Company registration number 08751457 (England and Wales)
SHORYU CARNABY STREET LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
SHORYU CARNABY STREET LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
SHORYU CARNABY STREET LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
50,491
81,208
Current assets
Stocks
6
10,434
9,908
Debtors
5
2,374,339
2,217,044
Cash at bank and in hand
267,611
190,691
2,652,384
2,417,643
Creditors: amounts falling due within one year
7
(560,495)
(636,768)
Net current assets
2,091,889
1,780,875
Net assets
2,142,380
1,862,083
Capital and reserves
Called up share capital
1,000
1,000
Share premium account
44,880
44,880
Profit and loss reserves
2,096,500
1,816,203
Total equity
2,142,380
1,862,083
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 13 October 2023 and are signed on its behalf by:
K Tokumine
Director
Company Registration No. 08751457
SHORYU CARNABY STREET LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
1
Accounting policies
Company information
Shoryu Carnaby Street Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit B, Premier Park Road, Park Royal, Middlesex, United Kingdom, NW10 7NZ.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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 £1.
The financial statements have been prepared under the historical cost convention. The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.
1.2
Material uncertainty relating to going concern
The financial statements have been prepared on a going concern basis. The directors have a reasonable expectation that the company will continue in operational existence for the foreseeable future. However, the directors are aware of certain material uncertainties which may cause doubt on the group's and therefore the company's ability to continue as a going concern.
The company has a strong overall balance sheet at the year end with net current assets of £2,091,889 (2021: £1,780,875) and an overall net assets position of £2,142,380 (2021: £1,862,083 net asset position) and has made a net profit of £280,297 (2021: net profit £ 151,390).
Included in the amounts falling due within one year is £56,209 debt owed to connected party with a common director and shareholder which is a key broker for the company. The directors are confident they are able to repay the trade debt and in future if cashflow is tight with support available from the group companies.
The company reported in their management accounts for the period to July 2023 draft EBITDA profit of £84,000 and a net profit of £57,700.
In common with similar businesses in the hospitality sector, challenging trading environment presented by unforeseen post pandemic events such as the energy crisis, interest rate crisis, change in city working patterns, warmer than usual temperatures etc. have significant impact on footfall and customer spend levels, which in turn has an impact on the overall group results. Whilst it is difficult to predict the longevity and future such occurrences, the directors have implemented measures for the business to mitigate their impact, adopt and sustain profitability and growth in the medium to long term.
The group has prepared cash flow forecast until December 2024, under the current economic conditions and based on the key assumption that the restaurants will remain open for the foreseeable future. The forecasts incorporate profit improvement measures including controlling energy costs and securing favourable fixed prices, general cost efficiencies, and marketing campaigns to drive footfall.
In 2021, the parent company secured a 5 year CBILS (£1,000,000) and RLS (£750,000) bank loans under the government recovery loan schemes during the pandemic disruption period. At the year ended 31 December 2022, a covenant breach was noted off for the RLS bank loan which resulted in the loan being reclassified to creditors due within one year. Post year end, the bank had issued a letter of comfort for the year ended 31 December 2022. The comfort letter stated that the bank does not intend to take any immediate action as a result of any actual or potential breaches and that the bank currently expects but does not guarantee, to continue to provide the facility to the parent company as per the facility agreement.
SHORYU CARNABY STREET LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 3 -
In the event the restaurants were to severely disrupted in the future, the UK economy falls into a deep recession, all of the financial support measures as noted were not agreed, then the group would need to seek financial support from the shareholders'. The unexpected disruptions may result in further loan covenant breaches and potential call back of the RLS loan and or changes to the loan terms and financial support available to the group.
The directors are confident regarding the company’s and group's long-term prospects and profitability. It is however difficult to assess the impact of any other unexpected disruptions which may also result in further loan covenant breaches and potential changes to the loan terms and financial support available to the group.
Given the associated uncertainty above and therefore within the group's forecast, a material uncertainty exists that may cast a significant doubt on the group's and therefore the company's ability to continue as a going concern
The financial statements do not include the adjustments that would result if the company or group were unable to continue as a going concern.
1.3
Turnover
Turnover represents net invoiced sales of food and drinks, excluding value added tax and tips. Turnover is recognised when payment is rendered at the time of sale, and is all recognised in the United Kingdom.
1.4
Tangible fixed assets
Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.
Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:
Leasehold property
Over the remaining period of lease
Fixtures and fittings
25% reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition. Cost is calculated using the first-in, first-out formula. Provision is made for damaged, obsolete and slow-moving stock where appropriate.
SHORYU CARNABY STREET LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
1.7
Financial instruments
The company 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 company's balance sheet when the company becomes party to the contractual provisions of the instrument. Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently 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.
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.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
Current tax
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.
Deferred tax
Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements. Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date that are expected to apply to the reversal of timing differences.
SHORYU CARNABY STREET LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
1.9
Retirement benefits
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
1.10
Leases
Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.
In line with the recent amendments to FRS 102, the company has early adopted the amendments affecting accounting periods commencing on or after 1 January 2021 and recognised any changes in lease payments, arising from qualifying rent concessions, through the income statement on a systematic basis over the periods the change in lease payments is intended to compensate.
1.11
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.
The company recognises an unconditional government grant related to Coronavirus Job Retention Scheme as other income when the grant becomes receivable. Such grants are recognised on an accrual basis in line with when the expenses would have been incurred.
The company also recognises small business grants as other income when the grant becomes receivable.
SHORYU CARNABY STREET LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
Going concern
As indicated in note 1.2 it is the directors' assessment that the company continues to be a going concern however a material uncertainty does exist as a result of the impact of the future operations due to the post pandemic macro-economic factors.
Accordingly, the assets and liabilities have been valued on the basis that the company will continue in business.
If this presumption is proven to be mistaken, the carrying value of assets and liabilities would need to be reappraised to reflect the impact of cessation.
Assessing indicators of impairment
The directors’ have determined whether there are indicators of impairment of the company’s intercompany debtor balances.
Factors taken into consideration in reaching such a decision include economic viability and expected future financial performance of the company's cash generating unit (CGU). Where there are indicators of impairment, the company estimates the value of the CGU using discounted cash flows to calculate the CGU's value in use. Due to the repercussions of the post pandemic events there is significant uncertainty in estimating the company’s future cash flows and a change in the outcome of this estimation could have an impact on impairment and adjustment required. There have been no material indicators of impairments identified during the current financial year.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2022
2021
Number
Number
Total
31
20
SHORYU CARNABY STREET LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2022
215,042
157,819
372,861
Additions
1,467
1,467
At 31 December 2022
215,042
159,286
374,328
Depreciation and impairment
At 1 January 2022
173,530
118,123
291,653
Depreciation charged in the year
22,230
9,954
32,184
At 31 December 2022
195,760
128,077
323,837
Carrying amount
At 31 December 2022
19,282
31,209
50,491
At 31 December 2021
41,512
39,696
81,208
Included within the net book value of land and buildings above is £19,282 (2021 £41,512 ) in respect of short leasehold improvements on land and buildings.
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
2,283,020
2,211,153
Other debtors
76,928
58
Prepayments and accrued income
14,391
5,833
2,374,339
2,217,044
6
Stocks
2022
2021
£
£
Inventories
10,434
9,908
SHORYU CARNABY STREET LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
7
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
20,961
8,062
Amounts owed to group undertakings
56,209
60,630
Corporation tax
42,039
144,566
Other taxation and social security
104,790
67,338
Other creditors
2,217
2,633
Accruals and deferred income
334,279
353,539
560,495
636,768
8
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:
The auditor's report was unqualified.
Senior Statutory Auditor:
Trusha Bhanderi FCCA
Statutory Auditor:
Sobell Rhodes Audit Limited
9
Financial commitments, guarantees and contingent liabilities
The company was party to a multilateral cross guarantee and debenture dated 3 June 2015 given by subsidiary companies of Shoryu Holdings Limited to secure group borrowings.
10
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2022
2021
£
£
1,004,541
1,059,781
11
Parent company
The company's parent and ultimate parent is Shoryu Holdings Limited, incorporated in United Kingdom.
The parent of the largest group in which these financial statements are consolidated is Shoryu Holdings Limited, a company incorporated in England and Wales. A copy of the consolidated financial statements can be obtained from companies house using the company's registration number 08251749 or its registered office Unit B, Premier Park, Premier Park Road, London, United Kingdom, NW10 7NZ .