Company registration number NI064053 (Northern Ireland)
BOOJUM LTD
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2024
BOOJUM LTD
COMPANY INFORMATION
Directors
Mr D Maxwell
Mr M Hill
(Appointed 19 June 2023)
Secretary
Mr M Hill
Company number
NI064053
Registered office
67-69 Botanic Avenue
Belfast
BT7 1JL
Auditor
GMcG BELFAST
Chartered Accountants & Statutory Auditor
Alfred House
19 Alfred Street
Belfast
BT2 8EQ
Business address
67-69 Botanic Avenue
Belfast
BT7 1JL
Bankers
AIB Bank
1-4 Baggot Street Lower
DUBLIN 2
AIB
35 University Road
Belfast
BT7 1ND
Solicitors
Mills Selig
21 Arthur Street
Belfast
BT1 4GA
Tughans
The Ewart
3 Bedford Square
Belfast
BT2 7EP
Byrne Wallace Shields LLP
87-88 Harcourt Street
Dublin 2
BOOJUM LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 10
Group statement of comprehensive income
11
Group balance sheet
12
Company balance sheet
13
Group statement of changes in equity
14
Company statement of changes in equity
15
Group statement of cash flows
16
Company statement of cash flows
17
Notes to the financial statements
18 - 37
BOOJUM LTD
STRATEGIC REPORT
FOR THE PERIOD ENDED 30 JUNE 2024
- 1 -

The directors present the strategic report for the period ended 30 June 2024.

Review of the business

The group’s key financial indicators during the period were as follows:

 

30 June 2024

23 April 2023

Change

 

£

£

£

Turnover

35,183,688

26,984,781

8,198,907

Gross profit

24,197,854

18,605,329

5,592,525

Underlying EBITDA*

3,702,709

3,259,836

442,873

 

*EBITDA before government grants, FX, profit/loss on disposal, non-trading costs and management fees.

 

The group reported strong revenue and gross profit growth in the extended 62-week financial period ended 30 June 2024, with weekly average sales increasing by 9.4% versus the preceding period and gross returns up +9.1%. Underlying EBITDA of £3.7m was achieved against a backdrop of inflationary cost pressures and additional expenditure required to facilitate the expansion of the existing store portfolio.

 

These results reflect another year of progress in the group’s strategy to build a scaled, multi-region food business. Trading in Northern Ireland and Ireland remained robust, with continued customer demand and operational consistency across the established estate.

 

During the year, Boojum was acquired by Azzurri Group. The acquisition facilitated Boojum’s entry into the GB market, opening the first store in Leeds in April 2024 alongside a purpose-built central kitchen facility in the same city. Three further stores have been opened after the balance sheet date.

 

Whilst these investments impact short-term profitability, the group ended the year with positive momentum and a solid platform in place to reach more geographic markets, to positively engage with more customers, and to continue to scale effectively.

Principal risks and uncertainties

The risk factors that are considered to be most significant to the group's operations, and where applicable an explanation of how these are managed or mitigated, are outlined below. The risks described do not necessarily comprise all those associated with the group and are not set out in any particular order of priority. Additional risks and uncertainties that are currently not known by the directors, or that are currently deemed immaterial, may also have an adverse effect on the group.

 

Operational risks

Supply chain: The regular supply of fresh food, drinks and supplies are essential for the successful operation of the stores. The company utilises established supply networks to maintain availability.

 

Health and safety: The group endeavours to ensure all necessary standards for health and safety are met including processes by which risks are identified on a timely basis and remedied accordingly.

 

Staffing: Recruiting, training, and retaining staff is a perpetual challenge for the hospitality sector. Management understands the importance of a committed and motivated team that aims to inspire each other daily. Competitive pay scales and benefits, as well as robust recruitment and training systems, are regularly reviewed to ensure a strong flow of candidates and enable stores to trade without interruption to service.

BOOJUM LTD
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 2 -

Commercial risks

Cost increases: The hospitality sector continues to face into a high-inflation environment, particularly in food and energy costs. These events are underpinned by macro-economic trends outside of the control of individual businesses. The near-term outlook is somewhat uncertain, however the longer they remain elevated the more likely they are to have a negative effect on profitability. Management work closely with dedicated supply partners to monitor the situation and take mitigating actions wherever possible.

 

Strategic risks

Economic risk: Adverse economic conditions, especially those that impact consumer confidence and disposable income, have the potential to affect sales volumes. Management regularly reviews performance against external indicators and internal forecasts. Competitor benchmarking, product innovation and brand messaging are focused on ensuring the customer is always presented with great value, choice, and experience.

 

New market risk: Expansion into new markets introduces additional risk in terms of operational ramp-up, local brand awareness, and site performance variability. Measures to mitigate include phased openings, strong central planning and oversight, and targeted investment in both team capability and customer acquisition.

 

Financial risks

Foreign currency risk: The group has transactional currency exposure arising from purchases by stores in currencies other than its functional currency. The group has sought to offset the effect of currency fluctuations by utilising Euro cash flow from the ROI operations, creating a natural hedge with the Euro denominated borrowings and, where appropriate, using forward contracts approved by the Board.

 

Liquidity risk: Management works closely with shareholders and with their banking partner to maintain a balance of continuity and flexibility in the funding position across the business. Funding needs are reviewed against operational cash flow requirements and investment strategy.

Future developments

The group intends to expand its presence in Great Britain, with a pipeline of new store openings focused on major university cities and urban centres. The strategy remains to balance pace with discipline, building the Boojum brand while maintaining product quality and operational standards.

 

In parallel, the group seeks to strengthen its position across the island of Ireland through ongoing investment in value, people, and customer experience. With a clear roadmap in place and proactive support from Azzurri, the business is well positioned for sustained growth across 2025 and beyond.

On behalf of the board

Mr D Maxwell
Director
30 September 2025
BOOJUM LTD
DIRECTORS' REPORT
FOR THE PERIOD ENDED 30 JUNE 2024
- 3 -

The directors present their annual report and financial statements for the period ended 30 June 2024.

Principal activities

The principal activity of the company and group is the operation of casual Mexican burrito stores in Great Britain, Northern Ireland and the Republic of Ireland.

Results and dividends

The results for the period are set out on page 11.

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

Directors

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

Mr D Maxwell
Mr A Maxwell
(Resigned 19 June 2023)
Mr B Traynor
(Resigned 19 June 2023)
Mr M Flood
(Resigned 19 June 2023)
Mr M Hill
(Appointed 19 June 2023)
Disabled persons

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

Employee involvement

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

 

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

Auditor

The auditor, GMcG BELFAST, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

BOOJUM LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 4 -
Statement of directors' responsibilities

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

 

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

 

 

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

Statement of disclosure to auditor

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

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr D Maxwell
Director
30 September 2025
BOOJUM LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BOOJUM LTD
- 5 -
Opinion

We have audited the financial statements of Boojum Ltd (the 'parent company') and its subsidiaries (the 'group') for the period ended 30 June 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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

 

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

 

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

BOOJUM LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BOOJUM LTD
- 6 -

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

Matters on which we are required to report by exception

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

 

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

BOOJUM LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BOOJUM LTD
- 7 -
Responsibilities of directors

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

Auditor's responsibilities for the audit of the financial statements

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

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

BOOJUM LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BOOJUM LTD
- 8 -
Extent to which the audit was considered capable of detecting irregularities, including fraud

We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.

In identifying and assessing potential risks of material misstatement in respect of irregularities, including fraud and non-compliances with laws and regulations, we considered the following:

As a result of these procedures, we considered the opportunities and incentives that may exist within the company for fraud and identified the greatest potential for fraud in revenue recognition. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

We also obtained an understanding of the legal and regulatory frameworks that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included the Companies Act 2006, and local tax legislation.

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company’s ability to operate or to avoid a material penalty.

BOOJUM LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BOOJUM LTD
- 9 -
Audit response to risks identified

Our procedures to respond to the risks identified included the following:

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. In addition, as with any audit, there remains a higher risk of non-detection of irregularities, as they may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

BOOJUM LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BOOJUM LTD
- 10 -

Use of our report

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

Mr Nigel Moore FCA (Senior Statutory Auditor)
For and on behalf of GMcG BELFAST
30 September 2025
Chartered Accountants
Statutory Auditor
Chartered Accountants & Statutory Auditor
Alfred House
19 Alfred Street
Belfast
BT2 8EQ
BOOJUM LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 30 JUNE 2024
- 11 -
Period
Period
ended
ended
30 June
23 April
2024
2023
Notes
£
£
Turnover
3
35,183,688
26,984,781
Cost of sales
(10,985,834)
(8,379,452)
Gross profit
24,197,854
18,605,329
Administrative expenses
(21,515,510)
(16,434,611)
Other operating income
-
96,052
Exceptional items
4
(1,070,534)
(52,892)
Operating profit
5
1,611,810
2,213,878
Interest payable and similar expenses
7
(45,963)
(13,413)
Profit before taxation
1,565,847
2,200,465
Tax on profit
8
(219,241)
(601,844)
Profit for the financial period
19
1,346,606
1,598,621
Other comprehensive income
Currency translation (loss)/gain taken to retained earnings
(233,076)
185,212
Total comprehensive income for the period
1,113,530
1,783,833
Profit for the financial period is all attributable to the owner of the parent company.
Total comprehensive income for the period is all attributable to the owner of the parent company.
BOOJUM LTD
GROUP BALANCE SHEET
AS AT 30 JUNE 2024
30 June 2024
- 12 -
30 June 2024
23 April 2023
Notes
£
£
£
£
Fixed assets
Intangible assets
416,664
612,661
Tangible assets
10
2,637,584
796,108
3,054,248
1,408,769
Current assets
Stocks
12
152,685
102,102
Debtors
13
7,600,165
5,205,610
Cash at bank and in hand
683,729
2,587,140
8,436,579
7,894,852
Creditors: amounts falling due within one year
14
(5,362,809)
(4,392,211)
Net current assets
3,073,770
3,502,641
Total assets less current liabilities
6,128,018
4,911,410
Provisions for liabilities
Deferred tax liability
16
140,079
37,001
(140,079)
(37,001)
Net assets
5,987,939
4,874,409
Capital and reserves
Called up share capital
18
10
10
Profit and loss reserves
19
5,987,929
4,874,399
Total equity
5,987,939
4,874,409

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
Mr D Maxwell
Director
Company registration number NI064053 (Northern Ireland)
BOOJUM LTD
COMPANY BALANCE SHEET
AS AT 30 JUNE 2024
30 June 2024
- 13 -
30 June 2024
23 April 2023
Notes
£
£
£
£
Fixed assets
Intangible assets
31,665
77,756
Tangible assets
10
678,187
271,586
Investments
11
2,858
2,858
712,710
352,200
Current assets
Stocks
12
99,837
59,304
Debtors
13
7,713,402
4,649,710
Cash at bank and in hand
500,928
742,187
8,314,167
5,451,201
Creditors: amounts falling due within one year
14
(13,986,781)
(10,645,326)
Net current liabilities
(5,672,614)
(5,194,125)
Total assets less current liabilities
(4,959,904)
(4,841,925)
Provisions for liabilities
Deferred tax liability
16
37,001
37,001
(37,001)
(37,001)
Net liabilities
(4,996,905)
(4,878,926)
Capital and reserves
Called up share capital
18
10
10
Profit and loss reserves
19
(4,996,915)
(4,878,936)
Total equity
(4,996,905)
(4,878,926)

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £24,322 (2023 - £500,596)

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
30 September 2025
Mr D Maxwell
Director
Company registration number NI064053 (Northern Ireland)
BOOJUM LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 JUNE 2024
- 14 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 25 April 2022
10
3,090,566
3,090,576
Period ended 23 April 2023:
Profit for the period
-
1,598,621
1,598,621
Other comprehensive income:
Currency translation differences
-
185,212
185,212
Total comprehensive income
-
1,783,833
1,783,833
Balance at 23 April 2023
10
4,874,399
4,874,409
Period ended 30 June 2024:
Profit for the period
-
1,346,606
1,346,606
Other comprehensive income:
Currency translation differences
-
(233,076)
(233,076)
Total comprehensive income
-
1,113,530
1,113,530
Balance at 30 June 2024
10
5,987,929
5,987,939
BOOJUM LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 JUNE 2024
- 15 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 25 April 2022
10
(4,455,600)
(4,455,590)
Period ended 23 April 2023:
Loss for the period
-
(500,596)
(500,596)
Other comprehensive income:
Currency translation differences
-
77,260
77,260
Total comprehensive income
-
(423,336)
(423,336)
Balance at 23 April 2023
10
(4,878,936)
(4,878,926)
Period ended 30 June 2024:
Loss for the period
-
(24,322)
(24,322)
Other comprehensive income:
Currency translation differences
-
(93,657)
(93,657)
Total comprehensive income
-
(117,979)
(117,979)
Balance at 30 June 2024
10
(4,996,915)
(4,996,905)
BOOJUM LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 30 JUNE 2024
- 16 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
25
(158,692)
2,326,807
Interest paid
6,975
(13,413)
Income taxes paid
(473,978)
(605,060)
Net cash (outflow)/inflow from operating activities
(625,695)
1,708,334
Investing activities
Purchase of intangible assets
(10,490)
(27,227)
Purchase of tangible fixed assets
(2,257,625)
(389,628)
Repayment of loans
25,000
(25,000)
Net cash used in investing activities
(2,243,115)
(441,855)
Financing activities
Proceeds from borrowings
1,151,995
-
Net cash generated from financing activities
1,151,995
-
Net (decrease)/increase in cash and cash equivalents
(1,716,815)
1,266,479
Cash and cash equivalents at beginning of period
2,587,140
1,202,259
Effect of foreign exchange rates
(186,596)
118,402
Cash and cash equivalents at end of period
683,729
2,587,140
BOOJUM LTD
COMPANY STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 30 JUNE 2024
- 17 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
26
(370,539)
507,138
Interest paid
(3,253)
(2,772)
Income taxes paid
(449,834)
(50,877)
Net cash (outflow)/inflow from operating activities
(823,626)
453,489
Investing activities
Purchase of intangible assets
(10,490)
(27,227)
Purchase of tangible fixed assets
(496,581)
(195,379)
Repayment of loans
25,000
(25,000)
Net cash used in investing activities
(482,071)
(247,606)
Financing activities
Proceeds from borrowings
1,151,995
-
0
Net cash generated from financing activities
1,151,995
-
Net (decrease)/increase in cash and cash equivalents
(153,702)
205,883
Cash and cash equivalents at beginning of period
742,187
464,760
Effect of foreign exchange rates
(87,557)
71,544
Cash and cash equivalents at end of period
500,928
742,187
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2024
- 18 -
1
Accounting policies
Company information

Boojum Ltd (“the company”) is a private limited company domiciled and incorporated in Northern Ireland. The registered office is 67-69 Botanic Avenue, Belfast, BT7 1JL.

 

The group consists of Boojum Ltd and all of its subsidiaries.

 

The group is engaged in the operation of Mexican burrito bars serving award winning food and operates from a number of places of business in Great Britain, Northern Ireland and the Republic of Ireland.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The group has divisions in Great Britain, Northern Ireland and the Republic of Ireland. Consequently, the group's functional currency is both Sterling and Euro. The group’s presentational currency is Sterling.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Business combinations

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

 

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

1.3
Basis of consolidation

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

 

All financial statements are made up to 30 June 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

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

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

BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
1
Accounting policies (Continued)
- 19 -
1.4
Going concern

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

1.5
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Goodwill is amortised on a straight-line basis over its expected life, which is 10 years.

1.7
Intangible fixed assets other than goodwill

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

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

Rental leases
Amortised over 10 years
Software development
Amortised over 3 years

No amortisation is charged on liquor licences as the residual value is not considered to be materially different to cost.

1.8
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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

Alterations to leasehold property
20% per annum straight line
Fixtures, fittings and equipment
25% per annum straight line
Motor vehicles
25% per annum straight line

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

BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
1
Accounting policies (Continued)
- 20 -
1.9
Fixed asset investments

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

 

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

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

1.10
Impairment of fixed assets

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

 

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

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

 

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

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

1.11
Stocks

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

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.12
Cash and cash equivalents

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

BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
1
Accounting policies (Continued)
- 21 -
1.13
Financial instruments

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

 

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

 

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

Basic financial assets

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

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

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

BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
1
Accounting policies (Continued)
- 22 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

1.14
Equity instruments

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

1.15
Taxation

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

Current tax

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

BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
1
Accounting policies (Continued)
- 23 -
Deferred tax

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

 

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

1.16
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.17
Retirement benefits

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

1.18
Leases

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

1.19
Government grants

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

 

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

1.20
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

On consolidation of the company's subsidiaries, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in the Statement of Other Comprehensive Income.

BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
1
Accounting policies (Continued)
- 24 -
1.21

Exceptional items

Exceptional items represent the impact of non-recurring items including pre-opening costs of stores. Due to their nature and infrequency these are presented separately on the face of the Income Statement.

2
Judgements and key sources of estimation uncertainty

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

 

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

Key sources of estimation uncertainty

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

Fixed asset investments

Investments in subsidiaries are measured at cost less accumulated impairment. Impairment of such investments involves some estimation uncertainty.

Intangible assets

Intangible assets are measured at cost less any accumulated amortisation over the useful life of the asset and any accumulated impairment losses. Both the useful life and the impairment of such assets involves some estimation uncertainty.

Tangible assets

Tangible assets are measured at cost less any accumulated depreciation over the useful life of the asset and any accumulated impairment losses. Both the useful life and the impairment of such assets involves some estimation uncertainty.

Taxation

Judgements are made in relation to the calculation of certain aspects of the year end tax provisions and the respective tax charge. The management used external professional advice to support the year end provisions.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
Sales - UK
10,999,845
8,491,113
Sales - ROI
24,183,843
18,493,668
35,183,688
26,984,781
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
3
Turnover and other revenue (Continued)
- 25 -
2024
2023
£
£
Other revenue
Grants received
-
34,367
Other income
-
61,685

Grants received in the prior year include claims under the Temporary Business Energy Support Scheme (TBESS).

 

Other income in the prior year includes proceeds received from assigning a lease to a third party.

 

All turnover is derived from the group's principal activity.

4
Exceptional items
2024
2023
£
£
Expenditure
Pre-opening costs
356,929
1,110
Other non-recurring items
713,605
51,782
1,070,534
52,892

The exceptional items represent the impact of non-recurring items, including pre-opening of costs associated with new stores. Other non-recurring items in the year include legal and professional fees pertaining to strategic projects. Due to their nature and infrequency these are presented separately on the face of the Statement of Comprehensive Income.

5
Operating profit
2024
2023
£
£
Operating profit for the period is stated after charging/(crediting):
Exchange losses/(gains)
443,695
(108,896)
Government grants
-
(34,367)
Fees payable to the group's auditor for the audit of the group's financial statements
8,640
9,180
Depreciation of owned tangible fixed assets
420,313
489,071
(Profit)/loss on disposal of tangible fixed assets
(29,251)
45,515
Amortisation of intangible assets
167,960
183,458
Loss on disposal of intangible assets
17,848
3,511
Operating lease charges
1,345,525
1,022,328
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 26 -
6
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Management and administration
23
26
23
26
Restaurant staff
414
413
109
122
Total
437
439
132
148

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
10,085,575
7,511,439
4,287,266
3,236,897
Social security costs
946,951
696,091
438,281
338,481
Pension costs
56,341
39,866
36,391
26,223
11,088,867
8,247,396
4,761,938
3,601,601
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
53,137
8,527
Other finance costs:
Other interest
(7,174)
4,886
Total finance costs
45,963
13,413
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
272,812
512,413
Adjustments in respect of prior periods
(156,649)
72,733
Total current tax
116,163
585,146
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
8
Taxation
2024
2023
£
£ (Continued)
- 27 -
Deferred tax
Origination and reversal of timing differences
103,078
16,698
Total tax charge
219,241
601,844

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

2024
2023
£
£
Profit before taxation
1,565,847
2,200,465
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 19.00%)
391,462
418,088
Tax effect of expenses that are not deductible in determining taxable profit
7,264
38,440
Unutilised tax losses carried forward
-
0
211
Adjustments in respect of prior years
(156,649)
72,733
Group relief
-
0
166,966
Other non-reversing timing differences
(7,135)
(31,332)
Effect of overseas tax rates
(95,496)
(26,316)
Adjustment on consoldiation
79,795
(41,363)
Other adjustments
-
0
4,417
Taxation charge
219,241
601,844
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 28 -
9
Intangible fixed assets
Group
Goodwill
Liquor licence
Rental leases
Software development
Total
£
£
£
£
£
Cost
At 24 April 2023
460,502
69,726
1,160,233
153,957
1,844,418
Additions
-
0
-
0
-
0
10,490
10,490
Disposals
-
0
(17,848)
-
0
-
0
(17,848)
Exchange adjustments
-
0
(1,278)
(44,304)
-
0
(45,582)
At 30 June 2024
460,502
50,600
1,115,929
164,447
1,791,478
Amortisation and impairment
At 24 April 2023
460,502
4,467
663,037
103,751
1,231,757
Amortisation charged for the period
-
0
-
0
129,891
38,069
167,960
Exchange adjustments
-
0
-
0
(24,903)
-
0
(24,903)
At 30 June 2024
460,502
4,467
768,025
141,820
1,374,814
Carrying amount
At 30 June 2024
-
0
46,133
347,904
22,627
416,664
At 23 April 2023
-
0
65,259
497,196
50,206
612,661
Company
Goodwill
Liquor licence
Rental leases
Software development
Total
£
£
£
£
£
Cost
At 24 April 2023
460,502
27,321
25,375
153,957
667,155
Additions
-
0
-
0
-
0
10,490
10,490
Disposals
-
0
(17,848)
-
0
-
0
(17,848)
Exchange adjustments
-
0
(435)
-
0
-
0
(435)
At 30 June 2024
460,502
9,038
25,375
164,447
659,362
Amortisation and impairment
At 24 April 2023
460,502
-
0
25,146
103,751
589,399
Amortisation charged for the period
-
0
-
0
229
38,069
38,298
At 30 June 2024
460,502
-
0
25,375
141,820
627,697
Carrying amount
At 30 June 2024
-
0
9,038
-
0
22,627
31,665
At 23 April 2023
-
0
27,321
229
50,206
77,756
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 29 -
10
Tangible fixed assets
Group
Alterations to leasehold property
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 24 April 2023
4,835,330
1,338,574
47,545
6,221,449
Additions
2,034,527
223,098
-
0
2,257,625
Disposals
(208,853)
(960)
-
0
(209,813)
Exchange adjustments
(124,495)
(35,207)
(89)
(159,791)
At 30 June 2024
6,536,509
1,525,505
47,456
8,109,470
Depreciation and impairment
At 24 April 2023
4,247,816
1,129,980
47,545
5,425,341
Depreciation charged in the period
314,291
106,022
-
0
420,313
Eliminated in respect of disposals
(238,104)
(960)
-
0
(239,064)
Exchange adjustments
(105,813)
(28,802)
(89)
(134,704)
At 30 June 2024
4,218,190
1,206,240
47,456
5,471,886
Carrying amount
At 30 June 2024
2,318,319
319,265
-
0
2,637,584
At 23 April 2023
587,514
208,594
-
0
796,108
Company
Alterations to leasehold property
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 24 April 2023
771,416
372,676
47,545
1,191,637
Additions
449,375
47,206
-
0
496,581
Disposals
(39,885)
-
0
-
0
(39,885)
Exchange adjustments
(15,992)
(10,766)
(89)
(26,847)
At 30 June 2024
1,164,914
409,116
47,456
1,621,486
Depreciation and impairment
At 24 April 2023
602,357
270,149
47,545
920,051
Depreciation charged in the period
73,423
40,143
-
0
113,566
Eliminated in respect of disposals
(69,136)
-
0
-
0
(69,136)
Exchange adjustments
(13,585)
(7,508)
(89)
(21,182)
At 30 June 2024
593,059
302,784
47,456
943,299
Carrying amount
At 30 June 2024
571,855
106,332
-
0
678,187
At 23 April 2023
169,059
102,527
-
0
271,586
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 30 -
11
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
29
-
0
-
0
2,858
2,858
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 24 April 2023 and 30 June 2024
2,858
Carrying amount
At 30 June 2024
2,858
At 23 April 2023
2,858
12
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
152,685
102,102
99,837
59,304
13
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
82,165
66,959
82,166
66,959
Corporation tax recoverable
218,027
105,362
124,080
-
0
Amounts owed by group undertakings
6,006,026
4,120,934
7,007,102
4,147,184
Other debtors
740,365
465,076
259,597
208,939
Prepayments and accrued income
553,582
447,279
240,457
226,628
7,600,165
5,205,610
7,713,402
4,649,710
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 31 -
14
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Other borrowings
15
1,204,933
-
0
1,204,933
-
0
Trade creditors
1,402,953
1,032,030
488,262
332,845
Amounts owed to group undertakings
-
0
-
0
11,116,341
8,596,562
Corporation tax payable
496
245,646
-
0
148,375
Other taxation and social security
798,775
1,584,780
466,982
888,808
Other creditors
264,844
139,247
156,736
136,516
Accruals and deferred income
1,690,808
1,390,508
553,527
542,220
5,362,809
4,392,211
13,986,781
10,645,326
15
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Loans from group undertakings
1,204,933
-
0
1,204,933
-
0
Payable within one year
1,204,933
-
0
1,204,933
-
0

Loans from group undertakings are unsecured and repayable on demand. Interest is charged at a rate of 10% per annum.

16
Deferred taxation

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

Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
140,079
37,001
Liabilities
Liabilities
2024
2023
Company
£
£
Accelerated capital allowances
37,001
37,001
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
16
Deferred taxation (Continued)
- 32 -
Group
Company
2024
2024
Movements in the period:
£
£
Liability at 24 April 2023
37,001
37,001
Charge to profit or loss
103,078
-
Liability at 30 June 2024
140,079
37,001

At the balance sheet date there exists a deferred tax asset of £163,130 (2023 - £226,745) at a corporation tax rate of 25%/12.5% (Non-UK). The deferred tax asset arises in respect of timing differences and in accordance with FRS 102 and the accounting policy, this asset has not been recognised.

17
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
56,341
39,866

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

18
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
10
10
10
10
19
Reserves
Profit and loss reserves

The profit and loss reserves represent the accumulated profits of the group.

20
Financial commitments, guarantees and contingent liabilities

The company has provided an unlimited cross company guarantee in relation to bank borrowings of a fellow

group undertaking, Pepper Bidco Limited. The total bank borrowings of Pepper Bidco Limited at the balance

sheet date were £8,234,375.

 

There were no other contingencies requiring disclosure at the period end.

BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 33 -
21
Operating lease commitments
Lessee

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

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
1,244,458
968,394
168,692
148,833
Between two and five years
3,621,167
2,928,834
475,812
282,773
In over five years
1,451,585
780,195
49,824
120,402
6,317,210
4,677,423
694,328
552,008
22
Related party transactions

Key Management Personnel

Key management personnel are made up of the senior management team, including all statutory directors. Remuneration totaling £1,827,665 (2023 - £901,736) was paid to key management personnel during the year.

 

Renatus Capital Partners Limited Partnership

During the period the group paid £Nil (2023 - £99,265) in management fees and other charges to Renatus Capital Partners Limited Partnership (reference note 25).

 

Openr Software Services Limited

Openr Software Services Limited, a company incorporated in the United Kingdom, is regarded as a related party due to common control. During the period, Openr Software Services Limited advanced £401,995 to the company. Interest on the balance accrues at a rate of 10% per annum. During the period, interest of £33,211 was charged. The transaction was made on arm’s length basis.

 

Azzurri Bidco Limited

Azzurri Bidco Limited, a company incorporated in the United Kingdom, is regarded as a related party due to common control. During the period, Azzurri Bidco Limited advanced £750,000 to the company. Interest on the balance accrues at a rate of 10% per annum. During the period, interest of £19,727 was charged. The transaction was made on arm’s length basis.

 

Company

The directors have taken advantage of the exemption from disclosing related party transactions with other wholly owned group companies, in accordance with FRS 102.

 

There were no other transactions that are required to be disclosed in accordance with FRS 102.

BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 34 -
23
Directors' transactions

During the prior year, the company advanced a loan of £25,000 to a director. The loan was interest-free, and repayable on demand. The full amount was repaid during the period.

 

Aggregate remuneration paid to directors for qualifying services was £613,910 (2023 - £247,170). Pension contributions to defined contribution schemes in respect of directors amounted to £7,025 (2023 - £1,854). Retirement benefits are accruing to 2 directors under defined contribution schemes (2023 -  2).

 

The emoluments of the highest paid director were £503,743 (2023 - £207,640), including company pension contributions of £1,607 (2023 - £1,321).

 

24
Controlling party

The company is a wholly owned subsidiary of Modern Restaurant Concepts Limited, a company incorporated in the Republic of Ireland.

 

The results of the company are included in the consolidated financial statements of Pepper TopCo Limited, a company incorporated in the Republic of Ireland, whose registered office is at 3 Dublin Landings, North Wall Quay, Dublin 1, D01 C4E0, Republic of Ireland.

 

At the beginning of the period, Renatus Capital Partners Limited Partnership was considered to be the ultimate controlling party. From 19 June 2023, the company's ultimate controlling party is considered to be TowerBrook Capital Partners L.P.

 

Towerbrook's shares are held in a nominee company, Bulstrode BV, which is incorporated in the Netherlands.

The following are the parents of the largest and smallest groups in which this company's results are consolidated:

Largest group
Bulstrode BV
Smallest group
Pepper Topco limited
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 35 -
25
Cash (absorbed by)/generated from group operations
2024
2023
£
£
Profit after taxation
1,346,606
1,598,621
Adjustments for:
Taxation charged
219,241
601,844
Finance costs
45,963
13,413
(Gain)/loss on disposal of tangible fixed assets
(29,251)
45,515
Loss on disposal of intangible assets
17,848
3,511
Amortisation and impairment of intangible assets
167,960
183,458
Depreciation and impairment of tangible fixed assets
420,313
489,071
Movements in working capital:
Increase in stocks
(50,583)
(138)
Increase in debtors
(2,305,958)
(933,515)
Increase in creditors
9,169
325,027
Cash (absorbed by)/generated from operations
(158,692)
2,326,807
26
Cash (absorbed by)/generated from operations - company
2024
2023
£
£
Loss after taxation
(24,322)
(500,596)
Adjustments for:
Taxation charged
177,379
286,614
Finance costs
56,191
2,772
(Gain)/loss on disposal of tangible fixed assets
(29,251)
35,388
Loss on disposal of intangible assets
17,848
697
Amortisation and impairment of intangible assets
38,298
70,285
Depreciation and impairment of tangible fixed assets
113,566
84,319
Movements in working capital:
(Increase)/decrease in stocks
(40,533)
5,619
Increase in debtors
(2,964,612)
(904,654)
Increase in creditors
2,284,897
1,426,694
Cash (absorbed by)/generated from operations
(370,539)
507,138
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 36 -
27
Analysis of changes in net funds/(debt) - group
24 April 2023
Cash flows
Interest rolled up
Exchange rate movements
30 June 2024
£
£
£
£
£
Cash at bank and in hand
2,587,140
(1,716,815)
-
(186,596)
683,729
Borrowings excluding overdrafts
-
(1,151,995)
(52,938)
-
(1,204,933)
2,587,140
(2,868,810)
(52,938)
(186,596)
(521,204)
28
Analysis of changes in net funds/(debt) - company
24 April 2023
Cash flows
Exchange rate movements
30 June 2024
£
£
£
£
Cash at bank and in hand
742,187
(153,702)
(87,557)
500,928
Borrowings excluding overdrafts
-
(1,204,933)
-
(1,204,933)
742,187
(1,358,635)
(87,557)
(704,005)
BOOJUM LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 JUNE 2024
- 37 -
29
Subsidiaries

Details of the company's subsidiaries at 30 June 2024 are as follows:

Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Boojum Abbey Limited
2
Operation of Restaurant
Ordinary
100.00
Boojum GB trading Limited
1
Operation of Restaurant
Ordinary
100.00
Boojum George's Street Limited
2
Operation of Restaurant
Ordinary
100.00
Boojum Hanover Quay Limited
2
Operation of Restaurant
Ordinary
100.00
Boojum IFSC Limited
2
No trade in the year
Ordinary
100.00
Boojum Lisburn Limited
1
Operation of Restaurant
Ordinary
100.00
Boojum Mespil Limited
2
Operation of Restaurant
Ordinary
100.00
Boojum Patrick Street Limited
2
Operation of Restaurant
Ordinary
100.00
Boojum Smithfield Limited
2
Operation of Restaurant
Ordinary
100.00
Boojum Thomas Street Limited
2
No trade in the year
Ordinary
100.00
Boojum Victoria Limited
1
Operation of Restaurant
Ordinary
100.00
Boojum Victoria Square Limited
1
Operation of Restaurant
Ordinary
100.00
Boojum Winthrop Limited
2
Operation of Restaurant
Ordinary
100.00
Boojum 10 Limited
2
No trade in the year
Ordinary
100.00
Boojum 11 Limited
2
Operation of Restaurant
Ordinary
100.00
Boojum 12 Limited
2
Operation of Restaurant
Ordinary
100.00
Boojum 13 Limited
2
Operation of Restaurant
Ordinary
100.00
Boojum 14 Limited
2
No trade in the year
Ordinary
100.00
Boojum 15 Limited
2
No trade in the year
Ordinary
100.00
Boojum 16 Limited
2
No trade in the year
Ordinary
100.00
Boojum 3 Limited
2
No trade in the year
Ordinary
100.00
Boojum 9 Limited
2
No trade in the year
Ordinary
100.00

Registered office addresses:

1
67-69 Botanic Avenue, Belfast, BT7 1JL
2
Unit 2, Harmony Court, Harmony Row, Dublin
2024-06-302023-04-24falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr D MaxwellMr A MaxwellMr B TraynorMr M FloodMr Matthew HillMr M HillfalseNI064053bus:Consolidated2023-04-242024-06-30NI0640532023-04-242024-06-30NI064053bus:Director12023-04-242024-06-30NI064053bus:CompanySecretaryDirector12023-04-242024-06-30NI064053bus:CompanySecretary12023-04-242024-06-30NI064053bus:Director22023-04-242024-06-30NI064053bus:Director32023-04-242024-06-30NI064053bus:Director42023-04-242024-06-30NI064053bus:Director52023-04-242024-06-30NI064053bus:RegisteredOffice2023-04-242024-06-30NI064053bus:Agent12023-04-242024-06-30NI064053bus:Agent22023-04-242024-06-30NI0640532024-06-30NI064053bus:Consolidated2022-04-252023-04-23NI064053core:Exceptionalbus:Consolidated12023-04-242024-06-30NI064053core:Exceptionalbus:Consolidated12022-04-252023-04-23NI0640532022-04-252023-04-23NI064053core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-04-242024-06-30NI064053core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-04-252023-04-23NI064053core:RetainedEarningsAccumulatedLosses2022-04-252023-04-23NI064053core:RetainedEarningsAccumulatedLosses2023-04-242024-06-30NI064053bus:Consolidated2024-06-30NI064053bus:Consolidated2023-04-23NI0640532023-04-23NI064053core:Goodwillbus:Consolidated2024-06-30NI064053core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-06-30NI064053core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-06-30NI064053core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-06-30NI064053core:Goodwillbus:Consolidated2023-04-23NI064053core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-04-23NI064053core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-04-23NI064053core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-04-23NI064053core:Goodwill2024-06-30NI064053core:PatentsTrademarksLicencesConcessionsSimilar2024-06-30NI064053core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-06-30NI064053core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-06-30NI064053core:Goodwill2023-04-23NI064053core:PatentsTrademarksLicencesConcessionsSimilar2023-04-23NI064053core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-04-23NI064053core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-04-23NI064053core:LeaseholdImprovementsbus:Consolidated2024-06-30NI064053core:FurnitureFittingsbus:Consolidated2024-06-30NI064053core:MotorVehiclesbus:Consolidated2024-06-30NI064053core:LeaseholdImprovementsbus:Consolidated2023-04-23NI064053core:FurnitureFittingsbus:Consolidated2023-04-23NI064053core:MotorVehiclesbus:Consolidated2023-04-23NI064053core:LeaseholdImprovements2024-06-30NI064053core:FurnitureFittings2024-06-30NI064053core:MotorVehicles2024-06-30NI064053core:LeaseholdImprovements2023-04-23NI064053core:FurnitureFittings2023-04-23NI064053core:MotorVehicles2023-04-23NI064053core:ShareCapitalbus:Consolidated2024-06-30NI064053core:ShareCapitalbus:Consolidated2023-04-23NI064053core:ShareCapital2024-06-30NI064053core:ShareCapital2023-04-23NI064053core:ShareCapitalbus:Consolidated2022-04-24NI0640532022-04-24NI064053core:ShareCapital2022-04-24NI064053core:RetainedEarningsAccumulatedLosses2022-04-24NI064053core:RetainedEarningsAccumulatedLosses2023-04-23NI064053core:RetainedEarningsAccumulatedLosses2024-06-30NI064053bus:Consolidated2022-04-24NI064053core:Goodwill2023-04-242024-06-30NI064053core:IntangibleAssetsOtherThanGoodwill2023-04-242024-06-30NI064053core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-04-242024-06-30NI064053core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-04-242024-06-30NI064053core:LeaseholdImprovements2023-04-242024-06-30NI064053core:FurnitureFittings2023-04-242024-06-30NI064053core:MotorVehicles2023-04-242024-06-30NI064053core:UKTaxbus:Consolidated2023-04-242024-06-30NI064053core:UKTaxbus:Consolidated2022-04-252023-04-23NI064053bus:Consolidated12023-04-242024-06-30NI064053bus:Consolidated12022-04-252023-04-23NI064053bus:Consolidated22023-04-242024-06-30NI064053bus:Consolidated22022-04-252023-04-23NI064053core:Goodwillbus:Consolidated2023-04-23NI064053core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-04-23NI064053core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-04-23NI064053core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-04-23NI064053bus:Consolidated2023-04-23NI064053core:Goodwill2023-04-23NI064053core:PatentsTrademarksLicencesConcessionsSimilar2023-04-23NI064053core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-04-23NI064053core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-04-23NI0640532023-04-23NI064053core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2023-04-242024-06-30NI064053core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2023-04-242024-06-30NI064053core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2023-04-242024-06-30NI064053core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2023-04-242024-06-30NI064053core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2023-04-242024-06-30NI064053core:Goodwillcore:ExternallyAcquiredIntangibleAssets2023-04-242024-06-30NI064053core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2023-04-242024-06-30NI064053core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2023-04-242024-06-30NI064053core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2023-04-242024-06-30NI064053core:ExternallyAcquiredIntangibleAssets2023-04-242024-06-30NI064053core:Goodwillbus:Consolidated2023-04-242024-06-30NI064053core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-04-242024-06-30NI064053core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-04-242024-06-30NI064053core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-04-242024-06-30NI064053core:PatentsTrademarksLicencesConcessionsSimilar2023-04-242024-06-30NI064053core:LeaseholdImprovementsbus:Consolidated2023-04-23NI064053core:FurnitureFittingsbus:Consolidated2023-04-23NI064053core:MotorVehiclesbus:Consolidated2023-04-23NI064053core:LeaseholdImprovements2023-04-23NI064053core:FurnitureFittings2023-04-23NI064053core:MotorVehicles2023-04-23NI064053core:LeaseholdImprovementsbus:Consolidated2023-04-242024-06-30NI064053core:FurnitureFittingsbus:Consolidated2023-04-242024-06-30NI064053core:MotorVehiclesbus:Consolidated2023-04-242024-06-30NI064053core:CurrentFinancialInstruments2024-06-30NI064053core:CurrentFinancialInstruments2023-04-23NI064053core:CurrentFinancialInstrumentsbus:Consolidated2024-06-30NI064053core:CurrentFinancialInstrumentsbus:Consolidated2023-04-23NI064053core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-06-30NI064053core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-04-23NI064053core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-30NI064053core:CurrentFinancialInstrumentscore:WithinOneYear2023-04-23NI064053core:WithinOneYearbus:Consolidated2024-06-30NI064053core:WithinOneYearbus:Consolidated2023-04-23NI064053core:Subsidiary12023-04-242024-06-30NI064053core:Subsidiary22023-04-242024-06-30NI064053core:Subsidiary32023-04-242024-06-30NI064053core:Subsidiary42023-04-242024-06-30NI064053core:Subsidiary52023-04-242024-06-30NI064053core:Subsidiary62023-04-242024-06-30NI064053core:Subsidiary72023-04-242024-06-30NI064053core:Subsidiary82023-04-242024-06-30NI064053core:Subsidiary92023-04-242024-06-30NI064053core:Subsidiary102023-04-242024-06-30NI064053core:Subsidiary112023-04-242024-06-30NI064053core:Subsidiary122023-04-242024-06-30NI064053core:Subsidiary132023-04-242024-06-30NI064053core:Subsidiary142023-04-242024-06-30NI064053core:Subsidiary152023-04-242024-06-30NI064053core:Subsidiary162023-04-242024-06-30NI064053core:Subsidiary172023-04-242024-06-30NI064053core:Subsidiary182023-04-242024-06-30NI064053core:Subsidiary192023-04-242024-06-30NI064053core:Subsidiary202023-04-242024-06-30NI064053core:Subsidiary212023-04-242024-06-30NI064053core:Subsidiary222023-04-242024-06-30NI064053core:Subsidiary112023-04-242024-06-30NI064053core:Subsidiary222023-04-242024-06-30NI064053core:Subsidiary332023-04-242024-06-30NI064053core:Subsidiary442023-04-242024-06-30NI064053core:Subsidiary552023-04-242024-06-30NI064053core:Subsidiary662023-04-242024-06-30NI064053core:Subsidiary772023-04-242024-06-30NI064053core:Subsidiary882023-04-242024-06-30NI064053core:Subsidiary992023-04-242024-06-30NI064053core:Subsidiary10102023-04-242024-06-30NI064053core:Subsidiary11112023-04-242024-06-30NI064053core:Subsidiary12122023-04-242024-06-30NI064053core:Subsidiary13132023-04-242024-06-30NI064053core:Subsidiary14142023-04-242024-06-30NI064053core:Subsidiary15152023-04-242024-06-30NI064053core:Subsidiary16162023-04-242024-06-30NI064053core:Subsidiary17172023-04-242024-06-30NI064053core:Subsidiary18182023-04-242024-06-30NI064053core:Subsidiary19192023-04-242024-06-30NI064053core:Subsidiary20202023-04-242024-06-30NI064053core:Subsidiary21212023-04-242024-06-30NI064053core:Subsidiary22222023-04-242024-06-30NI064053bus:PrivateLimitedCompanyLtd2023-04-242024-06-30NI064053bus:FRS1022023-04-242024-06-30NI064053bus:Audited2023-04-242024-06-30NI064053bus:ConsolidatedGroupCompanyAccounts2023-04-242024-06-30NI064053bus:FullAccounts2023-04-242024-06-30xbrli:purexbrli:sharesiso4217:GBP