserve | shares | Total | ||
| Date | and fully paid | issued | £’000 | £’000 | £’000 | £’000 | £’000 | |
1 January 2024 | 2,312,131,799 | 23,121 | 2,471,515 | 66 | – | 2,494,702 | ||
Share buybacks: | Repurchased and | |||||||
cancelled | (4,683,143) | (47) | – | 47 | – | – | ||
| Repurchased and | ||||||||
held in treasury | (54,504,369) | – | – | – | (74,741) | (74,741) | ||
Shares allotted from treasury to the Investment Manager | (59,187,512) | (47) | – | 47 | (74,741) | (74,741) | ||
7 May 2024 | True-up of 2023 and | |||||||
Q4 2023 | Equity | |||||||
Element | 230,238 | – | 58 | – | 317 | 375 | ||
7 May 2024 | Q1 2024 | Equity Element | 228,532 | – | 57 | – | 318 | 375 |
7 May 2024 | Q2 2024 | Equity Element | 234,415 | – | 59 | – | 316 | 375 |
31 July 2024 | Q3 2024 | Equity Element | 235,420 | – | 62 | – | 313 | 375 |
6 November 2024 | Q4 2024 | Equity Element | 236,414 | – | 70 | – | 305 | 375 |
1,165,019 | – | 306 | – | 1,569 | 1,875 | |||
31 December 2024 | 2,254,109,306 | 23,074 | 2,471,821 | 113 | (73,172) | 2,421,836 |
Group and Company | 31 December 2025 | 31 December 2024 |
Net assets – £’000 | 2,882,356 | 3,409,104 |
Number of ordinary shares issued | 2,159,802,091 | 2,254,109,306 |
Total net assets - pence | 133.5 | 151.2 |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
| Group | £’000 | £’000 |
Operating (loss)/profit for the year | (74,262) | 23,619 |
| Adjustments for: | ||
Movement in fair value of investments (note 9) | 445,609 | 341,229 |
Transaction costs | 369 | 807 |
(Increase)/decrease in receivables | (6,333) | 26,444 |
Decrease in payables | (1,485) | (2,588) |
Equity Element of Investment Manager’s fee (note 3) | 1,500 | 1,500 |
Net cash flows generated from operating activities | 365,398 | 391,011 |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
| Company | £’000 | £’000 |
Operating (loss)/profit for the year | (90,957) | 55,411 |
| Adjustments for: | ||
Movement in fair value of investments (note 9) | 66,452 | (84,774) |
(Increase)/decrease in receivables | (5,387) | 26,896 |
Decrease in payables | (2,789) | (880) |
Equity Element of Investment Manager’s fee (note 3) | 1,500 | 1,500 |
Net cash flows used in operating activities | (31,181) | (1,847) |
| Loans and | ||
| borrowings | Other liabilities | |
| Group and Company | £’000 | £’000 |
As at 1 January 2025 | 1,760,000 | 10,096 |
Cash flows (net) | (40,000) | (91,536) |
Movements in Statement of Comprehensive Income | – | 94,010 |
As at 31 December 2025 | 1,720,000 | 12,570 |
| Loans and | ||
| borrowings | Other liabilities | |
| Group and Company | £’000 | £’000 |
As at 1 January 2024 | 1,790,000 | 5,791 |
Cash flows (net) | (30,000) | (100,946) |
Movements in Statement of Comprehensive Income | – | 105,251 |
As at 31 December 2024 | 1,760,000 | 10,096 |
| Fixed rate | Floating rate | |
| Group | £’000 | £’000 |
| Assets | ||
Security cash deposits (note 11) | – | 18,728 |
Interest rate swaps held at fair value through profit or loss (note 14) | – | 16,532 |
Investments (note 9) | 1,313,117 | – |
1,313,117 | 35,260 | |
| Liabilities | ||
Loans and borrowings (note 13) | (1,375,000) | (345,000) |
Interest rate swaps held at fair value through profit or loss (note 14) | – | (14,660) |
(1,375,000) | (359,660) |
| Fixed rate | Floating rate | |
| Group | £’000 | £’000 |
| Assets | ||
Security cash deposits (note 11) | – | 13,340 |
Swap interest receivable from counterparties (note 11) | – | 3,816 |
Interest rate swaps held at fair value through profit or loss | – | 39,999 |
Investments | 1,437,029 | – |
1,437,029 | 57,155 | |
| Liabilities | ||
Loans and borrowings (note 13) | (1,375,000) | (385,000) |
Interest rate swaps held at fair value through profit or loss | – | (13,781) |
(1,375,000) | (398,781) |
| Fixed rate | Floating rate | |
| Company | £’000 | £’000 |
| Assets | ||
Security cash deposits (note 11) | – | 18,728 |
Other receivables (note 11) | – | – |
– | 18,728 | |
| Liabilities | ||
Loans and borrowings (note 13) | (1,375,000) | (345,000) |
(1,375,000) | (345,000) |
| Fixed rate | Floating rate | |
| Group and Company | £’000 | £’000 |
| Assets | ||
Security cash deposits (note 11) | – | 13,340 |
– | 13,340 | |
| Liabilities | ||
Loans and borrowings (note 13) | (1,375,000) | (385,000) |
(1,375,000) | (385,000) |
| 31 December 2025 | 31 December 2024 | |
| Group | £’000 | £’000 |
Other receivables (note 11) | 1,920 | 1,191 |
Swap interest receivable from counterparties (note 11) | – | 3,816 |
Cash at bank | 14,225 | 5,795 |
Security cash deposits (note 11) | 18,728 | 13,340 |
Interest rate swaps held at fair value through profit or loss (note 14) | 1,872 | 26,217 |
Loan investments (note 9) | 1,313,117 | 1,437,029 |
1,349,862 | 1,487,388 |
| 31 December 2025 | 31 December 2024 | |
| Company | £’000 | £’000 |
Other receivables (note 11) | – | – |
Cash at bank | 4,119 | 188 |
Security cash deposits (note 11) | 18,728 | 13,340 |
Loan investments (note 9) | 1,716,403 | 2,230,698 |
1,739,250 | 2,244,226 |
| 31 December 2025 | 31 December 2024 | ||
Group | Rating | £’000 | £’000 |
RBS International | A | 14,225 | 5,795 |
14,225 | 5,795 |
| 31 December 2025 | 31 December 2024 | ||
Company | Rating | £’000 | £’000 |
RBS International | A | 4,119 | 188 |
4,119 | 188 |
| Less than 1 year | 1 – 5 years | 5+ years | Total | |
| Group – 31 December 2025 | £’000 | £’000 | £’000 | £’000 |
| Assets | ||||
Other receivables (note 11) | 1,920 | – | – | 1,920 |
Cash at bank | 14,225 | – | – | 14,225 |
Security cash deposits (note 11) | 18,728 | – | – | 18,728 |
Loan investments | – | – | 1,313,117 | 1,313,117 |
| Swap interest receivable from counterparties | ||||
(note 11) | – | – | – | – |
| Interest rate swaps held at fair value through profit | ||||
or loss (note 14) | 8,818 | 7,904 | 29 | 16,751 |
| Liabilities | ||||
Other payables (note 12) | (19,779) | – | – | (19,779) |
Loans and borrowings | (287,845) | (1,428,605) | (272,613) | (1,989,063) |
| Interest rate swaps held at fair value through profit | ||||
or loss (note 14) | (5,753) | (9,367) | – | (15,120) |
(269,686) | (1,430,068) | 1,040,533 | (659,221) |
| Less than 1 year | 1 – 5 years | 5+ years | Total | |
| Group – 31 December 2024 | £’000 | £’000 | £’000 | £’000 |
| Assets | ||||
Other receivables (note 11) | 1,191 | – | – | 1,191 |
Cash at bank | 5,795 | – | – | 5,795 |
Security cash deposits (note 11) | 13,340 | – | – | 13,340 |
Loan Investments | – | – | 1,437,029 | 1,437,029 |
| Swap interest receivable from counterparties | ||||
(note 11) | 3,816 | – | – | 3.816 |
Interest rate swaps held at fair value through profit or loss (note 14) | – | 24,495 | 15,504 | 39,999 |
| Liabilities | ||||
Other payables (note 12) | (23,690) | – | – | (23,690) |
Loans and borrowings | (106,901) | (1,427,970) | (648,337) | (2,183,208) |
Interest rate swaps held at fair value through profit or loss (note 14) | – | (13,782) | – | (13,782) |
(106,449) | (1,417,257) | 804,196 | (719,510) |
| Less than 1 year | 1 – 5 years | 5+ years | Total | |
| Company – 31 December 2025 | £’000 | £’000 | £’000 | £’000 |
| Assets | ||||
Cash at bank | 4,119 | – | – | 4,119 |
Security cash deposits (note 11) | 18,728 | – | – | 18,728 |
Loan investments | – | – | 1,716,403 | 1,716,403 |
| Liabilities | ||||
Other payables (note 12) | (17,646) | – | – | (17,646) |
Loans and borrowings | (287,845) | (1,428,605) | (272,613) | (1,989,063) |
(282,644) | (1,428,605) | 1,443,790 | (267,459) |
| Less than 1 year | 1 – 5 years | 5+ years | Total | |
| Company – 31 December 2024 | £’000 | £’000 | £’000 | £’000 |
| Assets | ||||
Cash at bank | 188 | – | – | 188 |
Security cash deposits (note 11) | 13,340 | – | – | 13,340 |
Loan investments | – | – | 2,230,698 | 2,230,698 |
| Liabilities | ||||
Other payables (note 12) | (22,330) | – | – | (22,330) |
Loans and borrowings | (106,901) | (1,427,970) | (648,337) | (2,183,208) |
(115,703) | (1,427,970) | 1,582,361 | 38,688 |
| For the year ended 31 December 2025 | |||
| Expenses paid | |||
| to the | Expenses paid | ||
| Income | Investment | to the | |
| received | Manager | Administrator | |
| £ | £ | £ | |
Andershaw, Bin Mountain, Bishopthorpe, Braes of Doune, Brockaghboy, Carcant, Church Hill, Cotton Farm, Corriegarth, Crighshane, Dalquhandy, Douglas West, Earl’s Hall Farm, Glen Kyllachy, Kildrummy, Langhope | |||
Rig, Maerdy, North Hoyle, Screggagh, Slieve Divena, Slieve Divena 2, South Kyle Wind, Stroupster, Tappaghan, Tom Nan Clach, Twentyshilling, Windy Rig: | 1,667,242 | 833,621 | 833,621 |
| £60,674 income receivable per wind farm per annum | |||
| £30,337 expenses payable to the Investment Manager per wind farm | |||
| per annum | |||
| £30,337 expenses payable to the Administrator per wind farm per annum | |||
| Drone Hill, North Rhins, Sixpenny Wood, Yelvertoft: | |||
| £48,248 income receivable per wind farm per annum | |||
| £24,124 expenses payable to the Investment Manager per wind farm | 208,384 | 104,192 | 104,192 |
| per annum | |||
| £24,124 expenses payable to the Administrator per wind farm per annum | |||
| Dunmaglass Holdco, Stronelairg Holdco: | |||
| £9,140 income receivable per wind farm per annum | 18,279 | – | 18,279 |
| £nil expenses payable to the Investment Manager per wind farm per annum | |||
| £9,140 expenses payable to the Administrator per wind farm per annum | |||
| Bicker Fen, Fenlands: | |||
| £3,464 income receivable per wind farm per annum | |||
| £3,113, expenses payable to the Investment Manager per wind farm | 6,929 | 6,227 | 702 |
| per annum | |||
| £351 expenses payable to the Administrator per wind farm per annum | |||
| Walney Holdco: | |||
| £22,994 income receivable per annum | 22,994 | 11,497 | 11,497 |
| £11,497 expenses payable to the Investment Manager per annum | |||
| £11,497 expenses payable to the Administrator per annum | |||
| Humber Holdco: | |||
| £9,017 income receivable per annum | 9,017 | – | 9,017 |
| £nil expenses payable to the Investment Manager per annum | |||
| £9,017 expenses payable to the Administrator per annum | |||
| Burbo Bank Extension: | |||
| £11,497 income receivable per wind farm per annum | 11,497 | – | 11,497 |
| £nil expenses payable to the Investment Manager per wind farm per annum | |||
| £11,497 expenses payable to the Administrator per wind farm per annum | |||
| London Array Holdco: | |||
| £14,391 income receivable per wind farm per annum | 15,631 | – | 15,631 |
| £nil expenses payable to the Investment Manager per annum | |||
| £14,391 expenses payable to the Administrator per annum per annum | |||
| For the year ended 31 December 2025 | |||
| Expenses paid | |||
| to the | Expenses paid | ||
| Income | Investment | to the | |
| received | Manager | Administrator | |
| £ | £ | £ | |
| London Array: | |||
| £20,787 income receivable per wind farm per annum | 20,787 | – | 20,787 |
| £nil expenses payable to the Investment Manager per annum | |||
| £20,787 expenses payable to the Administrator per annum | |||
SYND Holdco (1) : | |||
| £12,775 income receivable per wind farm per annum | 12,775 | – | 12,775 |
| £nil expenses payable to the Investment Manager per annum | |||
| £12,775 expenses payable to the Administrator per annum | |||
Breeze Bidco (1) : | |||
| £13,056 income receivable per wind farm per annum | 13,056 | – | 13,056 |
| £nil expenses payable to the Investment Manager per annum | |||
| £13,056 expenses payable to the Administrator per annum | |||
Hoylake Wind (1) : | |||
| £9,316 income receivable per wind farm per annum | 9,316 | – | 9,316 |
| £nil expenses payable to the Investment Manager per annum | |||
| £9,316 expenses payable to the Administrator per annum | |||
| Kype Muir Extension: | |||
| £63,252 income receivable per wind farm per annum | 78,870 | 39,435 | 39,435 |
| £31,626 expenses payable to the Investment Manager per annum | |||
| £31.626 expenses payable to the Administrator per annum | |||
Total | 2,094,777 | 994,972 | 1,099,805 |
| For the year ended 31 December 2024 | |||
| Expenses paid | |||
| to the | Expenses paid | ||
| Income | Investment | to the | |
| received | Manager | Administrator | |
| £ | £ | £ | |
Andershaw, Bin Mountain, Bishopthorpe, Brockaghboy, Carcant, Church Hill, Cotton Farm, Corriegarth, Crighshane, Dalquhandy, Douglas West, Earl’s | |||
Hall Farm, Glen Kyllachy, Kildrummy, Langhope Rig, Maerdy, North Hoyle, Screggagh, Slieve Divena, Slieve Divena 2, South Kyle Wind, Stroupster, Tappaghan, Tom Nan Clach, Twentyshilling, Windy Rig: | 1,539,044 | 769,531 | 769,531 |
| £59,194 income receivable per wind farm per annum | |||
| £29,597 expenses payable to the Investment Manager per wind farm | |||
| per annum | |||
| £29,597 expenses payable to the Administrator per wind farm per annum | |||
| Braes of Doune, Drone Hill, North Rhins, Sixpenny Wood, Yelvertoft: | |||
| £44,396 income receivable per wind farm per annum | |||
| £29,597 expenses payable to the Investment Manager per wind farm | 221,980 | 147,987 | 147,987 |
| per annum | |||
| £29,597 expenses payable to the Administrator per wind farm per annum | |||
| Dunmaglass Holdco, Stronelairg Holdco: | |||
| £8,917 income receivable per wind farm per annum | |||
| £nil expenses payable to the Investment Manager per wind farm per | 17,834 | – | 17,834 |
| annum | |||
| £8,917 expenses payable to the Administrator per wind farm per annum | |||
| Bicker Fen, Fenlands: | |||
| £3,356 income receivable per wind farm per annum | |||
| £3,380 expenses payable to the Investment Manager per wind farm | 6,712 | 6,760 | 682 |
| per annum | |||
| £341 expenses payable to the Administrator per wind farm per annum | |||
| Walney Holdco: | |||
| £22,434 income receivable per annum | 22,434 | 11,217 | 11,217 |
| £11,217 expenses payable to the Investment Manager per annum | |||
| £11,217 expenses payable to the Administrator per annum | |||
| Humber Holdco: | |||
| £8,798 income receivable per annum | 8,798 | – | 8,798 |
| £nil expenses payable to the Investment Manager per annum | |||
| £8,798 expenses payable to the Administrator per annum | |||
| Burbo Bank Extension: | |||
| £11,216 income receivable per wind farm per annum | |||
| £nil expenses payable to the Investment Manager per wind farm per | 11,216 | – | 11,216 |
| annum | |||
| £11,216 expenses payable to the Administrator per wind farm per annum | |||
| London Array Holdco: | |||
| £14,040 income receivable per wind farm per annum | 14,040 | – | 14,040 |
| £nil expenses payable to the Investment Manager per annum | |||
| £14,040 expenses payable to the Administrator per annum per annum | |||
| London Array: | |||
| £20,514 income receivable per wind farm per annum | 20,514 | – | 20,280 |
| £nil expenses payable to the Investment Manager per annum | |||
| £20,280 expenses payable to the Administrator per annum | |||
| For the year ended 31 December 2024 | |||
| Expenses paid | |||
| to the | Expenses paid | ||
| Income | Investment | to the | |
| received | Manager | Administrator | |
| £ | £ | £ | |
SYND Holdco (1) : | |||
| £12,463 income receivable per wind farm per annum | 12,463 | – | 12,463 |
| £nil expenses payable to the Investment Manager per annum | |||
| £12,436 expenses payable to the Administrator per annum | |||
Breeze Bidco (1) : | |||
| £12,738 income receivable per wind farm per annum | 12,738 | – | 12,738 |
| £nil expenses payable to the Investment Manager per annum | |||
| £12,738 expenses payable to the Administrator per annum | |||
Ho ylake Wind (1) : | |||
| £9,089 income receivable per wind farm per annum | 9,089 | – | 9,089 |
| £nil expenses payable to the Investment Manager per annum | |||
| £9,089 expenses payable to the Administrator per annum | |||
Total | 1,896,862 | 935,495 | 1,035,875 |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
| £’000 | £’000 | |
Humber Holdco (1) | 39,048 | 36,936 |
Clyde | 30,907 | 26,085 |
Greencoat London Array Holdco (2) | 26,261 | 31,549 |
Stronelairg Holdco (3) | 22,841 | 19,200 |
Corriegarth | 14,415 | 11,028 |
South Kyle | 14,368 | 7,850 |
Walney Holdco (4) | 13,053 | 22,146 |
North Hoyle | 10,253 | 12,077 |
Braes of Doune | 10,063 | 15,653 |
Brockaghboy | 8,385 | 10,639 |
ML Wind (5) | 8,036 | 6,713 |
Dunmaglass Holdco (6) | 6,598 | 4,080 |
Fenlands (7) | 6,072 | 6,800 |
Stroupster | 5,721 | 13,917 |
Rhyl Flats | 5,589 | 5,714 |
SYND Holdco (8) | 5,556 | 9,025 |
Tom nan Clach (9) | 3,685 | 3,260 |
Hoylake (10) | 3,679 | 3,921 |
Maerdy | 3,626 | 3,594 |
Little Cheyne Court | 3,608 | 4,633 |
Twentyshilling | 3,605 | 1,757 |
Andershaw | 3,585 | 6,650 |
Screggagh | 3,580 | 1,379 |
Windy Rig | 3,461 | 4,080 |
Langhope Rig | 3,446 | 3,879 |
Tappaghan | 3,335 | 5,233 |
Slieve Divena 2 | 3,190 | 3,001 |
Slieve Divena | 2,960 | 4,046 |
Cotton Farm | 2,917 | 4,543 |
Kildrummy | 2,634 | 4,237 |
Church Hill | 2,594 | 1,662 |
Hornsea 1 Holdco (11) | 2,171 | 4,264 |
Bicker Fen | 2,160 | 3184 |
Glen Kyllachy | 1,856 | 2,786 |
Dalquhandy | 1,762 | 1,107 |
Kype Muir Extension | 1,702 | 1,585 |
Crighshane | 1,548 | 3,684 |
Bishopthorpe | 1,543 | 3,757 |
Carcant | 1,310 | 1,446 |
Bin Mountain | 1,289 | 1,384 |
Earl’s Hall Farm | 1,182 | 2,578 |
Douglas West | 952 | 2,547 |
294,546 | 323,609 |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
| £’000 | £’000 | |
South Kyle | 15,726 | 8,034 |
Hoylake (1) | 11,319 | 8,971 |
Walney Holdco (2) | 10,307 | 10,733 |
Greencoat London Array Holdco (3) | 8,304 | 9,233 |
Stronelairg Holdco (4) | 5,194 | 5,201 |
Glen Kyllachy | 4,662 | 696 |
Clyde | 4,303 | 4,291 |
Dunmaglass Holdco (5) | 3,538 | 3,350 |
Kype Muir Extension | 2,675 | 1,758 |
Corriegarth | 2,504 | 2,469 |
Windy Rig | 1,996 | 2,575 |
Tom nan Clach | 1,987 | 2,119 |
Twentyshilling | 1,767 | 2,395 |
Douglas West | 1,709 | 1,105 |
Dalquhandy | 1,382 | 2,971 |
Slieve Divena 2 | 1,100 | 1,220 |
Church Hill | 1,023 | 409 |
Andershaw | 899 | 1,794 |
Crighshane | 893 | 1,093 |
Hornsea 1 Holdco (6) | – | 689 |
81,288 | 71,106 |
| For the year ended | For the year ended | |
| 31 December 2025 | 31 December 2024 | |
| £’000 | £’000 | |
Beaufort (1) | 19,000 | – |
19,000 | – |
| Accrued | |||||||||
| Loans at | Loan | Loans | Loan interest | Disposals | Loans at | interest at | |||
| 1 January | repayments | written off | capitalised in | made in | 31 December | 31 December | |||
2025 (1) | in the year | in the year | the year | the year 2025 | 2025 | Total | |||
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
Andershaw | 29,156 | – | – | 203 | (9,585) | 19,774 | 504 | 20,278 | |
Church Hill | 12,428 | – | – | – | – | 12,428 | 63 | 12,491 | |
Clyde | 71,503 | – | – | – | – | 71,503 | 998 | 72,501 | |
Corriegarth | 41,509 | – | – | – | – | 41,509 | 103 | 41,612 | |
Crighshane | 18,182 | – | – | – | – | 18,182 | 198 | 18,380 | |
Dalquhandy (2) | 24,527 | – | (361) | – | – | 24,166 | 365 | 24,531 | |
Douglas West | 23,281 | – | – | – | – | 23,281 | 427 | 23,708 | |
Dunmaglass Holdco (3) | 56,864 | – | – | – | – | 56,864 | 794 | 57,658 | |
Glen Kyllachy | 46,630 | – | – | – | – | 46,630 | 237 | 46,867 | |
Hornsea 1 Holdco (4) | 100,465 | – | – | – | (100,465) (8) | – | – | – | |
Hoylake (5) | 175,795 | (2,395) | – | – | – | 173,400 | 285 | 173,685 | |
Kype Muir Extension | 30,159 | (1,583) | – | – | – | 28,576 | 490 | 29,066 | |
London Array (6) | 127,689 | – | – | – | – | 127,689 | 1,096 | 128,785 | |
Slieve Divena 2 | 20,025 | – | – | – | – | 20,025 | 102 | 20,127 | |
South Kyle | 206,791 | – | – | – | – | 206,791 | 1,054 | 207,845 | |
Stronelairg | 86,619 | – | – | – | – | 86,619 | 1,310 | 87,929 | |
Tom nan Clach | 60,604 | (5,220) | – | – | – | 55,384 | 150 | 55,534 | |
Twentyshilling | 32,190 | – | – | – | – | 32,190 | 164 | 32,354 | |
Walney Holdco (7) | 172,727 | – | – | – | – | 172,727 | 57 | 172,784 | |
Windy Rig | 36,772 | – | – | – | – | 36,772 | 210 | 36,982 | |
1,373,916 | (9,198) | (361) | 203 | (110,050) | 1,254,510 | 8,607 | 1,263,117 | ||