Company registration number 05947442 (England and Wales)
SME (COFFEE) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
SME (COFFEE) LIMITED
COMPANY INFORMATION
Directors
Mr A M Esmail
Mr S M Esmail
Company number
05947442
Registered office
Runway House
The Runway
South Ruislip
Middlesex
England
HA4 6SE
Auditor
Lawrence Grant LLP
2nd Floor
Hygeia House
66 College Road
Harrow
Middlesex
United Kingdom
HA1 1BE
Bankers
Royal Bank of Scotland Plc
Liverpool Csc
Stephenson Way
Wavertree
Liverpool
L13 1HE
HSBC Bank Plc
73 High Street
Watford
WD17 2DS
SME (COFFEE) LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Profit and loss account
9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 24
SME (COFFEE) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present the strategic report for the year ended 31 March 2025.

Review of the business

The results for the year under review and the financial position at the year end were considered satisfactory by the directors. The company's objective is to achieve sustainable rates of growth and returns through a combination of organic growth and acquisition of new outlets.

 

As shown in the company's profit and loss account set out on page 9, the company made a loss after tax of £1,036,615 (2024: £504,264).

 

The company's balance sheet on page 11 shows that its net assets are valued at £171,524 (2024: £1,208,139).

Key Performance Indicators

The board monitors progress on the overall company strategy and the individual strategic elements by reference to a number of key performance indicators. The key financial performance indicators of the company are gross profit margins and turnover.

 

The gross profit of the company for the period under review was £1,693,770 (2024: £1,816,883), producing a satisfactory gross margin of 72% (2024: 69%) on a turnover of £2,368,405 (2024: £2,621,738).

 

The key non-financial performance indicators are adherence to a high quality of operational standards set by the franchisors.

Principal risks and uncertainties

The management of the business and the execution of the company's strategy are subject to a number of risks. Risks are reviewed by the directors and appropriate processes put in place to monitor and mitigate them. The key business risks affecting the company are set out below:-

 

Competition

The company operates in a highly competitive market particularly around service offerings, price and product quality. There is a risk that we will not meet our customers expectations. In order to mitigate this risk, the marketing teams from the franchisor monitor market offerings and pricing on an ongoing basis and the company, through the franchisor, undertakes regular mystery guest visits to all our restaurants to ensure menu offering and customer service are maintained to a high standard.

 

Employees

The company's performance depends largely on its managers and staff. The resignation of key individuals and the inability to recruit people with the right experience and skills could adversely impact the company's results. To mitigate these issues the company has invested in a training programme for all staff to maintain high service levels and have a number of schemes linked to the company's results that are designed to reward and retain key

individuals.

 

Business

The company has an established base of suppliers and prides itself on the quality of its products. The company could be adversely affected by food safety and food-borne illnesses affecting the food chain. In order to mitigate this, the company purchases its food supplies from accredited suppliers.

 

Future developments

The directors aim to implement the management policies which will result in the company's steady growth in the coming years.

 

The outlook for 2026 is reasonably encouraging with the directors being optimistic that the current performance can be improved.

SME (COFFEE) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

On behalf of the board

Mr A M Esmail
Director
23 September 2025
SME (COFFEE) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Principal activities

The principal activities of the company in the year under review were that of restaurateurs.

Results and dividends

The results for the year are set out on page 9.

No ordinary dividends were paid. The directors do not recommend payment of a final 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 A M Esmail
Mr S M Esmail
Auditor

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

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 company and of the profit or loss of the company 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 company’s transactions and disclose with reasonable accuracy at any time the financial position of the 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 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 company’s auditor 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 company’s auditor 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.

SME (COFFEE) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
On behalf of the board
Mr A M Esmail
Director
23 September 2025
SME (COFFEE) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SME (COFFEE) LIMITED
- 5 -
Opinion

We have audited the financial statements of SME (Coffee) Limited (the 'company') for the year ended 31 March 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the 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 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 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. However, because not all future events or conditions can be predicted, this statement is not a guarantee as to the company’s ability to continue as going concern.

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:

SME (COFFEE) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SME (COFFEE) LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception

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

 

SME (COFFEE) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SME (COFFEE) LIMITED (CONTINUED)
- 7 -

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 law and regulations, was as follows:

 

 

 

 

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

 

 

The areas that we identified as being susceptible to misstatement through fraud were:

 

 

We did not identify any matters relating to non-compliance with laws and regulation or relating to fraud.

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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.

SME (COFFEE) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SME (COFFEE) LIMITED (CONTINUED)
- 8 -

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.

V R Thayalan (Senior Statutory Auditor)
For and on behalf of Lawrence Grant LLP, Statutory Auditor
Chartered Accountants
2nd Floor
Hygeia House
66 College Road
Harrow
Middlesex
HA1 1BE
United Kingdom
25 September 2025
SME (COFFEE) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
2,368,405
2,621,738
Cost of sales
(674,635)
(804,855)
Gross profit
1,693,770
1,816,883
Administrative expenses
(1,707,337)
(1,834,508)
Other operating income
39,972
103,331
Operating profit
4
26,405
85,706
Interest payable and similar expenses
6
(1,075,016)
(504,100)
Loss before taxation
(1,048,611)
(418,394)
Tax on loss
7
11,996
(85,870)
Loss for the financial year
(1,036,615)
(504,264)

The profit and loss account has been prepared on the basis that all operations are continuing operations.

SME (COFFEE) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
2025
2024
£
£
Loss for the year
(1,036,615)
(504,264)
Other comprehensive income
-
-
Total comprehensive income for the year
(1,036,615)
(504,264)
SME (COFFEE) LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
8
2,866,492
2,969,421
Current assets
Stocks
10
14,568
17,838
Debtors
11
14,665,638
27,641,753
Cash at bank and in hand
134,429
118,841
14,814,635
27,778,432
Creditors: amounts falling due within one year
12
(3,349,135)
(14,278,250)
Net current assets
11,465,500
13,500,182
Total assets less current liabilities
14,331,992
16,469,603
Creditors: amounts falling due after more than one year
13
(14,049,750)
(15,138,750)
Provisions for liabilities
Deferred tax liability
15
110,718
122,714
(110,718)
(122,714)
Net assets
171,524
1,208,139
Capital and reserves
Called up share capital
17
100
100
Profit and loss reserves
171,424
1,208,039
Total equity
171,524
1,208,139

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 23 September 2025 and are signed on its behalf by:
Mr A M Esmail
Director
Company registration number 05947442 (England and Wales)
SME (COFFEE) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 April 2023
100
1,712,303
1,712,403
Year ended 31 March 2024:
Loss and total comprehensive income
-
(504,264)
(504,264)
Balance at 31 March 2024
100
1,208,039
1,208,139
Year ended 31 March 2025:
Loss and total comprehensive income
-
(1,036,615)
(1,036,615)
Balance at 31 March 2025
100
171,424
171,524
SME (COFFEE) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
22
4,193,277
(11,542,530)
Interest paid
(1,075,016)
(504,100)
Income taxes paid
-
0
(2,144)
Net cash inflow/(outflow) from operating activities
3,118,261
(12,048,774)
Investing activities
Proceeds from disposal of tangible fixed assets
-
0
7,382
Net cash generated from investing activities
-
7,382
Financing activities
Proceeds from new bank loans
-
0
16,500,000
Repayment of bank loans
(1,089,000)
(697,396)
Net cash (used in)/generated from financing activities
(1,089,000)
15,802,604
Net increase in cash and cash equivalents
2,029,261
3,761,212
Cash and cash equivalents at beginning of year
(3,572,806)
(7,334,018)
Cash and cash equivalents at end of year
(1,543,545)
(3,572,806)
Relating to:
Cash at bank and in hand
134,429
118,841
Bank overdrafts included in creditors payable within one year
(1,677,974)
(3,691,647)
SME (COFFEE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
1
Accounting policies
Company information

SME (Coffee) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Runway House, The Runway, South Ruislip, Middlesex, England, HA4 6SE.

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 on the historical cost convention, modified to include the revaluation of freehold properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

 

The accounts of SME (Coffee) Limited have also adopted the following FRS 102 disclosure exemptions:

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The directors also assess that the group has sufficient resources and assets to meet its liabilities. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.true

1.3
Turnover

Turnover represents the invoiced value, net of Value Added Tax, of food and beverage provided to customers. Turnover from restaurants is recognised when payment is tendered by the customer at the point of sale.

1.4
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 land and buildings
2% straight line on buildings
Leasehold land and buildings
Over the cost of buildings
Fixtures and fittings & equipment
10% reducing balance

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 credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

SME (COFFEE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -

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.

1.6
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.

1.7
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.

1.8
Financial instruments

The company 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 company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

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

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.

SME (COFFEE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 16 -
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 company 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 company 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.

SME (COFFEE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 17 -
Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

Equity instruments issued by the company 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 company.

 

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.10
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 company’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 when the company has 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.

1.11
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.

1.12
Retirement benefits

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

 

 

 

SME (COFFEE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
1.13
Leases
As lessee

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 leases asset are consumed.

As lessor

Rental income is accounted for in the profit and loss on a receivable basis.

2
Judgements and key sources of estimation uncertainty

In the application of the company’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.

Useful economic lives of tangible assets

The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets.

3
Turnover
2025
2024
£
£
Turnover analysed by class of business
Restaurateurs
2,368,405
2,621,738
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
-
0
-
0
Depreciation of owned tangible fixed assets
102,929
111,710
Profit on disposal of tangible fixed assets
-
(738)
Operating lease charges
120,986
134,280

The audit fees for the year are borne by the parent company.

SME (COFFEE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
5
Employees

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

2025
2024
Number
Number
Management
7
7
Operational
39
46
Total
46
53

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
784,620
755,124
Social security costs
46,206
52,471
Pension costs
9,983
10,013
840,809
817,608
6
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
1,075,016
504,100
7
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
(11,996)
85,870
SME (COFFEE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
7
Taxation
(Continued)
- 20 -

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

2025
2024
£
£
Loss before taxation
(1,048,611)
(418,394)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(262,153)
(104,599)
Tax effect of expenses that are not deductible in determining taxable profit
(89)
(39)
Group relief
244,272
84,070
Depreciation on assets not qualifying for tax allowances
25,732
27,743
Capital allowances
(7,762)
(7,175)
Deferred tax adjustment
(11,996)
85,870
Taxation (credit)/charge for the year
(11,996)
85,870
8
Tangible fixed assets
Freehold land and buildings
Leasehold land and buildings
Fixtures and fittings & equipment
Total
£
£
£
£
Cost
At 1 April 2024
1,456,215
1,054,931
2,262,002
4,773,148
Disposals
-
0
-
0
(250,000)
(250,000)
At 31 March 2025
1,456,215
1,054,931
2,012,002
4,523,148
Depreciation and impairment
At 1 April 2024
202,294
129,745
1,471,688
1,803,727
Depreciation charged in the year
14,564
9,336
79,029
102,929
Eliminated in respect of disposals
-
0
-
0
(250,000)
(250,000)
At 31 March 2025
216,858
139,081
1,300,717
1,656,656
Carrying amount
At 31 March 2025
1,239,357
915,850
711,285
2,866,492
At 31 March 2024
1,253,921
925,186
790,314
2,969,421
9
Financial instruments

All financial assets and liabilities are measured at amortised cost.

SME (COFFEE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 21 -
10
Stocks
2025
2024
£
£
Consumables
14,568
17,838
11
Debtors
2025
2024
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
14,445,084
27,414,852
Other debtors
63,898
65,198
Prepayments and accrued income
156,656
161,703
14,665,638
27,641,753

Amounts owed by group undertakings are unsecured, interest free and repayable on demand.

12
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans and overdrafts
14
2,766,974
4,780,647
Trade creditors
232,556
249,141
Amounts owed to group undertakings
-
0
8,869,112
Taxation and social security
109,574
116,636
Other creditors
30,569
24,513
Accruals and deferred income
209,462
238,201
3,349,135
14,278,250

Amounts due to group undertakings are unsecured, interest free and repayable on demand.

13
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
14
14,049,750
15,138,750
SME (COFFEE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
14
Loans and overdrafts
2025
2024
£
£
Bank loans
15,138,750
16,227,750
Bank overdrafts
1,677,974
3,691,647
16,816,724
19,919,397
Payable within one year
2,766,974
4,780,647
Payable after one year
14,049,750
15,138,750

The bank loan and overdrafts are secured by a debenture over the assets of the company and the group of companies in which SME Group Plc is the parent undertaking. The loans are subject to commercial rates of interest. The repayment terms of the bank loans range from monthly and quarterly payments of interest and/or capital and interest.

15
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
110,718
122,714
2025
Movements in the year:
£
Liability at 1 April 2024
122,714
Credit to profit or loss
(11,996)
Liability at 31 March 2025
110,718
16
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
9,983
10,013

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

SME (COFFEE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
17
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
18
Financial commitments, guarantees and contingent liabilities

The company has given cross guarantees to the bankers of the holding company and group subsidiary undertakings.

19
Operating lease commitments
As lessee

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

2025
2024
£
£
Within 1 year
44,664
76,560
Years 2-5
6,250
50,260
50,914
126,820
20
Related party transactions
Transactions with related parties

 

The company has taken advantage of the exemption available in FRS 102 (s33 "Related Party Disclosure"), whereby it has not disclosed transactions with any wholly owned subsidiary undertaking of the group. The smallest group for which SME (Coffee) Limited is a member for which group financial statements are prepared is SME Group Plc, whose copies can be obtained from Charlwood House, The Runway, South Ruislip, Middlesex HA4 6SE.

21
Ultimate controlling party

In the opinion of the directors, the immediate parent company is SME Holdings Limited and the ultimate parent company is SME Group Plc, both registered in England and Wales.

 

The group for which SME (Coffee) Limited is a member for which group financial statements are prepared is SME Group Plc, whose copies can be obtained from Charlwood House, The Runway, South Ruislip, Middlesex HA4 6SE.

The ultimate controlling party is Mrs S Esmail.

SME (COFFEE) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 24 -
22
Cash generated from/(absorbed by) operations
2025
2024
£
£
Loss after taxation
(1,036,615)
(504,264)
Adjustments for:
Taxation (credited)/charged
(11,996)
85,870
Finance costs
1,075,016
504,100
Gain on disposal of tangible fixed assets
-
(738)
Depreciation and impairment of tangible fixed assets
102,929
111,710
Movements in working capital:
Decrease in stocks
3,270
2,766
Decrease/(increase) in debtors
12,976,115
(11,950,633)
(Decrease)/increase in creditors
(8,915,442)
208,659
Cash generated from/(absorbed by) operations
4,193,277
(11,542,530)
23
Analysis of changes in net debt
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
118,841
15,588
134,429
Bank overdrafts
(3,691,647)
2,013,673
(1,677,974)
(3,572,806)
2,029,261
(1,543,545)
Borrowings excluding overdrafts
(16,227,750)
1,089,000
(15,138,750)
(19,800,556)
3,118,261
(16,682,295)
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr A M EsmailMr S M Esmail059474422024-04-012025-03-3105947442bus:Director12024-04-012025-03-3105947442bus:Director22024-04-012025-03-3105947442bus:RegisteredOffice2024-04-012025-03-3105947442bus:Agent12024-04-012025-03-3105947442bus:Agent22024-04-012025-03-31059474422025-03-31059474422023-04-012024-03-3105947442core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3105947442core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31059474422024-03-3105947442core:LandBuildingscore:LongLeaseholdAssets2025-03-3105947442core:FurnitureFittings2025-03-3105947442core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3105947442core:LandBuildings2024-03-3105947442core:FurnitureFittings2024-03-3105947442core:WithinOneYear2025-03-3105947442core:WithinOneYear2024-03-3105947442core:AfterOneYear2025-03-3105947442core:AfterOneYear2024-03-3105947442core:CurrentFinancialInstruments2025-03-3105947442core:CurrentFinancialInstruments2024-03-3105947442core:ShareCapital2025-03-3105947442core:ShareCapital2024-03-3105947442core:RetainedEarningsAccumulatedLosses2025-03-3105947442core:RetainedEarningsAccumulatedLosses2024-03-3105947442core:ShareCapital2023-03-3105947442core:RetainedEarningsAccumulatedLosses2023-03-3105947442core:ShareCapitalOrdinaryShareClass12025-03-3105947442core:ShareCapitalOrdinaryShareClass12024-03-310594744212024-04-012025-03-310594744212023-04-012024-03-310594744222024-04-012025-03-310594744222023-04-012024-03-31059474422024-03-31059474422023-03-3105947442core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3105947442core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3105947442core:FurnitureFittings2024-04-012025-03-3105947442core:UKTax2024-04-012025-03-3105947442core:UKTax2023-04-012024-03-310594744232024-04-012025-03-310594744232023-04-012024-03-3105947442core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3105947442core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-3105947442core:FurnitureFittings2024-03-3105947442core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3105947442core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-03-3105947442core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-04-012025-03-3105947442core:Non-currentFinancialInstruments2025-03-3105947442core:Non-currentFinancialInstruments2024-03-3105947442bus:OrdinaryShareClass12024-04-012025-03-3105947442bus:OrdinaryShareClass12025-03-3105947442bus:OrdinaryShareClass12024-03-3105947442core:BetweenTwoFiveYears2025-03-3105947442core:BetweenTwoFiveYears2024-03-3105947442bus:PrivateLimitedCompanyLtd2024-04-012025-03-3105947442bus:FRS1022024-04-012025-03-3105947442bus:Audited2024-04-012025-03-3105947442bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP