thumbnail of DistGen Hinton

DistGen Hinton

Return 8.0%-9.1% IRR (variable)
Term 19 years
Total Invested £700k
430  investors
Maturity date 30 Jun 2034
thumbnail of DistGen Hinton

What does the company do?

The Distributed Generation (DistGen) group, set up in 2005, owns and operates renewable wind energy projects in the UK. DistGen Hinton was the fifth wind turbine project developed by the DistGen group and began generating renewable electricity in 2014.

The wind turbine used for the DistGen Hinton project underwent a complete overhaul and refurbishment after having spent 9 years in the Netherlands, before beginning a new operating period on a farm in South Gloucestershire in 2014. The wind turbine, a refurbished 500kW Vestas V52 turbine, generates renewable electricity fed into the UK grid. The wind turbine is accredited for the Feed-in Tariff scheme, which pays a fixed amount (rising annually with inflation) for each unit of electricity generated, plus an additional amount for the electricity exported to the grid. The company can choose to opt out of the export Feed-in tariff and instead agree a contract with an energy supplier when wholesale electricity prices are higher.

The electricity produced pays investors a return while a portion of gross revenues go to the parish of Dyrham & Hinton. In the case of DistGen Hinton, the aim is to donate 4% of annual revenues to the local community which will go to those projects that best support local needs, guided by the priorities of the local communities.

Why did the company raise money?

This was DistGen’s second offer on Abundance. The money raised refinanced the original installation costs of the Hinton wind project.

How does the company expect to repay the investment?

DistGen Hinton expects to repay investors from revenues it earns over the life of the investment from the generation and sale of electricity from its wind turbine.

How is the company making an impact?

DistGen Hinton is helping to increase the amount of renewable energy used in the UK’s electricity grid as we transition to a 100% low carbon energy future.

DistGen has created a scalable group of companies to localise and democratise energy provision. Alongside generating renewable energy, DistGen is also committed to delivering further benefits to communities by supporting social, welfare, cultural and/or sporting facilities, and where possible they offer a direct community contribution to encourage and sustain such local initiatives.

Refurbished Vestas V52 wind turbine operating in South Gloucestershire
Refurbished Vestas V52 wind turbine operating in South Gloucestershire

Key terms

Issuer DistGen Hinton
Return 8.0% - 9.1% IRR (variable, based on performance)
Term period 19 years
Start date 1 July 2015
Maturity date 30 June 2034
Capital repayment Regular instalments
Amount raised £700,000.00
Return structure

Investment returns are paid every 6 months over the life of the investment.

The amount returned to investors in each period is linked to the performance of the company in the preceding 6 month period. In each period, the return paid goes first towards repaying an equal instalment of the original capital invested, and anything above that amount in each period will be paid as investment income.

Secured or unsecured Unsecured
Early repayment options

The company can only make an early repayment of the investment in certain circumstances, such as a change of control of the company (for example, if some or all of the company was sold to a new owner) or a regulatory/tax requirement.

See the Debenture Deed for details of all circumstances in which the option for early repayment may be exercised.

Documents

Debenture Deed
Download PDF The debenture deed sets out the legal agreement and terms for this investment.

Payment schedule

This table gives a breakdown of what has been paid back to date on this investment, based on an example investment of £1,000. The return on this investment is linked to the performance of the project during each return period.

Payment schedule table
Payment date Capital repayment Dividend Total
10 March 2016 £26.32 £18.98 £45.30
8 September 2016 £26.32 £20.52 £46.84
10 March 2017 £26.32 £10.84 £37.16
8 September 2017 £26.32 £23.19 £49.51
9 March 2018 £26.32 £10.63 £36.95
7 September 2018 £26.32 £25.83 £52.15
8 March 2019 £26.32 £10.80 £37.12
6 September 2019 £26.32 £9.73 £36.05
10 March 2020 £26.32 £12.48 £38.80
8 September 2020 £26.32 £24.60 £50.92
11 March 2021 £26.32 £13.80 £40.12
8 September 2021 £26.32 £7.87 £34.19
11 March 2022 £26.32 £1.00 £27.32
8 September 2022 £26.32 £16.59 £42.91
10 March 2023 £26.32 £11.01 £37.33
8 September 2023 £26.32 £32.68 £59.00
8 March 2024 £26.32 £57.94 £84.26
6 September 2024 Variable Variable Variable
11 March 2025 Variable Variable Variable
8 September 2025 Variable Variable Variable
11 March 2026 Variable Variable Variable
8 September 2026 Variable Variable Variable
11 March 2027 Variable Variable Variable
8 September 2027 Variable Variable Variable
10 March 2028 Variable Variable Variable
8 September 2028 Variable Variable Variable
9 March 2029 Variable Variable Variable
7 September 2029 Variable Variable Variable
11 March 2030 Variable Variable Variable
6 September 2030 Variable Variable Variable
11 March 2031 Variable Variable Variable
8 September 2031 Variable Variable Variable
10 March 2032 Variable Variable Variable
8 September 2032 Variable Variable Variable
11 March 2033 Variable Variable Variable
8 September 2033 Variable Variable Variable
10 March 2034 Variable Variable Variable
8 September 2034 Variable Variable Variable