DEFACTO_7812_HOLDCO_LIMIT - Accounts


Company registration number 12711577 (England and Wales)
DEFACTO 7812 HOLDCO LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 JULY 2021
DEFACTO 7812 HOLDCO LIMITED
COMPANY INFORMATION
Directors
Mr H A Aziz
(Appointed 1 July 2020)
Mr S Vyas
(Appointed 1 July 2020)
Company number
12711577
Registered office
Dma House
12 Great Titchfield Street
London
W1W 8BZ
Auditor
Xeinadin Audit Limited
2 Hilliards Court
Chester Business Park
Chester
Cheshire
CH4 9QP
DEFACTO 7812 HOLDCO LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 31
DEFACTO 7812 HOLDCO LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 JULY 2021
- 1 -

The directors present the strategic report for the period ended 31 July 2021.

Fair review of the business

Defacto 7812 Holdco Ltd is a non-trading holding company, acting as a holding company to Famously Proper Ltd. The group manages and operates casual dining restaurants and brands.

This is the group’s first full trading period since acquiring the trading assets of “Byron” out of administration on 31st July 2020 in the middle of the Covid-19 pandemic. This involved transferring relevant leases and quickly reopening 19 of the best performing locations in September 2020. The business, like many other in the sector experienced a volatile operating environment and for a large part of the year the restaurants were unable to operate at full dine in capacity due to covid restrictions.

During the year, 3 additional restaurants and 6 delivery kitchens were opened to satisfy high delivery demand.

The business made use of the Government Coronavirus Job Retention Scheme to support staff along with local Government Grants at times the restaurants were closed. However no further covid support was taken.

The business acquired the street food brand, Mother Clucker, in May 2021 as part of its growth strategy and to take advantage of the growing demand for chicken in the UK market.

The group has undergone significant changes including investment in existing restaurants and their teams, extensive menu development and overhauling IT systems across the business in order to create a strong platform for future growth.

Principal risks and uncertainties
DEFACTO 7812 HOLDCO LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
- 2 -
Development and performance

The company’s profit before tax for the year was £0k. As this is the first year of trading there are no previous year comparatives.

 

The group's turnover for 12 months is £19,924,123 and has a gross profit of £12,180,711. As this is the first year of trading there are no previous year comparatives

 

Loss before interest and tax of £1,754,480 is stated after exceptional items of £1,131,969 that arose from the acquisition and restructuring of the business during the period.

 

Performance of the business was significantly impacted by both the start-up and restrictions during the Covid 19 pandemic. The restaurants have seen a return to normal levels of customers visiting, with trading continuing to improve.

Key performance indicators

The group and company consider the following to be their key performance indicators:

 

Creditor Days = 64.6 days

This ratio gives an insight into the average time it takes the business to settles its debts with trade suppliers. It represents the average time taken from the day a cost is incurred to the day it is settled and includes time taken to receive and process invoices.

Debtor Days = 7.75 days

This ratio reflects how quickly it takes for our credit sales through delivery channels to be received in cash.

Stock Turnover = 70.9 times

This ratio shows the average number of times our restaurants go through their stock during the period and represents an average stock holding of 5 days which include items like packaging and drinks.

Outlook

The economic climate for the group is expected to continue to be challenging as well as commercially competitive. However, the Board remain confident that the company and group is well placed to continue its growth and development of the food and Brands that the Group offers.

On behalf of the board

Mr S Vyas
Director
29 July 2022
DEFACTO 7812 HOLDCO LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 JULY 2021
- 3 -

The directors present their annual report and financial statements for the period ended 31 July 2021.

 

Commencement of trading

The company was incorporated on 1 July 2020. The company commenced trading on 3 September 2020. The trading results reflect 48 weeks of trade over 31 sites to 1 August 2021.

Principal activities

The principal activity of the company and group was that of a holding company and restaurant chain respectively.

Results and dividends

The results for the period are set out on page 8.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the period and up to the date of signature of the financial statements were as follows:

Mr H A Aziz
(Appointed 1 July 2020)
Mr S Vyas
(Appointed 1 July 2020)
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The group's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

 

Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.

 

There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.

DEFACTO 7812 HOLDCO LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
- 4 -
Statement of directors' responsibilities

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the ;

  •     prepare the on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of business review, risks, performance and future plans.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
Mr S Vyas
Director
29 July 2022
DEFACTO 7812 HOLDCO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DEFACTO 7812 HOLDCO LIMITED
- 5 -
Opinion

We have audited the financial statements of Defacto 7812 Holdco Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 31 July 2021 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the group's and the parent company's affairs as at 31 July 2021 and of the group's loss for the period 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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

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 period 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.

DEFACTO 7812 HOLDCO LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DEFACTO 7812 HOLDCO LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

  • adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of directors' remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Enquiries of management and those charged with governance were held in order to identify any laws and regulations that could be expected to have a material impact on the financial statements. Throughout the audit, the team were updated with the outcomes of these enquiries including consideration as to where and how fraud may occur in the company.

 

The audit procedures undertaken to address any potential risk in relation to irregularities (which include fraud and non-compliance with laws and regulations) included: enquiries of management and those charged with governance on how the company complies with relevant laws, regulations and any cases actual or potential litigation or claims; examination of appropriate legal correspondence; testing of journal entries for appropriateness; and analytical procedures on account balances to identify variances against expectation which may show indications of fraud.

No instances of material non-compliance were identified. The prospect of detecting irregularities, including fraud, is inherently difficult due to; control limitations; and the nature, timing and extent of the audit procedures performed. Furthermore, irregularities as a result of fraud are inherently more difficult to detect than those resulting from error. Despite the audit being planned and performed in accordance with ISAs (UK), there is an unavoidable risk that material misstatements may not be detected.

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.

DEFACTO 7812 HOLDCO LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DEFACTO 7812 HOLDCO LIMITED
- 7 -

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Michael Caputo FCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited
29 July 2022
Chartered Accountants
Statutory Auditor
2 Hilliards Court
Chester Business Park
Chester
Cheshire
CH4 9QP
DEFACTO 7812 HOLDCO LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE PERIOD ENDED 31 JULY 2021
- 8 -
Period
ended
31 July
2021
Notes
£
Turnover
3
19,924,123
Cost of sales
(7,743,412)
Gross profit
12,180,711
Administrative expenses
(16,974,278)
Other operating income
4,121,056
Exceptional items
4
(1,131,969)
Operating loss
5
(1,804,480)
Interest payable and similar expenses
9
(626,351)
Loss before taxation
(2,430,831)
Tax on loss
10
441,209
Loss for the financial period
24
(1,989,622)
(Loss)/profit for the financial period is attributable to:
- Owners of the parent company
(1,193,773)
- Non-controlling interests
(795,849)
(1,989,622)
DEFACTO 7812 HOLDCO LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 JULY 2021
- 9 -
Period
ended
31 July
2021
£
Loss for the period
(1,989,622)
Other comprehensive income
-
Total comprehensive income for the period
(1,989,622)
Total comprehensive income for the period is attributable to:
- Owners of the parent company
(1,193,773)
- Non-controlling interests
(795,849)
(1,989,622)
DEFACTO 7812 HOLDCO LIMITED
GROUP BALANCE SHEET
AS AT
31 JULY 2021
31 July 2021
- 10 -
2021
Notes
£
£
Fixed assets
Goodwill
11
49,492
Other intangible assets
11
165,620
Total intangible assets
215,112
Tangible assets
12
4,614,102
4,829,214
Current assets
Stocks
16
109,212
Debtors
17
1,655,381
Cash at bank and in hand
3,533,171
5,297,764
Creditors: amounts falling due within one year
18
(4,735,982)
Net current assets
561,782
Total assets less current liabilities
5,390,996
Creditors: amounts falling due after more than one year
19
(7,380,518)
Net liabilities
(1,989,522)
Capital and reserves
Called up share capital
23
100
Profit and loss reserves
24
(1,193,773)
Equity attributable to owners of the parent company
(1,193,673)
Non-controlling interests
(795,849)
(1,989,522)
The financial statements were approved by the board of directors and authorised for issue on 29 July 2022 and are signed on its behalf by:
29 July 2022
Mr S  Vyas
Director
DEFACTO 7812 HOLDCO LIMITED
COMPANY BALANCE SHEET
AS AT 31 JULY 2021
31 July 2021
- 11 -
2021
Notes
£
£
Fixed assets
Investments
13
1,670,400
Current assets
Debtors
17
201,174
Creditors: amounts falling due within one year
18
(201,474)
Net current liabilities
(300)
Total assets less current liabilities
1,670,100
Creditors: amounts falling due after more than one year
19
(1,670,000)
Net assets
100
Capital and reserves
Called up share capital
23
100

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £0.

The financial statements were approved by the board of directors and authorised for issue on 29 July 2022 and are signed on its behalf by:
29 July 2022
Mr S  Vyas
Director
Company Registration No. 12711577
DEFACTO 7812 HOLDCO LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 JULY 2021
- 12 -
Share capital
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
Balance at 1 July 2020
-
-
-
-
-
Period ended 31 July 2021:
Loss and total comprehensive income for the period
-
(1,193,773)
(1,193,773)
(795,849)
(1,989,622)
Issue of share capital
23
100
-
100
-
100
Balance at 31 July 2021
100
(1,193,773)
(1,193,673)
(795,849)
(1,989,522)
DEFACTO 7812 HOLDCO LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 JULY 2021
- 13 -
Share capital
Notes
£
Balance at 1 July 2020
-
Period ended 31 July 2021:
Profit and total comprehensive income for the period
-
Issue of share capital
23
100
Balance at 31 July 2021
100
DEFACTO 7812 HOLDCO LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 JULY 2021
- 14 -
2021
Notes
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
28
1,180,854
Investing activities
Purchase of business
(80,000)
Purchase of intangible assets
(19,812)
Purchase of tangible fixed assets
(517,671)
Proceeds on disposal of tangible fixed assets
186,500
Net cash used in investing activities
(430,983)
Financing activities
Proceeds from issue of shares
100
Issue of debentures
2,783,200
Net cash generated from/(used in) financing activities
2,783,300
Net increase in cash and cash equivalents
3,533,171
Cash and cash equivalents at beginning of period
-
Cash and cash equivalents at end of period
3,533,171
DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 JULY 2021
- 15 -
1
Accounting policies
Company information

Defacto 7812 Holdco Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is .

 

The group consists of Defacto 7812 Holdco Limited and all of its subsidiaries.

1.1
Reporting period

The financial statements have been prepared from the date of incorporation on 1 July 2020 to 31 July 2021 for the first period of account for the company. The reporting period runs to 1 August 2021 with the results reflecting 48 weeks of trade across 31 sites.

1.2
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, modified to include the revaluation of tangible assets and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The 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 for parent company information presented within the consolidated financial statements:

 

  • 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.

DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 16 -
1.3
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.4
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Defacto 7812 Holdco Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 July 2021, with trading results to 1 August 2021. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.5
Going concern

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

1.6
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer, 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.

DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 17 -
1.7
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.8
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

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

Other intangibles
10% per annum
1.9
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 improvements
over the life of the lease
Plant and equipment
20% per annum
Fixtures and fittings
10% per annum
Computers
20% per annum

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

1.10
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 18 -
1.11
Impairment of fixed assets

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

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.12
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.13
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.

DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 19 -
1.14
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

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

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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 group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

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

DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 20 -
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 group's contractual obligations expire or are discharged or cancelled.

1.15
Equity instruments

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

1.16
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 21 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.17
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.

1.18
Retirement benefits

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

1.19
Leases

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

1.20
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
- 22 -
2
Judgements and key sources of estimation uncertainty

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

 

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

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Negative goodwill

Upon acquiring the trade and assets of Byron Hamburgers the company recognised net assets in excess of the amount paid for these. As a result the company recorded negative goodwill which has been amortised fully in the year, in line with the costs of re-establishing the trade being incurred in the year. Due to the exceptional nature of the transaction, judgement has been applied and this has been disclosed in exceptional items in the profit and loss.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Valaution of assets acquired

During the year Famously Proper Limited acquired the trading assets of Byron Hamburgers. These have been initially recorded at their estimated fair value - based on their carrying values in Byron Hamburgers upon acquisition. Some assets have been written down and disposed of.

Determining useful economic lives

The company depreciates tangible fixed assets over their estimated useful lives based on historic performance. The actual lives can vary.

3
Turnover and other revenue
2021
£
Turnover analysed by class of business
Restaurant sales
8,926,754
Takeaway sales
10,974,977
Other
22,392
19,924,123
2021
£
Other revenue
Grants received
4,095,477
DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
3
Turnover and other revenue
(Continued)
- 23 -

Included in grant income is £669,045 from council grants and £3,426,432 from the Coronavirus Job Retention Scheme Grant.

4
Exceptional item
2021
£
Expenditure
Exceptional items
1,131,969

In the period, the group acquired the trade of Byron Hamburgers Limited. Included in exceptional costs are the legal and professional fees associated with the transaction alongside pre-opening and set-up costs. These can be categorised as follows:

Negotiation and settlement fees
652,420
Administration costs
155,017
Lease assignments and rates assessments
124,019
Executive redundancies
264,254
Pre-trade costs
249,938
Re-launch costs
145,089
Bad debts
68,333
Negative goodwill amortisation
(527,101)
1,131,969
5
Operating loss
2021
£
Operating loss for the period is stated after charging/(crediting):
Government grants
(4,095,477)
Depreciation of owned tangible fixed assets
438,456
Amortisation of intangible assets
15,190
Release of negative goodwill
(527,101)
Operating lease charges
2,110,893
6
Auditor's remuneration
2021
Fees payable to the company's auditor and associates:
£
For audit services
Audit of the financial statements of the group and company
2,500
Audit of the financial statements of the company's subsidiaries
25,000
27,500
DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
- 24 -
7
Employees

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

Group
Company
2021
2021
Number
Number
Front of house
347
-
Back of house
210
-
Administration
18
-
Total
575
-
0

Their aggregate remuneration comprised:

Group
Company
2021
2021
£
£
Wages and salaries
10,156,972
-
0
Social security costs
759,860
-
0
Pension costs
160,002
-
0
11,076,834
-
0

Included in the wages analysis is £264,254 in relation to redundancy costs which have been recognised as an exceptional item in the profit and loss.

8
Directors' remuneration
2021
£
Remuneration for qualifying services
50,000
9
Interest payable and similar expenses
2021
£
Other interest on financial liabilities
626,351
10
Taxation
2021
£
Deferred tax
Origination and reversal of timing differences
(441,209)
DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
10
Taxation
(Continued)
- 25 -

The actual (credit)/charge for the period can be reconciled to the expected credit for the period based on the profit or loss and the standard rate of tax as follows:

2021
£
Loss before taxation
(2,430,831)
Expected tax credit based on the standard rate of corporation tax in the UK of 19.00%
(461,858)
Tax effect of expenses that are not deductible in determining taxable profit
75,569
Unutilised tax losses carried forward
495,390
Permanent capital allowances in excess of depreciation
(8,952)
Deferred tax
(441,209)
Negative goodwill amortisation
(100,149)
Taxation credit
(441,209)
11
Intangible fixed assets
Group
Goodwill
Negative goodwill
Other intangibles
Total
£
£
£
£
Cost
At 1 July 2020
-
0
-
0
-
0
-
0
Additions - separately acquired
-
0
-
0
19,812
19,812
Additions - business combinations
50,490
(527,101)
160,000
(316,611)
At 31 July 2021
50,490
(527,101)
179,812
(296,799)
Amortisation and impairment
At 1 July 2020
-
0
-
0
-
0
-
0
Amortisation charged for the period
998
(527,101)
14,192
(511,911)
At 31 July 2021
998
(527,101)
14,192
(511,911)
Carrying amount
At 31 July 2021
49,492
-
0
165,620
215,112
The company had no intangible fixed assets at 31 July 2021.
DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
- 26 -
12
Tangible fixed assets
Group
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
£
Cost
At 1 July 2020
-
0
-
0
-
0
-
0
-
0
Additions
3,190,784
990,846
824,461
232,967
5,239,058
Disposals
-
0
-
0
(186,500)
-
0
(186,500)
At 31 July 2021
3,190,784
990,846
637,961
232,967
5,052,558
Depreciation and impairment
At 1 July 2020
-
0
-
0
-
0
-
0
-
0
Depreciation charged in the period
171,596
174,713
49,693
42,454
438,456
At 31 July 2021
171,596
174,713
49,693
42,454
438,456
Carrying amount
At 31 July 2021
3,019,188
816,133
588,268
190,513
4,614,102
The company had no tangible fixed assets at 31 July 2021.
13
Fixed asset investments
Group
Company
2021
2021
Notes
£
£
Investments in subsidiaries
14
-
0
600
Loans to subsidiaries
14
-
0
1,669,800
-
0
1,670,400
Movements in fixed asset investments
Company
Shares in subsidiaries
Loans to subsidiaries
Total
£
£
£
Cost or valuation
At 1 July 2020
-
-
-
Additions
600
1,669,800
1,670,400
At 31 July 2021
600
1,669,800
1,670,400
Carrying amount
At 31 July 2021
600
1,669,800
1,670,400
14
Subsidiaries

Details of the company's subsidiaries at 31 July 2021 are as follows:

DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
14
Subsidiaries
(Continued)
- 27 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Defacto 7812 Byron Holdco Ltd
12 Great Titchfield Street, London, W1W 8BZ, United Kingdom
Ordinary
60.00
-
Famously Proper Ltd
12 Great Titchfield Street, London, W1W 8BZ, United Kingdom
Ordinary
0
60.00
15
Financial instruments
Group
Company
2021
2021
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
566,807
n/a
Carrying amount of financial liabilities
Measured at amortised cost
11,276,031
n/a

As permitted by the reduced disclosure framework within FRS 102, the company has taken advantage of the exemption from disclosing the carrying amount of certain classes of financial instruments, denoted by 'n/a' above.

 

16
Stocks
Group
Company
2021
2021
£
£
Raw materials and consumables
109,212
-
0
17
Debtors
Group
Company
2021
2021
Amounts falling due within one year:
£
£
Trade debtors
233,076
-
0
Amounts owed by group undertakings
-
201,174
Other debtors
579,371
-
0
Prepayments and accrued income
401,725
-
0
1,214,172
201,174
Amounts falling due after more than one year:
Deferred tax asset (note 21)
441,209
-
0
Total debtors
1,655,381
201,174
DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
- 28 -
18
Creditors: amounts falling due within one year
Group
Company
2021
2021
£
£
Trade creditors
1,463,830
-
0
Other taxation and social security
840,469
-
Other creditors
112,064
-
0
Accruals and deferred income
2,319,619
201,474
4,735,982
201,474
19
Creditors: amounts falling due after more than one year
Group
Company
2021
2021
Notes
£
£
Debenture loans
20
6,783,200
1,670,000
Accruals and deferred income
597,318
-
0
7,380,518
1,670,000
Amounts included above which fall due after five years are as follows:
Payable other than by instalments
6,783,000
-
20
Loans and overdrafts
Group
Company
2021
2021
£
£
Debenture loans
6,783,200
1,670,000
Payable after one year
6,783,200
1,670,000

The long term debenture loan notes attract interest at 7.2% per annum and are due to be repaid by 31st July 2025. Interest accrued is disclosed within accruals falling due within one year. These are secured by fixed and floating charges against all property and undertakings of the company. These charges are dated 31st July 2020 and are registered with Companies House.

DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
- 29 -
21
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Assets
2021
Group
£
Accelerated capital allowances
(44,681)
Tax losses
485,890
441,209
The company has no deferred tax assets or liabilities.
Group
Company
2021
2021
Movements in the period:
£
£
Asset at 1 July 2020
-
-
Credit to profit or loss
(441,209)
-
Asset at 31 July 2021
(441,209)
-

The deferred tax asset set out above is expected to reverse in more than 12 months and relates to the utilisation of tax losses against future expected profits of the same period. The deferred tax liability set out above is expected to reverse in more than 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

22
Retirement benefit schemes
2021
Defined contribution schemes
£
Charge to profit or loss in respect of defined contribution schemes
160,002

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

23
Share capital
Group and company
2021
2021
Ordinary share capital
Number
£
Issued and fully paid
Ordinary of £1 each
100
100

Upon incorporation on 1st July 2020, 10 shares were issued. A further 80 shares were issued on 31st July 2020.

DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
- 30 -
24
Profit and loss reserves
Group
Company
2021
2021
£
£
At the beginning of the period
-
-
Loss for the period
(1,193,773)
-
0
At the end of the period
(1,193,773)
-
25
Operating lease commitments
Lessee

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

Group
Company
2021
2021
£
£
Within one year
5,607,172
-
Between two and five years
21,396,780
-
In over five years
38,241,248
-
65,245,200
-
26
Related party transactions

A shareholder loan note of £1,669,800 was advanced to the group. During the period this accrued interest of £201,474. At 31 July 2021 £1,870,674 was outstanding.

 

A shareholder loan note of £300,000 was issued in the period. This attracted interest of £36,193. At 31 July 2021, £336,193 was outstanding.

 

A shareholder loan note of £870,000 was issued in the period. This attracted interest of £104,960. At 31 July 2021, £974.960 was outstanding.

 

A shareholder loan note of £500,000 was issued in the period. This attracted interest of £60,322. At 31 July 2021 £560,322 was outstanding.

 

Transaction and acquisition costs of £141,000 were paid for by the group on behalf of companies in which the directors had an interest.

27
Controlling party

The ultimate parent company of Defacto 7812 Holdco Limited is Calveton UK Limited. The registered office of Calveton UK Limited is 4 Old Park Lane, London, England, W1K 1QW.

 

The controlling parties of Calveton UK Limited are S Vyas and HA Aziz.

 

DEFACTO 7812 HOLDCO LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JULY 2021
- 31 -
28
Cash generated from/(absorbed by) group operations
2021
£
Loss for the period after tax
(1,989,622)
Adjustments for:
Taxation credited
(441,209)
Finance costs
626,351
Amortisation and impairment of intangible assets
(511,911)
Depreciation and impairment of tangible fixed assets
438,456
Movements in working capital:
Increase in stocks
(94,212)
Increase in debtors
(1,214,172)
Increase in creditors
4,367,173
Cash generated from/(absorbed by) operations
1,180,854
29
Analysis of changes in net debt - group
1 July 2020
Cash flows
31 July 2021
£
£
£
Cash at bank and in hand
-
3,533,171
3,533,171
Borrowings excluding overdrafts
-
(6,783,200)
(6,783,200)
-
(3,250,029)
(3,250,029)
2021-07-312020-07-01falseCCH SoftwareCCH Accounts Production 2022.200Mr H A AzizMr S Vyas12711577bus:Consolidated2020-07-012021-07-31127115772020-07-012021-07-3112711577bus:Director12020-07-012021-07-3112711577bus:Director22020-07-012021-07-3112711577bus:RegisteredOffice2020-07-012021-07-3112711577bus:Consolidated2021-07-31127115772021-07-3112711577bus:Consolidated12020-07-012021-07-3112711577core:Goodwillbus:Consolidated2021-07-3112711577core:OtherResidualIntangibleAssetsbus:Consolidated2021-07-3112711577core:NegativeGoodwillbus:Consolidated2021-07-3112711577core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2021-07-3112711577core:LeaseholdImprovementsbus:Consolidated2021-07-3112711577core:PlantMachinerybus:Consolidated2021-07-3112711577core:FurnitureFittingsbus:Consolidated2021-07-3112711577core:ComputerEquipmentbus:Consolidated2021-07-3112711577core:ShareCapitalbus:Consolidated2021-07-3112711577core:ShareCapital2021-07-3112711577core:ShareCapitalbus:Consolidated2020-07-012021-07-3112711577core:ShareCapital2020-07-012021-07-3112711577core:Goodwill2020-07-012021-07-3112711577core:IntangibleAssetsOtherThanGoodwill2020-07-012021-07-3112711577core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-07-012021-07-3112711577core:LeaseholdImprovements2020-07-012021-07-3112711577core:PlantMachinery2020-07-012021-07-3112711577core:FurnitureFittings2020-07-012021-07-3112711577core:ComputerEquipment2020-07-012021-07-3112711577bus:Consolidated22020-07-012021-07-3112711577core:Goodwillbus:Consolidated2020-06-3012711577core:NegativeGoodwillbus:Consolidated2020-06-3012711577core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2020-06-3012711577bus:Consolidated2020-06-3012711577core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2020-07-012021-07-3112711577core:NegativeGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2020-07-012021-07-3112711577core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2020-07-012021-07-3112711577core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2020-07-012021-07-3112711577core:Goodwillbus:Consolidated2020-07-012021-07-3112711577core:NegativeGoodwillbus:Consolidated2020-07-012021-07-3112711577core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2020-07-012021-07-3112711577core:LeaseholdImprovementsbus:Consolidated2020-06-3012711577core:PlantMachinerybus:Consolidated2020-06-3012711577core:FurnitureFittingsbus:Consolidated2020-06-3012711577core:ComputerEquipmentbus:Consolidated2020-06-3012711577core:LeaseholdImprovementsbus:Consolidated2020-07-012021-07-3112711577core:PlantMachinerybus:Consolidated2020-07-012021-07-3112711577core:FurnitureFittingsbus:Consolidated2020-07-012021-07-3112711577core:ComputerEquipmentbus:Consolidated2020-07-012021-07-3112711577core:Subsidiary12020-07-012021-07-3112711577core:Subsidiary22020-07-012021-07-3112711577core:Subsidiary112020-07-012021-07-3112711577core:Subsidiary222020-07-012021-07-3112711577core:CurrentFinancialInstruments2021-07-3112711577core:CurrentFinancialInstrumentsbus:Consolidated2021-07-3112711577core:Non-currentFinancialInstrumentsbus:Consolidated2021-07-3112711577core:Non-currentFinancialInstruments2021-07-3112711577core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-07-3112711577core:CurrentFinancialInstrumentscore:WithinOneYear2021-07-3112711577core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2021-07-3112711577core:Non-currentFinancialInstrumentscore:AfterOneYear2021-07-3112711577bus:PrivateLimitedCompanyLtd2020-07-012021-07-3112711577bus:FRS1022020-07-012021-07-3112711577bus:Audited2020-07-012021-07-3112711577bus:ConsolidatedGroupCompanyAccounts2020-07-012021-07-3112711577bus:FullAccounts2020-07-012021-07-31xbrli:purexbrli:sharesiso4217:GBP