Silvarious Limited - Accounts to registrar (filleted) - small 18.2

Silvarious Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v18.3.1.65 06529672 director 1.4.17 31.3.18 31.3.18 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure065296722017-03-31065296722018-03-31065296722017-04-012018-03-31065296722016-03-31065296722016-04-012017-03-31065296722017-03-3106529672ns15:EnglandWales2017-04-012018-03-3106529672ns14:PoundSterling2017-04-012018-03-3106529672ns10:Director12017-04-012018-03-3106529672ns10:PrivateLimitedCompanyLtd2017-04-012018-03-3106529672ns10:SmallEntities2017-04-012018-03-3106529672ns10:AuditExempt-NoAccountantsReport2017-04-012018-03-3106529672ns10:SmallCompaniesRegimeForDirectorsReport2017-04-012018-03-3106529672ns10:SmallCompaniesRegimeForAccounts2017-04-012018-03-3106529672ns10:FullAccounts2017-04-012018-03-310652967212017-04-012018-03-3106529672ns10:RegisteredOffice2017-04-012018-03-3106529672ns5:CurrentFinancialInstruments2018-03-3106529672ns5:CurrentFinancialInstruments2017-03-3106529672ns5:Non-currentFinancialInstruments2018-03-3106529672ns5:Non-currentFinancialInstruments2017-03-3106529672ns5:ShareCapital2018-03-3106529672ns5:ShareCapital2017-03-3106529672ns5:RetainedEarningsAccumulatedLosses2018-03-3106529672ns5:RetainedEarningsAccumulatedLosses2017-03-3106529672ns5:NetGoodwill2017-04-012018-03-3106529672ns5:NetGoodwill2017-03-3106529672ns5:NetGoodwill2018-03-3106529672ns5:NetGoodwill2017-03-3106529672ns5:LandBuildings2017-03-3106529672ns5:LandBuildingsns5:ShortLeaseholdAssets2017-03-3106529672ns5:PlantMachinery2017-03-3106529672ns5:LandBuildings2017-04-012018-03-3106529672ns5:LandBuildingsns5:ShortLeaseholdAssets2017-04-012018-03-3106529672ns5:PlantMachinery2017-04-012018-03-3106529672ns5:LandBuildings2018-03-3106529672ns5:LandBuildingsns5:ShortLeaseholdAssets2018-03-3106529672ns5:PlantMachinery2018-03-3106529672ns5:LandBuildings2017-03-3106529672ns5:LandBuildingsns5:ShortLeaseholdAssets2017-03-3106529672ns5:PlantMachinery2017-03-3106529672ns5:FurnitureFittings2017-03-3106529672ns5:MotorVehicles2017-03-3106529672ns5:ComputerEquipment2017-03-3106529672ns5:FurnitureFittings2017-04-012018-03-3106529672ns5:MotorVehicles2017-04-012018-03-3106529672ns5:ComputerEquipment2017-04-012018-03-3106529672ns5:FurnitureFittings2018-03-3106529672ns5:MotorVehicles2018-03-3106529672ns5:ComputerEquipment2018-03-3106529672ns5:FurnitureFittings2017-03-3106529672ns5:MotorVehicles2017-03-3106529672ns5:ComputerEquipment2017-03-3106529672ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-03-3106529672ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-03-3106529672ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2018-03-3106529672ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2017-03-3106529672ns5:Secured2018-03-3106529672ns5:Secured2017-03-31


REGISTERED NUMBER: 06529672 (England and Wales)



















Financial Statements

for the Year Ended 31 March 2018

for

Silvarious Limited

Silvarious Limited (Registered number: 06529672)






Contents of the Financial Statements
for the Year Ended 31 March 2018




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


Silvarious Limited

Company Information
for the Year Ended 31 March 2018







DIRECTOR: Ms E O'Donnell





REGISTERED OFFICE: The Mills
Canal Street
Derby
DE1 2RJ





BUSINESS ADDRESS: 3 Water Street
Bakewell
Derbyshire
DE45 1EW





REGISTERED NUMBER: 06529672 (England and Wales)





ACCOUNTANTS: Bates Weston LLP
Chartered Accountants
The Mills
Canal Street
Derby
DE1 2RJ

Silvarious Limited (Registered number: 06529672)

Balance Sheet
31 March 2018

2018 2017
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 - 20,000
Tangible assets 5 764,294 767,953
764,294 787,953

CURRENT ASSETS
Stocks 182,614 144,190
Debtors 6 39,783 1,375
Cash at bank and in hand 30,472 6,438
252,869 152,003
CREDITORS
Amounts falling due within one year 7 356,969 327,467
NET CURRENT LIABILITIES (104,100 ) (175,464 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

660,194

612,489

CREDITORS
Amounts falling due after more than one
year

8

489,218

505,653
NET ASSETS 170,976 106,836

CAPITAL AND RESERVES
Called up share capital 100 100
Retained earnings 170,876 106,736
SHAREHOLDERS' FUNDS 170,976 106,836

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2018.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2018 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges her responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the
Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at
the end of each financial year and of its profit or loss for each financial year in accordance with the
requirements of Sections 394 and 395 and which otherwise comply with the requirements of the
Companies Act 2006 relating to financial statements, so far as applicable to the company.

Silvarious Limited (Registered number: 06529672)

Balance Sheet - continued
31 March 2018


The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Profit and Loss Account has not been delivered.

The financial statements were approved by the director on 28 November 2018 and were signed by:





Ms E O'Donnell - Director


Silvarious Limited (Registered number: 06529672)

Notes to the Financial Statements
for the Year Ended 31 March 2018

1. STATUTORY INFORMATION

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

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover represents the amounts (excluding value added tax) derived from the provision of goods to
customers during the year. Turnover is recognised when the company has transferred the significant
risks and rewards of ownership to the buyer and it is probable that the company will receive the agreed
upon payment.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2008, is being
amortised evenly over its estimated remaining useful life of 3 years, from 1 April 2015.

Tangible fixed assets
Tangible fixed assets are stated at historical cost less accumulated depreciation and any accumulated
impairment loss. Historical cost includes expenditure that is directly attributable to bringing the asset to
the location and condition necessary for it to be capable of operating in the manner intended by
management.

Depreciation is provided at the following annual rates in order to write off each asset over its estimated
useful life or, if held under a finance lease, over the lease term, whichever is the shorter:

Short leasehold - 10% on cost

Freehold property - 2% on cost

Plant and machinery - 25% on cost

Fixtures and fittings - 25% on cost

Motor Vehicles - 25% on reducing balance

Computer equipment - 33% on cost

The assets' residual values, useful lives and the depreciation methods are reviewed, and adjusted
prospectively if appropriate, or if there is an indication of a significant change since the last reporting
date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount
and are recognised within 'administrative expenses' in the profit and loss account.

Deferred tax
Provision is made at current rates for taxation deferred in respect of all material timing differences.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 13 (2017 - 10 ) .

Silvarious Limited (Registered number: 06529672)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2018

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 April 2017
and 31 March 2018 200,000
AMORTISATION
At 1 April 2017 180,000
Charge for year 20,000
At 31 March 2018 200,000
NET BOOK VALUE
At 31 March 2018 -
At 31 March 2017 20,000

5. TANGIBLE FIXED ASSETS
Freehold Short Plant and
property leasehold machinery
£    £    £   
COST
At 1 April 2017 761,284 10,370 23,383
Additions - - 773
At 31 March 2018 761,284 10,370 24,156
DEPRECIATION
At 1 April 2017 15,226 9,333 23,383
Charge for year 15,226 1,037 193
At 31 March 2018 30,452 10,370 23,576
NET BOOK VALUE
At 31 March 2018 730,832 - 580
At 31 March 2017 746,058 1,037 -

Silvarious Limited (Registered number: 06529672)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2018

5. TANGIBLE FIXED ASSETS - continued

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1 April 2017 49,736 24,633 3,155 872,561
Additions 26,417 - 255 27,445
At 31 March 2018 76,153 24,633 3,410 900,006
DEPRECIATION
At 1 April 2017 42,891 10,777 2,998 104,608
Charge for year 10,942 3,464 242 31,104
At 31 March 2018 53,833 14,241 3,240 135,712
NET BOOK VALUE
At 31 March 2018 22,320 10,392 170 764,294
At 31 March 2017 6,845 13,856 157 767,953

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2018 2017
£    £   
Other debtors 1,100 -
Prepayments 38,683 1,375
39,783 1,375

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2018 2017
£    £   
Bank loans and overdrafts 32,757 26,484
Hire purchase contracts 6,868 6,409
Trade creditors 45,595 6,436
Tax 25,477 28,159
Social security and other taxes 17,300 16,595
Other creditors 53 377
Director's current account 204,248 224,381
Accrued expenses 24,671 18,626
356,969 327,467

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2018 2017
£    £   
Bank loans 1 - 5 years 353,913 113,574
Bank loans over 5 years 134,710 385,170
Hire purchase contracts 595 6,909
489,218 505,653

Silvarious Limited (Registered number: 06529672)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2018

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR - continued
2018 2017
£    £   
Amounts falling due in more than five years:

Repayable by instalments
Bank loans over 5 years 134,710 385,170

9. SECURED DEBTS

The following secured debts are included within creditors:

2018 2017
£    £   
Bank loans 521,380 525,228
Hire purchase contracts 7,463 13,318
528,843 538,546

Bank loans are secured on freehold property. Hire purchase liabilities are secured on the assets to
which they relate.