IRIS Accounts Production v23.3.0.418 09620538 director 1.1.22 31.12.22 31.12.22 true false true true false false false true false Ordinary A 1.00000 Ordinary B 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure096205382021-12-31096205382022-12-31096205382022-01-012022-12-31096205382020-12-31096205382021-01-012021-12-31096205382021-12-3109620538ns16:EnglandWales2022-01-012022-12-3109620538ns15:PoundSterling2022-01-012022-12-3109620538ns11:Director12022-01-012022-12-3109620538ns11:PrivateLimitedCompanyLtd2022-01-012022-12-3109620538ns11:FRS1022022-01-012022-12-3109620538ns11:Audited2022-01-012022-12-3109620538ns11:LargeMedium-sizedCompaniesRegimeForDirectorsReport2022-01-012022-12-3109620538ns11:LargeMedium-sizedCompaniesRegimeForAccounts2022-01-012022-12-3109620538ns11:FullAccounts2022-01-012022-12-310962053812022-01-012022-12-3109620538ns11:OrdinaryShareClass12022-01-012022-12-3109620538ns11:OrdinaryShareClass22022-01-012022-12-3109620538ns11:RegisteredOffice2022-01-012022-12-3109620538ns6:CurrentFinancialInstruments2022-12-3109620538ns6:CurrentFinancialInstruments2021-12-3109620538ns6:Non-currentFinancialInstruments2022-12-3109620538ns6:Non-currentFinancialInstruments2021-12-3109620538ns6:ShareCapital2022-12-3109620538ns6:ShareCapital2021-12-3109620538ns6:RetainedEarningsAccumulatedLosses2022-12-3109620538ns6:RetainedEarningsAccumulatedLosses2021-12-3109620538ns6:ShareCapital2020-12-3109620538ns6:RetainedEarningsAccumulatedLosses2020-12-3109620538ns6:RetainedEarningsAccumulatedLosses2021-01-012021-12-3109620538ns6:RetainedEarningsAccumulatedLosses2022-01-012022-12-3109620538ns6:PatentsTrademarksLicencesConcessionsSimilar2022-01-012022-12-3109620538ns6:PlantMachinery2022-01-012022-12-3109620538ns6:MotorVehicles2022-01-012022-12-3109620538ns6:OwnedAssets2022-01-012022-12-3109620538ns6:OwnedAssets2021-01-012021-12-3109620538ns6:NetGoodwill2022-01-012022-12-3109620538ns6:NetGoodwill2021-01-012021-12-3109620538ns6:PatentsTrademarksLicencesConcessionsSimilar2021-01-012021-12-310962053812022-01-012022-12-310962053812021-01-012021-12-3109620538ns11:OrdinaryShareClass12021-01-012021-12-3109620538ns11:OrdinaryShareClass22021-01-012021-12-3109620538ns6:NetGoodwill2021-12-3109620538ns6:PatentsTrademarksLicencesConcessionsSimilar2021-12-3109620538ns6:NetGoodwill2022-12-3109620538ns6:PatentsTrademarksLicencesConcessionsSimilar2022-12-3109620538ns6:NetGoodwill2021-12-3109620538ns6:PatentsTrademarksLicencesConcessionsSimilar2021-12-3109620538ns6:ShortLeaseholdAssetsns6:LandBuildings2021-12-3109620538ns6:PlantMachinery2021-12-3109620538ns6:MotorVehicles2021-12-3109620538ns6:ComputerEquipment2021-12-3109620538ns6:ShortLeaseholdAssetsns6:LandBuildings2022-01-012022-12-3109620538ns6:ComputerEquipment2022-01-012022-12-3109620538ns6:ShortLeaseholdAssetsns6:LandBuildings2022-12-3109620538ns6:PlantMachinery2022-12-3109620538ns6:MotorVehicles2022-12-3109620538ns6:ComputerEquipment2022-12-3109620538ns6:ShortLeaseholdAssetsns6:LandBuildings2021-12-3109620538ns6:PlantMachinery2021-12-3109620538ns6:MotorVehicles2021-12-3109620538ns6:ComputerEquipment2021-12-3109620538ns6:CostValuationns6:UnlistedNon-exchangeTraded2021-12-3109620538ns6:UnlistedNon-exchangeTraded2022-12-3109620538ns6:UnlistedNon-exchangeTraded2021-12-3109620538ns6:WithinOneYearns6:CurrentFinancialInstruments2022-12-3109620538ns6:WithinOneYearns6:CurrentFinancialInstruments2021-12-3109620538ns6:BetweenOneTwoYearsns6:Non-currentFinancialInstruments2022-12-3109620538ns6:BetweenOneTwoYearsns6:Non-currentFinancialInstruments2021-12-3109620538ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2022-12-3109620538ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2021-12-3109620538ns6:WithinOneYear2022-12-3109620538ns6:WithinOneYear2021-12-3109620538ns6:BetweenOneFiveYears2022-12-3109620538ns6:BetweenOneFiveYears2021-12-3109620538ns6:MoreThanFiveYears2022-12-3109620538ns6:MoreThanFiveYears2021-12-3109620538ns6:AllPeriods2022-12-3109620538ns6:AllPeriods2021-12-3109620538ns6:DeferredTaxation2021-12-3109620538ns6:DeferredTaxation2022-01-012022-12-3109620538ns6:DeferredTaxation2022-12-3109620538ns11:OrdinaryShareClass12022-12-3109620538ns11:OrdinaryShareClass22022-12-3109620538ns6:RetainedEarningsAccumulatedLosses2021-12-31
REGISTERED NUMBER: 09620538 (England and Wales)















STATE 4 RESTAURANTS LIMITED

Strategic Report, Report of the Director and

Financial Statements for the Year Ended 31 December 2022






STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)






Contents of the Financial Statements
for the year ended 31 December 2022




Page

Company Information 1

Strategic Report 2 to 3

Report of the Director 4 to 5

Report of the Independent Auditors 6 to 7

Income Statement 8

Other Comprehensive Income 9

Balance Sheet 10 to 11

Statement of Changes in Equity 12

Cash Flow Statement 13

Notes to the Cash Flow Statement 14

Notes to the Financial Statements 15 to 23


STATE 4 RESTAURANTS LIMITED

Company Information
for the year ended 31 December 2022







Director: G S Chahal





Registered office: First Floor
Saggar House
Princes Drive
Worcester
Worcestershire
WR1 2PG





Business address: Breton House
Pett Bottom Road
Lynsore Bottom Upper Hardres
Canterbury
Kent
CT4 6EQ





Registered number: 09620538 (England and Wales)





Auditors: Haines Watts Birmingham LLP
5 - 6 Greenfield Crescent
Edgbaston
Birmingham
B15 3BE

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Strategic Report
for the year ended 31 December 2022

The director presents his strategic report for the year ended 31 December 2022.

Review of business
The company currently operates three stores, employing more than 470 members of staff throughout the Medway area of Kent.

Store and delivery sales profitability, although strong in the first half of 2022, has been impacted in the second half of the year by, amongst other things, the increase in VAT within the hospitality sector back to the standard rate of 20% from 1 April 2022, a volatile supply chain, and rising costs base.

Given the direct link between our approach to pricing, the external environment, and our success in relation to our customers, we will continue to remain close to understanding this relationship and look constantly to evaluate how our internal actions are impacting our customers.

The company is in a net current liabilities position at the balance sheet date, however this is a reflection of the nature of the fast food industry.

Despite the net current liabilities position, and a fall in net assets from £739k in 2021 to £411, the strength of the business remains strong and the directors consider the company to have adequate resources to meet liabilities as they fall due.

Key performance indicators
Sales for the year amounted to £15.94 million, a reduction of £670k from 2021 giving an overall sales decrease of approximately 4.04%. This is mainly due the government restoring VAT rates within the hospitality sector back to the standard 20% rate.

The gross profit margin is 63.30% compared to 65.15% in 2021 and is in line with expectations.

Future developments
2023 will continue to be impacted from ever-volatile external environments, with consumer trends likely changing ever more frequently due to on-going economic challenges. Consumer confidence remains at record low levels, and it is currently unknown how this will develop in the short term.

It is anticipated that consumers will be hit hardest in Q1 while they continue to adjust to high energy bills alongside higher prices for essential goods. We believe it is likely that consumers will look to reduce spend after the first full festive period since 2019 (Pre Covid-19). Some of the impact from the increased pressure on consumer spending will be masked in January and February as we will be comparable to the tail end of Omicron which suppressed Guest Counts ('GC') in Q1 2022.

We will expect strong sales growth as a result of our menu and marketing plans across the year, but will see a significant benefit in Q1, Q2 and Q3 as a result of McCrispy and the permanent launch of McSpicy products.

We anticipate strongest sales throughout the summer of 2023 as we execute higher levels of pricing alongside seeing continued benefit from our digital plans including MyMcDonald's rewards. We anticipate delivery to see softer growth in 2023 as the market continues to normalise after the pandemic and we achieve our new post COVID baseline for the channel. However, we expect to continue to grow market share ahead of our competitors, and boost sales through Deliveroo and the further optimisation of our delivery operations.

Given the direct link between our approach to pricing, the external environment, and our success in relation to our customers, we will continue to remain close to understanding this relationship and look to constantly evaluate how our internal actions are impacting our customers.

In 2023, we expect both Instores and Drive Thrus to see similar levels of growth with Instores likely to see a greater GC impact from the Cost of Living Crisis. However, this will be slightly offset due to a higher proportion of sales flowing through from McDelivery which will have an increased pricing benefit.

The company also plans to acquire more restaurants should the opportunity arise.


STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Strategic Report
for the year ended 31 December 2022

Principal risks and uncertainties
The company is continually assessing all risks with an aim to mitigate any future threats these may have on the business.

Economic risk
Following some very challenging times, we are optimistic about the economic future. Customer confidence continues to rise and unemployment rates are falling. A cautious approach is still required as real disposable income continues to decline as the Cost of Living and interest rates continue to rise. Principal risks are increasing commodity prices, increased utility costs and labour rates adding pressure to margins with significant upward movements in interest rates that may also increase costs. The first mentioned risk is controlled by McDonald's collective purchasing initiatives.

The level of borrowing is such that interest rate increases are manageable.

Regulatory risks
The company's operations demand a high level of compliance within a wide range of regulatory requirements. In particular -
* Health and safety
* Hygiene procedures
* Employment laws
* Licensing
The above, along with a number of other areas, are monitored in detail by McDonald's, as being in the fast food industry brings a high level of regulatory concerns.

Consumer taste
Any material changes in the way the consumer views the fast food industry could have an adverse effect on the company. However, this can also work in the opposite direction and could assist the company to achieve growth. As a result, the company focuses, in detail, on recognising demographic trends, ensuring innovation and the use of the freshest and highest quality products through its stores. The company has strict policies to ensure that all stores are maintaining the McDonald's ethos.

Competitors
The fast food market is a very competitive market, with a high number of large competitors trading in the sector. In order to remain as one of the main players, McDonald's have dedicated teams who focus on ensuring they remain a leading company within the market. This allows them to compete with other large fast food chains.

On behalf of the board:





G S Chahal - Director


26 October 2023

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Report of the Director
for the year ended 31 December 2022

The director presents his report with the financial statements of the company for the year ended 31 December 2022.

Principal activity
The principal activity of the company in the year under review was that of the operation of McDonald's franchised restaurants.

Dividends
The following interim dividends were paid in the year:

A Ordinary shares

31 March 2022 - £333.33 per share
05 April 2022 - £1,080.00 per share

B Ordinary shares

05 April 2022 - £1,080.00 per share


The total distribution of dividends for the year ended 31 December 2022 will be £133,000.

Research and development
The company does not carry out any independent research and development. However the franchisor, McDonald's Restaurants Limited, carries out its own research and development on behalf of all franchisees. The company makes a contribution towards this through its existing payments to the franchisor.

Director
G S Chahal held office during the whole of the period from 1 January 2022 to the date of this report.

Going concern
The company is in a net current liabilities position at the balance sheet date. However, this is a reflection of the nature of the fast food industry and not a reflection of the strength of the business.

The directors have considered the application of the going concern basis of accounting. In doing so they have considered the period from the date of this report until 31 December 2024. The directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing the annual financial statements.

Employment of disabled persons
The company operates a policy of giving full & fair consideration to employment applications from disabled persons.

Provision of information to employees
The company has a system for providing employees with information of concern to them. It also consults employees on a regular basis so that their views can be taken into account in making decisions affecting them. It regularly explains to employees the financial and economic factors affecting the performance of the company and makes them aware of the provision of training, career development and employment of disabled employees.

Director's responsibilities statement
The director is responsible for preparing the Strategic Report, the Report of the Director and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is required to:

-select suitable accounting policies and then apply them consistently;
-make judgements 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.


STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Report of the Director
for the year ended 31 December 2022

Director's responsibilities statement - continued
The director is 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 enable him to ensure that the financial statements comply with the Companies Act 2006. He is 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.

Statement as to disclosure of information to auditors
So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

Auditors
The auditors, Haines Watts Birmingham LLP, were appointed during the year and are deemed re-appointed under Section 487(2) of the Companies Act 2006.

On behalf of the board:





G S Chahal - Director


26 October 2023

Report of the Independent Auditors to the Members of
State 4 Restaurants Limited

Opinion
We have audited the financial statements of State 4 Restaurants Limited (the 'company') for the year ended 31 December 2022 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 company's affairs as at 31 December 2022 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 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 director's 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 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 director with respect to going concern are described in the relevant sections of this report.

Other information
The director is responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors 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 statements, 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 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 the audit:
- the information given in the Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Director 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 Report of the Director.

We have nothing to report in respect of the following matters where 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 director's remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Report of the Independent Auditors to the Members of
State 4 Restaurants Limited


Responsibilities of director
As explained more fully in the Director's Responsibilities Statement set out on pages four and five, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has 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 a Report of the Auditors 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:

Based on our understanding of the industry, we identified that the principal risks of non-compliance related to breaches of health and safety, including food hygiene. We considered the extent to which non-compliance might have a material affect on the financial statements. We also considered those laws and regulations that have a direct impact on preparation of the financial statements, such as the Companies Act 2006. We examined management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of overriding of controls) and determined that the principal risks were relating to management bias in accounting estimates, in particular those of accrued liabilities and the useful life of tangible assets. We also discussed with management the possibility of non-compliance with health and safety and food hygiene regulations and reviewed the management controls in place to detect such irregularities. Audit procedures included challenging assumptions made by management in their significant accounting estimates. There are inherent limitations in the Audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions described in the financial statements, the less likely we would become aware of it. Also the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one due to error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

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 Report of the Auditors.

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 a Report of the Auditors 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.




Nichola Venables ACA (Senior Statutory Auditor)
for and on behalf of Haines Watts Birmingham LLP
5 - 6 Greenfield Crescent
Edgbaston
Birmingham
B15 3BE

26 October 2023

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Income Statement
for the year ended 31 December 2022

2022 2021
Notes £ £

Turnover 15,942,967 16,613,773

Cost of sales (5,851,724 ) (5,790,544 )
Gross profit 10,091,243 10,823,229

Administrative expenses (10,221,879 ) (10,004,454 )
(130,636 ) 818,775

Other operating income - 258,520
Operating (loss)/profit 4 (130,636 ) 1,077,295


Interest payable and similar expenses 5 (42,449 ) (26,952 )
(Loss)/profit before taxation (173,085 ) 1,050,343

Tax on (loss)/profit 6 (32,474 ) (204,688 )
(Loss)/profit for the financial year (205,559 ) 845,655

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Other Comprehensive Income
for the year ended 31 December 2022

2022 2021
Notes £ £

(Loss)/profit for the year (205,559 ) 845,655


Other comprehensive income - -
Total comprehensive (loss)/income for the
year

(205,559

)

845,655

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Balance Sheet
31 December 2022

2022 2021
Notes £ £ £ £
Fixed assets
Intangible assets 9 1,413,284 1,501,775
Tangible assets 10 985,428 1,030,618
Investments 11 3,750 3,750
2,402,462 2,536,143

Current assets
Stocks 12 78,065 58,360
Debtors 13 272,433 188,112
Cash at bank and in hand 668,293 1,368,073
1,018,791 1,614,545
Creditors
Amounts falling due within one year 14 1,793,400 1,770,124
Net current liabilities (774,609 ) (155,579 )
Total assets less current liabilities 1,627,853 2,380,564

Creditors
Amounts falling due after more than one
year

15

(871,655

)

(1,365,839

)

Provisions for liabilities 19 (209,041 ) (129,009 )
Net assets 547,157 885,716

Capital and reserves
Called up share capital 20 100 100
Retained earnings 21 547,057 885,616
Shareholders' funds 547,157 885,716

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Balance Sheet - continued
31 December 2022


The financial statements were approved by the director and authorised for issue on 26 October 2023 and were signed by:





G S Chahal - Director


STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Statement of Changes in Equity
for the year ended 31 December 2022

Called up
share Retained Total
capital earnings equity
£ £ £

Balance at 1 January 2021 100 235,961 236,061

Changes in equity
Dividends - (196,000 ) (196,000 )
Total comprehensive income - 845,655 845,655
Balance at 31 December 2021 100 885,616 885,716

Changes in equity
Dividends - (133,000 ) (133,000 )
Total comprehensive loss - (205,559 ) (205,559 )
Balance at 31 December 2022 100 547,057 547,157

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Cash Flow Statement
for the year ended 31 December 2022

2022 2021
Notes £ £
Cash flows from operating activities
Cash generated from operations 1 393,777 1,098,822
Interest paid (42,449 ) (26,952 )
Tax paid (181,604 ) (19,031 )
Net cash from operating activities 169,724 1,052,839

Cash flows from investing activities
Purchase of intangible fixed assets - (600,586 )
Purchase of tangible fixed assets (258,813 ) (317,274 )
Net cash from investing activities (258,813 ) (917,860 )

Cash flows from financing activities
New loans in year - 675,000
Loan repayments in year (494,183 ) (456,379 )
Amount introduced by directors 133,000 196,000
Amount withdrawn by directors (116,508 ) (171,928 )
Equity dividends paid (133,000 ) (196,000 )
Net cash from financing activities (610,691 ) 46,693

(Decrease)/increase in cash and cash equivalents (699,780 ) 181,672
Cash and cash equivalents at beginning
of year

2

1,368,073

1,186,401

Cash and cash equivalents at end of year 2 668,293 1,368,073

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Notes to the Cash Flow Statement
for the year ended 31 December 2022

1. Reconciliation of (loss)/profit before taxation to cash generated from operations
2022 2021
£ £
(Loss)/profit before taxation (173,085 ) 1,050,343
Depreciation charges 392,494 378,853
Finance costs 42,449 26,952
261,858 1,456,148
Increase in stocks (19,705 ) (9,814 )
Increase in trade and other debtors (36,907 ) (44,098 )
Increase/(decrease) in trade and other creditors 188,531 (303,414 )
Cash generated from operations 393,777 1,098,822

2. Cash and cash equivalents

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2022
31/12/22 1/1/22
£ £
Cash and cash equivalents 668,293 1,368,073
Year ended 31 December 2021
31/12/21 1/1/21
£ £
Cash and cash equivalents 1,368,073 1,186,401


3. Analysis of changes in net debt

At 1/1/22 Cash flow At 31/12/22
£ £ £
Net cash
Cash at bank and in hand 1,368,073 (699,780 ) 668,293
1,368,073 (699,780 ) 668,293
Debt
Debts falling due within 1 year (484,789 ) - (484,789 )
Debts falling due after 1 year (1,365,839 ) 494,184 (871,655 )
(1,850,628 ) 494,184 (1,356,444 )
Total (482,555 ) (205,596 ) (688,151 )

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Notes to the Financial Statements
for the year ended 31 December 2022

1. Statutory information

State 4 Restaurants Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. Accounting policies

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

Going concern
The directors have considered the application of the going concern basis of accounting in doing so they have considered the period from the date of this report until 31 December 2024. The directors have a reasonable expectation, for the foreseeable future, that the company has adequate resources to continue in operational existence and meet liabilities as they fall due for payment despite being in a net current liabilities position at the balance sheet date. Thus, they continue to adopt the going concern basis of accounting in preparing the annual financial statements.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Franchise rights & fees
Franchise rights and fees are being written off evenly over 20 years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Restaurant equipment - at varying rates on cost
Motor vehicles - 25% on cost

Government grants
Grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received.

Grants are recognised using the accrual model.

Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Notes to the Financial Statements - continued
for the year ended 31 December 2022

2. Accounting policies - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Impairment of fixed assets
At each reporting end date, the company 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated 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 each 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.

Holiday pay accrual
A liability is recognised to the extent of any unused holiday pay entitlement which is accrued at the Balance Sheet date and carried forward to future periods. This is measured at the undiscounted cost of the future holiday entitlement so accrued at the Balance Sheet date.

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Notes to the Financial Statements - continued
for the year ended 31 December 2022

2. Accounting policies - continued

Financial instruments
The Company only enters into basic financial instruments 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 non-puttable ordinary shares.

For financial assets measured at amortised cost, the impairment cost is measured at the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the assets effective interest rate. If the financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate, 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.

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.

Finance costs
Finance costs are charged to the Profit and Loss Account 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.

Dividends
Equity dividends are recognised when they legally become payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Judgements in applying accounting policies and key sources of estimation uncertainty
In the process of applying the company's accounting policies, management are required to make certain estimates and judgements. The key estimates and judgements are as follows:

Depreciation, amortisation and residual values
The director has reviewed the asset lives and associated residual values of all fixed asset classes and has concluded that asset lives and residual values are appropriate.


Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

Holiday pay accrual
A liability is recognised to the extent of any unused holiday pay entitlement which is accrued at the Balance Sheet date and carried forward to future periods. This is measured at the undiscounted cost of the future holiday entitlement so accrued at the Balance Sheet date.

3. Employees and directors
2022 2021
£ £
Wages and salaries 4,732,982 4,335,808
Social security costs 210,212 195,326
Other pension costs 95,989 204,150
5,039,183 4,735,284

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Notes to the Financial Statements - continued
for the year ended 31 December 2022

3. Employees and directors - continued

The average number of employees during the year was as follows:
2022 2021

Production labour 455 433
Managerial labour 19 17
474 450

2022 2021
£ £
Director's remuneration 7,800 11,000
Director's pension contributions to money purchase schemes 30,000 139,744

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 1 1

4. Operating (loss)/profit

The operating loss (2021 - operating profit) is stated after charging:

2022 2021
£ £
Other operating leases 1,206,348 1,530,171
Depreciation - owned assets 304,003 295,917
Franchise rights amortisation 83,826 78,549
Franchise fees amortisation 4,665 4,388
Auditors' remuneration 6,500 -
Other non- audit services 6,450 6,700

5. Interest payable and similar expenses
2022 2021
£ £
Bank loan interest 42,306 26,952
HMRC interest 143 -
42,449 26,952

6. Taxation

Analysis of the tax charge
The tax charge on the loss for the year was as follows:
2022 2021
£ £
Current tax:
UK corporation tax (47,558 ) 181,748

Deferred tax 80,032 22,940
Tax on (loss)/profit 32,474 204,688

UK corporation tax has been charged at 19% (2021 - 19%).

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Notes to the Financial Statements - continued
for the year ended 31 December 2022

6. Taxation - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2022 2021
£ £
(Loss)/profit before tax (173,085 ) 1,050,343
(Loss)/profit multiplied by the standard rate of corporation tax in the UK of
19% (2021 - 19%)

(32,886

)

199,565

Effects of:
Expenses not deductible for tax purposes (4 ) 831
Capital allowances in excess of depreciation (14,817 ) (18,648 )
Deferred tax provision 80,032 22,940
Expensive leased cars 149 -
Total tax charge 32,474 204,688

The Finance Act 2021 introduced an increase to the UK's main corporation tax rate to 25%, which is due to be effective from 1 April 2023.

Deferred tax has been calculated at 25% (2021 - 19%).

7. Dividends
2022 2021
£ £
Ordinary A shares of £1 each
Interim 106,000 160,750
Ordinary B shares of £1 each
Interim 27,000 35,250
133,000 196,000

8. Government grants

During the period the company received a total grant of £Nil (2021 - £258,520) under the Coronavirus Job Retention Scheme. This is shown in the profit and loss account under the heading other income.

9. Intangible fixed assets
Franchise Franchise
rights fees Totals
£ £ £
Cost
At 1 January 2022
and 31 December 2022 1,613,763 90,000 1,703,763
Amortisation
At 1 January 2022 186,975 15,013 201,988
Amortisation for year 83,826 4,665 88,491
At 31 December 2022 270,801 19,678 290,479
Net book value
At 31 December 2022 1,342,962 70,322 1,413,284
At 31 December 2021 1,426,788 74,987 1,501,775

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Notes to the Financial Statements - continued
for the year ended 31 December 2022

10. Tangible fixed assets
Short Restaurant Motor Computer
leasehold equipment vehicles equipment Totals
£ £ £ £ £
Cost
At 1 January 2022 32,736 2,151,984 - 3,063 2,187,783
Additions - 235,814 22,999 - 258,813
At 31 December 2022 32,736 2,387,798 22,999 3,063 2,446,596
Depreciation
At 1 January 2022 5,309 1,149,012 - 2,844 1,157,165
Charge for year 1,822 299,712 2,396 73 304,003
At 31 December 2022 7,131 1,448,724 2,396 2,917 1,461,168
Net book value
At 31 December 2022 25,605 939,074 20,603 146 985,428
At 31 December 2021 27,427 1,002,972 - 219 1,030,618

11. Fixed asset investments
Unlisted
investments
£
Cost
At 1 January 2022
and 31 December 2022 3,750
Net book value
At 31 December 2022 3,750
At 31 December 2021 3,750

Fixed asset investments consists of 3,750 (2021 - 3,750) ordinary shares of £1 each in Fries Holding Company Limited, a company registered in Guernsey. The investments are included in the accounts at cost.

12. Stocks
2022 2021
£ £
Food 55,993 38,746
Paper 15,125 9,395
Non product 6,947 10,219
78,065 58,360

13. Debtors: amounts falling due within one year
2022 2021
£ £
Trade debtors 22,997 -
Other debtors 169,196 153,941
Corporation tax 47,414 -
Prepayments 32,826 34,171
272,433 188,112

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Notes to the Financial Statements - continued
for the year ended 31 December 2022

14. Creditors: amounts falling due within one year
2022 2021
£ £
Bank loans and overdrafts (see note 16) 484,789 484,789
Trade creditors 310,688 387,758
Corporation tax - 181,748
Social security and other taxes 41,475 41,184
VAT 409,947 265,184
Other creditors 100,759 76,801
Directors' current accounts 156,325 139,833
Accrued expenses 289,417 192,827
1,793,400 1,770,124

15. Creditors: amounts falling due after more than one year
2022 2021
£ £
Bank loans (see note 16) 871,655 1,365,839

16. Loans

An analysis of the maturity of loans is given below:

2022 2021
£ £
Amounts falling due within one year or on demand:
Bank loans 484,789 484,789

Amounts falling due between one and two years:
Bank loans - 1-2 years 418,628 484,789

Amounts falling due between two and five years:
Bank loans - 2-5 years 453,027 881,050

The bank loans are unsecured and carry interest at rates between 1.2% and 1.7% over base. The bank loans are repayable over terms of five years.

17. Leasing agreements

Minimum lease payments under non-cancellable operating leases fall due as follows:
2022 2021
£ £
Within one year 498,408 498,408
Between one and five years 1,993,632 1,993,632
In more than five years 4,922,786 5,421,194
7,414,826 7,913,234

Lease payments recognised as an expense in the year totalled £1,195,659 (2021 - £1,530,659).

The Company's restaurant premises are leased from McDonalds Restaurants Limited under non-cancellable operating leases with expiry terms of more than five years. Rent is calculated as a percentage of sales above base. The above operating lease commitment only relates to base rent. Each restaurant pays its own unique base rent based on its circumstances, with the remainder of the rent being based on the performance of the restaurant.

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Notes to the Financial Statements - continued
for the year ended 31 December 2022

18. Financial instruments

Financial Assets 2022 2021
£    £   
Financial assets as an equity instrument 3,750 3,750
Financial assets that are debt instruments measured at amortised cost 840,486 1,522,014
864,236 1,525,764


Financial Liabilities 2,213,633 2,647,849
2,213,633 2,647,849

19. Provisions for liabilities
2022 2021
£ £
Deferred tax 209,041 129,009

Deferred tax
£
Balance at 1 January 2022 129,009
Provided during year 80,032
Balance at 31 December 2022 209,041

20. Called up share capital

Allotted, issued and fully paid:
Number: Class: Nominal 2022 2021
value: £ £
75 Ordinary A £1 75 75
25 Ordinary B £1 25 25
100 100

21. Reserves
Retained
earnings
£

At 1 January 2022 885,616
Deficit for the year (205,559 )
Dividends (133,000 )
At 31 December 2022 547,057

22. Related party disclosures

During the year, total dividends of £133,000 (2021 - £196,000) were paid to the director .

As at the balance sheet date, the balance owed to the director Mr G Chahal from the company amounts to £156,326 (2021 - £139,833).

This balance bears no fixed rate of interest and is repayable on demand.

STATE 4 RESTAURANTS LIMITED (REGISTERED NUMBER: 09620538)

Notes to the Financial Statements - continued
for the year ended 31 December 2022

23. Ultimate controlling party

The controlling party is G S Chahal.