ACCOUNTS - Final Accounts


Caseware UK (AP4) 2020.0.247 2020.0.247 2020-06-302020-06-30159KFC franchisee2019-07-01false150falsefalse 09448124 2019-07-01 2020-06-30 09448124 2018-07-01 2019-06-30 09448124 2020-06-30 09448124 2019-06-30 09448124 2018-07-01 09448124 1 2019-07-01 2020-06-30 09448124 1 2018-07-01 2019-06-30 09448124 5 2019-07-01 2020-06-30 09448124 5 2018-07-01 2019-06-30 09448124 d:Director1 2019-07-01 2020-06-30 09448124 d:Director2 2019-07-01 2020-06-30 09448124 d:Director3 2019-07-01 2020-06-30 09448124 d:RegisteredOffice 2019-07-01 2020-06-30 09448124 e:Buildings e:ShortLeaseholdAssets 2019-07-01 2020-06-30 09448124 e:Buildings e:ShortLeaseholdAssets 2020-06-30 09448124 e:Buildings e:ShortLeaseholdAssets 2019-06-30 09448124 e:PlantMachinery 2019-07-01 2020-06-30 09448124 e:PlantMachinery 2020-06-30 09448124 e:PlantMachinery 2019-06-30 09448124 e:PlantMachinery e:OwnedOrFreeholdAssets 2019-07-01 2020-06-30 09448124 e:OfficeEquipment 2019-07-01 2020-06-30 09448124 e:OfficeEquipment 2020-06-30 09448124 e:OfficeEquipment 2019-06-30 09448124 e:OfficeEquipment e:OwnedOrFreeholdAssets 2019-07-01 2020-06-30 09448124 e:OwnedOrFreeholdAssets 2019-07-01 2020-06-30 09448124 e:Goodwill 2019-07-01 2020-06-30 09448124 e:Goodwill 2020-06-30 09448124 e:Goodwill 2019-06-30 09448124 e:CopyrightsPatentsTrademarksServiceOperatingRights 2019-07-01 2020-06-30 09448124 e:CopyrightsPatentsTrademarksServiceOperatingRights 2020-06-30 09448124 e:CopyrightsPatentsTrademarksServiceOperatingRights 2019-06-30 09448124 e:CurrentFinancialInstruments 2020-06-30 09448124 e:CurrentFinancialInstruments 2019-06-30 09448124 e:Non-currentFinancialInstruments 2020-06-30 09448124 e:Non-currentFinancialInstruments 2019-06-30 09448124 e:CurrentFinancialInstruments e:WithinOneYear 2020-06-30 09448124 e:CurrentFinancialInstruments e:WithinOneYear 2019-06-30 09448124 e:Non-currentFinancialInstruments e:AfterOneYear 2020-06-30 09448124 e:Non-currentFinancialInstruments e:AfterOneYear 2019-06-30 09448124 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2020-06-30 09448124 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2019-06-30 09448124 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2020-06-30 09448124 e:Non-currentFinancialInstruments e:BetweenTwoFiveYears 2019-06-30 09448124 e:Non-currentFinancialInstruments e:MoreThanFiveYears 2020-06-30 09448124 e:Non-currentFinancialInstruments e:MoreThanFiveYears 2019-06-30 09448124 e:UKTax 2019-07-01 2020-06-30 09448124 e:UKTax 2018-07-01 2019-06-30 09448124 e:ShareCapital 2019-07-01 2020-06-30 09448124 e:ShareCapital 2020-06-30 09448124 e:ShareCapital 2018-07-01 2019-06-30 09448124 e:ShareCapital 2019-06-30 09448124 e:ShareCapital 2018-07-01 09448124 e:RetainedEarningsAccumulatedLosses 2019-07-01 2020-06-30 09448124 e:RetainedEarningsAccumulatedLosses 2020-06-30 09448124 e:RetainedEarningsAccumulatedLosses 2018-07-01 2019-06-30 09448124 e:RetainedEarningsAccumulatedLosses 2019-06-30 09448124 e:RetainedEarningsAccumulatedLosses 2018-07-01 09448124 d:OrdinaryShareClass1 2019-07-01 2020-06-30 09448124 d:OrdinaryShareClass1 2020-06-30 09448124 d:OrdinaryShareClass1 2019-06-30 09448124 d:FRS102 2019-07-01 2020-06-30 09448124 d:Audited 2019-07-01 2020-06-30 09448124 d:FullAccounts 2019-07-01 2020-06-30 09448124 d:PrivateLimitedCompanyLtd 2019-07-01 2020-06-30 09448124 e:WithinOneYear 2020-06-30 09448124 e:WithinOneYear 2019-06-30 09448124 e:BetweenOneFiveYears 2020-06-30 09448124 e:BetweenOneFiveYears 2019-06-30 09448124 e:MoreThanFiveYears 2020-06-30 09448124 e:MoreThanFiveYears 2019-06-30 09448124 e:AcceleratedTaxDepreciationDeferredTax 2020-06-30 09448124 e:AcceleratedTaxDepreciationDeferredTax 2019-06-30 09448124 e:Goodwill e:OwnedIntangibleAssets 2019-07-01 2020-06-30 09448124 e:CopyrightsPatentsTrademarksServiceOperatingRights e:OwnedIntangibleAssets 2019-07-01 2020-06-30 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 09448124









SBR RETAIL LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2020

 
SBR RETAIL LIMITED
 
 
COMPANY INFORMATION


Directors
Haider Zaman 
Daniel Babar Zaman 
Skandar Zaman 




Registered number
09448124



Registered office
291 Green Lanes

London

N13 4XS




Trading Address
1C Finsbury Park Road

London

N4 2AG






Independent auditors
Hurkan Sayman & Co
Chartered Accountants & Statutory Auditor

291 Green Lanes

Palmers Green

London

N13 4XS





 
SBR RETAIL LIMITED
 

CONTENTS



Page
Strategic Report
1 - 2
Directors' Report
3 - 5
Independent Auditors' Report
6 - 8
Statement of Comprehensive Income
9
Balance Sheet
10
Statement of Changes in Equity
11
Statement of Cash Flows
12
Analysis of Net Debt
13
Notes to the Financial Statements
14 - 28


 
SBR RETAIL LIMITED
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2020

Introduction
 
We aim to present a balanced and comprehensive review of the development and performance of the business during the year and our position at the year end by reflection of the size and non-complex nature of the business.

Business review
 
During the year, the company continued to operate as a KFC franchisee.
In the year under review the company was adversely impacted by COVID-19 with a downturn in trade in March 2020 and store closures on 23 March 2020 with the gradual reopening of stores staggered throughout June 2020 where the company reopened all but one restaurant.
As a result of the above the company's turnover decreased from £9,407,331 to £7,573,567 and the company recorded an operating loss of £669,223 (2019: profit of £97,111).
The company recorded a net outflow from operating activities of £54,522 (2019: net outflow of £663,156) as the company worked towards preserving its cash during the periods of limited trading. Net liabilities at the balance sheet date amounted to £896,581 (2019: £121,465).
The impact of COVID-19 on the business is explained in the various parts of the Strategic and Directors' Report.

Principal risks and uncertainties
 
The principal risks to the company are changes to consumer habits, entry of new competitors within geographical areas in which the company operates and changes in government controls and policies towards the fast food industry. Both Kentucky Fried Chicken and the company monitor these, maintain a marketing policy, evolve store menus, and set appropriate recommended prices to smooth these fluctuations.
COVID-19
The impact of COVID-19 began to affect the business from early March 2020 with many office workers beginning to work from home and a significant reduction in footfall on the high streets. Following government guidance, the company closed stores on 23 March 2020 to protect both staff and its customers.
As a response to COVID-19, the company took decisive action to reduce its cost base, capital expenditure and cash commitments. The company also ensured it made use of the available governments initiatives such as tax and VAT deferrals, business rates holiday, colleagues were furloughed in line with the Coronavirus Job Retention Scheme and payment terms were negotiated with key suppliers and landlords.

Page 1

 
SBR RETAIL LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020

Financial key performance indicators
 
Financial Key Performance Indicators for the stores are the level of sales and gross profit.
Turnover in the period is £7,573,567 (2019: £9,407,331)
Gross profit for the period is £1,464,559 (2019: £2,803,998).
Turnover has decreased in the year by 19.5% and is attributable to the effects of COVID-19 and the closure of stores during the periods of lockdown in England. Without this period of disruption, the company was expecting strong positive sales growth. 
With the reduction in sales, usage of the Coronavirus Job Retention Scheme to maintain levels of employment and the clearance of stocks for the lockdown closures, the gross profits have reduced from £2,803,998 to £1,464,559. As a percentage of sales this has reduced to 19.4% (2019: 29.8%).

Other key performance indicators
 
The principal non-key performance indicator is the performance against inspections by Kentucky Fried Chicken, and the company continues to achieve satisfactory performance throughout the year.


This report was approved by the board on 25 June 2021 and signed on its behalf.



Daniel Babar Zaman
Director

Page 2

 
SBR RETAIL LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2020

The directors present their report and the financial statements for the year ended 30 June 2020.

Directors' responsibilities statement

The directors are responsible for preparing the Strategic Report, the Directors' 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 for the Company's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

Results and dividends

The loss for the year, after taxation, amounted to £775,116 (2019 - loss £82,028).

No dividends have been recommended to be paid for the current year.

Directors

The directors who served during the year were:

Haider Zaman 
Daniel Babar Zaman 
Skandar Zaman 

Page 3

 
SBR RETAIL LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020

Principal risks and uncertainties

Financial instruments
The company uses a variety of financial instruments, including cash, loans and trade creditors that arise from its operations. The main purpose of these financial instruments is to provide working capital for the company's operations.
The director considers that the main risks arising from the company's financial instruments to be interest rate risk and liquidity risk and therefore sets and reviews policies for managing these risks below. These policies have remained unchanged from the previous year.
Interest rate risk
The company finances its operations through a mixture of bank loans and cash flow. The director has decided that it is in the company's best interest to agree a floating rate interest charge.
Liquidity risk
The company seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely. Cash is monitored on a weekly basis and funding is secured for significant acquisitions before any commitment is made.
The Company maintains sufficient level of cash and cash equivalents to enable to meet its operation requirements.
Other Risks
The directors and KFC continue to assess risks arising from food and wage inflation in addition to government policies around obesity. In response to government policies KFC has announced a calorie reduction commitment to remove 20% of calories per serving by 2025.
The company continues to improve procedures to reduce food waste and automaton processes to ensure food and wage inflation is mitigated as far as possible.
COVID-19 has presented the industry with many new challenges and the company together with KFC (franchisor) have responded to changes in the laws and environment in which they have had to operate. This includes but is not limited to increased online ordering and partnering with various delivery platforms and investing in PPE and screens to ensure COVID-19 compliance so that both customers and employees' health and wellbeing are prioritised. The company has ensured that is is making full use of governments incentives and assistance to ensure stores can remain open and operating where possible.

Future developments

As a result of the impact of COVID-19 on the quick service restaurant businesses, the company has identified the increased importance of offering home delivery services. After the year end the company has since invested in the redesign of its stores to allow for an increased output of deliveries. This has assisted in some stores achieving weekly sales records.

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.

Page 4

 
SBR RETAIL LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2020

Post balance sheet events

From March 2020 the UK has faced much uncertainty and disruptions to both the day to day lives of people and businesses. There has been various lockdowns and tiers of restrictions throughout the UK which have prohibited the company from operating at its full capacity. Due to the success of the vaccination programme in the UK, as of June 2021 the UK is easing out of lockdown and in store dining has been reintroduced.
Going concern
The Directors have reviewed the Going Concern of the business for the next twelve months after the approval of the financial statements. The support by the UK government, UK banks, key suppliers, related companies and the response of KFC has enable the company to manage its cash flow and operate it's trading business well since the gradual reopening of stores in June 2020.
The UK's vaccination programme has been noted as a success and restrictions throughout England have begun to ease which has provided a positive outlook for business. The Directors are therefore of the opinion that there is no material uncertainty regarding the going concern of the company.

Auditors

The auditorsHurkan Sayman & Cowill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 25 June 2021 and signed on its behalf.
 





Skandar Zaman
Director

Page 5

 
SBR RETAIL LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SBR RETAIL LIMITED
 

Opinion


We have audited the financial statements of SBR Retail Limited (the 'Company') for the year ended 30 June 2020, which comprise the Statement of Comprehensive Income, the Balance Sheet, the Statement of Cash Flows, the Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe 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 30 June 2020 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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


We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:


the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or
the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the Company's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.


Page 6

 
SBR RETAIL LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SBR RETAIL LIMITED (CONTINUED)


Other information


The directors are responsible for the other information. The other information comprises the information included in the Annual Report, other than the financial statements and our Auditors' Report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.


In connection with our audit of the financial statementsour responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the 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.


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.


Page 7

 
SBR RETAIL LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SBR RETAIL LIMITED (CONTINUED)


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 3, 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.


Auditors' responsibilities for the audit of the financial statements
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditors' 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 for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' Report.





Hasan Hurer BSc FCA (Senior Statutory Auditor)
  
for and on behalf of
Hurkan Sayman & Co
 
Chartered Accountants
Statutory Auditor
  
291 Green Lanes
Palmers Green
London
N13 4XS

25 June 2021
Page 8

 
SBR RETAIL LIMITED
 
 
STATEMENT OF COMPREHENSIVE INCOME INCLUDING THE PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 JUNE 2020

2020
2019
Note
£
£

  

Turnover
 4 
7,573,567
9,407,331

Cost of sales
  
(6,109,008)
(6,603,333)

Gross profit
  
1,464,559
2,803,998

Administrative expenses
  
(2,743,589)
(2,906,578)

Other operating income - including exceptional items
 5 
609,807
199,691

Operating (loss)/profit
 6 
(669,223)
97,111

Interest payable and expenses
 10 
(117,299)
(123,556)

Loss before tax
  
(786,522)
(26,445)

Tax on loss
 11 
11,406
(55,583)

Loss for the financial year
  
(775,116)
(82,028)

There was no other comprehensive income for 2020 (2019:£NIL).

The notes on pages 14 to 28 form part of these financial statements.

Page 9

 
SBR RETAIL LIMITED
REGISTERED NUMBER: 09448124

BALANCE SHEET
AS AT 30 JUNE 2020

2020
2019
Note
£
£

Fixed assets
  

Intangible assets
 12 
1,128,433
1,297,475

Tangible assets
 13 
2,067,239
2,264,893

  
3,195,672
3,562,368

Current assets
  

Stocks
 14 
51,400
54,561

Debtors: amounts falling due within one year
 15 
4,139,189
3,732,754

Bank and cash balances
  
242,786
690,881

  
4,433,375
4,478,196

Creditors: amounts falling due within one year
 16 
(4,477,631)
(4,032,787)

Net current (liabilities)/assets
  
 
 
(44,256)
 
 
445,409

Total assets less current liabilities
  
3,151,416
4,007,777

Creditors: amounts falling due after more than one year
 17 
(4,009,761)
(4,129,242)

Provisions for liabilities
  

Deferred tax
 19 
(38,236)
-

  
 
 
(38,236)
 
 
-

Net liabilities
  
(896,581)
(121,465)


Capital and reserves
  

Called up share capital 
 20 
1,000
1,000

Profit and loss account
  
(897,581)
(122,465)

  
(896,581)
(121,465)


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 25 June 2021.




Haider Zaman
Director

The notes on pages 14 to 28 form part of these financial statements.

Page 10

 
SBR RETAIL LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2020


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 July 2018
1,000
(40,437)
(39,437)


Loss and comprehensive income for the year

Loss for the year

-
(82,028)
(82,028)
Total loss and comprehensive income for the period
-
(82,028)
(82,028)



At 1 July 2019
1,000
(122,465)
(121,465)


Loss and comprehensive income for the year

Loss for the year

-
(775,116)
(775,116)
Total loss and comprehensive income for the year
-
(775,116)
(775,116)


At 30 June 2020
1,000
(897,581)
(896,581)


The notes on pages 14 to 28 form part of these financial statements.

Page 11

 
SBR RETAIL LIMITED
 

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2020

2020
2019
£
£

Cash flows from operating activities

Loss for the financial year
(775,116)
(82,028)

Adjustments for:

Amortisation of intangible assets
169,043
169,045

Depreciation of tangible assets
473,930
547,241

Interest paid
117,299
123,556

Taxation charge
(11,406)
55,583

Decrease in stocks
3,160
23,554

(Increase) in debtors
(408,982)
(1,505,460)

Increase in creditors
377,550
119,257

Corporation tax received/(paid)
-
(113,904)

Net cash generated from operating activities

(54,522)
(663,156)


Cash flows from investing activities

Purchase of tangible fixed assets
(276,276)
(115,471)

Net cash from investing activities

(276,276)
(115,471)

Cash flows from financing activities

Interest paid
(117,299)
(123,556)

Net cash used in financing activities
(117,299)
(123,556)

Net (decrease) in cash and cash equivalents
(448,097)
(902,183)

Cash and cash equivalents at beginning of year
690,883
1,593,066

Cash and cash equivalents at the end of year
242,786
690,883


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
242,786
690,883

242,786
690,883


The notes on pages 14 to 28 form part of these financial statements.

Page 12

 
SBR RETAIL LIMITED
 

ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 30 JUNE 2020





At 1 July 2019
Cash flows
Other non-cash changes
At 30 June 2020
£

£

£

£

Cash at bank and in hand

690,883

(448,097)

-

242,786

Debt due after 1 year

(4,129,242)

-

4,129,242

-

Debt due within 1 year

(210,758)

-

(4,129,242)

(4,340,000)


(3,649,117)
(448,097)
-
(4,097,214)

The notes on pages 14 to 28 form part of these financial statements.

Page 13

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

1.


General information

SBR Retail Limited is a private company limited by share capital, incorporated in England and Wales, registration number 09448124. The address of the registered office is 291 Green Lanes, Palmers Green, London N13 4XS.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Going concern

The company's accounts have been prepared on a going concern basis. The company has net liability of £896,581 (2019: £121,465). This is primarily due to a loan due to HSBC of £4,340,000 (2019: £4,340,000) and £2,409,129 (2019: £2,400,865) owed to related companies. The shareholders have confirmed that they will not demand repayment of amounts due to companies under common control for a period of at least 12 months from the date of signing these financial statements, where such payments will result in the company being unable to meet its other third party liabilities.
The losses reported in the year are mostly attributable to the downturn in COVID-19. The Directors have considered the ongoing impact on COVID-19 and are better prepared to keep the business operational during periods of lockdown and controls on business operations.
Management continually undertakes a thorough review of the company's budgets and forecasts and regularly produces detailed and realistic cash flow projections for a period of at least 12 months. These cash flow projections, which when considered in conjunction with the company's existing loans, overdrafts and cash, which include consideration of reasonable possible changes in trading performance and available banking facilities, demonstrate that the company will have sufficient working capital for the foreseeable future.

 
2.3

Turnover

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

Sale of goods
Revenue from the sale of food, beverages and merchandise is recognised at the point of sale.

Page 14

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

2.Accounting policies (continued)

 
2.4

Operating leases: the Company as lessee

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

 
2.5

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of Comprehensive Income in the same period as the related expenditure.

 
2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.7

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.8

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

Page 15

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

2.Accounting policies (continued)

 
2.9

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance Sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.10

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Statement of Comprehensive Income over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Goodwill
-
10
years - over the period of the acquired franchises
Franchise fees
-
10
years

Page 16

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

2.Accounting policies (continued)

 
2.11

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. 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 charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a straight line and reducing balance basis.

Depreciation is provided on the following basis:

Short-term leasehold property
-
Over the term of the lease; 1-11 years remaining
Fixtures, fittings and equipment
-
20% reducing balance basis
Office equipment
-
20% straight line balance basis

The assets' residual values, useful lives and 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 in profit or loss.

 
2.12

Stocks

Stocks are stated at the lower of cost and the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis.
At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.13

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the balance sheet date.

Page 17

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

2.Accounting policies (continued)

 
2.14

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.15

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Company's cash management.

 
2.16

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.17

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance Sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance Sheet.

Page 18

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

In the process of applying its accounting policies, the company is required to make certain estimates, judgements and assumptions that it believes are reasonable based on the information available. These judgements, estimates and assumptions affect the amounts of assets and liabilities at the date of the financial statements and the amounts of the revenues and expenses recognised during the reporting periods presented.
On an ongoing basis, the company evaluated its estimates using historical experience, consultation with experts and other methods considered reasonable in the particular circumstances. Actual results may differ significantly from the estimates, the effect of which is recognised in the period in which the facts that give rise to the revision become known.
Management has made judgments over the following accounting policies:
- The estimated useful lives of goodwill (note 12); and
- The estimated useful economic lives of fixtures, fittings and equipment (note 13).


4.


Turnover

All turnover arose within the United Kingdom and relates to goods sold in the year.


5.


Other operating income

2020
2019
£
£

Other operating income
39,650
187,955

Net rents receivable
11,736
11,736

Government grants receivable
558,421
-

609,807
199,691


Included within Other Operating Income is an exceptional amount of £14,073 (2019: £172,342) compensation income which relates to the loss of profits due to a breakdown in the supply chain of the company in February 2018.
Government grants receivable in the year relate to assistance recieved in repsect of the impact of COVID-19 on businesses.


6.


Operating (loss)/profit

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

2020
2019
£
£

Other operating lease rentals
806,715
674,234

Page 19

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

7.


Auditors' remuneration

2020
2019
£
£


Fees payable to the Company's auditor and its associates for the audit of the Company's annual financial statements
7,000
7,000




8.


Employees

Staff costs were as follows:


2020
2019
£
£

Wages and salaries
2,295,990
2,307,632

Social security costs
131,478
141,721

Cost of defined contribution scheme
34,112
70,292

2,461,580
2,519,645


During the year the company paid £nil (2019: £40,000) to the company Directors and to Key Management.

The average monthly number of employees, including the directors, during the year was as follows:


        2020
        2019
            No.
            No.







Restaurant staff
151
145



Managers
3
2



Accounts & administration
5
3

159
150


9.


Directors' remuneration

2020
2019
£
£

Company contributions to defined contribution pension schemes
-
40,000

-
40,000


During the year retirement benefits were accruing to no directors (2019 - 1) in respect of defined contribution pension schemes.

Page 20

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

10.


Interest payable and similar expenses

2020
2019
£
£


Bank interest payable
117,299
123,556

117,299
123,556


11.


Taxation


2020
2019
£
£



Current tax on profits for the year
(52,185)
52,185


Total current tax
(52,185)
52,185

Deferred tax


Origination and reversal of timing differences
40,779
3,398

Total deferred tax
40,779
3,398


Taxation on (loss)/profit on ordinary activities
(11,406)
55,583
Page 21

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is higher than (2019 - higher than) the standard rate of corporation tax in the UK of 19% (2019 - 19%). The differences are explained below:

2020
2019
£
£


Loss on ordinary activities before tax
(786,521)
(26,445)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2019 - 19%)
(149,439)
(5,025)

Effects of:


Non-tax deductible amortisation of goodwill and impairment
28,099
28,099

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
-
319

Capital allowances for year in excess of depreciation
(5,729)
28,792

Changes in provisions leading to an increase (decrease) in the tax charge
40,779
3,398

Unrelieved tax losses carried forward
74,884
-

Total tax charge for the year
(11,406)
55,583


Factors that may affect future tax charges

The Corporation Tax main rate for 1 July 2020 is set at 19% and it is at this rate until 31 March 2023. From 1 April 2023, the Corporation Tax main rate for non-ring fenced profits will be increased to 25% applying to profits over £250,000. This will effect the company's corporation tax charges accordingly. 

Page 22

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

12.


Intangible assets



Franchise fees
Goodwill
Total

£
£
£



Cost


At 1 July 2019
214,524
1,478,864
1,693,388



At 30 June 2020

214,524
1,478,864
1,693,388



Amortisation


At 1 July 2019
49,899
346,014
395,913


Charge for the year on owned assets
21,156
147,886
169,042



At 30 June 2020

71,055
493,900
564,955



Net book value



At 30 June 2020
143,469
984,964
1,128,433



Page 23

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

13.


Tangible fixed assets





Short-term leasehold property
Fixtures, fittings & equipment
Office equipment
Total

£
£
£
£



Cost


At 1 July 2019
30,328
3,695,633
4,813
3,730,774


Additions
-
276,276
-
276,276



At 30 June 2020

30,328
3,971,909
4,813
4,007,050



Depreciation


At 1 July 2019
13,223
1,451,081
1,577
1,465,881


Charge for the year on owned assets
3,828
468,808
1,294
473,930



At 30 June 2020

17,051
1,919,889
2,871
1,939,811



Net book value



At 30 June 2020
13,277
2,052,020
1,942
2,067,239


14.


Stocks

2020
2019
£
£

Food, beverages and consumables
51,400
54,561

51,400
54,561


Page 24

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

15.


Debtors

2020
2019
£
£


Trade debtors
55,079
48,444

Other debtors
3,740,645
3,226,538

Prepayments and accrued income
343,465
455,229

Deferred taxation
-
2,543

4,139,189
3,732,754



16.


Creditors: Amounts falling due within one year

2020
2019
£
£

Bank loans
330,239
210,758

Trade creditors
1,232,861
939,374

Corporation tax
-
52,185

Other taxation and social security
331,823
299,666

Other creditors
2,498,968
2,435,975

Accruals and deferred income
83,740
94,829

4,477,631
4,032,787



17.


Creditors: Amounts falling due after more than one year

2020
2019
£
£

Bank loans
4,009,761
4,129,242

4,009,761
4,129,242


Page 25

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

18.


Loans


Analysis of the maturity of loans is given below:


2020
2019
£
£

Amounts falling due within one year

Bank loans
330,239
210,758

Amounts falling due 1-2 years

Bank loans
338,108
516,501

Amounts falling due 2-5 years

Bank loans
1,073,145
1,644,370

Amounts falling due after more than 5 years

Bank loans
2,598,508
1,968,371

Total bank loans
4,340,000
4,340,000


Bank loans are secured by way of a fixed and floating charge over all assets of the company.

Page 26

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

19.


Deferred taxation




2020


£






At beginning of year
2,543


Charged to profit or loss
(40,779)



At end of year
(38,236)

The deferred taxation balance is made up as follows:

2020
2019
£
£


Accelerated capital allowances
(38,236)
2,543

(38,236)
2,543


20.


Share capital

2020
2019
£
£
Allotted, called up and fully paid



1,000 (2019 - 1,000) Ordinary shares shares of £1.00 each
1,000
1,000


21.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company  in an independently administered fund. The pension cost charge represents contributions payable by the Company  to the fund and amounted to £34,112 (2019:  £30,292). Contributions totaling £8,018 (2019: £2,732) were payable to the fund at the balance sheet date and are included in creditors.
During the year defined contributions totaling £nil (2019: £40,000) were made to a Director's personal pension schemes.

Page 27

 
SBR RETAIL LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2020

22.


Commitments under operating leases

At 30 June 2020 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2020
2019
£
£


Not later than 1 year
712,800
637,800

Later than 1 year and not later than 5 years
1,656,800
1,962,000

Later than 5 years
561,500
725,300

2,931,100
3,325,100


23.


Related party transactions

The company has provided a cross-party guarantee to the bank loans SBR South Limited, a company under common control. As at 30 June 2020 the amounts owing by SBR South Limited is £9,517,785.
Included within Other Creditors due in less than one year is a loan amount of £2,001,660 (2019: £2,001,850) due to SBR Enterprises Limited. The loan is unsecured, free of interest and repayable on demand. The companies are related by way of having a common director and shareholder.
Included within Other Creditors due in less than one year is a loan amount of £407,469 (2019: £399,015) due to KZ Catering Limited. The loan is unsecured, free of interest and repayable on demand. The companies are related by way of a common shareholding and directorship.
Included within Other Debtors is a loan amount of £1,272,500 (2019: £1,272,500) due from SBR Properties Limited and £2,460,395 (2019: £1,945,306) due from SBR South Limited. The loans are unsecured, free of interest and repayable on demand. The companies are related by way of a common shareholding and directorship.


24.


Controlling party

Throughout the current and previous period the company was under no overall control.

 
Page 28