Company registration number 03634552 (England and Wales)
SRIVIKORN GROUP (UK) LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
SRIVIKORN GROUP (UK) LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
SRIVIKORN GROUP (UK) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
6
4,024,939
3,690,691
Current assets
Stocks
8
39,931
35,115
Debtors
9
289,473
219,505
Cash at bank and in hand
828,430
686,662
1,157,834
941,282
Creditors: amounts falling due within one year
10
(5,082,814)
(4,924,910)
Net current liabilities
(3,924,980)
(3,983,628)
Net assets/(liabilities)
99,959
(292,937)
Capital and reserves
Called up share capital
12
2
2
Profit and loss reserves
99,957
(292,939)
Total equity
99,959
(292,937)

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

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

The financial statements were approved by the board of directors and authorised for issue on 22 December 2025 and are signed on its behalf by:
C Dickens
Director
Company registration number 03634552 (England and Wales)
SRIVIKORN GROUP (UK) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
2
(419,111)
(419,109)
Year ended 31 December 2023:
Profit and total comprehensive income
-
126,172
126,172
Balance at 31 December 2023
2
(292,939)
(292,937)
Year ended 31 December 2024:
Profit and total comprehensive income
-
392,896
392,896
Balance at 31 December 2024
2
99,957
99,959
SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

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

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest pound.

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

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

1.4
Tangible fixed assets

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

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

Land and buildings Leasehold
premium - straight line over 125 years
buildings - straight line over 50 years
Air conditioning
over 15 years
Fixtures, fittings & equipment
over 5 - 20 years
Leisure club
over 10 years

Assets in the course of construction are not depreciated.

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

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
Stocks

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

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

1.7
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

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

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently measured at cost less impairment.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

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

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

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

SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.10
Employee benefits

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

 

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

 

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

1.11
Retirement benefits

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

1.12
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
12,640
15,048
4
Employees

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

2024
2023
Number
Number
Management and administrative staff
5
6
Hotel staff
64
67
Total
69
73
SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
5
Taxation

The enacted rate of corporation tax is currently 19% which is the rate the company's deferred tax asset has been based on (19% in December 2023).

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
392,896
126,172
Expected tax charge based on the standard rate of corporation tax in the UK of 20.00% (2023: 20.00%)
78,579
25,234
Tax effect of expenses that are not deductible in determining taxable profit
1,875
456
Unutilised tax losses carried forward
54,885
32,129
Depreciation
51,706
46,651
Capital allowances
(187,045)
(104,470)
Taxation charge for the year
-
-
6
Tangible fixed assets
Land and buildings Leasehold
Assets under construction
Air conditioning
Fixtures, fittings & equipment
Leisure club
Total
£
£
£
£
£
£
Cost
At 1 January 2024
4,078,203
27,930
481,097
5,084,296
-
0
9,671,526
Additions
-
0
481,016
-
0
111,760
-
0
592,776
Transfers
-
0
(508,946)
-
0
-
0
508,946
-
0
At 31 December 2024
4,078,203
-
0
481,097
5,196,056
508,946
10,264,302
Depreciation and impairment
At 1 January 2024
1,478,375
-
0
481,097
4,021,363
-
0
5,980,835
Depreciation charged in the year
81,564
-
0
-
0
148,171
28,793
258,528
At 31 December 2024
1,559,939
-
0
481,097
4,169,534
28,793
6,239,363
Carrying amount
At 31 December 2024
2,518,264
-
0
-
0
1,026,522
480,153
4,024,939
At 31 December 2023
2,599,828
27,930
-
0
1,062,933
-
0
3,690,691
SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
7
Financial instruments
2024
2023
£
£
Carrying amount of financial assets
Measured at undiscounted amounts receivable
140,249
120,471
Carrying amount of financial liabilities
Measured at undiscounted amounts payable
4,676,982
4,576,256

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

 

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

8
Stocks
2024
2023
£
£
Food, beverage & general hotel stock
39,931
35,115

The amount of stock recognised as an expense in the year was £110,722 (2023: £112,080).

9
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
87,738
114,489
Other debtors
52,511
5,982
Prepayments and accrued income
149,224
99,034
289,473
219,505
10
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Trade creditors
367,424
335,686
Amounts owed to group undertakings
3,657,996
3,657,996
Taxation and social security
227,726
214,522
Deferred income
11
178,106
134,132
Other creditors
129,504
142,217
Accruals
522,058
440,357
5,082,814
4,924,910
SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
11
Deferred income
2024
2023
£
£
Other deferred income
178,106
134,132
12
Share capital
2024
2023
£
£
Ordinary share capital
Authorised
100,000 Ordinary shares of 1p each
1,000
1,000
Issued and fully paid
202 Ordinary shares of 1p each
2
2

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

13
Audit report information

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

The auditor's report is unqualified and includes the following:

Opinion

In our opinion the financial statements:

Senior Statutory Auditor:
Paul Windmill
Statutory Auditor:
Myers Clark
Date of audit report:
23 December 2025
14
Operating lease commitments
As lessee

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

SRIVIKORN GROUP (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Operating lease commitments
(Continued)
- 9 -

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

2024
2023
£
£
Within 1 year
400,000
400,000
Years 2-5
1,600,000
1,600,000
After 5 years
37,600,000
38,000,000
39,600,000
40,000,000
15
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2024
2023
£
£
Aggregate compensation
187,230
197,539

Transactions with the immediate parent company, Darrin Holdings Limited:

 

Included in creditors due within one year is an amount of £3,657,996 (2023: £3,657,996) owed to Darrin Holdings Limited. The loan is interest free, unsecured and repayable on demand.

 

During the year, the company paid management charges of £430,387 to Darrin Holdings Limited.

16
Ultimate controlling party

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

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

2024-12-312024-01-01falsefalsefalse23 December 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityV SrivikornW VaravarnC DickensP Srivikorn036345522024-01-012024-12-31036345522024-12-31036345522023-12-3103634552core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3103634552core:ConstructionInProgressAssetsUnderConstruction2024-12-3103634552core:PlantMachinery2024-12-3103634552core:FurnitureFittings2024-12-3103634552core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-3103634552core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3103634552core:ConstructionInProgressAssetsUnderConstruction2023-12-3103634552core:PlantMachinery2023-12-3103634552core:FurnitureFittings2023-12-3103634552core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3103634552core:ShareCapital2024-12-3103634552core:ShareCapital2023-12-3103634552core:RetainedEarningsAccumulatedLosses2024-12-3103634552core:RetainedEarningsAccumulatedLosses2023-12-3103634552core:ShareCapital2022-12-3103634552core:RetainedEarningsAccumulatedLosses2022-12-3103634552core:ShareCapitalOrdinaryShareClass12024-12-3103634552core:ShareCapitalOrdinaryShareClass12023-12-3103634552bus:Director32024-01-012024-12-3103634552core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31036345522023-01-012023-12-3103634552core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3103634552core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3103634552core:PlantMachinery2024-01-012024-12-3103634552core:FurnitureFittings2024-01-012024-12-3103634552core:ConstructionInProgressAssetsUnderConstruction2024-01-012024-12-3103634552core:UKTax2024-01-012024-12-3103634552core:UKTax2023-01-012023-12-310363455212024-01-012024-12-310363455212023-01-012023-12-310363455222024-01-012024-12-310363455222023-01-012023-12-3103634552core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3103634552core:ConstructionInProgressAssetsUnderConstruction2023-12-3103634552core:PlantMachinery2023-12-3103634552core:FurnitureFittings2023-12-3103634552core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-31036345522023-12-3103634552core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3103634552core:FinancialAssetsAmortisedCost2024-12-3103634552core:FinancialAssetsAmortisedCost2023-12-3103634552core:CurrentFinancialInstruments2024-12-3103634552core:CurrentFinancialInstruments2023-12-3103634552core:WithinOneYear2024-12-3103634552core:BetweenTwoFiveYears2024-12-3103634552core:MoreThanFiveYears2024-12-3103634552bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103634552bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3103634552bus:FRS1022024-01-012024-12-3103634552bus:Audited2024-01-012024-12-3103634552bus:Director12024-01-012024-12-3103634552bus:Director22024-01-012024-12-3103634552bus:Director42024-01-012024-12-3103634552bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP