Company registration number 03634552 (England and Wales)
SRIVIKORN GROUP (UK) LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
PAGES FOR FILING WITH REGISTRAR
SRIVIKORN GROUP (UK) LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
SRIVIKORN GROUP (UK) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2023
31 December 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
6
3,690,691
3,820,041
Current assets
Stocks
8
35,115
30,928
Debtors
9
219,505
333,881
Cash at bank and in hand
686,662
647,454
941,282
1,012,263
Creditors: amounts falling due within one year
10
(4,924,910)
(5,251,413)
Net current liabilities
(3,983,628)
(4,239,150)
Net liabilities
(292,937)
(419,109)
Capital and reserves
Called up share capital
12
2
2
Profit and loss reserves
(292,939)
(419,111)
Total equity
(292,937)
(419,109)

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

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

The financial statements were approved by the board of directors and authorised for issue on 15 April 2025 and are signed on its behalf by:
C Dickens
Director
Company registration number 03634552 (England and Wales)
SRIVIKORN GROUP (UK) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023
- 2 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2022
2
(471,961)
(471,959)
Year ended 31 December 2022:
Profit and total comprehensive income
-
52,850
52,850
Balance at 31 December 2022
2
(419,111)
(419,109)
Year ended 31 December 2023:
Profit and total comprehensive income
-
126,172
126,172
Balance at 31 December 2023
2
(292,939)
(292,937)
SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 3 -
1
Accounting policies
Company information

Srivikorn Group (UK) Limited is a private company limited by shares incorporated in England and Wales (company registration number: 03634552). The registered office is Select Car Leasing Stadium, Junction 11, M4, Reading, Berkshire, RG2 0FL.

1.1
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 pound.

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. 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

The turnover is the total income receivable net of VAT and trade discounts from trading activities of the hotel. This arises primarily from the letting of rooms, sale of food, beverages and other hotel services. Income is recognised as rooms are occupied or goods and services have been delivered or rendered. Amounts received in advance of revenue recognition are deferred as liabilities.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Land and buildings Leasehold
premium - straight line over 125 years
buildings - straight line over 50 years
Air conditioning
over 15 years
Fixtures, fittings & equipment
over 5 - 20 years

Assets in the course of construction are not depreciated.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
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.

SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 4 -
1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials. Any damaged stock is not included in the stock valuation.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash at bank and in hand

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.

1.8
Financial instruments

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

 

Financial instruments are recognised in the company's statement of financial position 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 measured at cost less impairment.

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 which include trade and other payables within one year are initially recognised at transaction price including transaction costs and are subsequently measured at the undiscounted amount of the cash or other consideration expected to be paid.

1.9
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 5 -
1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
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.

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.

3
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
15,048
15,000
4
Employees

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

2023
2022
Number
Number
Management and administrative staff
6
16
Hotel staff
67
51
Total
73
67
SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 6 -
5
Taxation

The enacted rate of corporation tax is currently 19% which is the rate the company's deferred tax asset has been based on (19% in December 2022).

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2023
2022
£
£
Profit before taxation
126,172
52,850
Expected tax charge based on the standard rate of corporation tax in the UK of 0% (2022: 19.00%)
-
0
10,042
Unutilised tax losses carried forward
-
0
50,321
Depreciation
-
0
48,188
Capital allowances
-
0
(108,551)
Taxation charge for the year
-
-
6
Tangible fixed assets
Land and buildings Leasehold
Assets under construction
Air conditioning
Fixtures, fittings & equipment
Total
£
£
£
£
£
Cost
At 1 January 2023
4,078,203
-
0
481,097
5,008,322
9,567,622
Additions
-
0
27,930
-
0
75,974
103,904
At 31 December 2023
4,078,203
27,930
481,097
5,084,296
9,671,526
Depreciation and impairment
At 1 January 2023
1,396,811
-
0
481,097
3,869,673
5,747,581
Depreciation charged in the year
81,564
-
0
-
0
151,690
233,254
At 31 December 2023
1,478,375
-
0
481,097
4,021,363
5,980,835
Carrying amount
At 31 December 2023
2,599,828
27,930
-
0
1,062,933
3,690,691
At 31 December 2022
2,681,392
-
0
-
0
1,138,649
3,820,041
SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 7 -
7
Financial instruments
2023
2022
£
£
Carrying amount of financial assets
Measured at undiscounted amounts receivable
120,471
155,370
Carrying amount of financial liabilities
Measured at undiscounted amounts payable
4,576,256
5,098,759

Financial assets measured at undiscounted amounts receivable comprises trade debtors and other debtors,

 

Financial liabilities measured at undiscounted amounts payable comprises trade creditors and other creditors.

8
Stocks
2023
2022
£
£
Food, beverage & general hotel stock
35,115
30,928

The amount of stock recognised as an expense in the year was £112,080 (2022: £276,955).

9
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
114,489
155,370
Other debtors
5,982
-
0
Prepayments and accrued income
99,034
178,511
219,505
333,881
10
Creditors: amounts falling due within one year
2023
2022
Notes
£
£
Trade creditors
335,686
520,767
Amounts owed to group undertakings
3,657,996
3,868,404
Taxation and social security
214,522
152,654
Deferred income
11
134,132
-
0
Other creditors
142,217
140,688
Accruals and deferred income
440,357
568,900
4,924,910
5,251,413
SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 8 -
11
Deferred income
2023
2022
£
£
Other deferred income
134,132
-
12
Share capital
2023
2022
£
£
Ordinary share capital
Authorised
100,000 Ordinary shares of 1p each
1,000
1,000
Issued and fully paid
202 Ordinary shares of 1p each
2
2

The company has one class of Ordinary shares. Each share is entitled to one vote in any circumstance. Each share has equal rights to dividends. Each share is entitled to participate in a distribution arising from a winding up of the company. The shares are not redeemable.

13
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Paul Windmill
Statutory Auditor:
Myers Clark
14
Operating lease commitments
Lessee

Operating lease payments include rentals payable by the company for the use of the land and building that makes up the hotel. The rental charge is £400,000 per annum until 31 December 2123 and is payable to the parent company Darrin Holdings limited. The annual rental amount is subject to review every 5 years, with the next review being in 2025.

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2023
2022
£
£
Within one year
400,000
400,000
Between two and five years
1,600,000
1,600,000
In over five years
38,000,000
38,400,000
40,000,000
40,400,000
SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 9 -
15
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2023
2022
£
£
Aggregate compensation
197,539
85,000

Transactions with the immediate parent company, Darrin Holdings Limited:

 

Included in creditors due within one year is an amount of £3,657,996 (2022: £3,868,404) owed to Darrin Holdings Limited. The loan is interest free, unsecured and repayable on demand.

16
Ultimate controlling party

The company's immediate parent company is Darrin Holdings Limited, a company registered in the Isle of Man, and the ultimate parent company is Markway Asia Limited, a company registered in the British Virgin Islands. There is no individual controlling party of Markway Asia Limited.

These financial statements are not consolidated into the financial statements of any other group member.

2023-12-312023-01-01falsefalsefalse29 April 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityV SrivikornW VaravarnC DickensP Srivikorn036345522023-01-012023-12-31036345522023-12-31036345522022-12-3103634552core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3103634552core:ConstructionInProgressAssetsUnderConstruction2023-12-3103634552core:PlantMachinery2023-12-3103634552core:FurnitureFittings2023-12-3103634552core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-3103634552core:ConstructionInProgressAssetsUnderConstruction2022-12-3103634552core:PlantMachinery2022-12-3103634552core:FurnitureFittings2022-12-3103634552core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103634552core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3103634552core:CurrentFinancialInstruments2023-12-3103634552core:CurrentFinancialInstruments2022-12-3103634552core:ShareCapital2023-12-3103634552core:ShareCapital2022-12-3103634552core:RetainedEarningsAccumulatedLosses2023-12-3103634552core:RetainedEarningsAccumulatedLosses2022-12-3103634552core:ShareCapital2021-12-3103634552core:RetainedEarningsAccumulatedLosses2021-12-3103634552core:ShareCapitalOrdinaryShareClass12023-12-3103634552core:ShareCapitalOrdinaryShareClass12022-12-3103634552bus:Director32023-01-012023-12-3103634552core:RetainedEarningsAccumulatedLosses2022-01-012022-12-31036345522022-01-012022-12-3103634552core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103634552core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-01-012023-12-3103634552core:PlantMachinery2023-01-012023-12-3103634552core:FurnitureFittings2023-01-012023-12-3103634552core:ConstructionInProgressAssetsUnderConstruction2023-01-012023-12-3103634552core:UKTax2023-01-012023-12-3103634552core:UKTax2022-01-012022-12-310363455212023-01-012023-12-310363455212022-01-012022-12-310363455222023-01-012023-12-310363455222022-01-012022-12-3103634552core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-3103634552core:ConstructionInProgressAssetsUnderConstruction2022-12-3103634552core:PlantMachinery2022-12-3103634552core:FurnitureFittings2022-12-31036345522022-12-3103634552core:FinancialAssetsAmortisedCost2023-12-3103634552core:FinancialAssetsAmortisedCost2022-12-3103634552core:WithinOneYear2023-12-3103634552core:WithinOneYear2022-12-3103634552core:BetweenTwoFiveYears2023-12-3103634552core:BetweenTwoFiveYears2022-12-3103634552core:MoreThanFiveYears2023-12-3103634552core:MoreThanFiveYears2022-12-3103634552bus:PrivateLimitedCompanyLtd2023-01-012023-12-3103634552bus:SmallCompaniesRegimeForAccounts2023-01-012023-12-3103634552bus:FRS1022023-01-012023-12-3103634552bus:Audited2023-01-012023-12-3103634552bus:Director12023-01-012023-12-3103634552bus:Director22023-01-012023-12-3103634552bus:Director42023-01-012023-12-3103634552bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP