Caseware UK (AP4) 2024.0.164 2024.0.164 2024-09-302024-09-30true2023-10-01falseThe principal activity of the company is the operation of the Madison restaurant and bar at One New Change, London.95102falsefalse 08981325 2023-10-01 2024-09-30 08981325 2022-10-01 2023-09-30 08981325 2024-09-30 08981325 2023-09-30 08981325 1 2023-10-01 2024-09-30 08981325 d:Director3 2023-10-01 2024-09-30 08981325 c:Buildings c:LongLeaseholdAssets 2023-10-01 2024-09-30 08981325 c:Buildings c:LongLeaseholdAssets 2024-09-30 08981325 c:Buildings c:LongLeaseholdAssets 2023-09-30 08981325 c:PlantMachinery 2023-10-01 2024-09-30 08981325 c:PlantMachinery 2024-09-30 08981325 c:PlantMachinery 2023-09-30 08981325 c:PlantMachinery c:OwnedOrFreeholdAssets 2023-10-01 2024-09-30 08981325 c:FurnitureFittings 2023-10-01 2024-09-30 08981325 c:FurnitureFittings 2024-09-30 08981325 c:FurnitureFittings 2023-09-30 08981325 c:FurnitureFittings c:OwnedOrFreeholdAssets 2023-10-01 2024-09-30 08981325 c:OwnedOrFreeholdAssets 2023-10-01 2024-09-30 08981325 c:Goodwill 2024-09-30 08981325 c:Goodwill 2023-09-30 08981325 c:CurrentFinancialInstruments 2024-09-30 08981325 c:CurrentFinancialInstruments 2023-09-30 08981325 c:Non-currentFinancialInstruments 2024-09-30 08981325 c:Non-currentFinancialInstruments 2023-09-30 08981325 c:CurrentFinancialInstruments c:WithinOneYear 2024-09-30 08981325 c:CurrentFinancialInstruments c:WithinOneYear 2023-09-30 08981325 c:Non-currentFinancialInstruments c:AfterOneYear 2024-09-30 08981325 c:Non-currentFinancialInstruments c:AfterOneYear 2023-09-30 08981325 c:ShareCapital 2024-09-30 08981325 c:ShareCapital 2023-09-30 08981325 c:RetainedEarningsAccumulatedLosses 2024-09-30 08981325 c:RetainedEarningsAccumulatedLosses 2023-09-30 08981325 c:AcceleratedTaxDepreciationDeferredTax 2024-09-30 08981325 c:AcceleratedTaxDepreciationDeferredTax 2023-09-30 08981325 d:FRS102 2023-10-01 2024-09-30 08981325 d:Audited 2023-10-01 2024-09-30 08981325 d:FullAccounts 2023-10-01 2024-09-30 08981325 d:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 08981325 c:WithinOneYear 2024-09-30 08981325 c:WithinOneYear 2023-09-30 08981325 c:BetweenOneFiveYears 2024-09-30 08981325 c:BetweenOneFiveYears 2023-09-30 08981325 c:MoreThanFiveYears 2024-09-30 08981325 c:MoreThanFiveYears 2023-09-30 08981325 d:SmallCompaniesRegimeForAccounts 2023-10-01 2024-09-30 08981325 4 2023-10-01 2024-09-30 08981325 c:Goodwill c:OwnedIntangibleAssets 2023-10-01 2024-09-30 08981325 e:PoundSterling 2023-10-01 2024-09-30 iso4217:GBP xbrli:pure

Registered number: 08981325










MADISON RESTAURANT LIMITED










FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 SEPTEMBER 2024




 
MADISON RESTAURANT LIMITED
REGISTERED NUMBER: 08981325

BALANCE SHEET
AS AT 30 SEPTEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Goodwill
 4 
1,427,587
1,575,558

Tangible assets
 5 
1,422,881
1,586,971

  
2,850,468
3,162,529

Current assets
  

Stocks
 6 
260,689
286,427

Debtors: amounts falling due within one year
 7 
232,470
205,958

Cash at bank and in hand
 8 
264,358
23,624

  
757,517
516,009

Creditors: amounts falling due within one year
 9 
(2,473,055)
(3,684,299)

Net current liabilities
  
 
 
(1,715,538)
 
 
(3,168,290)

Total assets less current liabilities
  
1,134,930
(5,761)

Creditors: amounts falling due after more than one year
  
(360,826)
-

Provisions for liabilities
  

Deferred tax
 11 
(170,018)
(88,403)

  
 
 
(170,018)
 
 
(88,403)

Net assets/(liabilities)
  
604,086
(94,164)


Capital and reserves
  

Called up share capital 
  
1
1

Profit and loss account
  
604,085
(94,165)

  
604,086
(94,164)


Page 1

 
MADISON RESTAURANT LIMITED
REGISTERED NUMBER: 08981325
    
BALANCE SHEET (CONTINUED)
AS AT 30 SEPTEMBER 2024

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




M A Welden
Director
Date: 20 June 2025

The notes on pages 3 to 12 form part of these financial statements.

Page 2

 
MADISON RESTAURANT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

1.


General information

The Company is a private company limited by share capital, incorporated in England and Wales. The address of the registered office is 16 Kirby Street, London, EC1N 8TS. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view. Certain reclassifications have been made to the prior year comparative figures in order to align with the presentation in the current year.

The following principal accounting policies have been applied:

 
2.2

Going concern

The company is party to funding arrangements covering various entities within the Bresand Leisure Limited group (the "Group"). The company has provided a cross-guarantee to this banking group and so is bound by the covenant requirements of the banking group as a whole.
 
In assessing the going concern basis of preparation of the financial statements for the year ended 30 September 2024, the directors have taken into consideration detailed cash flow forecasts for the business and the forecast compliance with bank covenants covering a period of at least 12 months from the date these financial statements were authorised for issue.
The forecasts indicate that the group has sufficient liquidity to realise its assets and meet its liabilities as they fall due for a period of at least 12 months from the date these financial statements were authorised for issue. The banking covenant (based on minimum liquidity) will be met for that period. The current trading performance of the group provides comfort to the directors in their forecasts.
 
As part of the assessment of the going concern principal, management have considered the risks to the liquidity of the group. Even in severe but plausible downside scenarios the group has means available to it to manage its cashflows, such that it has sufficient liquidity to meet its covenants, realise its assets and meet its liabilities as they fall due. In only the most extreme case involving a prolonged reduction in sales, which it does not regard as reasonably likely based on the recent performance of the group, would the group require additional liquidity. Should this need arise the business has the ability within the current facility agreement to provide additional liquidity necessary, such that the covenants remain achieved. Based on discussions the Board have had with shareholders and investors of the group, they are confident any short-term funding required would be made available, however is not currently needed.
 
Based on the forecasts prepared and the scenarios modelled, in the directors view the risk of default of bank facilities, and therefore inability to meet liabilities as they fall due, is not considered a reasonably likely one and so the level of uncertainty is not considered material. Given the above and the current trading performance of the group, the directors are satisfied preparing the financial statements on a going concern basis is appropriate.

Page 3

 
MADISON RESTAURANT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

 
2.3

Revenue

Revenue represents sales to outside customers at invoiced amounts excluding discretionary service charge and Value Added Tax.
Revenue is recognised when the significant risks and benefits of ownership of the products have transferred to the buyer. This will occur through the provision of restaurant services and sale of goods, and will be upon the completion of a sale to customers.

 
2.4

Operating leases: the Company as lessee

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

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.5

Pensions

The Company does not operate its own pension scheme. The Company makes contributions to certain senior employees’ personal pension schemes, which are charged to the profit and loss account as they fall due. The Group operates a defined contribution scheme. The assets of the plan attributable to individuals participating in the plan are independently administered and managed by a third party. The amounts charged against profit represent the contributions payable to the scheme in respect of the accounting period.

 
2.6

Current and deferred taxation

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

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

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



 
2.7

Exceptional items

Exceptional items are transactions that fall within the ordinary activities of the Company but are presented separately due to their size or incidence.

Page 4

 
MADISON RESTAURANT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

 
2.8

Goodwill

On acquisition in 2014 the company determined that the goodwill had an economic life of 20 years. At 30 September 2024 the carrying amount for goodwill has a remaining useful life of 10 years. The company still considers the remaining useful economic life of that goodwill to be 10 years. It has therefore not adjusted the amortisation profile as a result of amendments to FRS 102.

 
2.9

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Leasehold improvements
-
Over the shorter of the lease period and 25 years, having consideration to provisions contained in the lease for future potential lease renewals.
Plant and equipment
-
Over 4 years
Furniture, fixtures and fittings
-
Over 10 years

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Fixed assets are measured at each reporting date to determine whether there is any indication that the assets are impaired. Where there is an indication than an asset may be impaired, the carrying value of the asset (or cash-generating unit to which the asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately indentifiable cash flows (CGUs). Fixed assets that have been previously impaired are reviewed at each reporting date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

Page 5

 
MADISON RESTAURANT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

  
2.10

Impairment of fixed assets

Assets that are subject to depreciation or amortisation are assessed at each balance sheet date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset (or cash-generating unit to which the asset has been allocated) is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's (or CGU's) fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (CGUs). Non-financial assets that have been previously impaired are reviewed at each balance sheet date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

 
2.11

Stocks

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

 
2.12

Debtors

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

 
2.13

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours.

 
2.14

Creditors

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

 
2.15

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

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

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

Page 6

 
MADISON RESTAURANT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)


2.15
Financial instruments (continued)

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting date. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic financial liabilities

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

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.
 

Page 7

 
MADISON RESTAURANT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)


2.15
Financial instruments (continued)

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.


3.


Employees

The average monthly number of employees, including directors, during the year was 95 (2023 - 102).


4.


Goodwill




Goodwill

£



Cost


At 1 October 2023
2,959,229



At 30 September 2024

2,959,229



Amortisation


At 1 October 2023
1,383,671


Charge for the year on owned assets
147,971



At 30 September 2024

1,531,642



Net book value



At 30 September 2024
1,427,587



At 30 September 2023
1,575,558



Page 8

 
MADISON RESTAURANT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

5.


Tangible fixed assets





Leasehold improvements
Plant and machinery
Fixtures, fittings, and equipment
Total

£
£
£
£



Cost


At 1 October 2023
1,841,596
241,211
1,054,839
3,137,646


Additions
-
13,406
10,098
23,504



At 30 September 2024

1,841,596
254,617
1,064,937
3,161,150



Depreciation


At 1 October 2023
668,710
158,479
723,486
1,550,675


Charge for the year on owned assets
73,434
21,229
92,931
187,594



At 30 September 2024

742,144
179,708
816,417
1,738,269



Net book value



At 30 September 2024
1,099,452
74,909
248,520
1,422,881



At 30 September 2023
1,172,886
82,732
331,353
1,586,971


6.


Stocks

2024
2023
£
£

Raw materials and consumables
122,506
155,285

Crockery and linen
138,183
131,142

260,689
286,427



7.


Debtors

2024
2023
£
£


Trade debtors
130,869
93,691

Amounts owed by group undertakings
-
12,807

Other debtors
42,558
53,835

Prepayments and accrued income
59,043
45,625

232,470
205,958

Page 9

 
MADISON RESTAURANT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

8.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
264,358
23,624



9.


Creditors: Amounts falling due within one year

2024
2023
£
£

Trade creditors
401,879
353,729

Amounts owed to group undertakings
1,085,915
1,840,107

Other taxation and social security
127,768
289,900

Other creditors
491,443
538,844

Accruals and deferred income
366,050
661,719

2,473,055
3,684,299



10.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Other creditors
360,826
-

360,826
-


Page 10

 
MADISON RESTAURANT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

11.


Deferred taxation




2024


£






At beginning of year
(88,403)


Charged to profit or loss
(81,615)



At end of year
(170,018)

The provision for deferred taxation is made up as follows:

2024
2023
£
£


Fixed asset timing differences
(170,018)
(88,403)


12.


Contingent liabilities

The company, together with its fellow subsidiaries, were party to an intercompany guarantee dated 11 October 2016 in favour of Santander UK Plc (as security agent for HSBC Bank Plc and Santander UK Plc) given as security for debt facilities provided to the parent undertaking and its subsidiaries. As at the balance sheet date the net amount due under these facilities was £nil (2023: £42,304,000). This was repaid in the year through a refinance on 17 October 2023. The company, together with its fellow subsidairies, entered into a new facility agreement for a term of 5 years, bearing interest rates of between and 18%. As at the balance sheet date the net amount due under these facilities was £48,098,000 (2023: £nil).


13.


Commitments under operating leases

At 30 September 2024 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2024
2023
£
£


Not later than 1 year
207,589
234,424

Later than 1 year and not later than 5 years
848,000
848,000

Later than 5 years
1,272,581
1,484,581

2,328,170
2,567,005

Page 11

 
MADISON RESTAURANT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2024

14.


Post balance sheet events

The company is part of the D&D Group of restaurants. In April 2025 the Group relaunched under a new brand and identity, Evolv collection, poised for future growth. Madison will continue to trade under this name.


15.


Parent and Group undertaking

On 17 October 2023 the former ultimate owner, Panther Partners Limited, was placed into administration. As a result, the amounts owed from Panther Partners Limited totalling £134,596 were waived and have been recognised within exceptional costs.
With effect from 17 October 2023 the immediate parent company was CGL Restaurant Holdings Limited, a company incorporated in England. The ultimate parent company during the year was Bresand Leisure Limited, a company incorporated in England.
The group for which consolidated financial statements are prepared which include the results of this company is that headed by Bresand Leisure Limited. Copies of the financial statements for Bresand Leisure Limited can be obtained from its registered office at 14th Floor, 33 Cavendish Square, London, W1G 0PW.

16.


Auditors' information

The auditors' report on the financial statements for the year ended 30 September 2024 was unqualified.

The audit report was signed on 20 June 2025 by Andrew G. Hill (Senior statutory auditor) on behalf of Sumer Auditco Limited.

 
Page 12