Company registration number 11696310 (England and Wales)
MSYA HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
MSYA HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr Sajid Ali
Miss Rehana Riaz
Company number
11696310
Registered office
Victoria House
Bonnets Lane
Marshlands St. James
PE14 8JE
Auditor
Mapus-Smith & Lemmon LLP
23 London Road
Downham Market
Norfolk
England
PE38 9BJ
Business address
Victoria House
Bonnets Lane
Marshlands St. James
PE14 8JE
MSYA HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 5
Directors' report
6 - 7
Directors' responsibilities statement
8
Independent auditor's report
9 - 11
Profit and loss account
12
Group statement of comprehensive income
13
Group balance sheet
14 - 15
Company balance sheet
16 - 17
Group statement of changes in equity
18
Company statement of changes in equity
19
Group statement of cash flows
20
Notes to the financial statements
21 - 38
MSYA HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

Review of the business

The company started in 2011 as a franchisee for a store in West Norfolk for Dominos Pizza Group. Today, our roots have now spread across the East Anglia region, with a total of 13 stores currently open.

Currently the group operate the following:

MSYA Holdings Limited – the parent company, which owns the investment of the subsidiaries and any freehold buildings for which it rents to the subsidiary.

Fabrica Investments Limited – trading subsidiary which acquires stores from start up.

Eden Foods (2012) Limited – trading subsidiary which acquires stores via buy out from other franchisees.

Risk management

The Board continues to identify, evaluate and monitor material risks facing the group.

The business faces a wide range of risks on a daily basis. The Board has undertaken a robust assessment of what it believes are the emerging and principal risks facing the group, including those that would threaten its business model, future performance, solvency or liquidity.

The environment in which we operate continues to evolve: new risks may arise; the potential impact of known risks may increase or decrease; and/or our assessment of these risks may change. The risks therefore represent a snapshot of what the Board believes are the principal risks and are not an exhaustive list of all risks the group faces.

Board responsibilities over risk and control

– Ultimately responsible for the group’s identification, assessment and management of risk

– Reviews emerging and principal risks at least annually

– Ensures strategic decision-making is aligned to the group’s risk appetite

1st Line of Defence

– Consisting of the Leadership team and functional management

– Own risk registers, reviewed annually

– Aim to mitigate risks within appetite

– Implement and operate ongoing control processes and activities

– Measure, monitor and confirm effectiveness of internal controls annually

– Ensure compliance with legal and regulatory requirements

Cyber-attacks continue to be a risk to the business and considerable investment has been made to move both local and global systems onto cloud-based platforms in order to mitigate this risk.

Retention and recruitment of key staff, training, talent identification and succession planning are all core to our strategy as losing key skills is a great risk to maintaining our brand and meeting growth plans.

MSYA HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Principal risks and uncertainties

The group’s financial risk management objectives consist of identifying and monitoring risks which might have an adverse impact on the value of the group’s financial assets and liabilities, reported profitability or cash flows. The main risks are liquidity risk and interest rate risk. The Board reviews and agrees policies for managing each of these risks, which are summarised below. The group has various financial assets such as cash, which arise directly from its operations. The group’s principal financial liabilities comprise bank revolving facilities, other loans and finance leases.

Liquidity risk

Liquidity risk is the risk that the group will not be able to meet its obligations as they fall due. To manage liquidity risk, each operating area prepares management accounts and cash flow forecasts which are regularly reviewed and challenged. These ensure the group has sufficient liquidity to meet it liabilities when due, under both normal and stressed conditions. All major investment decisions are considered by the Board as part of the project appraisal and approval process.

Interest rate risk

Interest rate risk is the risk that movement in the bank of England interest rate increases causing finance costs to increase. The group’s interest rate risk arises predominately from its loans. Loans are fixed for terms where able. Management deems the exposure on interest rate risk to be low.

Development and performance

Aims:

Dominos stores aim to have a positive impact on every community we are proud to serve. Our franchisee stores support local causes and charities, whilst ensuring they are a good neighbour by operating considerately.

Customer service is key to the long-term success of Domino’s, and one of the most important aspects is speed of delivery. The quicker our customers receive their order, the better tasting the pizza and the more likely they are to order again. We aim to deliver pizzas to customers within 22 minutes of being ordered. The metric represents the proportion of orders that meet this target.

Food Safety:

Our customers expect top quality from us, so ensuring all our ingredients are safe and responsibly sourced is imperative.

Domino’s aim to have no meat traces at all in our vegan products and take a zero-tolerance approach to noncompliance with our suppliers. We will not hesitate to terminate contracts with suppliers failing to meet our standards.

All our stores have access to our Food Safety Management System, which details the instore guidelines for the safe production of our products. It is based on the principles of Hazard Analysis and Critical Control Points (‘HACCP’) and outlines areas such as temperature-control, allergen-control procedures, correct storage, dating and rotation of ingredients, as well as best practice on managing the health and hygiene of a store’s environment and colleagues. All store colleagues are trained on allergens and allergen management and are required to take refresher courses annually.

MSYA HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Key performance indicators

FY24 saw the continued use of Just Eat and Uber Eats platform used from January 2024, of which was permanently supported from July 2024, whilst app customers now hit nearly 10 million. 76.3% of orders are made through the App, whilst 90% of all orders made, are via digital platforms. The GPS technology, where you track orders on all platforms was rolled out, bringing in incremental customers and orders throughout the year. Domino’s system and market share of the UK takeaway market was 7.8%, an increase of 1.2ppts vs 2023.

Underlying trading for the trading subsidiaries in the period was robust, with like-for-like system sales, excluding splits and the impact of VAT, up to £11,910,584 from £10,205,422 in 2023. This was part down to the acquisition of two new stores during the year in which we have delivered another year of strong operational performance and navigated the challenging market conditions with great skill and hard work.

Statutory profit after tax for the trading subsidiaries was £222,674, up £25,881 on last years reported results. These results also include a total of £162,077 (2023 - £127,946), representing amortisation charged upon acquired stores in line with aims to increase store count within the group.

The groups results as stated in the accounts publish all other results relating to the group.

Other performance indicators

Overview of Domino's Pizza Group Plc app data

In FY24, Domino's Pizza Group Plc reported that 90% of sales were digital. The Domino’s app is the key driver of digital growth strategy. In FY24, orders generated through the app grew 46%, and the app orders as a percentage of online orders were 76.3%, an increase of 2.7ppts on the prior year. App downloads in FY24 were 63% higher and active app customers were 9.5m, an increase of 5% compared to the prior year.

The app is expected to be a material contributor to future system sales growth, and driving more orders be a key focus in 2025.

In FY24, Domino's enhanced GPS solution appeared to be effective. Average delivery times were reduced to 24 minutes, with an increase of 1.2 ppts to 80% of orders arriving on time.

Domino's Pizza Group Plc aims to assist its franchise partners in 2025 with the following;

Profitability and organisation We will do this by embedding new profitability and growth Frameworks and helping with operational efficiencies from labour cost increases.

Value for Money The aim is to continue to improve delivery times and reduce late orders along with a strong pipeline of new launches;

Digital Continue with an additional 3 million customers in a new loyalty trial and increase AI/personalisation through the App;

Convenience There is a target open in excess of 50 new store across the year and Embed Uber Eats along with Just Eat incremental growth;

 

MSYA HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
Other information and explanations

Engaging with our stakeholders and workforce

Communities

We recognise that we have a responsibility to ensure we are a force for good within the neighbourhoods that we operate in, by supporting local initiatives, being a good neighbour and providing employment.

– Local and national charity fundraising and community initiatives.

– Food bank donations.

– Digital platforms and social media used to share information.

Customers

With increasing numbers of competitors and changing consumer tastes, understanding the needs of our customers allows us to continually improve our service, products and experience.

We obtain customer feedback through a variety of channels to ensure we keep improving the customer experience and stay abreast of their expectations. Our Feed Us Back programme, in which customers who provide us with a valid email address are invited to complete a survey, remains our biggest customer satisfaction programme. The questionnaire focuses on six key measures and metrics, relating to overall satisfaction, value, timeliness, taste, accuracy and appearance of food. We also engage through consumer taste panels, bespoke surveys and research panels.

Employees

Our dedicated and experienced colleagues are a key asset of our business. We recognise the importance of creating and maintaining a positive working environment and providing opportunities for individuals to fulfil their potential.

Our colleague engagement mechanisms comprise various communication channels including annual engagement surveys, All Colleague Meetings held quarterly, and the ‘Share a Voice’ colleague forums.

The group have taken account of the challenges our colleagues are facing with high rates of inflation, and this has been reflected in the 2025 pay review with increases in base pay of up to 12%.

The Group employed 320 people as at 31 December 2024 (2023: 278).

Section 172 of the UK's companies act

In summary, as required by section 172 of the UK’s Companies Act, a Director of a company must act in the way he/she considers, in good faith, would most likely promote the success of the company for the benefit of its shareholders. In doing this, the Director must have regard, amongst other matters, to the interests of the Company’s employees;

The group employ a Non-executive Director for the purposes of workforce engagement. The Board receives regular updates on matters relating to its workforce including feedback from engagement surveys, regular updates on health and safety matters, and other reports on a variety of workforce engagement mechanisms. These views have been taken into account when the Board considered: development of the group’s strategy; updates on company culture and the group’s purpose and values; decisions relating to talent development and succession planning; and remuneration and reward including the structure of incentive arrangements.

Employment policies

The group is committed to the principle of equal opportunity in employment. The group recruits and selects applicants for employment based solely on a person’s qualifications and suitability for the position, whilst bearing in mind equality and diversity. It is the group’s policy to recruit the most capable person available for each position. The group recognises the need to treat all employees honestly and fairly. The group is committed to ensuring that its employees feel respected and valued and are able to fulfil their potential, and recognises that the success of the business relies on their skill and dedication. The group gives full and fair consideration to applications for employment from disabled persons, with regard to their particular aptitudes and abilities. Efforts are made to continue the employment of those who become disabled during their employment.

MSYA HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -

On behalf of the board

Mr Sajid Ali
Director
29 September 2025
MSYA HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company and group continued to be that of the sale of pizzas.

Results and dividends

The results for the year are set out on page 12.

Ordinary dividends were paid amounting to £278,622. The directors do not recommend payment of a further dividend.

Directors

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

Mr Sajid Ali
Miss Rehana Riaz
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 unions, staff councils and at 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.

 

There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.

Auditor

Mapus-Smith & Lemmon LLP were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Energy and carbon report

As the group has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

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.

MSYA HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
On behalf of the board
Mr Sajid Ali
Director
29 September 2025
MSYA HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -

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.

MSYA HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MSYA HOLDINGS LIMITED
- 9 -
Opinion

We have audited the financial statements of MSYA Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, 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 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.

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:

MSYA HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MSYA HOLDINGS LIMITED
- 10 -
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:

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.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any, material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

MSYA HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MSYA HOLDINGS LIMITED
- 11 -

We assessed the susceptibility of the group's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

To address the risk of fraud through management bias and override of controls, we:

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

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.

Use of our report

This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Craig Symonds(Senior Statutory Auditor)
For and on behalf of Mapus-Smith & Lemmon LLP
30 September 2025
Chartered Accountants
Statutory Auditor
23 London Road
Downham Market
Norfolk
England
PE38 9BJ
MSYA HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
Turnover
3
11,910,584
10,205,421
Cost of sales
(7,724,919)
(6,633,911)
Gross profit
4,185,665
3,571,510
Distribution costs
(434,122)
(386,597)
Administrative expenses
(3,571,649)
(3,061,575)
Other operating income
247,501
92,822
Operating profit
4
427,395
216,160
Interest receivable and similar income
8
18,669
17,971
Interest payable and similar expenses
9
(219,454)
(125,386)
Profit before taxation
226,610
108,745
Tax on profit
10
(139,185)
(74,870)
Profit for the financial year
87,425
33,875
Profit for the financial year is all attributable to the owners of the parent company.
MSYA HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
£
£
Profit for the year
87,425
33,875
Other comprehensive income
-
-
Cash flow hedges gain arising in the year
-
0
-
0
Total comprehensive income for the year
87,425
33,875
Total comprehensive income for the year is all attributable to the owners of the parent company.
MSYA HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 14 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
12
2,369,359
1,604,454
Other intangible assets
12
50,700
34,750
Total intangible assets
2,420,059
1,639,204
Tangible assets
13
2,904,332
2,736,601
5,324,391
4,375,805
Current assets
Stocks
16
64,894
61,206
Debtors
17
1,105,210
1,339,017
Cash at bank and in hand
970,708
779,459
2,140,812
2,179,682
Creditors: amounts falling due within one year
18
(1,798,195)
(1,539,744)
Net current assets
342,617
639,938
Total assets less current liabilities
5,667,008
5,015,743
Creditors: amounts falling due after more than one year
19
(3,792,390)
(3,001,149)
Provisions for liabilities
Deferred tax liability
21
117,597
66,376
(117,597)
(66,376)
Net assets
1,757,021
1,948,218
Capital and reserves
Called up share capital
23
100
100
Profit and loss reserves
1,756,921
1,948,118
Total equity
1,757,021
1,948,218
MSYA HOLDINGS LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 15 -
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
29 September 2025
Mr Sajid Ali
Director
Company registration number 11696310 (England and Wales)
MSYA HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 16 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
1,144,958
1,144,958
Investments
14
967,716
967,716
2,112,674
2,112,674
Current assets
Debtors
17
795,884
840,488
Cash at bank and in hand
218,604
197,490
1,014,488
1,037,978
Creditors: amounts falling due within one year
18
(1,270,752)
(1,219,112)
Net current liabilities
(256,264)
(181,134)
Total assets less current liabilities
1,856,410
1,931,540
Creditors: amounts falling due after more than one year
19
(1,854,528)
(1,930,651)
Net assets
1,882
889
Capital and reserves
Called up share capital
23
100
100
Profit and loss reserves
1,782
789
Total equity
1,882
889
MSYA HOLDINGS LIMITED
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 17 -

As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £279,616 (2023 - £255,403 profit).

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

The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
29 September 2025
Mr Sajid Ali
Director
Company registration number 11696310 (England and Wales)
MSYA HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
100
2,171,688
2,171,788
Year ended 31 December 2023:
Profit and total comprehensive income
-
33,875
33,875
Dividends
11
-
(257,445)
(257,445)
Balance at 31 December 2023
100
1,948,118
1,948,218
Year ended 31 December 2024:
Profit and total comprehensive income
-
87,425
87,425
Dividends
11
-
(278,622)
(278,622)
Balance at 31 December 2024
100
1,756,921
1,757,021
MSYA HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
100
2,831
2,931
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
255,403
255,403
Dividends
11
-
(257,445)
(257,445)
Balance at 31 December 2023
100
789
889
Year ended 31 December 2024:
Profit and total comprehensive income
-
279,615
279,615
Dividends
11
-
(278,622)
(278,622)
Balance at 31 December 2024
100
1,782
1,882
MSYA HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
1,444,831
747,551
Interest paid
(219,454)
(125,386)
Income taxes paid
(102,799)
(136,590)
Net cash inflow from operating activities
1,122,578
485,575
Investing activities
Purchase of intangible assets
(1,079,253)
(476,632)
Purchase of tangible fixed assets
(479,272)
(1,590,666)
Loans made to other entities
-
(399,581)
Interest received
18,669
17,971
Net cash used in investing activities
(1,539,856)
(2,448,908)
Financing activities
Proceeds from new bank loans
1,275,000
1,014,500
Repayment of bank loans
(387,851)
(299,367)
Dividends paid to equity shareholders
(278,622)
(257,445)
Net cash generated from financing activities
608,527
457,688
Net increase/(decrease) in cash and cash equivalents
191,249
(1,505,645)
Cash and cash equivalents at beginning of year
779,459
2,285,104
Cash and cash equivalents at end of year
970,708
779,459
MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
1
Accounting policies
Company information

MSYA Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Victoria House, Bonnets Lane, Marshland St. James, King's Lynn, Norfolk, PE14 8JE.

 

The group consists of MSYA Holdings Limited and all of its subsidiaries.

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 financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

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 MSYA Holdings Limited 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 31 December 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.

MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.7
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 considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 23 -
1.8
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.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

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:

Franchise costs
10% straight line
1.9
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:

Freehold buildings
0%
Leasehold buildings
10% straight line basis
Plant and equipment
15% reducing balance basis
Computers
15% reducing balance basis

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.

1.10
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.

MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 24 -

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.11
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.

MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 25 -
1.12
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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.13
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.

1.14
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.

MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 26 -
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.

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.

MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 27 -
Derecognition of financial liabilities

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

1.15
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.

1.16
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.

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.

1.17
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.

1.18
Retirement benefits

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

1.19
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.

MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 28 -

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

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.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Turnover
11,910,584
10,205,421
2024
2023
£
£
Other revenue
Interest income
18,669
17,971
Commissions received
127,618
69,080
MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging:
Depreciation of owned tangible fixed assets
311,541
229,405
Amortisation of intangible assets
298,398
264,267
Operating lease charges
280,076
240,512
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
4,849
4,000
Audit of the financial statements of the company's subsidiaries
16,000
16,000
20,849
20,000
6
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
320
257
0
0

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
3,713,566
3,017,914
-
0
-
0
Social security costs
275,548
204,490
-
-
Pension costs
51,641
39,860
-
0
-
0
4,040,755
3,262,264
-
0
-
0
MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
25,546
25,064
Company pension contributions to defined contribution schemes
385
378
25,931
25,442
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
3,637
7,812
Other interest income
15,032
10,159
Total income
18,669
17,971
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
3,637
7,812
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
219,454
125,386
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
87,965
58,800
Deferred tax
Origination and reversal of timing differences
51,220
16,070
Total tax charge
139,185
74,870
MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 31 -

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

2024
2023
£
£
Profit before taxation
226,610
108,745
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 19.00%)
56,653
20,662
Tax effect of expenses that are not deductible in determining taxable profit
436
331
Tax effect of utilisation of tax losses not previously recognised
(897)
-
0
Unutilised tax losses carried forward
11
680
Effect of change in corporation tax rate
20,961
11,090
Depreciation on assets not qualifying for tax allowances
(11,880)
(8,107)
Amortisation on assets not qualifying for tax allowances
74,597
50,214
Tax at marginal rate
(696)
-
0
Taxation charge
139,185
74,870
11
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
278,622
257,445
12
Intangible fixed assets
Group
Goodwill
Franchise costs
Total
£
£
£
Cost
At 1 January 2024
2,353,871
125,500
2,479,371
Additions - internally developed
-
0
25,000
25,000
Additions - separately acquired
1,054,253
-
0
1,054,253
At 31 December 2024
3,408,124
150,500
3,558,624
Amortisation and impairment
At 1 January 2024
749,417
90,750
840,167
Amortisation charged for the year
289,348
9,050
298,398
At 31 December 2024
1,038,765
99,800
1,138,565
MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Intangible fixed assets
(Continued)
- 32 -
Carrying amount
At 31 December 2024
2,369,359
50,700
2,420,059
At 31 December 2023
1,604,454
34,750
1,639,204
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
13
Tangible fixed assets
Group
Freehold buildings
Leasehold buildings
Plant and equipment
Computers
Total
£
£
£
£
£
Cost
At 1 January 2024
1,470,125
1,151,121
1,742,967
694
4,364,907
Additions
-
0
266,688
212,584
-
0
479,272
Disposals
9,750
(10,000)
(9,153)
(694)
(10,097)
At 31 December 2024
1,479,875
1,407,809
1,946,398
-
0
4,834,082
Depreciation and impairment
At 1 January 2024
243,877
503,967
880,414
48
1,628,306
Depreciation charged in the year
33,492
116,682
161,367
-
0
311,541
Eliminated in respect of disposals
-
0
(250)
(9,799)
(48)
(10,097)
At 31 December 2024
277,369
620,399
1,031,982
-
0
1,929,750
Carrying amount
At 31 December 2024
1,202,506
787,410
914,416
-
0
2,904,332
At 31 December 2023
1,226,248
647,154
862,553
646
2,736,601
Company
Freehold buildings
£
Cost
At 1 January 2024 and 31 December 2024
1,144,958
Depreciation and impairment
At 1 January 2024 and 31 December 2024
-
0
Carrying amount
At 31 December 2024
1,144,958
At 31 December 2023
1,144,958
MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
967,716
967,716
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
967,716
Carrying amount
At 31 December 2024
967,716
At 31 December 2023
967,716
15
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Eden Foods (2012) Ltd
United Kingdom
Ordinary
100.00
-
Fabrica Investments Limited
United Kingdom
Ordinary
100.00
-
K-D Pizza Ltd
United Kingdom
Ordinary
0
100.00

K-D Pizza Ltd (Registered number 13904831) is exempt from the requirement to prepare audited individual accounts per Section 479A of the Companies Act 2006.

16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
64,894
61,206
-
-
MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
174,484
403,389
-
0
59,400
Unpaid share capital
100
100
-
0
-
0
Corporation tax recoverable
151,084
28,069
151,084
28,069
Amounts owed by group undertakings
-
-
197,145
185,496
Other debtors
717,115
848,008
447,655
567,523
Prepayments and accrued income
62,427
59,451
-
0
-
0
1,105,210
1,339,017
795,884
840,488
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
20
462,745
366,837
290,766
279,474
Payments received on account
-
0
4,500
-
0
4,500
Trade creditors
243,319
448,869
7,441
6,099
Amounts owed to group undertakings
-
0
-
0
832,770
894,771
Corporation tax payable
210,613
102,434
129,361
29,168
Other taxation and social security
629,038
455,291
4,364
-
Other creditors
5,772
23,973
100
100
Accruals and deferred income
246,708
137,840
5,950
5,000
1,798,195
1,539,744
1,270,752
1,219,112

The bank loans are secured as follows:-

 

£65,000 by way of a director's personal guarantee with the balance by way of government guarantee through the Enterprise Finance Guarantee scheme. The bank also holds a debenture comprising a fixed and floating charge over all assets, present and future, of Fabrica Investments Limited.

19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
20
3,792,390
3,001,149
1,854,528
1,930,651

The bank loans are secured as follows:-

 

£65,000 by way of a director's personal guarantee with the balance by way of government guarantee through the Enterprise Finance Guarantee scheme. The bank also holds a debenture comprising a fixed and floating charge over all assets, present and future, of Fabrica Investments Limited.

MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
19
Creditors: amounts falling due after more than one year
(Continued)
- 35 -
Amounts included above which fall due after five years are as follows:
Payable by instalments
1,268,806
998,373
655,153
865,822
20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
4,255,135
3,367,986
2,145,294
2,210,125
Payable within one year
462,745
366,837
290,766
279,474
Payable after one year
3,792,390
3,001,149
1,854,528
1,930,651

The bank loans are secured as follows:-

 

£65,000 by way of a director's personal guarantee with the balance by way of government guarantee through the Enterprise Finance Guarantee scheme. The bank also holds a debenture comprising a fixed and floating charge over all assets, present and future, of Fabrica Investments Limited.

The long-term debt has a monthly repayment schedule with interest being charged at 3.65%, 8.52% and 4.23% APR.

21
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
117,597
66,376
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
66,376
-
Charge to profit or loss
51,221
-
Liability at 31 December 2024
117,597
-
MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 36 -
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
51,641
39,860

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.

23
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
24
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
246,968
176,978
-
-
Between two and five years
873,752
588,641
-
-
In over five years
434,443
287,085
-
-
1,555,163
1,052,704
-
-
Lessor

The operating leases represent leases to third parties. The leases are negotiated over terms of 10 years.

At the reporting end date the group had contracted with tenants for the following minimum lease payments:

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
83,850
58,000
83,850
58,000
Between two and five years
232,000
232,000
232,000
232,000
In over five years
182,000
239,000
182,000
239,000
497,850
529,000
497,850
529,000
MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 37 -
25
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2024
2023
£
£
Aggregate compensation
25,546
25,064

Key management personnel and directors are the same. Please refer to note 7 for details of director remuneration.

26
Controlling party

The ultimate controlling party is Mr Sajid Ali by virtue of their shareholding of MSYA Holdings Limited.

27
Prior Year Adjustment

Certain costs previously classified as distribution costs in the prior year should have been included within cost of sales. Additionally, costs previously as administration costs in the prior year should have been included within distribution costs. These reclassifications have been made to ensure consistency with the current period presentation and better reflect the nature of the costs. The effect of the reclassification on the comparatives for the year ended 31 December 2023 is set out below:

 

2023 (as previously reported)

Adjustment

 

2023 (restated)

 

 

 

 

 

 

Cost of sales

 

191,640

 

( 6,633,911)

Distribution costs

 

( 11,566)

 

( 386,597)

Administration expenses

( 180,074)

 

( 3,061,575)

Profit before tax

 

-

 

108,745

 

MSYA HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 38 -
28
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
87,425
33,875
Adjustments for:
Taxation charged
139,185
74,870
Finance costs
219,454
125,386
Investment income
(18,669)
(17,971)
Amortisation and impairment of intangible assets
298,398
264,267
Depreciation and impairment of tangible fixed assets
311,541
229,405
Movements in working capital:
Increase in stocks
(3,688)
(6,726)
Decrease/(increase) in debtors
356,821
(205,919)
Increase in creditors
54,364
250,364
Cash generated from operations
1,444,831
747,551
29
Analysis of changes in net debt - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
779,459
191,249
970,708
Borrowings excluding overdrafts
(3,367,986)
(887,149)
(4,255,135)
(2,588,527)
(695,900)
(3,284,427)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr Sajid AliMiss Rehana Riazfalse11696310bus:Consolidated2024-01-012024-12-31116963102024-01-012024-12-3111696310bus:Director12024-01-012024-12-3111696310bus:Director22024-01-012024-12-3111696310bus:RegisteredOffice2024-01-012024-12-31116963102024-12-3111696310bus:Consolidated2023-01-012023-12-31116963102023-01-012023-12-3111696310bus:Consolidated2024-12-3111696310core:Goodwillbus:Consolidated2024-12-3111696310core:Goodwillbus:Consolidated2023-12-3111696310core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3111696310core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3111696310bus:Consolidated2023-12-3111696310core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-3111696310core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-31116963102023-12-3111696310core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3111696310core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3111696310core:PlantMachinerybus:Consolidated2024-12-3111696310core:ComputerEquipmentbus:Consolidated2024-12-3111696310core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3111696310core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3111696310core:PlantMachinerybus:Consolidated2023-12-3111696310core:ComputerEquipmentbus:Consolidated2023-12-3111696310core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3111696310core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3111696310core:ShareCapitalbus:Consolidated2024-12-3111696310core:ShareCapitalbus:Consolidated2023-12-3111696310core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3111696310core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3111696310core:ShareCapital2024-12-3111696310core:ShareCapital2023-12-3111696310core:RetainedEarningsAccumulatedLosses2024-12-3111696310core:RetainedEarningsAccumulatedLosses2023-12-3111696310core:ShareCapitalbus:Consolidated2022-12-3111696310core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3111696310core:ShareCapital2022-12-3111696310core:RetainedEarningsAccumulatedLosses2022-12-3111696310core:Goodwill2024-01-012024-12-3111696310core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3111696310core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3111696310core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3111696310core:PlantMachinery2024-01-012024-12-3111696310core:ComputerEquipment2024-01-012024-12-3111696310core:UKTaxbus:Consolidated2024-01-012024-12-3111696310core:UKTaxbus:Consolidated2023-01-012023-12-3111696310bus:Consolidated12024-01-012024-12-3111696310bus:Consolidated12023-01-012023-12-3111696310bus:Consolidated22024-01-012024-12-3111696310bus:Consolidated22023-01-012023-12-3111696310core:Goodwillbus:Consolidated2023-12-3111696310core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-12-3111696310bus:Consolidated2023-12-3111696310core:Goodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3111696310core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3111696310core:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3111696310core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3111696310core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3111696310core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3111696310core:Goodwillbus:Consolidated2024-01-012024-12-3111696310core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-01-012024-12-3111696310core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3111696310core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3111696310core:PlantMachinerybus:Consolidated2023-12-3111696310core:ComputerEquipmentbus:Consolidated2023-12-3111696310core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3111696310core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3111696310core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3111696310core:PlantMachinerybus:Consolidated2024-01-012024-12-3111696310core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3111696310core:Subsidiary12024-01-012024-12-3111696310core:Subsidiary22024-01-012024-12-3111696310core:Subsidiary32024-01-012024-12-3111696310core:Subsidiary112024-01-012024-12-3111696310core:Subsidiary222024-01-012024-12-3111696310core:Subsidiary332024-01-012024-12-3111696310core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3111696310core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3111696310core:CurrentFinancialInstruments2024-12-3111696310core:CurrentFinancialInstruments2023-12-3111696310core:WithinOneYearbus:Consolidated2024-12-3111696310core:WithinOneYearbus:Consolidated2023-12-3111696310core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111696310core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111696310core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3111696310core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3111696310core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3111696310core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3111696310core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3111696310core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3111696310bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111696310bus:FRS1022024-01-012024-12-3111696310bus:Audited2024-01-012024-12-3111696310bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3111696310bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP