IRIS Accounts Production v25.1.3.33 12791450 Board of Directors 31.8.24 1.9.23 31.8.24 31.8.24 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. a holding company. true true false true true false false false true false Ordinary 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh127914502023-08-31127914502024-08-31127914502023-09-012024-08-31127914502022-08-31127914502022-09-012023-08-31127914502023-08-3112791450ns15:EnglandWales2023-09-012024-08-3112791450ns14:PoundSterling2023-09-012024-08-3112791450ns10:Director12023-09-012024-08-3112791450ns10:Consolidated2024-08-3112791450ns10:ConsolidatedGroupCompanyAccounts2023-09-012024-08-3112791450ns10:PrivateLimitedCompanyLtd2023-09-012024-08-3112791450ns10:Consolidatedns10:MediumEntities2023-09-012024-08-3112791450ns10:Consolidatedns10:Audited2023-09-012024-08-3112791450ns10:SmallCompaniesRegimeForDirectorsReport2023-09-012024-08-3112791450ns10:SmallCompaniesRegimeForAccounts2023-09-012024-08-3112791450ns10:Consolidated2023-09-012024-08-3112791450ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2023-09-012024-08-3112791450ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForAccounts2023-09-012024-08-3112791450ns10:FullAccounts2023-09-012024-08-311279145012023-09-012024-08-3112791450ns10:OrdinaryShareClass12023-09-012024-08-3112791450ns10:Director22023-09-012024-08-3112791450ns10:RegisteredOffice2023-09-012024-08-3112791450ns10:Consolidated2022-09-012023-08-3112791450ns5:CurrentFinancialInstruments2024-08-3112791450ns5:CurrentFinancialInstruments2023-08-3112791450ns5:ShareCapital2024-08-3112791450ns5:ShareCapital2023-08-3112791450ns5:SharePremium2024-08-3112791450ns5:SharePremium2023-08-3112791450ns5:RetainedEarningsAccumulatedLosses2024-08-3112791450ns5:RetainedEarningsAccumulatedLosses2023-08-3112791450ns5:ShareCapital2022-08-3112791450ns5:RetainedEarningsAccumulatedLosses2022-08-3112791450ns5:SharePremium2022-08-3112791450ns5:RetainedEarningsAccumulatedLosses2022-09-012023-08-3112791450ns5:RetainedEarningsAccumulatedLosses2023-09-012024-08-3112791450ns5:NetGoodwill2023-09-012024-08-3112791450ns5:IntangibleAssetsOtherThanGoodwill2023-09-012024-08-3112791450ns5:ComputerSoftware2023-09-012024-08-3112791450ns5:LandBuildingsns5:OwnedOrFreeholdAssets2023-09-012024-08-3112791450ns5:PlantMachinery2023-09-012024-08-3112791450ns5:FurnitureFittings2023-09-012024-08-3112791450ns5:MotorVehicles2023-09-012024-08-3112791450ns5:ComputerEquipment2023-09-012024-08-3112791450ns5:CostValuation2023-08-3112791450ns5:WithinOneYearns5:CurrentFinancialInstruments2024-08-3112791450ns5:WithinOneYearns5:CurrentFinancialInstruments2023-08-3112791450ns5:Non-currentFinancialInstruments2024-08-3112791450ns5:Non-currentFinancialInstruments2023-08-3112791450ns10:OrdinaryShareClass12024-08-3112791450ns5:RetainedEarningsAccumulatedLosses2023-08-3112791450ns5:SharePremium2023-08-31
REGISTERED NUMBER: 12791450 (England and Wales)




















Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 31 August 2024

for

Silvro Ltd

Silvro Ltd (Registered number: 12791450)






Contents of the Consolidated Financial Statements
for the Year Ended 31 August 2024




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 5

Consolidated Income Statement 9

Consolidated Other Comprehensive Income 10

Consolidated Balance Sheet 11

Company Balance Sheet 13

Consolidated Statement of Changes in Equity 14

Company Statement of Changes in Equity 15

Consolidated Cash Flow Statement 16

Notes to the Consolidated Cash Flow Statement 17

Notes to the Consolidated Financial Statements 18


Silvro Ltd

Company Information
for the Year Ended 31 August 2024







DIRECTORS: Mr S Geranio
Mrs R Geranio





REGISTERED OFFICE: 1 Saxon House
Headway Business Park
Corby
Northamptonshire
NN18 9EZ





REGISTERED NUMBER: 12791450 (England and Wales)





AUDITORS: Clifford Roberts - Statutory Auditor
63 Broad Green
Wellingborough
Northamptonshire
NN8 4LQ

Silvro Ltd (Registered number: 12791450)

Group Strategic Report
for the Year Ended 31 August 2024

Principal Activities
The principal activity of the group during the year continued to be:
Management of residential and touring parks;
Development of residential park home sites; and
Manufacture of residential and holiday park homes.

Business review
During the year the company acquired the SRG Park Holdings Group, through a share for share exchange.

The Directors report that the group made a loss before tax of £2,891,436 (2023: profit £415,020). Shareholders funds amounted to £2,109,562 (2023: £4,003,678) . The profit before tax is a result of the continued trade in the groups principal activities.

Key performance indicators ('KPIs')
2024 2023
£    £   
Turnover 18,245,106 25,778,029
Profit/(Loss) before taxation (2,891,436 ) 415,020
Shareholders funds 2,109,562 4,003,678

The key performance indicators reflect a year of strong growth and significant profitability.

Principal risk and Uncertainties
Given the size if the group, the directors have not delegated the responsibility of monitoring financial risk management to a sub-committee of the board.

General economic Risk
The group is exposed to general economic risk, including changes in the economic outlook in the mobile home sector. Increasing levels of inflation and disruption to supply chains caused by various worldwide events and the financial and economic uncertainty that this brings. The Group is also exposed to the risk of future government changes in industrial, fiscal, monetary or regulatory policies. The Group has an effective revenue strategy by monitoring costs and demand. This reduces, though does not eliminate, the financial impact arising from such adverse conditions.

Price Risk
The group is exposed to price risk due to normal inflationary increases in the purchase price of goods and services in the UK.

Demand risk
The main risk facing the group is that demand for new park homes diminishes. The Group responds to changes in the market and customer demands to try and maintain its position in the market.

Quality risk
Failure to meet customer expectation in terms of quality. The group is at the forefront of innovation and is continually looking for ways to improve and manufacture homes and develop sites. The Directors work closely with customers and suppliers to ensure that the products meet or exceed expectations as far as possible.

Credit risk
The Group seeks to manage its credit risk by establishing clear contractual relationships with customers and by identifying and addressing any credit issues arising in a timely manner.

Liquidity Risk
The group holds long-term debt finance that is designed to ensure the group has sufficient funds for operations. Management maintains cash flow in order to ensure the Group is able to meet its liabilities as they fall due.

Interest rate Risk
The group has both interest bearing assets and interest bearing liabilities. Interest bearing assets include cash balances which earn interest at variable rates. The directors will revisit the appropriateness of this policy should the group's operations change in size or nature.


Silvro Ltd (Registered number: 12791450)

Group Strategic Report
for the Year Ended 31 August 2024

Future Developments
The management are focused on developing current sites, looking for further investment opportunities for expansion and improving sales of manufactured units.

ON BEHALF OF THE BOARD:





Mr S Geranio - Director


31 July 2025

Silvro Ltd (Registered number: 12791450)

Report of the Directors
for the Year Ended 31 August 2024

The directors present their report with the financial statements of the company and the group for the year ended 31 August 2024.

DIVIDENDS
No dividends will be distributed for the year ended 31 August 2024.

EVENTS SINCE THE END OF THE YEAR
Information relating to events since the end of the year is given in the notes to the financial statements.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 September 2023 to the date of this report.

Mr S Geranio
Mrs R Geranio

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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 group and of the profit or loss of the group for that period. 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;
- 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, Clifford Roberts - Statutory Auditor, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Mr S Geranio - Director


31 July 2025

Report of the Independent Auditors to the Members of
Silvro Ltd

Opinion
We have audited the financial statements of Silvro Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 August 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 August 2024 and of the group's loss for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including 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.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Silvro Ltd


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 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.

Report of the Independent Auditors to the Members of
Silvro Ltd


Auditors' 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 a Report of the Auditors 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.

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 obtained an understanding of the legal and regulatory framework applicable to the group and parent
company and the sector in which they operate. We determined that the following laws and regulations were
most significant: the Companies Act 2006, UK Generally Accepted Accounting Practice and UK corporate
taxation laws.
- We obtained an understanding of how the group and parent company is complying with those legal and
regulatory frameworks by making inquiries to the management and by observing the oversight of
management, the culture of honesty and ethical behaviour and whether strong emphasis is placed on fraud
prevention, which may reduce the opportunities for fraud to take place, and fraud deterrence, which could
persuade individuals not to commit fraud in the first instance . We corroborated our inquiries through our
review of all relevant available audit information.
- We assessed and understood the susceptibility of the group and parent company's financial statements to
material misstatement, including how fraud might occur. Based on this understanding we designed our
audit procedures to identify non-compliance with such laws and regulations. The audit procedures
performed by the engagement team included:
> Identifying and assessing the design and effectiveness of controls management has in place to
prevent and detect fraud;
> Understanding of how senior management considered and addressed the potential for override of
controls or other inappropriate influence over the financial reporting process;
> Challenging assumptions and judgements made by management in its significant accounting
estimates;
> Performing audit work over the risk of management override of controls, including testing of journal
entries and other adjustments for appropriateness, evaluating the business rationale of significant
transactions outside the normal course of business and reviewing accounting estimates for bias; and,
> Assessing the extent of compliance with relevant laws and regulations.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the consolidated financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Silvro Ltd


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 a Report of the Auditors 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.




Julian Payne BA FCA (Senior Statutory Auditor)
for and on behalf of Clifford Roberts - Statutory Auditor
63 Broad Green
Wellingborough
Northamptonshire
NN8 4LQ

31 July 2025

Silvro Ltd (Registered number: 12791450)

Consolidated Income Statement
for the Year Ended 31 August 2024

2024 2023
Notes £ £ £

TURNOVER 3 18,245,106 25,778,028

Cost of sales 13,460,348 19,342,626
GROSS PROFIT 4,784,758 6,435,402

Administrative expenses 5,545,825 4,739,682
(761,067 ) 1,695,720

Other operating income 9,595 38,420
GROUP OPERATING (LOSS)/PROFIT 5 (751,472 ) 1,734,140

Share of operating (loss)/profit in
Joint ventures (64,159 ) -
Associate 94,485 -

Income from interest in associated
undertakings

-

(20,265

)
Income from other participating interests - 29,779
Interest receivable and similar income 65,634 16,150
65,634 25,664
(655,512 ) 1,759,804

Amounts written off investments
Joint ventures (269,364 ) -
(924,876 ) 1,759,804

Interest payable and similar expenses 6 (1,966,560 ) (1,344,784 )
(LOSS)/PROFIT BEFORE TAXATION (2,891,436 ) 415,020

Tax on (loss)/profit 7 (216,635 ) 196,635
(LOSS)/PROFIT FOR THE FINANCIAL
YEAR

(2,674,801

)

218,385
(Loss)/profit attributable to:
Owners of the parent (1,894,116 ) 98,865
Non-controlling interests (780,685 ) 119,520
(2,674,801 ) 218,385

Silvro Ltd (Registered number: 12791450)

Consolidated Other Comprehensive Income
for the Year Ended 31 August 2024

2024 2023
Notes £ £

(LOSS)/PROFIT FOR THE YEAR (2,674,801 ) 218,385


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE
(LOSS)/INCOME FOR THE YEAR

(2,674,801

)

218,385

Total comprehensive (loss)/income attributable to:
Owners of the parent (1,894,116 ) 98,865
Non-controlling interests (780,685 ) 119,520
(2,674,801 ) 218,385

Silvro Ltd (Registered number: 12791450)

Consolidated Balance Sheet
31 August 2024

2024 2023
Notes £ £ £
FIXED ASSETS
Intangible assets 9 379,705 611,638
Tangible assets 10 23,597,018 19,058,966
Investments 11
Interest in joint venture
Share of gross assets 1,270,643 2,476,431
Share of gross liabilities (498,985 ) (445,282 )
771,658 2,031,149
Interest in associate 74,220 (20,265 )
Other investments - 99,795
24,822,601 21,781,283

CURRENT ASSETS
Stocks 12 5,771,731 3,090,800
Debtors 13 2,857,924 3,504,353
Cash at bank and in hand 1,929,493 6,999,626
10,559,148 13,594,779
CREDITORS
Amounts falling due within one year 14 24,089,658 20,545,442
NET CURRENT LIABILITIES (13,530,510 ) (6,950,663 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

11,292,091

14,830,620

CREDITORS
Amounts falling due after more than one
year

15

(9,096,940

)

(9,857,219

)

PROVISIONS FOR LIABILITIES 19 - (3,422 )
NET ASSETS 2,195,151 4,969,979

Silvro Ltd (Registered number: 12791450)

Consolidated Balance Sheet - continued
31 August 2024

2024 2023
Notes £ £ £
CAPITAL AND RESERVES
Called up share capital 20 80 80
Share premium 21 2,496,771 2,496,771
Retained earnings 21 (387,289 ) 1,506,827
SHAREHOLDERS' FUNDS 2,109,562 4,003,678

NON-CONTROLLING INTERESTS 22 85,589 966,301
TOTAL EQUITY 2,195,151 4,969,979


The financial statements were approved by the Board of Directors and authorised for issue on 31 July 2025 and were signed on its behalf by:





Mr S Geranio - Director


Silvro Ltd (Registered number: 12791450)

Company Balance Sheet
31 August 2024

2024 2023
Notes £ £ £
FIXED ASSETS
Intangible assets 9 - -
Tangible assets 10 - -
Investments 11 3,257,407 3,257,407
3,257,407 3,257,407

CURRENT ASSETS
Debtors 13 10,409,132 8,676,852
Cash at bank 46,203 556,513
10,455,335 9,233,365
CREDITORS
Amounts falling due within one year 14 9,392,911 8,676,840
NET CURRENT ASSETS 1,062,424 556,525
TOTAL ASSETS LESS CURRENT
LIABILITIES

4,319,831

3,813,932

CAPITAL AND RESERVES
Called up share capital 20 80 80
Share premium 21 2,496,771 2,496,771
Retained earnings 21 1,822,980 1,317,081
SHAREHOLDERS' FUNDS 4,319,831 3,813,932

Company's profit for the financial year 505,899 542,029

The financial statements have been prepared 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 28 May 2025 and were signed on its behalf by:





Mr S Geranio - Director


Silvro Ltd (Registered number: 12791450)

Consolidated Statement of Changes in Equity
for the Year Ended 31 August 2024

Called up
share Retained Share
capital earnings premium
£ £ £
Balance at 1 September 2022 80 1,407,962 2,496,771

Changes in equity
Total comprehensive income - 98,865 -
Balance at 31 August 2023 80 1,506,827 2,496,771

Changes in equity
Total comprehensive loss - (1,894,116 ) -
Balance at 31 August 2024 80 (387,289 ) 2,496,771
Non-controlling Total
Total interests equity
£ £ £
Balance at 1 September 2022 3,904,813 831,200 4,736,013

Changes in equity
Dividends - (134,419 ) (134,419 )
Total comprehensive income 98,865 119,520 218,385
No description - 150,000 150,000
Balance at 31 August 2023 4,003,678 966,301 4,969,979

Changes in equity
Dividends - (100,027 ) (100,027 )
Total comprehensive loss (1,894,116 ) (780,685 ) (2,674,801 )
Balance at 31 August 2024 2,109,562 85,589 2,195,151

Silvro Ltd (Registered number: 12791450)

Company Statement of Changes in Equity
for the Year Ended 31 August 2024

Called up
share Retained Share Total
capital earnings premium equity
£ £ £ £
Balance at 1 September 2022 80 775,052 2,496,771 3,271,903

Changes in equity
Total comprehensive income - 542,029 - 542,029
Balance at 31 August 2023 80 1,317,081 2,496,771 3,813,932

Changes in equity
Total comprehensive income - 505,899 - 505,899
Balance at 31 August 2024 80 1,822,980 2,496,771 4,319,831

Silvro Ltd (Registered number: 12791450)

Consolidated Cash Flow Statement
for the Year Ended 31 August 2024

2024 2023
Notes £ £
Cash flows from operating activities
Cash generated from operations 1 32,571 5,719,049
Interest paid (1,966,560 ) (1,344,784 )
Tax paid (357,846 ) (188,967 )
Net cash from operating activities (2,291,835 ) 4,185,298

Cash flows from investing activities
Purchase of intangible fixed assets (13,433 ) (84,536 )
Purchase of tangible fixed assets (5,056,593 ) (11,099,551 )
Purchase of fixed asset investments - (82,302 )
Sale of tangible fixed assets 732,369 2,087,071
Purchase of Subsidiary net of cash (336,597 ) (1,663,181 )
Purchase of Joint Venture - (376,983 )
Joint venture loan movements (9,043 ) (578,565 )
Interest received 65,634 16,150
Dividends received - (8,747 )
Net cash from investing activities (4,617,663 ) (11,790,644 )

Cash flows from financing activities
New loans in year 2,274,909 7,964,000
Loan repayments in year (298,363 ) (3,053,470 )
Amount introduced by directors 34,075 8,000,200
Amount withdrawn by directors (71,229 ) (651,100 )
Cash introduce by minority interests - 150,000
Dividends paid to minority interests (100,027 ) (134,419 )
Net cash from financing activities 1,839,365 12,275,211

(Decrease)/increase in cash and cash equivalents (5,070,133 ) 4,669,865
Cash and cash equivalents at
beginning of year

2

6,999,626

2,329,761

Cash and cash equivalents at end of
year

2

1,929,493

6,999,626

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 August 2024

1. RECONCILIATION OF (LOSS)/PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

2024 2023
£ £
(Loss)/profit before taxation (2,891,436 ) 415,020
Depreciation charges 595,223 566,439
Profit on disposal of fixed assets (4,519 ) (279,534 )
Government grants (600 ) -
Finance costs 1,966,560 1,344,784
Finance income (65,634 ) (25,664 )
(400,406 ) 2,021,045
Decrease in stocks 389,508 108,414
Decrease/(increase) in trade and other debtors 1,123,616 (2,728,192 )
(Decrease)/increase in trade and other creditors (1,080,147 ) 6,317,782
Cash generated from operations 32,571 5,719,049

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 August 2024
31.8.24 1.9.23
£ £
Cash and cash equivalents 1,929,493 6,999,626
Year ended 31 August 2023
31.8.23 1.9.22
£ £
Cash and cash equivalents 6,999,626 2,329,776
Bank overdrafts - (15 )
6,999,626 2,329,761


3. ANALYSIS OF CHANGES IN NET DEBT

At 1.9.23 Cash flow At 31.8.24
£ £ £
Net cash
Cash at bank and in hand 6,999,626 (5,070,133 ) 1,929,493
6,999,626 (5,070,133 ) 1,929,493
Debt
Debts falling due within 1 year (322,908 ) (2,942,004 ) (3,264,912 )
Debts falling due after 1 year (7,555,564 ) 965,458 (6,590,106 )
(7,878,472 ) (1,976,546 ) (9,855,018 )
Total (878,846 ) (7,046,679 ) (7,925,525 )

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements
for the Year Ended 31 August 2024

1. STATUTORY INFORMATION

Silvro Ltd is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Going concern
The directors have considered the Group’s and Company’s ability to continue as a going concern and have concluded that it is appropriate to prepare the financial statements on a going concern basis.

The directors have provided confirmation that they will not demand repayment of amounts due to them under Directors’ Loan Accounts where doing so would impair the Group’s or Company’s ability to meet their obligations as they fall due. Additionally, in the event of withdrawal or non-renewal of banking facilities, the directors have confirmed their intention to provide such financial support as is necessary to enable the Group and Company to continue trading for the foreseeable future.

Basis of consolidation
The consolidated financial statements include the financial statements of the company and its subsidiary undertakings drawn up to the year end date. The acquisition method of accounting has been adopted. Under this method the results of the subsidiaries acquired or sold are consolidated for the periods from or to the date on which control passed. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by the group. All intra group transactions, balances, income and expenses are eliminated on consolidation.

The company, as permitted by section 408 of the Companies Act 2006, does not include its own profit and loss account in these financial statements although this was approved at the same date as these financial statements.

Associates and joint ventures
The group has associated undertakings and joint ventures, the details of which are shown in the 'Fixed Asset Investments' note. The group include the associated undertakings and joint ventures using the equity method in line with the requirements.

Significant judgements and estimates
In the application of the group's accounting policies, management is required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis.

The key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are described below:

(a) Determining net book value of tangible fixed assets
In determining the net book value of tangible fixed assets, management estimate both the residual value and the useful economic lives of the assets. Both judgements rely on the experience of management.

(b) Determining net realisable values of stocks
In determining the net realisable value of stocks, management takes into account the most reliable evidence available at the dates the estimates are made.

(c) Trade debtors
The directors carefully consider the recoverability of trade debtors based on their experience of customers' payment history and the likelihood of recovery.

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

2. ACCOUNTING POLICIES - continued

Revenue
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of homes

Revenue from the sale of homes is recognised when all of the following conditions are satisfied:

- the Company has transferred the significant risks and rewards of ownership to the buyer;

- the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the home sold;

- the amount of revenue can be measured reliably;

- it is probable that the Company will receive the consideration due under the transaction; and

- the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Ground rents and utilities recharged are recognised as they fall due and in the period to which they relate.

Where payments are received from customers in advance of services provided, the amounts are recorded as deferred income and included as part of creditors due within one year.

Owners' site fees are recognised on a straight-line basis over the twelve month period to which invoiced amounts relate.

For accommodation hire bookings, where the Group is acting as an agent on behalf of the homeowner, the Group share of turnover is recognised at the point the service is provided with all deposits deferred until this point.

Retail and other income are recognised at the point of sale.

Dividend income is recognised when the right to receive payment is established.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2018, is being amortised evenly over its estimated useful life of five years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Computer software is being amortised evenly over its estimated useful life of nil years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Freehold property - 2% on cost, Land is not depreciated, straight line over 50 years and straight line over 20 years
Plant and machinery - 25% on reducing balance and 20% on cost
Fixtures and fittings - 25% on reducing balance, 20% on cost and 5% on cost
Motor vehicles - 50% on cost, 25% on reducing balance and 20% on cost
Computer equipment - 25% on reducing balance and 25% on cost

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

2. ACCOUNTING POLICIES - continued

Investments in associates
Investments in associate undertakings are recognised at cost.

Investments comprise of unquoted shares in subsidiaries and joint ventures which are stated at cost less impairment. Impairment losses are recognised immediately in the income statement. The details of the investments are shown in the 'Fixed Asset Investments' note including the joint venture using the equity method in line with requirements.

Stocks
Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

Financial instruments
Financial assets and financial liabilities are recognised when the Group becomes a party to the contractual provisions of the instrument.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered.

An equity instrument is any contract that evidences a residual interest in the assets of the Group after deducting all its liabilities.

All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction.

If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Financial assets and liabilities are only offset in the statement of financial position when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Financial assets are derecognised when and only when a) the contractual rights to the cash flows from the financial asset expire or are settled, b) the Company transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or c) the Company, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.

Financial liabilities are derecognised only when the obligation specified in the contract is discharged, cancelled, or expires.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease term and their useful lives.

The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the profit and loss account over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis.

Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

3. TURNOVER

The turnover and loss (2023 - profit) before taxation are attributable to the one principal activity of the group.

An analysis of turnover by class of business is given below:

2024 2023
£ £
Mobile Home Sales 10,969,816 22,207,253
Ground rents 967,828 653,920
Utilities/repairs recharged 670,813 631,601
Management fees receivable 1,833,786 629,984
Restaurant sales 188,624 94,256
lodge lettings 3,494,224 1,561,014
Shop & competition sales 120,015 -
18,245,106 25,778,028

An analysis of turnover by geographical market is given below:

2024 2023
£ £
United Kingdom 18,245,106 25,778,028
18,245,106 25,778,028

4. EMPLOYEES AND DIRECTORS
2024 2023
£ £
Wages and salaries 3,489,494 4,324,218
Social security costs 331,553 434,998
Other pension costs 65,312 81,320
3,886,359 4,840,536

The average number of employees during the year was as follows:
2024 2023

Administrative 54 75
Production 50 55
104 130

2024 2023
£ £
Directors' remuneration 168,426 49,500

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

5. OPERATING (LOSS)/PROFIT

The operating loss (2023 - operating profit) is stated after charging/(crediting):

2024 2023
£ £
Hire of plant and machinery - 197
Other operating leases 272,266 272,030
Depreciation - owned assets 401,164 310,155
Depreciation - assets on hire purchase contracts or finance leases 3,227 -
Profit on disposal of fixed assets (4,519 ) (279,534 )
Goodwill amortisation 160,040 240,290
Computer software amortisation 30,792 15,995
Auditors' remuneration 64,768 63,905
Auditors' remuneration for non audit work 21,485 42,758

6. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£ £
Bank loan interest 663,581 251,352
Directors loan interest 1,206,759 781,786
Other interest 18,920 8,336
DF Capital interest 77,300 -
Loan - 303,310
1,966,560 1,344,784

7. TAXATION

Analysis of the tax (credit)/charge
The tax (credit)/charge on the loss for the year was as follows:
2024 2023
£ £
Current tax:
UK corporation tax 16,910 334,638
Under/Over provision for tax (131,683 ) (2,598 )
Total current tax (114,773 ) 332,040

Deferred tax (101,862 ) (135,405 )
Tax on (loss)/profit (216,635 ) 196,635

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

7. TAXATION - continued

Reconciliation of total tax (credit)/charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£ £
(Loss)/profit before tax (2,891,436 ) 415,020
(Loss)/profit multiplied by the standard rate of corporation tax in the UK
of 25 % (2023 - 25 %)

(722,859

)

103,755

Effects of:
Expenses not deductible for tax purposes 407,036 77,608
Income not taxable for tax purposes (1,047 ) (214,140 )
Capital allowances in excess of depreciation - (57,553 )
Depreciation in excess of capital allowances 112,243 -
Utilisation of tax losses 110,813 6,221
Adjustments to tax charge in respect of previous periods (131,859 ) 155,946
Deferred tax movement (101,862 ) (135,405 )
Bonus not paid - 55,862
Capital gain 60,758 82,872
Apportionment for tax rate - 121,469
Losses carried forward 50,142 -
Total tax (credit)/charge (216,635 ) 196,635

8. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


9. INTANGIBLE FIXED ASSETS

Group
Computer
Goodwill software Totals
£ £ £
COST
At 1 September 2023 678,868 84,536 763,404
Additions (54,534 ) 13,433 (41,101 )
At 31 August 2024 624,334 97,969 722,303
AMORTISATION
At 1 September 2023 135,771 15,995 151,766
Amortisation for year 160,040 30,792 190,832
At 31 August 2024 295,811 46,787 342,598
NET BOOK VALUE
At 31 August 2024 328,523 51,182 379,705
At 31 August 2023 543,097 68,541 611,638

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

9. INTANGIBLE FIXED ASSETS - continued

Group

Goodwill includes negative goodwill, with a carrying value of £299,156, being cost of £309,471 (2023: £Nil) and carried forward amortisation of £10,315 (2023: £Nil).

10. TANGIBLE FIXED ASSETS

Group
Freehold Improvements Plant and
property to property machinery
£ £ £
COST
At 1 September 2023 19,010,181 - 167,621
Additions 5,197,677 237,548 52,911
Disposals (493,554 ) (237,548 ) (12,470 )
At 31 August 2024 23,714,304 - 208,062
DEPRECIATION
At 1 September 2023 300,088 - 64,423
Charge for year 288,510 - 42,856
Eliminated on disposal (10,971 ) - (4,751 )
At 31 August 2024 577,627 - 102,528
NET BOOK VALUE
At 31 August 2024 23,136,677 - 105,534
At 31 August 2023 18,710,093 - 103,198

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£ £ £ £
COST
At 1 September 2023 174,976 87,434 110,128 19,550,340
Additions 131,179 37,501 13,477 5,670,293
Disposals (1,931 ) - - (745,503 )
At 31 August 2024 304,224 124,935 123,605 24,475,130
DEPRECIATION
At 1 September 2023 29,441 22,958 74,464 491,374
Charge for year 31,811 28,048 13,166 404,391
Eliminated on disposal (1,931 ) - - (17,653 )
At 31 August 2024 59,321 51,006 87,630 878,112
NET BOOK VALUE
At 31 August 2024 244,903 73,929 35,975 23,597,018
At 31 August 2023 145,535 64,476 35,664 19,058,966

Certain assets of the group are pledged as security.

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

10. TANGIBLE FIXED ASSETS - continued

Group

Fixed assets, included in the above, which are held under hire purchase contracts or finance leases are as follows:
Motor
vehicles
£
COST
Additions 24,116
At 31 August 2024 24,116
DEPRECIATION
Charge for year 3,227
At 31 August 2024 3,227
NET BOOK VALUE
At 31 August 2024 20,889

11. FIXED ASSET INVESTMENTS

Group
Interest in
joint Interest in
venture associate Totals
£ £ £
COST
At 1 September 2023 2,031,149 (20,265 ) 2,010,884
Share of profit/(loss) (64,159 ) 94,485 30,326
Impairments (228,918 ) - (228,918 )
Acquired with subsidiary (966,414 ) - (966,414 )
At 31 August 2024 771,658 74,220 845,878
NET BOOK VALUE
At 31 August 2024 771,658 74,220 845,878
At 31 August 2023 2,031,149 (20,265 ) 2,010,884

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

Group

Interest in joint venture

The group's aggregate share of joint ventures at the year end is as follows:

2024 2023
£ £
(Loss)/profit before tax (12,771 ) 37,121
Taxation - (7,364 )
(Loss)/profit after tax (12,771 ) 29,757

Share of assets
Fixed assets 355,994 356,364
Current assets 304,248 2,120,067

Share of liabilities
Share of liabilities due within one year (8,496 ) (420,925 )
Share of liabilities due after one year or more (490,489 ) (24,357 )


Share of net assets 161,257 2,031,149

The reclassification/transfer shown above has arisen on the acquisition of the balancing 50% interest in Cissonius Developments Ltd. This is the reclassification of the interest which was previously categorised as a joint venture. With the holding having increased to 100%, the investment is now classified as a subsidiary.


Interest in associate

The group's aggregate share of the associate at the year end is as follows:

2024 2023
£ £
Profit/(loss) before tax 94,485 (20,265 )
Taxation - -
Profit/(loss) after tax 94,485 (20,265 )

Share of assets
Fixed assets - -
Current assets 74,265 151,929

Share of liabilities
Share of liabilities due within one year - (172,194 )
Share of liabilities due after one year or more - -


Share of net assets/(liabilities) 74,265 (20,265 )

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

11. FIXED ASSET INVESTMENTS - continued

Company
Shares in Interest in
group joint
undertakings venture Totals
£ £ £
COST
At 1 September 2023
and 31 August 2024 2,496,851 760,556 3,257,407
NET BOOK VALUE
At 31 August 2024 2,496,851 760,556 3,257,407
At 31 August 2023 2,496,851 760,556 3,257,407


Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

11. FIXED ASSET INVESTMENTS - continued


Details of the subsidiary companies, all of which are included in the consolidation are set out below:


Name of Company
Country of
incorporation

Activity
Ordinary shares
held


SRG Park Holdings Limited

England
Park operator and
developer

80%

Aspire Parks Limited * England Park operator 80%

Mill House Park Homes Limited * England Park operator 80%

SRG Parks Limited * England Park Operator 80%

Stonerush Limited * England Park Operator 80%

Southern Halt Limited * England Park Operator 80%

Manleigh Park Limited * England Park Operator 80%

Srafford Moor Limited* England Park Operator 80%

Sunseeker Holiday Homes Limited
*

England
Manufacture of holiday
homes

82.50%

Cissonius Developments Limited England Park Developer 80%

Registered Office: Marfleet Works, Valetta Street, Kingston upon Hull, East Riding, HU9 5NP

The registered office of the above subsidiaries is 1 Saxon, Headway Business Park Corby, Northamptonshire NN18 9EZ, unless otherwise stated.

Joint ventures are detailed below:


Joint Venture
Country of
incorporation

Activity
Ordinary
shares held

Year end

New Chapter Villages Limited * England Park developer 50% 30 Apr
Registered Office: Unit 4 Shieling Court, Corby, Northamptonshire, NN18 9QD

Salcombe Country Park Limited England Holiday Park 50% 30 Apr

Registered Office 31/33 Commercial Road, Poole, BH14 0HU

Associates are detailed below:


Associates
Country of
incorporation

Activity
Ordinary
shares held

Year end


Charteroak Management Limited *

England
Management
of Parks

25%

31 Aug

Registered Office: 1 Saxon, Headway Business Park Corby, Northamptonshire NN18 9EZ

* Indirect holding

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

12. STOCKS

Group
2024 2023
£ £
Stocks 5,186,124 1,972,740
Work-in-progress 386,324 585,293
Finished goods 199,283 532,767
5,771,731 3,090,800

13. DEBTORS

Group Company
2024 2023 2024 2023
£ £ £ £
Amounts falling due within one year:
Trade debtors 991,115 1,220,704 - -
Amounts owed by group undertakings - - 10,377,256 8,676,852
Amounts owed by joint ventures 9,043 - - -
Other debtors 982,717 1,301,919 31,876 -
Tax 60,000 - - -
VAT 32,139 194,070 - -
Deferred tax asset 71,766 - - -
Prepayments and accrued income 172,835 634,187 - -
Prepayments 124,374 153,473 - -
2,443,989 3,504,353 10,409,132 8,676,852

Amounts falling due after more than one year:
Trade debtors 410,850 - - -
Other debtors 3,085 - - -
413,935 - - -

Aggregate amounts 2,857,924 3,504,353 10,409,132 8,676,852

Deferred tax asset
Group Company
2024 2023 2024 2023
£ £ £ £
Deferred tax 71,766 - - -

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£ £ £ £
Bank loans and overdrafts (see note 16) 2,820,912 322,908 - -
Other loans (see note 16) 444,000 - - -
Trade creditors 846,050 2,123,275 - -
Tax 36,779 334,625 9,930 1,094
Social security and other taxes 91,069 95,802 - -
VAT - - 7,663 2,330
Other creditors 2,932,936 1,832,543 75,082 58,767
Directors' current accounts 11,824,602 11,861,756 7,962,846 8,000,000
Accruals and deferred income 1,918,440 1,457,920 - -
Accrued expenses 3,174,870 2,516,613 1,337,390 614,649
24,089,658 20,545,442 9,392,911 8,676,840

15. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group
2024 2023
£ £
Bank loans (see note 16) 6,194,306 7,465,564
Other loans (see note 16) 395,800 90,000
Other creditors 2,351,668 2,301,655
Accruals and deferred income 155,166 -
9,096,940 9,857,219

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

16. LOANS

An analysis of the maturity of loans is given below:

Group
2024 2023
£ £
Amounts falling due within one year or on demand:
Bank loans 2,820,912 322,908
Other loans 444,000 -
3,264,912 322,908
Amounts falling due between one and two years:
Bank loans - 1-2 years 79,070 2,700,176
Other loans - 1-2 years 395,800 90,000
474,870 2,790,176
Amounts falling due between two and five years:
Bank loans - 2-5 years 6,115,236 816,421
Amounts falling due in more than five years:
Repayable by instalments
Bank loans more 5 yr by instal - 3,948,967

Other Loans includes:-

- An interest free loan of £740,000 secured against ten sited park homes located at Mulberry Court. The loan has been provided by a business associate of the ultimate controlling party. The loan is repayable over a maximum two year period, at the rate of £74,000 per unit sold, repayable on the completed sale of each unit.

- Loans of £99,800 from the management/directors of Sunseeker Holiday Homes Ltd. These loans are interest free. Those owing to the current ongoing Sunseeker management team are subject to a restriction on repayment which renders them repayable only once all inter company loans are repaid by Sunseeker to its parent company.

17. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Non-cancellable
operating leases
2024 2023
£ £
Within one year 290,757 122,037
Between one and five years 197,107 208,866
487,864 330,903

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

18. SECURED DEBTS

The following secured debts are included within creditors:

Group
2024 2023
£ £
Bank loans 9,015,218 7,788,472

The legal mortgage is secured upon the land at Rose Farm touring park and Homer mobile home park, owned by SRG Park Holdings Ltd. Interest is charged at 1.75% per annum.

Bank loans hold fixed and floating charges over all assets. Interest is charged at 2.5%, per annum and 3.99% and 4% over the Bank of England base rate.

19. PROVISIONS FOR LIABILITIES

Group
2024 2023
£ £
Deferred tax - 3,422

Group
Deferred tax
£
Balance at 1 September 2023 3,422
Credit to Income Statement during year (75,188 )
Balance at 31 August 2024 (71,766 )

20. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £ £
80 Ordinary £1.00 80 80

21. RESERVES

Group
Retained Share
earnings premium Totals
£ £ £

At 1 September 2023 1,506,827 2,496,771 4,003,598
Deficit for the year (1,894,116 ) - (1,894,116 )
At 31 August 2024 (387,289 ) 2,496,771 2,109,482

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

21. RESERVES - continued

Company
Retained Share
earnings premium Totals
£ £ £

At 1 September 2023 1,317,081 2,496,771 3,813,852
Profit for the year 505,899 505,899
At 31 August 2024 1,822,980 2,496,771 4,319,751


22. NON-CONTROLLING INTERESTS

2024 2023
Reconciliation of Minority interest £    £   
Balance b/fwd 966,301 831,200
Share of profit / (loss) of subsidiaries (780,685 119,520
Dividends paid (100,027 (134,419 )
Equity Introduced - 150,000
Closing Minority interest 85,589 966,301

23. CAPITAL COMMITMENTS
2024 2023
£ £
Contracted but not provided for in the
financial statements - -

24. OTHER FINANCIAL COMMITMENTS

The company has provided a fixed and floating charge over all assets including a negative pledge, for certain bank loans within the group.

25. RELATED PARTY DISCLOSURES

Entities over which the entity has control, joint control or significant influence

2024 2023
£    £   
Sales and recharges - 25,745
Interest receivable 29,462 13,148
Amounts due from Joint Ventures 695,203 514,005

Interest is being accrued on long term loans at 4% over the Bank of England base rate.

Other related parties to the entity

£    £   
Interest charges 1,206,759 781,786
Amounts due to related parties and key management of the group 11,824,602 11,861,756

Interest is being accrued on long term loans at 2% and 4% over the Bank of England base rate.

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

26. POST BALANCE SHEET EVENTS

Subsequent to the balance sheet date Sunseeker Holiday Homes Ltd, a subsidiary holding, entered into a Loan Repayment and Share Transfer Deed of Agreement with the Dennis Ashton (DA), Richard Moore (RM), Mark Christison (MC), and SRG Park Holdings Limited (SRG).

The Agreement provides for the repayment of Shareholder Loans owed to MC and SRG and the transfer of certain Shares, structured to alter the Company's capital structure and ownership.

Certain shares held by SRG and MC have been transferred to DA and RM by way of gift for nil consideration. Following these initial transfers, the shareholdings have become: SRG 46.75%, MC 2.75%, DA 25.25%, and RM 25.25%.

Monthly repayments towards the outstanding balances of the MC and SRG Shareholder Loans are scheduled to commence on 1st January 2026. The commencement date may be brought forward if the Company meets certain criteria before January 2026.

Further share transfers from SRG and MC to DA and RM are conditional upon the reduction of the aggregate outstanding balance of the MC and SRG Shareholder Loans.

The final share transfer stage occurs when the combined MC and SRG loan balance is nil. This would result in a final shareholding structure where SRG holds 0%, MC holds 0%, DA holds 50%, and RM holds 50%. These subsequent transfers are also by way of gift for nil consideration.

Upon the full and irrevocable repayment of their respective Shareholder Loans and completion of applicable share transfers, MC is to release the MC Debenture and related obligations, and SRG is to release the SRG Debenture and related obligations. MC and SRG will also be released from certain prior agreements, including the Shareholders Agreement and Deed of Priority.

Until the MC and SRG Shareholder Loans are fully repaid, the Company is subject to various restrictions without prior written consent from MC and SRG. These include inter alia limitations on declaring dividends, repaying other shareholder loans, incurring certain new debt or security, disposing of material assets outside the ordinary course of business etc..

The obligations to make repayments and transfer shares are subject to the Company being solvent at the time of these actions and reasonably expected to remain solvent for the following 12 months, taking into account the effect of these actions.

This Agreement represents a significant post-balance sheet event that will materially impact the Company's debt levels, financing arrangements, security over assets, ownership structure, governance, and future cash flow management.

27. ULTIMATE CONTROLLING PARTY

The ultimate controlling parties are Mr and Mrs Geranio.

Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

28. BUSINESS COMBINATION

During March 2024 SRG Parks Ltd, acquired 100% of the share capital of Stafford Moor Limited. The acquisition method of accounting has been adopted.

The following table summarises the consideration paid by the company for the fair value of the assets acquired and liabilities assumed at the acquisition date.

Book Values Adjustments Fair Values
£    £    £   
Fixed Assets
Tangible assets 376,151 - 375,151

Current Assets
Debtors 241,677 - 241,677
Cash at bank and in hand 13,314 - 13,314
Stock 16,000 - 16,000

Current Liabilities
Creditors within one year (436,852 ) - (436,852 )


Net Assets 210,290 - 210,290

Total identifiable net assets acquired 210,290
During June 2024 SRG Park Holding Ltd, acquired 50% of the share capital of Cissonius Developments Limited, a company which was previously a joint venture, bringing the total ownership of the company to 100%. The acquisition method of accounting has been adopted.

The following table summarises the consideration paid by the company for the fair value of the assets acquired and liabilities assumed at the acquisition date.


Book
Values

Adjustments

Fair Values
£    £    £   
Fixed Assets
Tangible assets - - 375,151

Current Assets
Debtors 149,664 - 149,664
Cash at bank and in hand 6,780 - 6,780
Stock 3,054,439 - 3,054,439

Current Liabilities
Creditors within one year (2,591,940 ) - (2,591,940 )

Net Assets 618,943 - 618,943

Total identifiable net assets acquired 618,943




Silvro Ltd (Registered number: 12791450)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2024

For cash flow purpose the amounts are disclosed as follows:


Manleigh
Park
Stafford
Moor
Cissonius
Developments

Total
Cash consideration 2,710 475,000 - 477,710
Additional fees less indebtness - (121,019 ) - (121,019 )
Fair value of equity instruments issued - - - -
Cash Acquired - (13,314 ) (6,780 ) (20,094 )
Net cash outflow 2,710 340,667 (6,780 ) 336,597

The cash consideration for Manleigh Park Limited was additional consideration due for the subsidiary purchased and consolidated in the prior year.

The amount of goodwill recognised at the acquisition date of Stafford Moor Limited was £242,428 and is written down over its useful life of 5 years.

The amount of goodwill recognised at the acquisition date of Cissonius Developments Limited was £(309,471) and is written down over its useful life of 5 years.

Current year results since acquisition of the companies are:


Stafford
Moor
Cissonius
Developments
£    £   
Turnover 359,018 -
Operating profit / (Loss) (61,502 ) (7,550 )
Profit/(Loss) before tax (114,124 ) (26,184 )
Taxation (45 ) (25,984 )

Fair value adjustments
Certain freehold properties were held at the date of acquisition at cost or deemed cost (following transition to FRS 102). Have been included at their fair value.

Accounting policy alignment
No adjustments arose from accounting policy alignment.