IRIS Accounts Production v24.2.0.383 10038855 director 1.1.23 31.12.23 31.12.23 true false true true false false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh100388552022-12-31100388552023-12-31100388552023-01-012023-12-31100388552021-12-31100388552022-01-012022-12-31100388552022-12-3110038855ns15:EnglandWales2023-01-012023-12-3110038855ns14:PoundSterling2023-01-012023-12-3110038855ns10:Director12023-01-012023-12-3110038855ns10:PrivateLimitedCompanyLtd2023-01-012023-12-3110038855ns10:FRS1022023-01-012023-12-3110038855ns10:Audited2023-01-012023-12-3110038855ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-01-012023-12-3110038855ns10:LargeMedium-sizedCompaniesRegimeForAccounts2023-01-012023-12-3110038855ns10:FullAccounts2023-01-012023-12-311003885512023-01-012023-12-3110038855ns10:OrdinaryShareClass12023-01-012023-12-3110038855ns10:RegisteredOffice2023-01-012023-12-3110038855ns5:CurrentFinancialInstruments2023-12-3110038855ns5:CurrentFinancialInstruments2022-12-3110038855ns5:Non-currentFinancialInstruments2023-12-3110038855ns5:Non-currentFinancialInstruments2022-12-3110038855ns5:ShareCapital2023-12-3110038855ns5:ShareCapital2022-12-3110038855ns5:RetainedEarningsAccumulatedLosses2023-12-3110038855ns5:RetainedEarningsAccumulatedLosses2022-12-3110038855ns5:ShareCapital2021-12-3110038855ns5:RetainedEarningsAccumulatedLosses2021-12-3110038855ns5:RetainedEarningsAccumulatedLosses2022-01-012022-12-3110038855ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3110038855ns5:PatentsTrademarksLicencesConcessionsSimilar2023-01-012023-12-3110038855ns5:ShortLeaseholdAssetsns5:LandBuildings2023-01-012023-12-3110038855ns5:PlantMachinery2023-01-012023-12-3110038855ns5:ReportableOperatingSegment12023-01-012023-12-3110038855ns5:ReportableOperatingSegment12022-01-012022-12-3110038855ns5:ReportableOperatingSegment22023-01-012023-12-3110038855ns5:ReportableOperatingSegment22022-01-012022-12-3110038855ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2023-01-012023-12-3110038855ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2022-01-012022-12-3110038855ns5:OwnedAssets2023-01-012023-12-3110038855ns5:OwnedAssets2022-01-012022-12-3110038855ns5:NetGoodwill2023-01-012023-12-3110038855ns5:NetGoodwill2022-01-012022-12-3110038855ns5:PatentsTrademarksLicencesConcessionsSimilar2022-01-012022-12-311003885512023-01-012023-12-311003885512022-01-012022-12-3110038855ns10:OrdinaryShareClass12022-01-012022-12-3110038855ns5:NetGoodwill2022-12-3110038855ns5:PatentsTrademarksLicencesConcessionsSimilar2022-12-3110038855ns5:NetGoodwill2023-12-3110038855ns5:PatentsTrademarksLicencesConcessionsSimilar2023-12-3110038855ns5:NetGoodwill2022-12-3110038855ns5:PatentsTrademarksLicencesConcessionsSimilar2022-12-3110038855ns5:ShortLeaseholdAssetsns5:LandBuildings2022-12-3110038855ns5:PlantMachinery2022-12-3110038855ns5:ShortLeaseholdAssetsns5:LandBuildings2023-12-3110038855ns5:PlantMachinery2023-12-3110038855ns5:ShortLeaseholdAssetsns5:LandBuildings2022-12-3110038855ns5:PlantMachinery2022-12-3110038855ns5:UnlistedNon-exchangeTradedns5:CostValuation2022-12-3110038855ns5:UnlistedNon-exchangeTradedns5:AdditionsToInvestments2023-12-3110038855ns5:UnlistedNon-exchangeTradedns5:CostValuation2023-12-3110038855ns5:UnlistedNon-exchangeTraded2023-12-3110038855ns5:UnlistedNon-exchangeTraded2022-12-3110038855ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3110038855ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3110038855ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2023-12-3110038855ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2022-12-3110038855ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-3110038855ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2022-12-3110038855ns5:WithinOneYear2023-12-3110038855ns5:WithinOneYear2022-12-3110038855ns5:BetweenOneFiveYears2023-12-3110038855ns5:BetweenOneFiveYears2022-12-3110038855ns5:MoreThanFiveYears2023-12-3110038855ns5:MoreThanFiveYears2022-12-3110038855ns5:AllPeriods2023-12-3110038855ns5:AllPeriods2022-12-3110038855ns5:DeferredTaxation2022-12-3110038855ns5:DeferredTaxation2023-01-012023-12-3110038855ns5:DeferredTaxation2023-12-3110038855ns10:OrdinaryShareClass12023-12-3110038855ns5:RetainedEarningsAccumulatedLosses2022-12-311003885512023-01-012023-12-31
REGISTERED NUMBER: 10038855 (England and Wales)















ENTERFRIES LIMITED

Strategic Report, Report of the Director and

Financial Statements for the Year Ended 31 December 2023






ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)






Contents of the Financial Statements
for the year ended 31 December 2023




Page

Company Information 1

Strategic Report 2 to 3

Report of the Director 4 to 5

Report of the Independent Auditors 6 to 8

Income Statement 9

Other Comprehensive Income 10

Statement of Financial Position 11 to 12

Statement of Changes in Equity 13

Statement of Cash Flows 14

Notes to the Statement of Cash Flows 15

Notes to the Financial Statements 16 to 24


ENTERFRIES LIMITED

Company Information
for the year ended 31 December 2023







Director: S Broadbelt





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





Registered number: 10038855 (England and Wales)





Auditors: Cooper Parry Group Limited
Statutory Auditor
CUBO Birmingham
3rd Floor
Two Chamberlain Square
Birmingham
West Midlands
B3 3AX

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Strategic Report
for the year ended 31 December 2023

The director presents his strategic report for the year ended 31 December 2023.

Review of business
The company currently operates four stores in the North West region of Cheshire, employing more than 410 members of staff.

As a result of the 2023 menu and marketing strategy, alongside the execution of incremental price rises, the company has seen increased sales growth as the company continues to operate against the backdrop of significant macro-economic challenges.

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 financial position of the company is increasing healthy with the balance sheet showing net assets of £1.79 million compared to £1.53 million in 2022.

Key performance indicators
Sales for the year amounted to £14.46 million, an increase of £2.34 million from 2022 giving an overall sales increase of approximately 19.32%. The growth in sales is predominantly due to the continued growth in delivery sales and the acquisition of a new store within the year. On a like for like basis for the three stores trading in both financial years, sales increased by 6.89%.

The gross profit margin is 63.64% compared to 63.46% in 2022 and is in line with expectations.

Future developments
2023 economic trends are broadly expected to continue into 2024.

As in 2023, sales growth in 2024 will be predominantly driven by year on year pricing benefit. This will particularly benefit Q1 (Quarter 1) before we annualise price moves made in 2023. To counter any potential negative GC (Guest Count) impact from price rises, we have a strong marketing calendar, with particular focus on value at key parts of the year. The calendar also includes a higher number of innovative promotional pies and new McFlurry flavour variants, both of which drove strong incremental sales and visits in 2023. Given the uncertain market environment, we will as ever need to remain flexible and adaptive should we begin to see any risks to this plan.

We also expect to see continued incremental sales benefit in 2024 from the MyMcDonald's application, with a greater customer base engaged with the MyMcDonald's Rewards scheme, and refined CRM communications to encourage customer frequency.

Instores and Drive Thrus are likely to see similar levels and phasing of sales growth in 2024, as we move away from any lingering COVID-19 impact. The percentage of sales and phasing coming through McDelivery is likely to remain stable year on year.

The 2023 pricing strategy has been bold, utilising a front-loaded approach, with five pricing rounds overall. From this, circa 5% MBI (Menu Board Index) benefit will be carried into 2024.

The Price Strategy Group will continue to take a strategic, customer-led approach throughout 2024, for which four price moves are planned. Rather than utilising a front-loaded approach, the price rounds are expected to be more balanced in 2024, with the timing, scale and menu items included in the pricing recommendations leveraging the exciting marketing plan that is in place. As with recent years, the group will remain agile against the backdrop of a challenging external environment.

The 2024 pricing strategy will ensure gross margin growth, whilst maintaining the business' value proposition. The group will focus on driving sustainable growth - for example, building upon the work which has been done so far on value and delivery, and refining the long-term view of pricing and menu architecture.


ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Strategic Report
for the year ended 31 December 2023

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 remain manageable.

Supply Chain Inflation
We have continued to work at mitigating the impact of food and paper inflation within our 2024 outlook - this has resulted in further improvement with a range of 3% - 6% food and paper inflation now anticipated for the UK. We are also continuing to see increased levels of cost certainty, with an expectation that circa 40% of our costs will be secured by the end of December.

As with previous outlook, we expect a relatively flat profile through the year. The increases we are expecting continue to be driven by commodity price on particular categories, as well as market labour increases. The focus of McDonald's negotiations remains on assured supply and to put farmers and growers in a position to continue developing alongside the business.

Our 2024 forecast is made up of two elements:
- Baseline inflation of circa 1.5% carry over from 2023 increases.
- In-year inflation of 1.5% - 4.5% on prices negotiated for 2024.

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.

With these risks and uncertainties in mind, we are aware that any plans for the future development of the business may be subject to unforeseen future events outside our control, hence we are constantly assessing our plans in line with the current environment.

On behalf of the board:





S Broadbelt - Director


3 September 2024

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Report of the Director
for the year ended 31 December 2023

The director presents his report with the financial statements of the company for the year ended 31 December 2023.

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

Dividends
Interim dividends of £420 per share was paid on 31 January 2023 and £300 per share was paid on 31 December 2023.

The total distribution of dividends for the year ended 31 December 2023 was £72,000

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.

Events since the end of the year
Information relating to events since the end of the year is given in the notes to the financial statements.

Director
S Broadbelt held office during the whole of the period from 1 January 2023 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, and in doing so they have considered the period from the date of this report until 31 December 2025. 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.

Engagement with employees
Our employees are fundamental to the delivery of our plan. We aim to be a responsible employer in our approach the to pay and benefits our employees receive. The health, safety and wellbeing of our employees is one of our primary considerations in the way we do business.

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), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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.


ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Report of the Director
for the year ended 31 December 2023

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 audit business of Haines Watts Birmingham LLP was acquired by Cooper Parry Group Limited on 14 November 2023. Haines Watts Birmingham LLP has resigned as auditor and Cooper Parry Group Limited has been appointed in its place.

The auditors, Cooper Parry Group Limited, are deemed re-appointed under Section 487(2) of the Companies Act 2006.

On behalf of the board:





S Broadbelt - Director


3 September 2024

Report of the Independent Auditors to the Members of
Enterfries Limited

Opinion
We have audited the financial statements of Enterfries Limited (the 'company') for the year ended 31 December 2023 which comprise the Income Statement, Other Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity, Statement of Cash Flows and Notes to the Statement of Cash Flows, 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 2023 and of its profit 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
Enterfries 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:

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. 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.

In assessing the potential risks of material misstatement we obtained an understanding of; the entities operations, including the nature of its revenue sources and services and of its objectives and strategies to understand the classes of transactions, account balances, expected financial statement disclosures and business risks that may result in risks of material misstatement.

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.

Report of the Independent Auditors to the Members of
Enterfries Limited


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.




Nicola Pearson ACA (Senior Statutory Auditor)
for and on behalf of Cooper Parry Group Limited
Statutory Auditor
CUBO Birmingham
3rd Floor
Two Chamberlain Square
Birmingham
West Midlands
B3 3AX

4 September 2024

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Income Statement
for the year ended 31 December 2023

2023 2022
Notes £ £

Turnover 3 14,458,864 12,118,160

Cost of sales (5,257,118 ) (4,427,719 )
Gross profit 9,201,746 7,690,441

Administrative expenses (8,661,824 ) (7,377,017 )
539,922 313,424

Other operating income - 7,485
Operating profit 5 539,922 320,909

Interest receivable and similar income 6 2,852 25
542,774 320,934

Interest payable and similar expenses 7 (75,221 ) (17,912 )
Profit before taxation 467,553 303,022

Tax on profit 8 (139,685 ) (59,255 )
Profit for the financial year 327,868 243,767

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Other Comprehensive Income
for the year ended 31 December 2023

2023 2022
Notes £ £

Profit for the year 327,868 243,767


Other comprehensive income - -
Total comprehensive income for the year 327,868 243,767

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Statement of Financial Position
31 December 2023

2023 2022
Notes £ £ £ £
Fixed assets
Intangible assets 10 3,111,368 416,554
Tangible assets 11 1,318,700 1,009,965
Investments 12 5,000 3,750
4,435,068 1,430,269

Current assets
Stocks 13 87,909 57,616
Debtors 14 137,588 117,098
Cash at bank and in hand 1,533,821 1,775,595
1,759,318 1,950,309
Creditors
Amounts falling due within one year 15 2,166,426 1,283,996
Net current (liabilities)/assets (407,108 ) 666,313
Total assets less current liabilities 4,027,960 2,096,582

Creditors
Amounts falling due after more than one year 16 (1,939,296 ) (360,623 )

Provisions for liabilities 20 (303,586 ) (206,749 )
Net assets 1,785,078 1,529,210

Capital and reserves
Called up share capital 21 100 100
Retained earnings 22 1,784,978 1,529,110
Shareholders' funds 1,785,078 1,529,210

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Statement of Financial Position - continued
31 December 2023


The financial statements were approved by the director and authorised for issue on 3 September 2024 and were signed by:





S Broadbelt - Director


ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Statement of Changes in Equity
for the year ended 31 December 2023

Called up
share Retained Total
capital earnings equity
£ £ £
Balance at 1 January 2022 100 1,320,343 1,320,443

Changes in equity
Dividends - (35,000 ) (35,000 )
Total comprehensive income - 243,767 243,767
Balance at 31 December 2022 100 1,529,110 1,529,210

Changes in equity
Dividends - (72,000 ) (72,000 )
Total comprehensive income - 327,868 327,868
Balance at 31 December 2023 100 1,784,978 1,785,078

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Statement of Cash Flows
for the year ended 31 December 2023

2023 2022
Notes £ £
Cash flows from operating activities
Cash generated from operations 1 1,298,383 557,815
Interest paid (75,221 ) (17,912 )
Tax paid (48,245 ) (229,051 )
Net cash from operating activities 1,174,917 310,852

Cash flows from investing activities
Purchase of intangible fixed assets (2,781,279 ) -
Purchase of tangible fixed assets (553,952 ) (285,326 )
Purchase of fixed asset investments (1,250 ) -
Interest received 2,852 25
Net cash from investing activities (3,333,629 ) (285,301 )

Cash flows from financing activities
New loans in year 2,275,000 -
Loan repayments in year (286,641 ) (193,784 )
Amount introduced by directors 72,000 35,000
Amount withdrawn by directors (71,421 ) (82,034 )
Equity dividends paid (72,000 ) (35,000 )
Net cash from financing activities 1,916,938 (275,818 )

Decrease in cash and cash equivalents (241,774 ) (250,267 )
Cash and cash equivalents at beginning of year 2 1,775,595 2,025,862

Cash and cash equivalents at end of year 2 1,533,821 1,775,595

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Notes to the Statement of Cash Flows
for the year ended 31 December 2023

1. Reconciliation of profit before taxation to cash generated from operations
2023 2022
£ £
Profit before taxation 467,553 303,022
Depreciation charges 331,682 257,510
Finance costs 75,221 17,912
Finance income (2,852 ) (25 )
871,604 578,419
Increase in stocks (30,293 ) (8,681 )
Increase in trade and other debtors (20,490 ) (12,466 )
Increase in trade and other creditors 477,562 543
Cash generated from operations 1,298,383 557,815

2. Cash and cash equivalents

The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:

Year ended 31 December 2023
31/12/23 1/1/23
£ £
Cash and cash equivalents 1,533,821 1,775,595
Year ended 31 December 2022
31/12/22 1/1/22
£ £
Cash and cash equivalents 1,775,595 2,025,862


3. Analysis of changes in net funds/(debt)

At 1/1/23 Cash flow At 31/12/23
£ £ £
Net cash
Cash at bank and in hand 1,775,595 (241,774 ) 1,533,821
1,775,595 (241,774 ) 1,533,821
Debt
Debts falling due within 1 year (191,015 ) (409,686 ) (600,701 )
Debts falling due after 1 year (360,623 ) (1,578,673 ) (1,939,296 )
(551,638 ) (1,988,359 ) (2,539,997 )
Total 1,223,957 (2,230,133 ) (1,006,176 )

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Notes to the Financial Statements
for the year ended 31 December 2023

1. Statutory information

Enterfries 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 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, and in doing so they have considered the period from the date of this report until 31 December 2025. 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.

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

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer, usually at the point of sale, the amount of revenue can be reliably measured, it is probable that the associated economic benefits will flow to the entity and the costs incurred or to be incurred in respect of the transactions can be reliably measured.

Intangible fixed assets
Franchise rights and fees are initially recognised at cost and are subsequently measured at costs less accumulated amortisation and impairment losses. They are amortised evenly over their useful lives, which is taken as the term specified in the franchise agreements.

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

Cash at bank and in hand
Cash at bank and in hand are basic financial assets comprising of cash in hand, demand deposits with bank, other short-term liquid investments with original maturities of three months or less and bank overdrafts. Bank overdrafts are shown within current liabilities.

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 statement of financial position date.


ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Notes to the Financial Statements - continued
for the year ended 31 December 2023

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

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Notes to the Financial Statements - continued
for the year ended 31 December 2023

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 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.

3. Turnover

The turnover and profit before taxation are attributable to the one principal activity of the company.

An analysis of turnover by class of business is given below:

2023 2022
£ £
Food 14,206,281 11,800,583
Non product 252,583 317,577
14,458,864 12,118,160

The whole of turnover is derived from the United Kingdom.

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Notes to the Financial Statements - continued
for the year ended 31 December 2023

4. Employees and directors
2023 2022
£ £
Wages and salaries 3,728,619 3,131,312
Social security costs 153,724 142,140
Other pension costs 56,111 52,298
3,938,454 3,325,750

The average number of employees during the year was as follows:
2023 2022

Production Staff 399 275
Management Staff 18 13
417 288

2023 2022
£ £
Director's remuneration 9,000 -

5. Operating profit

The operating profit is stated after charging:

2023 2022
£ £
Other operating leases 1,186,237 1,121,356
Depreciation - owned assets 245,217 229,962
Franchise rights amortisation 81,965 24,548
Franchise fees amortisation 4,500 3,000
Auditors' remuneration 7,000 6,500
Other non- audit services 6,225 5,550

6. Interest receivable and similar income
2023 2022
£ £
Deposit account interest 2,838 -
HMRC interest 14 25
2,852 25

7. Interest payable and similar expenses
2023 2022
£ £
Bank interest 75,195 17,912
HMRC interest 26 -
75,221 17,912

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Notes to the Financial Statements - continued
for the year ended 31 December 2023

8. Taxation

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2023 2022
£ £
Current tax:
UK corporation tax 42,848 48,255

Deferred tax 96,837 11,000
Tax on profit 139,685 59,255

UK corporation tax has been charged at 25% (2022 - 19%).

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:

2023 2022
£ £
Profit before tax 467,553 303,022
Profit multiplied by the standard rate of corporation tax in the UK of 25% (2022 -
19%)

116,888

57,574

Effects of:
Expenses not deductible for tax purposes 1,712 103
Capital allowances in excess of depreciation (72,288 ) (9,422 )
Deferred tax provision 96,837 11,000
Difference due to changes of tax rates (3,464 ) -
Total tax charge 139,685 59,255

The UK's main corporation tax rate increased from 19% to 25%, effective from 1 April 2023.

Deferred tax has been calculated at 25% (2022 - 25%).

9. Dividends
2023 2022
£ £
Ordinary shares of £1 each
Interim - ordinary shares 72,000 35,000

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Notes to the Financial Statements - continued
for the year ended 31 December 2023

10. Intangible fixed assets
Franchise Franchise
rights fees Totals
£ £ £
Cost
At 1 January 2023 456,879 52,000 508,879
Additions 2,721,279 60,000 2,781,279
At 31 December 2023 3,178,158 112,000 3,290,158
Amortisation
At 1 January 2023 82,325 10,000 92,325
Amortisation for year 81,965 4,500 86,465
At 31 December 2023 164,290 14,500 178,790
Net book value
At 31 December 2023 3,013,868 97,500 3,111,368
At 31 December 2022 374,554 42,000 416,554

11. Tangible fixed assets
Short Restaurant
leasehold equipment Totals
£ £ £
Cost
At 1 January 2023 19,911 1,580,683 1,600,594
Additions 39,552 514,400 553,952
At 31 December 2023 59,463 2,095,083 2,154,546
Depreciation
At 1 January 2023 3,854 586,775 590,629
Charge for year 1,509 243,708 245,217
At 31 December 2023 5,363 830,483 835,846
Net book value
At 31 December 2023 54,100 1,264,600 1,318,700
At 31 December 2022 16,057 993,908 1,009,965

12. Fixed asset investments
Unlisted
investments
£
Cost
At 1 January 2023 3,750
Additions 1,250
At 31 December 2023 5,000
Net book value
At 31 December 2023 5,000
At 31 December 2022 3,750

Fixed asset investments consists of 5,000 (2022 - 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.

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Notes to the Financial Statements - continued
for the year ended 31 December 2023

13. Stocks
2023 2022
£ £
Food 66,545 41,767
Paper 16,071 12,314
Non-product 5,293 3,535
87,909 57,616

14. Debtors: amounts falling due within one year
2023 2022
£ £
Trade debtors - 802
Other debtors 103,825 83,700
Prepayments 33,763 32,596
137,588 117,098

15. Creditors: amounts falling due within one year
2023 2022
£ £
Bank loans and overdrafts (see note 17) 600,701 191,015
Trade creditors 610,378 342,790
Corporation tax 42,833 48,230
Social security and other taxes 70,795 33,875
VAT 560,382 410,886
Other creditors 213,494 47,682
Directors' current accounts 39,511 38,932
Accrued expenses 28,332 170,586
2,166,426 1,283,996

16. Creditors: amounts falling due after more than one year
2023 2022
£ £
Bank loans (see note 17) 1,939,296 360,623

17. Loans

An analysis of the maturity of loans is given below:

2023 2022
£ £
Amounts falling due within one year or on demand:
Bank loans 600,701 191,015

Amounts falling due between one and two years:
Bank loans - 1-2 years 534,705 191,015

Amounts falling due between two and five years:
Bank loans - 2-5 years 430,253 169,608

Amounts falling due in more than five years:

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Notes to the Financial Statements - continued
for the year ended 31 December 2023

17. Loans - continued
2023 2022
£ £
Amounts falling due in more than five years:
Repayable by instalments
Bank loans more 5 yr by instal 974,338 -

The bank loans are unsecured and carry interest at a rate of 1.6% over base. The bank loans are repayable over terms of three and five years.

18. Leasing agreements

Minimum lease payments under non-cancellable operating leases fall due as follows:
2023 2022
£ £
Within one year 568,932 278,400
Between one and five years 2,275,728 1,113,600
In more than five years 7,069,102 3,006,989
9,913,762 4,398,989

Lease payments recognised as an expense in the year totalled £1,186,237 (2022 - £1,121,356).

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.

19. Financial instruments

Financial Assets 2023 2022
£    £   
Financial assets as an equity instrument 5,000 3,750
Financial assets that are debt instruments measured at amortised cost 1,637,645 1,860,097
1,642,645 1,863,847


Financial Liabilities 3,431,712 1,151,628
3,431,712 1,151,628

20. Provisions for liabilities
2023 2022
£ £
Deferred tax 303,586 206,749

Deferred tax
£
Balance at 1 January 2023 206,749
Provided during year 96,837
Balance at 31 December 2023 303,586

ENTERFRIES LIMITED (REGISTERED NUMBER: 10038855)

Notes to the Financial Statements - continued
for the year ended 31 December 2023

21. Called up share capital

Allotted, issued and fully paid:
Number: Class: Nominal 2023 2022
value: £ £
100 Ordinary £1 100 100

22. Reserves
Retained
earnings
£

At 1 January 2023 1,529,110
Profit for the year 327,868
Dividends (72,000 )
At 31 December 2023 1,784,978

23. Related party disclosures

During the year, total dividends of £72,000 (2022 - £35,000) were paid to the director .

As at the balance sheet date, the balance owed to the director Mr S Broadbelt to the company amounts to £39,511 (2022 - £38,932).

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

24. Post balance sheet events

On 24 January 2024, the company purchased store 1717 with the value of restaurant equipment amounting to £969,521.

25. Ultimate controlling party

The ultimate controlling party is S Broadbelt.