Company registration number 01460851 (England and Wales)
SIL-MID LIMITED
STRATEGIC REPORT OF THE DIRECTORS AND AUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
SIL-MID LIMITED
COMPANY INFORMATION
Directors
Mr R Gant
Mr J Dhillon
Mr J R Caldwell
Company number
01460851
Registered office
Unit 1 & 2 Roman Park
Roman Way
Coleshill
Birmingham
United Kingdom
B46 1HG
Auditor
BK Plus Audit Limited
2 Highlands Court
Cranmore Avenue
Solihull
West Midlands
B90 4LE
SIL-MID LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 23
SIL-MID LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
2024 was a year of growth, strategic progress, and operational transformation, reinforcing Silmid’s position as a digital-first, high-value business. While financial performance remains a key metric, the company continues to create long-term value through digital innovation, operational excellence, and sustainability initiatives.
Key achievements include:
• Market Expansion: Secured major contracts and strengthened our presence in high- growth international regions.
• Digital Transformation: Continued investment in technology, automation, and AI-driven enhancements to improve customer experience and scalability.
• Operational Efficiencies: Streamlined inventory management, optimized logistics, and improved supply chain resilience.
• Sustainability & Compliance: Achieved ISO 14001 certification, reinforcing our commitment to responsible business practices.
These initiatives not only drive short-term financial growth but also enhance the company’s strategic value for future acquisition opportunities, positioning Silmid as a modern, scalable, and digitally enabled enterprise.
Environmental, Social & Governance (ESG) Considerations
Silmid has always been committed to operating responsibly and reducing environmental impact, integrating sustainability into its business strategy. In 2024, we made significant progress, culminating in the achievement of ISO 14001 certification in early 2025.
Key sustainability initiatives included:
• Experimenting with alternative packaging solutions to minimize waste while maintaining product integrity.
• Deploying technology to optimize packing standards and cubic shipping efficiencies, reducing excess materials and improving logistics sustainability.
• Enhancing reuse and recycling initiatives, ensuring a more circular approach to packaging and inventory management.
• Reducing overall environmental impact through data-driven supply chain optimizations and improved resource efficiency.
Achieving ISO 14001 certification reinforces these efforts and provides a formal recognition of our commitment to sustainability, ensuring that Silmid remains aligned with customer expectations, industry standards, and investor priorities. This strategic focus enhances our long-term business value and attractiveness in the market.
Principal risks and uncertainties
Silmid continues to proactively manage risks while maintaining a strong market position. Key risk mitigation strategies include:
• Market Adaptability: Diversifying revenue streams and strengthening customer relationships to navigate economic shifts.
• Operational Resilience: Addressing staffing and supply chain challenges through investment in digital solutions and process automation.
• Technology-Driven Growth: Accelerating digital transformation to enhance efficiency, improve customer experience, and reduce reliance on manual processes.
By embedding digital, operational, and ESG best practices into our risk management framework, we ensure the business remains agile, scalable, and competitive.
SIL-MID LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Development and performance
Future Developments
Looking ahead, Silmid remains focused on growth, innovation, and maximizing strategic value. Key initiatives include:
• Sales Acceleration & Market Expansion: Strengthening international reach, executing large bids, and refining digital sales strategies.
• Technology & Automation: Expanding AI-driven customer engagement tools, enhancing e-commerce capabilities, and optimizing internal workflows.
• Operational Excellence: Improving inventory management, refining pricing strategies, and leveraging technology to enhance fulfillment speed and accuracy.
• Sustainability & Compliance: Expanding ESG initiatives and maintaining compliance with evolving environmental and industry standards.
These initiatives will not only drive financial growth and operational efficiency but also increase Silmid’s attractiveness to future investors and buyers, ensuring a strong return on any potential sale.
Financial Performance
The company delivered strong financial results, supported by strategic initiatives in pricing, cost optimization, and digital transformation. Key highlights include:
• Consistent revenue growth, underpinned by new business wins and market expansion.
• Profitability improvements driven by operational efficiencies and cost-saving measures.
• Investment in scalable digital solutions, ensuring sustainable long-term value creation.
By balancing financial performance with strategic investments in technology, customer experience, and sustainability, Silmid remains well-positioned for future growth and a strong return on investment.
Conclusion
2024 was a transformational year, with digital, operational, and sustainability advancements positioning Silmid as a forward-thinking, high-value enterprise. The company is not only growing financially but also increasing its strategic value, ensuring that it remains an attractive and scalable asset within the market.
With a clear roadmap, strong leadership, and ongoing investment in innovation, Silmid is well-positioned to seize new opportunities, enhance customer engagement, and drive long-term success.
Mr R Gant
Director
28 February 2025
SIL-MID 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.
Principal activities
The principal activity of the company continued to be that of distributors of sealants and lubricants.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £3,887,392. 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:
Mr R Gant
Mr J Dhillon
Mr J R Caldwell
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 company’s auditor 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 company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr R Gant
Director
28 February 2025
SIL-MID 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 company and of the profit or loss of the company 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; and
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 transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
SIL-MID LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SIL-MID LIMITED
- 5 -
Opinion
We have audited the financial statements of Sil-Mid Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity 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 company's affairs as at 31 December 2024 and of its 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 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 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.
SIL-MID LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SIL-MID LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its 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, or returns adequate for our audit have not been received from branches not visited by us; or
the 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 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 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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
- Enquiry of management, those charged with governance and the entity’s solicitors (or in-house legal team) around actual and potential litigation and claims;
- Enquiry of entity staff to identify any instances of non-compliance with laws and regulations;
- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
- Performing audit work over this 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.
- Performing audit work over the risk of understatement of turnover including analytical review and obtaining corroborated explanations from management.
SIL-MID LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SIL-MID LIMITED
- 7 -
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.
Paul Mannion FCCA, FCA
Senior Statutory Auditor
For and on behalf of BK Plus Audit Limited
28 February 2025
Chartered Certified Accountants
Statutory Auditor
2 Highlands Court
Cranmore Avenue
Solihull
West Midlands
B90 4LE
SIL-MID LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
36,853,553
37,202,251
Cost of sales
(25,967,502)
(26,316,137)
Gross profit
10,886,051
10,886,114
Administrative expenses
(5,076,414)
(4,839,751)
Operating profit
4
5,809,637
6,046,363
Interest receivable and similar income
64,144
57,549
Interest payable and similar expenses
(17,332)
Profit before taxation
5,856,449
6,103,912
Tax on profit
7
(1,319,256)
(1,299,861)
Profit for the financial year
4,537,193
4,804,051
The profit and loss account has been prepared on the basis that all operations are continuing operations.
SIL-MID LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Profit for the year
4,537,193
4,804,051
Other comprehensive income
-
-
Total comprehensive income for the year
4,537,193
4,804,051
SIL-MID LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
9
874,119
544,300
Current assets
Stocks
10
5,170,458
3,291,254
Debtors
11
8,430,422
8,293,149
Cash at bank and in hand
1,193,949
1,608,528
14,794,829
13,192,931
Creditors: amounts falling due within one year
12
(6,340,693)
(5,129,352)
Net current assets
8,454,136
8,063,579
Total assets less current liabilities
9,328,255
8,607,879
Creditors: amounts falling due after more than one year
13
(72,234)
Provisions for liabilities
Deferred tax liability
15
122,135
123,794
(122,135)
(123,794)
Net assets
9,133,886
8,484,085
Capital and reserves
Called up share capital
17
5,000
5,000
Capital redemption reserve
5,000
5,000
Profit and loss reserves
9,123,886
8,474,085
Total equity
9,133,886
8,484,085
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 28 February 2025 and are signed on its behalf by:
Mr R Gant
Director
Company registration number 01460851 (England and Wales)
SIL-MID LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
5,000
5,000
9,621,969
9,631,969
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
4,804,051
4,804,051
Dividends
8
-
-
(5,951,935)
(5,951,935)
Balance at 31 December 2023
5,000
5,000
8,474,085
8,484,085
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
4,537,193
4,537,193
Dividends
8
-
-
(3,887,392)
(3,887,392)
Balance at 31 December 2024
5,000
5,000
9,123,886
9,133,886
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
Sil-Mid Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1 & 2 Roman Park, Roman Way, Coleshill, Birmingham, United Kingdom, B46 1HG.
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.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of GracoRoberts UK Limited. These consolidated financial statements are available from its registered office, [Units 1 & 2, Roman Way, Coleshill, Birmingham, B46 1HG.
Related Party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102. "The financial Reporting Standard applicable in the UK and Republic of Ireland" , not to disclose related party transactions with its parent undertaking.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold land and buildings
straight line over the life of the lease
Plant and machinery
20% on reducing balance
Fixtures and fittings
33% on cost, 20% on cost and 15% on reducing balance
Leased Motor vehicles
straight line over the life of the lease
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
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.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and are based on the method most appropriate to the type of inventory class, but usually first in, first out. Overheads are charged to profit and loss as incurred. Estimated selling price less costs to complete and sell is based on estimated selling price of the goods less any estimated completion or selling costs likely to be incurred on the sale.
When stock is sold, the carrying amount of those stocks is recognised as an expense in the period in which the related revenue is recognised.
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
Cash 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.
1.8
Financial instruments
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.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, 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 company 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 company after deducting all of its liabilities.
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
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.
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 when the company has 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.
1.11
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.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.13
Leases
At inception, the company assesses whether a contract is, or contains, a lease within the scope of the revised Section 20 of FRS 102. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Where a tangible asset is acquired through a lease, the company recognises a right-of-use asset and a lease liability at the lease commencement date. Right-of-use assets are included within property, plant and equipment, apart from those that meet the definition of investment property.
The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date plus any initial direct costs and an estimate of the cost of obligations to dismantle, remove, refurbish or restore the underlying asset and the site on which it is located, less any lease incentives received.
The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. The estimated useful lives of right-of-use assets are determined on the same basis as those of other property, plant and equipment. The right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.
The lease liability is initially measured at the present value of the lease payments that are unpaid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the company's incremental borrowing rate. Lease payments included in the measurement of the lease liability comprise fixed payments, variable lease payments that depend on an index or a rate, amounts expected to be payable under a residual value guarantee, and the cost of any options that the company is reasonably certain to exercise, such as the exercise price under a purchase option, lease payments in an optional renewal period, or penalties for early termination of a lease.
The lease liability is measured at amortised cost using the effective interest method. It is remeasured when there is a change in: future lease payments arising from a change in an index or rate; the company's estimate of the amount expected to be payable under a residual value guarantee; or the company's assessment of whether it will exercise a purchase, extension or termination option. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero.
The company has elected not to recognise right-of-use assets and lease liabilities for short-term leases of machinery that have a lease term of 12 months or less, or for leases of low-value assets including IT equipment. The payments associated with these leases are recognised in profit or loss on a straight-line basis over the lease term.
1.14
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.
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Useful lives of depreciable assets
The annual depreciation charge depends primarily on the estimated useful life of the asset and circumstances. The directors annually review the assets life and adjust as necessary to reflect current thinking on the remaining life in light of technological change, prospective economic utilisation and physical condition of the asset concerned. Changes in asset lives can have a significant impact on depreciation charges for the period. It is not practical to quantify the impact of changes to asset lives on an overall basis, as asset lives are individually determined.
Impairment of trade receivables
The company makes an estimate of the recoverable amount of trade and other debtors. When assessing impairment of trade and other receivables, management considers factors including the credit rating of the receivable, the ageing profile of receivables and historical experience.
Provision of obsolete stock
The company holds a significant level of stock and as a provision is needed for slow moving and potential obsolete stock, this requires management to make judgments based on historical experience and other factor's that are believed to be relevant in the circumstances.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Sealants and Lubricants
36,853,553
37,202,251
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
20,511,120
22,192,401
Foreign Markets
16,342,433
15,009,850
36,853,553
37,202,251
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 19 -
2024
2023
£
£
Other revenue
Interest income
64,144
57,549
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Exchange losses
77,470
100,700
Fees payable to the company's auditor for the audit of the company's financial statements
35,200
35,200
Depreciation of owned tangible fixed assets
141,896
118,885
Depreciation of right of use assets
210,783
-
Operating lease charges
13,465
183,723
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Office and administrative
51
48
Warehouse Operatives
21
21
Total
72
69
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
2,564,495
2,630,724
Social security costs
256,175
255,585
Pension costs
89,792
92,013
2,910,462
2,978,322
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
174,234
169,596
Company pension contributions to defined contribution schemes
13,077
12,353
187,311
181,949
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2023 - 1).
7
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
1,320,915
1,290,528
Deferred tax
Origination and reversal of timing differences
(1,659)
9,333
Total tax charge
1,319,256
1,299,861
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
5,856,449
6,103,912
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
1,464,112
1,525,978
Tax effect of expenses that are not deductible in determining taxable profit
1,394
1,838
Effect of change in corporation tax rate
(81,173)
Group relief
(146,250)
(146,250)
Capital allowances super deduction
(532)
Taxation charge for the year
1,319,256
1,299,861
8
Dividends
2024
2023
£
£
Final paid
3,887,392
5,951,935
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
9
Tangible fixed assets
Leasehold land and buildings
Plant and machinery
Fixtures and fittings
Leased Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
203,787
596,789
850,137
1,650,713
Additions
28,330
100,513
128,843
Capitalised leases
389,994
163,661
553,655
Disposals
(148,776)
(148,776)
At 31 December 2024
593,781
625,119
801,874
163,661
2,184,435
Depreciation and impairment
At 1 January 2024
160,015
424,077
522,321
1,106,413
Depreciation charged in the year
161,546
39,596
96,782
54,755
352,679
Eliminated in respect of disposals
(148,776)
(148,776)
At 31 December 2024
321,561
463,673
470,327
54,755
1,310,316
Carrying amount
At 31 December 2024
272,220
161,446
331,547
108,906
874,119
At 31 December 2023
43,772
172,712
327,816
544,300
The net carrying value of tangible fixed assets includes the following in respect of right-of-use assets held under finance leases.
2024
2023
£
£
Leased Motor vehicles
108,906
Leased Property
233,995
-
342,901
-
The cost of right of use assets at the balance sheet date is £389,994 for Leasehold properties and £163,661 for Motor Vehicles.
10
Stocks
2024
2023
£
£
Finished goods and goods for resale
5,170,458
3,291,254
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
11
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
3,776,141
3,592,422
Amounts owed by group undertakings
4,060,397
4,222,178
Other debtors
388,309
190,090
Prepayments and accrued income
205,575
288,459
8,430,422
8,293,149
12
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Lease liabilities
14
203,140
Trade creditors
5,406,645
4,182,863
Amounts owed to group undertakings
1,733
4,213
Corporation tax
449,571
631,164
Other taxation and social security
66,499
62,552
Other creditors
82,067
79,911
Accruals and deferred income
131,038
168,649
6,340,693
5,129,352
13
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Lease liabilities
14
72,234
14
Lease liabilities
2024
2023
Maturity Analysis
£
£
Within one year
203,140
In two to five years
72,234
275,374
Lease liabilities are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date.
It is the company's policy to lease certain equipment under finance leases. The average lease term is 10 years for property and 3 years for plant and equipment. The average effective borrowing rate for the year was 8%. Interest rates are fixed at the contract date. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
SIL-MID LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
15
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
122,135
123,794
2024
Movements in the year:
£
Liability at 1 January 2024
123,794
Credit to profit or loss
(1,659)
Liability at 31 December 2024
122,135
16
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
89,792
92,013
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
17
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
5,000
5,000
5,000
5,000
19
Ultimate controlling party
The company is a wholly owned subsidiary of Cildarn Limited. Cildarn Limited is a wholly owned subsidiary of GracoRoberts UK Limited. Both companies are registered in England and Wales. A copy of the parent's consolidated financial statements can be obtained from Units 1 & 2 Roman Park, Roman Way, Coleshill, Birmingham, West Midlands, B46 1HG.
The ultimate controlling party is Lenticular Holdings, Inc., a company registered in Delaware, United States of America.
The following are the parents of the largest and smallest groups in which this company's results are consolidated:
Largest group
Lenticular Holdings Inc
Smallest group
GracoRoberts UK Limited
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr R GantMr J DhillonMr J R Caldwell014608512024-01-012024-12-3101460851bus:Director12024-01-012024-12-3101460851bus:Director22024-01-012024-12-3101460851bus:Director32024-01-012024-12-3101460851bus:RegisteredOffice2024-01-012024-12-31014608512024-12-31014608512023-01-012023-12-3101460851core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3101460851core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31014608512023-12-3101460851core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3101460851core:PlantMachinery2024-12-3101460851core:FurnitureFittings2024-12-3101460851core:MotorVehicles2024-12-3101460851core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3101460851core:PlantMachinery2023-12-3101460851core:FurnitureFittings2023-12-3101460851core:MotorVehicles2023-12-3101460851core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3101460851core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3101460851core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3101460851core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3101460851core:CurrentFinancialInstruments2024-12-3101460851core:CurrentFinancialInstruments2023-12-3101460851core:ShareCapital2024-12-3101460851core:ShareCapital2023-12-3101460851core:CapitalRedemptionReserve2024-12-3101460851core:CapitalRedemptionReserve2023-12-3101460851core:RetainedEarningsAccumulatedLosses2024-12-3101460851core:RetainedEarningsAccumulatedLosses2023-12-3101460851core:ShareCapital2022-12-3101460851core:CapitalRedemptionReserve2022-12-3101460851core:RetainedEarningsAccumulatedLosses2022-12-3101460851core:ShareCapitalOrdinaryShareClass12024-12-3101460851core:ShareCapitalOrdinaryShareClass12023-12-3101460851core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3101460851core:PlantMachinery2024-01-012024-12-3101460851core:FurnitureFittings2024-01-012024-12-3101460851core:MotorVehicles2024-01-012024-12-3101460851core:UKTax2024-01-012024-12-3101460851core:UKTax2023-01-012023-12-310146085112024-01-012024-12-310146085112023-01-012023-12-3101460851core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3101460851core:PlantMachinery2023-12-3101460851core:FurnitureFittings2023-12-3101460851core:MotorVehicles2023-12-31014608512023-12-3101460851core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3101460851core:Non-currentFinancialInstruments2024-12-3101460851core:Non-currentFinancialInstruments2023-12-3101460851core:WithinOneYear2024-12-3101460851core:WithinOneYear2023-12-3101460851core:BetweenTwoFiveYears2024-12-3101460851core:BetweenTwoFiveYears2023-12-3101460851bus:OrdinaryShareClass12024-01-012024-12-3101460851bus:OrdinaryShareClass12024-12-3101460851bus:OrdinaryShareClass12023-12-3101460851bus:PrivateLimitedCompanyLtd2024-01-012024-12-3101460851bus:FRS1022024-01-012024-12-3101460851bus:Audited2024-01-012024-12-3101460851bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP