Company registration number 04375706 (England and Wales)
SYBARITE UK LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
SYBARITE UK LIMITED
COMPANY INFORMATION
Directors
S R Mitchell
J T McIntosh
Secretary
J T McIntosh
Company number
04375706
Registered office
2nd Floor, Regis House
45 King William Street
London
United Kingdom
EC4R 9AN
Auditor
Azets Audit Services
2nd Floor
Regis House
45 King William Street
London
United Kingdom
EC4R 9AN
Business address
Penthouse
The Aircraft Factory
100 Cambridge Grove
London
W6 0LE
SYBARITE UK LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 34
SYBARITE UK LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group continued to be that of the provision of architectural services.
Review of the business
The group's performance for the year is set out in the Group Statement of Comprehensive Income on page 8. The turnover for the year was £17,821,484 (2023: £16,622,409). The profit before taxation for the year was £7,304,976 (2023: £7,967,313). Revenue was impacted by the completion of several key projects and the deferral of others into the next fiscal period. This, in turn, affected profitability, with a corresponding decline in profit before taxation. The results for the year were in accordance with the expectations of the board of directors and they look forward to the future with confidence.
There was a dividend distribution of retained profits of £3,050,980 during the year, (2023: £4,056,162). Net assets have increased to £17,098,317 (2023: £16,981,218). The group has no borrowings and the board of directors are satisfied that the year-end Group Balance Sheet continues to show a financially strong and stable position.
Principal risks and uncertainties
The board of directors has assessed the principal risks and uncertainties facing the group. This is subject to regular review. The group seeks to mitigate its risks by considering the potential impact and likelihood together with applying a monitoring and control process at operational level.
Foreign Exchange Risk
The group makes sales around the world, and as such is vulnerable to movements in global exchange rates. Foreign exchange risk in contracts is closely monitored by management.
Liquidity risk
The group is managed to ensure that liquidity risk is minimal. Cash balances are monitored to limit undue exposure.
Operational and technology risk
Operational and technology risks arise from failure of people processes and systems together with external events in areas such as complaints, standards of service, brand management, pricing, improper handling of confidential information, containment of costs and accounting controls. The group actively monitors and reviews the controls in place together with the systems in operation.
SYBARITE UK LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators
The group has several performance indicators to ensure that objectives set by the board of directirs are met.
Turnover amounted to £17,821,484 (2023: £16,622,409) an increase of 7.2%.
Net profit margin for 2024 was 17.85%, a decrease from prior year net profit margin of 41.0%.
The group has no borrowings and cash and current asset investment balances at the year end were £12,016,101 (2023: £8,721,778) a increase of 37.8%.
The directors consider the group is balance sheet is in a strong position at the year end and will continue to monitor the group's performance.
Future developments
Looking ahead, the group remains focused on diversifying its portfolio across both established and emerging markets. Key strategic initiatives include targeted efforts to raise the corporate profile, participation in competitive tenders, formal registrations within the Middle East and Shanghai, and leveraging existing client relationships to drive sustainable growth.
Going concern
At the time of approving the financial statements, the directors have reviewed forecasts and cash flow projections, including the current economic outlook and pipeline of work, to assess the group's financial resources over the next 12 months and have reasonable expectations that the group will be able to meet its financial obligations when falling due.
On that basis, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
S R Mitchell
Director
16 September 2025
SYBARITE UK LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £3,050,980 (2023: £4,056,162). The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
S R Mitchell
J T McIntosh
Auditor
Azets Audit Services were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
S R Mitchell
Director
16 September 2025
SYBARITE UK LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors are responsible for preparing the Annual Report 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 group and company, 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;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
SYBARITE UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SYBARITE UK LIMITED
- 5 -
Opinion
We have audited the financial statements of Sybarite UK Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including 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 the parent company's affairs as at 31 December 2024 and of the group's profit 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.
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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company 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 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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 our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
SYBARITE UK LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SYBARITE UK LIMITED
- 6 -
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 their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which 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 directors' responsibilities statement, 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 is 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 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 parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's 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 an auditor's report 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.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
SYBARITE UK LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SYBARITE UK LIMITED
- 7 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Reviewing minutes of meetings of those charged with governance;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the entity through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and 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 indicators of potential bias.
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 financial statements, as we will be less likely to become aware of instances of non-compliance. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
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 an auditor's report 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.
Ravi Hungsraz (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
16 September 2025
Chartered Accountants
Statutory Auditor
2nd Floor
Regis House
45 King William Street
London
United Kingdom
EC4R 9AN
SYBARITE UK LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
17,821,484
16,622,409
Cost of sales
(4,910,532)
(3,852,013)
Gross profit
12,910,952
12,770,396
Administrative expenses
(6,165,672)
(4,999,949)
Other operating income
148,570
-
Operating profit
4
6,893,850
7,770,447
Interest receivable and similar income
8
438,119
196,866
Interest payable and similar expenses
9
(7,484)
Profit before taxation
7,324,485
7,967,313
Tax on profit
10
(4,141,774)
(1,146,481)
Profit for the financial year
26
3,182,711
6,820,832
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
SYBARITE UK LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
12
2,619
4,365
Tangible assets
13
1,264,257
1,324,341
Investments
14
44,500
1,311,376
1,328,706
Current assets
Debtors
16
7,524,765
8,227,450
Cash at bank and in hand
12,016,101
8,721,778
19,540,866
16,949,228
Creditors: amounts falling due within one year
17
(3,428,296)
(869,256)
Net current assets
16,112,570
16,079,972
Total assets less current liabilities
17,423,946
17,408,678
Creditors: amounts falling due after more than one year
18
(214,118)
(275,702)
Provisions for liabilities
Provisions
19
59,258
Deferred tax liability
20
96,879
92,500
(96,879)
(151,758)
Net assets
17,112,949
16,981,218
Capital and reserves
Called up share capital
24
10
10
Other reserves
65,022
65,022
Profit and loss reserves
26
17,047,917
16,916,186
Total equity
17,112,949
16,981,218
The financial statements were approved by the board of directors and authorised for issue on 16 September 2025 and are signed on its behalf by:
16 September 2025
S R Mitchell
Director
Company registration number 04375706 (England and Wales)
SYBARITE UK LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
12
2,619
4,365
Tangible assets
13
1,264,257
1,324,341
Investments
14
55,518
11,018
1,322,394
1,339,724
Current assets
Debtors
16
7,524,765
8,227,694
Cash at bank and in hand
12,010,564
8,710,869
19,535,329
16,938,563
Creditors: amounts falling due within one year
17
(3,428,001)
(869,256)
Net current assets
16,107,328
16,069,307
Total assets less current liabilities
17,429,722
17,409,031
Creditors: amounts falling due after more than one year
18
(214,118)
(275,702)
Provisions for liabilities
Provisions
19
59,258
Deferred tax liability
20
96,879
92,500
(96,879)
(151,758)
Net assets
17,118,725
16,981,571
Capital and reserves
Called up share capital
24
10
10
Other reserves
65,022
65,022
Profit and loss reserves
26
17,053,693
16,916,539
Total equity
17,118,725
16,981,571
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £3,188,135 (2023 - £6,821,185 profit).
The financial statements were approved by the board of directors and authorised for issue on 16 September 2025 and are signed on its behalf by:
16 September 2025
S R Mitchell
Director
Company registration number 04375706 (England and Wales)
SYBARITE UK LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
10
-
14,151,516
14,151,526
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
6,820,832
6,820,832
Dividends
11
-
-
(4,056,162)
(4,056,162)
Equity settled share-based payments
-
65,022
-
65,022
Balance at 31 December 2023
10
65,022
16,916,186
16,981,218
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
3,182,711
3,182,711
Dividends
11
-
-
(3,050,980)
(3,050,980)
Balance at 31 December 2024
10
65,022
17,047,917
17,112,949
SYBARITE UK LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
10
-
14,151,516
14,151,526
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
6,821,185
6,821,185
Dividends
11
-
-
(4,056,162)
(4,056,162)
Equity settled share-based payments
-
65,022
-
65,022
Balance at 31 December 2023
10
65,022
16,916,539
16,981,571
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
3,188,134
3,188,134
Dividends
11
-
-
(3,050,980)
(3,050,980)
Balance at 31 December 2024
10
65,022
17,053,693
17,118,725
SYBARITE UK LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
33
6,022,640
6,045,607
Interest paid
(7,484)
Income taxes refunded/(paid)
88,025
(2,475,911)
Net cash inflow from operating activities
6,103,181
3,569,696
Investing activities
Purchase of tangible fixed assets
(228,914)
(146,895)
Proceeds from disposal of tangible fixed assets
18,742
11,987
Interest received
438,119
196,866
Net cash generated from investing activities
227,947
61,958
Financing activities
Repayment of directors loans
14,175
(667,297)
Dividends paid to equity shareholders
(3,050,980)
(4,056,162)
Net cash used in financing activities
(3,036,805)
(4,723,459)
Net increase/(decrease) in cash and cash equivalents
3,294,323
(1,091,805)
Cash and cash equivalents at beginning of year
8,721,778
9,813,583
Cash and cash equivalents at end of year
12,016,101
8,721,778
SYBARITE UK LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
34
6,028,028
6,045,718
Interest paid
(7,484)
Income taxes refunded/(paid)
88,025
(2,475,911)
Net cash inflow from operating activities
6,108,569
3,569,807
Investing activities
Purchase of tangible fixed assets
(228,914)
(146,895)
Proceeds from disposal of tangible fixed assets
18,742
11,987
Purchase of subsidiaries
(11,018)
Interest received
438,103
196,864
Net cash generated from investing activities
227,931
50,938
Financing activities
Repayment of directors loans
14,175
(667,297)
Dividends paid to equity shareholders
(3,050,980)
(4,056,162)
Net cash used in financing activities
(3,036,805)
(4,723,459)
Net increase/(decrease) in cash and cash equivalents
3,299,695
(1,102,714)
Cash and cash equivalents at beginning of year
8,710,869
9,813,583
Cash and cash equivalents at end of year
12,010,564
8,710,869
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information
Sybarite UK Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 2nd Floor, Regis House, 45 King William Street, London, United Kingdom, EC4R 9AN.
The group consists of Sybarite UK Limited and all of its subsidiaries.
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 £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Sybarite UK Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
1.4
Going concern
The group has a strong balance sheet with net assets of £17,098,317 (2023: £16,981,218) including a cash at bank balance of £12,016,101 (2023: £8,721,778). The group remains profitable, with profits of £3,168,079 (2023: £6,820,832).
At the time of approving the financial statements, the directors have reviewed forecasts and cash flow projections, including the current economic outlook and pipeline of work, to assess the group’s financial resources over the next 12 months and have reasonable expectations that the group will be able to meet its financial obligations when falling due.
On that basis, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Turnover is shown net of VAT and other sales related taxes.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the level of progress on projects, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered. When a contract is expected to make a loss, the expected loss is recognised immediately where cost recovery is not probable.
1.6
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Domains
Straight line over 10 years
1.7
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.
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
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:
Leasehold land and buildings
Straight line over lease term
Fixtures and fittings
25% Reducing balance basis
Computers
33 1/3% Reducing balance basis
Motor vehicles
25% Reducing balance basis
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 recognised in the profit and loss account.
1.8
Fixed asset investments
In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.10
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.11
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Impairment of financial assets
Financial assets are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
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 group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.12
Equity instruments
Equity instruments issued by the group 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 group.
1.13
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.14
Provisions
Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.15
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.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Share-based payments
Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black-Scholes model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.
When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.
Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.
1.18
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 leased asset are consumed.
1.19
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Dilapidations provision
Recognition of an accrued provision for building dilapidations.
Recoverability of trade debtor balances
The directors review outstanding trade debtor balances on an individual account basis and make a provision where full settlement of the debt is not expected. Should the level of settlement be lower than estimated, this would impact on future results and future cash flows.
Stage of completion
The group estimates the stage of completion of each project. This involves assessing the work completed relative to the total work expected, usually based on factors like the number of labour hours and costs involved.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Architecture services
17,821,484
16,622,409
2024
2023
£
£
Turnover analysed by geographical market
UK
329,772
789,244
Europe
285,398
192,729
Rest of the world
17,206,314
15,640,436
17,821,484
16,622,409
2024
2023
£
£
Other revenue
Interest income
438,119
196,866
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses/(gains)
62,055
(29,701)
Depreciation of owned tangible fixed assets
279,737
263,422
Profit on disposal of tangible fixed assets
(9,481)
(1,787)
Amortisation of intangible assets
1,746
1,746
Share-based payments
-
65,022
Operating lease charges
903,158
940,556
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
36,000
29,500
For other services
All other non-audit services
6,500
6,000
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
101
90
101
90
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
5,059,641
4,350,249
5,059,641
4,350,249
Social security costs
725,645
451,086
725,645
451,086
Pension costs
360,846
359,985
360,846
359,985
6,146,132
5,161,320
6,146,132
5,161,320
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
533,045
329,600
Company pension contributions to defined contribution schemes
28,750
22,500
561,795
352,100
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023 - 2).
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
299,179
165,966
Company pension contributions to defined contribution schemes
14,583
11,250
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
322,437
38,114
Other repayment interest
115,682
158,752
Total income
438,119
196,866
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
322,437
38,114
9
Interest payable and similar expenses
2024
2023
£
£
Other finance costs:
Other interest
7,484
-
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
3,914,418
1,567,970
Adjustments in respect of prior periods
222,977
(1,097,218)
Total UK current tax
4,137,395
470,752
Foreign current tax on profits for the current period
683,967
Total current tax
4,137,395
1,154,719
Deferred tax
Origination and reversal of timing differences
4,379
(8,238)
Total tax charge
4,141,774
1,146,481
On 1 April 2023, the main rate of corporation tax increased from 19% to 25%.
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:
2024
2023
£
£
Profit before taxation
7,324,485
7,967,313
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
1,831,121
1,872,319
Tax effect of expenses that are not deductible in determining taxable profit
19,975
52,289
Change in unrecognised deferred tax assets
4,379
(8,238)
Permanent capital allowances in excess of depreciation
10,300
3,727
Research and development tax credit
(360,365)
Under/(over) provided in prior years
222,977
Irrecoverable foreign tax, including adjustments in respect of prior years
2,053,022
1,816,446
Recoverable foreign tax, including adjustments in respect of prior years
(2,229,697)
Taxation charge
4,141,774
1,146,481
11
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
3,050,980
4,056,162
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
12
Intangible fixed assets
Group
Domains
£
Cost
At 1 January 2024 and 31 December 2024
17,463
Amortisation and impairment
At 1 January 2024
13,098
Amortisation charged for the year
1,746
At 31 December 2024
14,844
Carrying amount
At 31 December 2024
2,619
At 31 December 2023
4,365
Company
Domains
£
Cost
At 1 January 2024 and 31 December 2024
17,463
Amortisation and impairment
At 1 January 2024
13,098
Amortisation charged for the year
1,746
At 31 December 2024
14,844
Carrying amount
At 31 December 2024
2,619
At 31 December 2023
4,365
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
13
Tangible fixed assets
Group
Leasehold land and buildings
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
1,226,812
688,316
589,748
72,711
2,577,587
Additions
23,795
205,119
228,914
Disposals
(72,711)
(72,711)
At 31 December 2024
1,226,812
712,111
794,867
2,733,790
Depreciation and impairment
At 1 January 2024
278,174
493,283
418,339
63,450
1,253,246
Depreciation charged in the year
130,846
53,084
95,807
279,737
Eliminated in respect of disposals
(63,450)
(63,450)
At 31 December 2024
409,020
546,367
514,146
1,469,533
Carrying amount
At 31 December 2024
817,792
165,744
280,721
1,264,257
At 31 December 2023
948,638
195,033
171,409
9,261
1,324,341
Company
Leasehold land and buildings
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
1,226,812
688,316
589,748
72,711
2,577,587
Additions
23,795
205,119
228,914
Disposals
(72,711)
(72,711)
At 31 December 2024
1,226,812
712,111
794,867
2,733,790
Depreciation and impairment
At 1 January 2024
278,174
493,283
418,339
63,450
1,253,246
Depreciation charged in the year
130,846
53,084
95,807
279,737
Eliminated in respect of disposals
(63,450)
(63,450)
At 31 December 2024
409,020
546,367
514,146
1,469,533
Carrying amount
At 31 December 2024
817,792
165,744
280,721
1,264,257
At 31 December 2023
948,638
195,033
171,409
9,261
1,324,341
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
11,018
11,018
Other investments
44,500
44,500
44,500
55,518
11,018
Other investments relate to a piece of artwork.
Movements in fixed asset investments
Group
Other
£
Cost or valuation
At 1 January 2024
-
Additions
44,500
At 31 December 2024
44,500
Carrying amount
At 31 December 2024
44,500
At 31 December 2023
Movements in fixed asset investments
Company
Shares in subsidiaries
Other
Total
£
£
£
Cost or valuation
At 1 January 2024
11,018
-
11,018
Additions
-
44,500
44,500
At 31 December 2024
11,018
44,500
55,518
Carrying amount
At 31 December 2024
11,018
44,500
55,518
At 31 December 2023
11,018
11,018
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Sybarite China Limited
No. 536, Laolu Road, Lingang New District, Free Trade Pilot Zone, Shanghai, China
Architectural services
Ordinary
100.00
Sybarite Design Limited
The Exchange, George's Dock, I.F.S.C, Dublin, Dublin 1, D01 P2V6, Ireland
Architectural services
Ordinary
100.00
16
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
4,647,364
3,157,951
4,647,364
3,157,951
Corporation tax recoverable
1,804,763
4,168,787
1,804,763
4,168,787
Amounts owed by group undertakings
-
-
-
244
Other debtors
405,222
297,839
405,222
297,839
Prepayments and accrued income
667,416
602,873
667,416
602,873
7,524,765
8,227,450
7,524,765
8,227,694
17
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
£
£
£
£
Trade creditors
330,940
445,940
330,266
445,940
Amounts owed to group undertakings
379
Corporation tax payable
1,861,396
1,861,396
Other taxation and social security
349,611
40,065
349,611
40,065
Other creditors
338,671
311,001
338,671
311,001
Accruals and deferred income
547,678
72,250
547,678
72,250
3,428,296
869,256
3,428,001
869,256
18
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
£
£
£
£
Accruals
214,118
275,702
214,118
275,702
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
19
Provisions for liabilities
Group
Company
2024
2023
2024
2023
£
£
£
£
Provision for loss on contracts
-
59,258
-
59,258
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
96,879
92,500
Liabilities
Liabilities
2024
2023
Company
£
£
Accelerated capital allowances
96,879
92,500
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
92,500
92,500
Charge to profit or loss
4,379
4,379
Liability at 31 December 2024
96,879
96,879
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
21
Security
HSBC UK Bank Plc has a fixed and floating charge over all assets of the company.
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
360,846
359,985
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Retirement benefit schemes
(Continued)
- 30 -
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund.
23
Share-based payment transactions
The group has an EMI share option scheme for employees. Options are exercisable at price equal to the average quoted market price of the group's shares on the date of grant. The vesting period is ten years. If options remain unexercised after a period of ten years from the date of grant the options expire. Options are forfeited if the employees leaves the group before the options vest.
Group and company
Number of share options
Weighted average exercise price
2024
2023
2024
2023
Number
Number
£
£
Outstanding at 1 January 2024
5,342
-
18.72
-
Granted
-
5,342
-
18.72
Outstanding at 31 December 2024
5,342
5,342
18.72
18.72
Exercisable at 31 December 2024
-
-
-
-
The options were granted on 19 May 2023, no options have been forfeited during the current year.
Group
Company
2024
2023
2024
2023
£
£
£
£
Expenses recognised in the year
Arising from equity settled share based payment transactions
-
65,022
-
65,022
24
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 0.001p each
1,000,000
1,000,000
10
10
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
25
Other reserves
2024
2023
Group and company
£
£
At the beginning of the year
65,022
-
Equity settled share-based payments
-
65,022
At the end of the year
65,022
65,022
26
Profit and loss reserves
Group
Company
2024
2023
2024
2023
£
£
£
£
At the beginning of the year
16,916,186
14,151,516
16,916,539
14,151,516
Profit for the year
3,182,711
6,820,832
3,188,134
6,821,185
Dividends
(3,050,980)
(4,056,162)
(3,050,980)
(4,056,162)
At the end of the year
17,047,917
16,916,186
17,053,693
16,916,539
27
Financial instruments
Group
Company
2024
2023
2024
2023
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
4,965,617
3,500,671
4,965,617
3,500,915
Carrying amount of financial liabilities
Measured at amortised cost
1,431,407
1,104,893
1,431,112
1,104,893
28
Financial commitments, guarantees and contingent liabilities
The group is currently undergoing a tax investigation regarding withholding tax deductions and research and development tax, at this point in time, it is not possible to quantify the financial impact on the financial statements, if any, as the investigation is on going.
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
29
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
784,910
784,910
784,910
784,910
Between two and five years
202,141
1,774,877
202,141
1,774,877
987,051
2,559,787
987,051
2,559,787
30
Related party transactions
Group and company
During the year, sales including foreign taxes totalling £14,242,667 (2023: £14,274,667) were made to Beijing Hualian (SKP) Department Store Co. Ltd; Wuhan Hualian (SKP) Department Store Co., Ltd; Hangzhou Ruicheng Xinglian Real Estate Co., LTD and its associated companies ("SKP group"), a group in which one of the shareholders has significant influence.
Sales to Beijing Hualian (SKP) Department Store Co. Ltd amounted to £nil(2023: £14,242,667).
Sales to Wuhan Hualian (SKP) Department Store Co., Ltd amounted to £10,706,000 (2023: £nil).
Sales to Hangzhou Ruicheng Xinglian Real Estate Co., LTD amounted to £3,536,667 (2023: £nil).
At the year end, the SKP group owed the company £3,994,931 (2023: £2,665,804) of which £nil (2023: £2,665,804) is due from Beijing Hualian (SKP) Department Store Co. Ltd £3,568,668 (2023: £nil) is due from Wuhan Hualian (SKP) Department Store Co., Ltd and £426,273 (2023: £nil) is due from Hangzhou Ruicheng Xinglian Real Estate Co., LTD.
At the year end, the company was owed £12,249 (2023: £11,975) from Sybarite HK Limited, a company with a common shareholder.
Company
At the year end, the company was owed £379 (2023: £244) from Sybarite China Ltd, a subsidiary.
31
Directors' transactions
Group and company
Dividends totalling £1,556,000 (2023 - £2,068,367) were paid in the year in respect of shares held by the company's directors.
At the balance sheet date, the company was owed £nil (2023: owed to £22,199) from the directors. These balances are unsecured, interest free, and repayable on demand.
32
Controlling party
There is no ultimate controlling party.
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
33
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
3,182,711
6,820,832
Adjustments for:
Taxation charged
4,141,774
1,146,481
Finance costs
7,484
Investment income
(438,119)
(196,866)
Gain on disposal of tangible fixed assets
(9,481)
(1,787)
Amortisation and impairment of intangible assets
1,746
1,746
Depreciation and impairment of tangible fixed assets
279,737
263,422
Equity settled share based payment expense
-
65,022
(Decrease)/increase in provisions
(59,258)
59,258
Movements in working capital:
Increase in debtors
(1,720,014)
(2,011,579)
Increase/(decrease) in creditors
1,281,158
(100,922)
Cash generated from operations
6,667,738
6,045,607
34
Cash generated from operations - company
2024
2023
£
£
Profit for the year after tax
3,188,134
6,821,185
Adjustments for:
Taxation charged
4,141,774
1,146,481
Finance costs
7,484
Investment income
(438,103)
(196,864)
Gain on disposal of tangible fixed assets
(9,481)
(1,787)
Amortisation and impairment of intangible assets
1,746
1,746
Depreciation and impairment of tangible fixed assets
279,737
263,422
Equity settled share based payment expense
-
65,022
(Decrease)/increase in provisions
(59,258)
59,258
Movements in working capital:
Increase in debtors
(1,764,270)
(2,011,823)
Increase in creditors
635,765
544,176
Cash generated from operations
5,983,528
6,690,816
SYBARITE UK LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
35
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
8,721,778
3,294,323
12,016,101
36
Analysis of changes in net funds - company
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
8,710,869
3,299,695
12,010,564
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.100S R MitchellJ T McIntoshJ T McIntoshfalse04375706bus:Consolidated2024-01-012024-12-31043757062024-01-012024-12-3104375706bus:Director12024-01-012024-12-3104375706bus:Director22024-01-012024-12-3104375706bus:CompanySecretary12024-01-012024-12-3104375706bus:RegisteredOffice2024-01-012024-12-3104375706bus:Consolidated2024-12-31043757062024-12-3104375706bus:Consolidated2023-01-012023-12-31043757062023-01-012023-12-3104375706core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3104375706core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3104375706core:OtherResidualIntangibleAssets2024-12-3104375706core:OtherResidualIntangibleAssets2023-12-3104375706core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3104375706core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-12-3104375706core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3104375706core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3104375706bus:Consolidated2023-12-31043757062023-12-3104375706core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3104375706core:FurnitureFittingsbus:Consolidated2024-12-3104375706core:ComputerEquipmentbus:Consolidated2024-12-3104375706core:MotorVehiclesbus:Consolidated2024-12-3104375706core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3104375706core:FurnitureFittingsbus:Consolidated2023-12-3104375706core:ComputerEquipmentbus:Consolidated2023-12-3104375706core:MotorVehiclesbus:Consolidated2023-12-3104375706core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3104375706core:FurnitureFittings2024-12-3104375706core:ComputerEquipment2024-12-3104375706core:MotorVehicles2024-12-3104375706core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3104375706core:FurnitureFittings2023-12-3104375706core:ComputerEquipment2023-12-3104375706core:MotorVehicles2023-12-3104375706core:ShareCapitalbus:Consolidated2024-12-3104375706core:ShareCapitalbus:Consolidated2023-12-3104375706core:OtherMiscellaneousReservebus:Consolidated2024-12-3104375706core:OtherMiscellaneousReservebus:Consolidated2023-12-3104375706core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3104375706core:ShareCapital2024-12-3104375706core:ShareCapital2023-12-3104375706core:OtherMiscellaneousReserve2024-12-3104375706core:OtherMiscellaneousReserve2023-12-3104375706core:RetainedEarningsAccumulatedLosses2024-12-3104375706core:RetainedEarningsAccumulatedLosses2023-12-3104375706core:ShareCapitalbus:Consolidated2022-12-3104375706core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3104375706core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3104375706core:ShareCapital2022-12-3104375706core:RetainedEarningsAccumulatedLosses2022-12-3104375706bus:Consolidated2022-12-31043757062022-12-3104375706core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3104375706core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3104375706core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3104375706core:FurnitureFittings2024-01-012024-12-3104375706core:ComputerEquipment2024-01-012024-12-3104375706core:MotorVehicles2024-01-012024-12-3104375706core:UKTaxbus:Consolidated2024-01-012024-12-3104375706core:UKTaxbus:Consolidated2023-01-012023-12-3104375706core:ForeignTaxbus:Consolidated2024-01-012024-12-3104375706core:ForeignTaxbus:Consolidated2023-01-012023-12-3104375706bus:Consolidated12024-01-012024-12-3104375706bus:Consolidated12023-01-012023-12-3104375706bus:Consolidated22024-01-012024-12-3104375706bus:Consolidated22023-01-012023-12-3104375706bus:Consolidated32024-01-012024-12-3104375706bus:Consolidated32023-01-012023-12-3104375706core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-12-3104375706core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3104375706core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-01-012024-12-3104375706core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3104375706core:FurnitureFittingsbus:Consolidated2023-12-3104375706core:ComputerEquipmentbus:Consolidated2023-12-3104375706core:MotorVehiclesbus:Consolidated2023-12-3104375706bus:Consolidated2023-12-3104375706core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3104375706core:FurnitureFittings2023-12-3104375706core:ComputerEquipment2023-12-3104375706core:MotorVehicles2023-12-31043757062023-12-3104375706core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3104375706core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3104375706core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3104375706core:MotorVehiclesbus:Consolidated2024-01-012024-12-3104375706core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3104375706core:Subsidiary12024-01-012024-12-3104375706core:Subsidiary22024-01-012024-12-3104375706core:Subsidiary112024-01-012024-12-3104375706core:Subsidiary222024-01-012024-12-3104375706core:CurrentFinancialInstruments2024-12-3104375706core:CurrentFinancialInstruments2023-12-3104375706core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3104375706core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3104375706core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3104375706core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3104375706core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104375706core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104375706core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3104375706core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3104375706core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3104375706core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3104375706bus:PrivateLimitedCompanyLtd2024-01-012024-12-3104375706bus:FRS1022024-01-012024-12-3104375706bus:Audited2024-01-012024-12-3104375706bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3104375706bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP