2024-04-01 2025-03-31 false Capium Accounts Production 1.1 14764597 2024-04-01 2025-03-31 14764597 bus:FullAccounts 2024-04-01 2025-03-31 14764597 bus:FRS102 2024-04-01 2025-03-31 14764597 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 14764597 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 14764597 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 14764597 2024-04-01 2025-03-31 14764597 2025-03-31 14764597 bus:RegisteredOffice 2024-04-01 2025-03-31 14764597 core:WithinOneYear 2025-03-31 14764597 core:AfterOneYear 2025-03-31 14764597 1 2024-04-01 2025-03-31 14764597 bus:Director1 2024-04-01 2025-03-31 14764597 bus:Director1 2025-03-31 14764597 bus:Director1 2023-03-28 2024-03-31 14764597 bus:Director2 2024-04-01 2025-03-31 14764597 bus:Director2 2025-03-31 14764597 bus:Director2 2023-03-28 2024-03-31 14764597 2023-03-28 14764597 bus:LeadAgentIfApplicable 2024-04-01 2025-03-31 14764597 2023-03-28 2024-03-31 14764597 2024-03-31 14764597 core:WithinOneYear 2024-03-31 14764597 core:AfterOneYear 2024-03-31 14764597 bus:EntityAccountantsOrAuditors 2023-03-28 2024-03-31 14764597 core:PlantMachinery 2024-04-01 2025-03-31 14764597 core:PlantMachinery 2025-03-31 14764597 core:PlantMachinery 2024-03-31 14764597 core:FurnitureFittings 2024-04-01 2025-03-31 14764597 core:FurnitureFittings 2025-03-31 14764597 core:FurnitureFittings 2024-03-31 14764597 core:ComputerEquipment 2024-04-01 2025-03-31 14764597 core:ComputerEquipment 2025-03-31 14764597 core:ComputerEquipment 2024-03-31 14764597 core:LandBuildings 2024-04-01 2025-03-31 14764597 core:LandBuildings 2025-03-31 14764597 core:LandBuildings 2024-03-31 14764597 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2025-03-31 14764597 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2024-03-31 14764597 core:NetGoodwill 2024-04-01 2025-03-31 14764597 core:NetGoodwill 2025-03-31 14764597 core:NetGoodwill 2024-03-31 14764597 core:CostValuation core:Non-currentFinancialInstruments 2025-03-31 14764597 core:CostValuation core:Non-currentFinancialInstruments 2024-03-31 14764597 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2025-03-31 14764597 core:DisposalsDecreaseInInvestments core:Non-currentFinancialInstruments 2025-03-31 14764597 core:RevaluationsIncreaseDecreaseInInvestments core:Non-currentFinancialInstruments 2025-03-31 14764597 core:Non-currentFinancialInstruments 2025-03-31 14764597 core:Non-currentFinancialInstruments 2024-03-31 14764597 core:ShareCapital 2025-03-31 14764597 core:ShareCapital 2024-03-31 14764597 core:RetainedEarningsAccumulatedLosses 2025-03-31 14764597 core:RetainedEarningsAccumulatedLosses 2024-03-31 14764597 dpl:Item1 2024-04-01 14764597 dpl:Item1 2025-03-31 14764597 dpl:Item1 2023-03-28 14764597 dpl:Item1 2024-03-31 iso4217:GBP xbrli:shares xbrli:pure
Registered Number: 14764597
England and Wales

 

 

 

DB OPCO LTD



Unaudited Financial Statements
 


Period of accounts

Start date: 01 April 2024

End date: 31 March 2025
Directors Jamie Timothy SULKIN
Hard Yards Global Limited
Registered Number 14764597
Registered Office C/O Freeths LLP, 3rd Floor, Northgate House
450-500 Silbury Boulevard
Milton Keynes
MK9 2AD
Accountants Infina Financial Limited
3rd Floor, 86-90 Paul Street
London
EC2A 4NE
1
 

 
Notes

 
2025
£

  2024
£
(as restated)
Fixed assets      
Intangible fixed assets 3 121,422    136,422 
Tangible fixed assets 4 486,073    445,312 
Investments 5 360    360 
607,855    582,094 
Current assets      
Stocks 6 41,180    44,419 
Debtors 7 108,482    122,551 
Cash at bank and in hand 200,244    145,687 
349,906    312,657 
Creditors: amount falling due within one year 8 (596,237)   (423,214)
Net current assets (246,331)   (110,557)
 
Total assets less current liabilities 361,524    471,537 
Creditors: amount falling due after more than one year 9 (935,740)   (935,740)
Net assets (574,216)   (464,203)
 

Capital and reserves
     
Called up share capital 120    120 
Profit and loss account (574,336)   (464,323)
Shareholders' funds (574,216)   (464,203)
 


For the year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:
  1. The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476.
  2. The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. In accordance with Section 444 of the Companies Act 2006, the profit and loss account has not been delivered to the Registrar of Companies.
The financial statements were approved by the board of directors on 23 December 2025 and were signed on its behalf by:


-------------------------------
Jamie Timothy SULKIN
Director
2
General Information
DB Opco Ltd is a private company, limited by shares, registered in England and Wales, registration number 14764597, registration address C/O Freeths LLP, 3rd Floor, Northgate House, 450-500 Silbury Boulevard, Milton Keynes, MK9 2AD.

The presentation currency is £ sterling.


The financial statements for the prior year were for the period from 28 March 2023 to 31 March 2024 and is not therefore entirely comparable. 
1.

Accounting policies

Significant accounting policies
Statement of compliance
These financial statements have been prepared in compliance with FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland and the Companies Act 2006.
Basis of preparation
The financial statements have been prepared under the historical cost convention as modified by the revaluation of land and buildings and certain financial instruments measured at fair value in accordance with the accounting policies.

Group accounts
The company is a parent company subject to the small companies regime. The company and its subsidiary comprise a small group. The company has, therefore, taken advantage of the option provided by section 398 of the Companies Act 2006 not to prepare group accounts.
In accordance with Section 1A of FRS 102, the company has not prepared consolidated financial statements for the group, as the parent company and its subsidiaries meet the small group criteria. Specifically, the groups turnover is less than £10.2 million and its total assets do not exceed £5.1 million.
As permitted by FRS 102, the company has prepared individual financial statements only, and these accounts present the financial position and performance of the parent company alone. The parent company has taken advantage of the exemption from consolidation because it believes there is no significant public benefit in preparing group accounts in this instance.
The following subsidiaries are excluded from the consolidation, in line with the exemption:

DB Carnaby Ltd - 5 Godalming Business Centre, Woolsack Way, Godalming, Surrey, GU7 1XW

DB Oxford Ltd - 5 Godalming Business Centre, Woolsack Way, Godalming, Surrey, GU7 1XW

DB Soho Ltd - 5 Godalming Business Centre, Woolsack Way, Godalming, Surrey, GU7 1XW
Going concern basis
After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for at least 12 months from the date of approval of the financial statements. The company therefore continues to adopt the going concern basis of accounting in preparing its financial statements.
Turnover
Turnover represents the total amount receivable for goods and services provided during the period, excluding VAT and discounts. The restaurant's turnover primarily consists of income derived from food and beverage sales, including sales of meals, drinks, and other related services.

Income is recognized when the customer has received the goods or services, which is generally at the point of sale in the restaurant. This includes sales made directly to customers for consumption on the premises, as well as takeout and delivery sales. Payment for these services is typically made immediately at the point of sale.

Revenue from catering events, including private functions and large bookings, is recognized when the event has occurred, and the service has been completed.
Operating leases
Where, substantially, all the risks and rewards of ownership of the asset do not transfer from the lessor to the company, the lease is treated as an operating lease. Rentals payable under operating leases are charged to the profit and loss account on a straight-line basis over the period of the lease.


Employee Benefits
Short-term employee benefits are measured at the undiscounted amount expected to be paid in exchange for the employee's services to the company. Where employees have accrued short-term benefits which the entity has not paid by the balance sheet date, an accrual is recognised within creditors: amounts falling due within one year together with an associated expense in profit or loss. The liabilities are classified as current obligations in the statement of financial position because they are expected to be settled wholly within twelve months after the end of the period.


Defined contribution pension plan
The company operates a defined contribution pension plan for the benefit of its employees. Contributions are recognised as expenses as they become payable. Differences between contributions payable in the year and those actually paid are recognised as either prepayments or accruals in the balance sheet. The assets of the defined contribution pension scheme are held separately from those of the company in an independently administered fund.

Interest Payable
Interest payable is recognised using the effective interest method, so as to allocate interest expense over the relevant period to which it relates. Interest expense is accrued on a time-apportioned basis by reference to the principal outstanding and the applicable interest rate.

Interest payable is recognised in the profit and loss account within Interest payable and similar charges. Any interest accrued but not paid at the reporting date is recognised within creditors, with amounts classified as current or non-current according to the expected timing of settlement.
Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rate of exchange ruling at the balance sheet date. Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction. All foreign exchange differences are included to the profit and loss account.
Intangible assets
Intangible assets (including purchased goodwill and patents) are amortised at rates calculated to write off the assets on a straight line basis over their estimated useful economic lives. Impairment of intangible assets is only reviewed where circumstances indicate that the carrying value of an asset may not be fully recoverable.
Goodwill
Acquired goodwill is stated at cost less amortisation. Amortisation is calculated on a straight line basis over the estimated expected useful economic life of the goodwill of 10 years.
Tangible fixed assets
Tangible fixed assets, other than freehold land, are stated at cost or valuation less depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following basis:


Asset class Straight Line (Years)
£
Land and buildings10 
Plant and machinery13 
Fixtures and fittings15 
Office Equipment25 


Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
Stocks and work in progress
Stock is valued at the lower of cost and estimated selling price less costs to complete and sell. The cost methodology employed by the entity is the first-in first-out method. Estimated selling price less costs to complete and sell are derived from the selling price which the goods would fetch in an open market transaction with established customers less the costs expected to be incurred to enable the sale to complete. Provision is made for slow-moving and obsolete items of stock. Such provisions are recognised in profit or loss.

Work in progress is valued using the percentage of completion method and values are calculated using the lower of cost and estimated selling price less costs to complete and sell. When stocks are sold, the carrying amount of those stocks is recognised as an expense within cost of sales. This takes place in the same period that the associated revenue is recognised.
Trade and other debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.


Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less.
Bank overdrafts are disclosed separately. For the purpose of the cash flow statement, bank overdrafts form an integral part of the company's cash management and are included as a component of cash and cash equivalents.


Trade and other creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.


Share Capital
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new ordinary shares or options are shown in equity as a deduction, net of tax, from the proceeds.


Related parties
For the purposes of these financial statements, a related party could be a person or an entity. Careful consideration is given to the definition of a related party to ensure that all related party relationships, transactions and balances are identified.
2.

Average number of employees


Average number of employees during the year was 110 (2024 : 118).
3.

Intangible fixed assets

Cost Goodwill   Total
  £   £
At 01 April 2024 150,000    150,000 
Additions  
Disposals  
At 31 March 2025 150,000    150,000 
Amortisation
At 01 April 2024 13,578    13,578 
Charge for year 15,000    15,000 
On disposals  
At 31 March 2025 28,578    28,578 
Net book values
At 31 March 2025 121,422    121,422 
At 31 March 2024 136,422    136,422 


4.

Tangible fixed assets

Cost or valuation Land and buildings   Plant and machinery etc   Total
  £   £   £
At 01 April 2024 450,000    40,537    490,537 
Additions   100,096    100,096 
Disposals    
At 31 March 2025 450,000    140,633    590,633 
Depreciation
At 01 April 2024 41,978    3,247    45,225 
Charge for year 45,793    13,542    59,335 
On disposals    
At 31 March 2025 87,771    16,789    104,560 
Net book values
Closing balance as at 31 March 2025 362,229    123,844    486,073 
Opening balance as at 01 April 2024 408,022    37,290    445,312 

The net book value of Land and buildings includes £ 362,229 (2024 £408,022) in respect of assets leased under finance leases or hire purchase contracts.
Plant and Machinery, Fixtures and Fittings and Office Equipment have been grouped under the Plant and Machinery asset class.

5.

Investments

Cost Investments in group undertakings   Total
  £   £
At 01 April 2024 360    360 
Additions  
Disposals  
At 31 March 2025 360    360 

6.

Stocks

2025
£
  2024
£
Stocks 41,180    44,419 
41,180    44,419 

7.

Debtors: amounts falling due within one year

2025
£
  2024
£
Trade Debtors 19,084    113,052 
Other Debtors 89,398    9,499 
108,482    122,551 
At the balance sheet date, the company held the following debtors due in > 1 year:

Other Debtors   2025
£
  2024
£
Oxford - Lease Deposit 26,250 
Soho - Lease Deposit 40,200 


8.

Creditors: amount falling due within one year

2025
£
  2024
£
Trade Creditors 181,998    92,486 
Amounts Owed to Group Undertakings 360    360 
Taxation and Social Security 276,392    208,115 
Other Creditors 137,487    122,253 
596,237    423,214 
Amounts Owed to Group Undertakings are unsecured, interest-free and repayable on demand. No guarantees or security has been provided in respect of this amount.

9.

Creditors: amount falling due after more than one year

2025
£
  2024
£
Other Creditors 935,740    935,740 
935,740    935,740 
On 14 August 2023, the company created a fixed and floating charge in favour of Hard Yards Global Limited by way of an all-assets debenture. The charge is registered at Companies House and secures all monies and liabilities due or to become due under the loan facility.

The loan facility has the following terms and conditions:

Loan Amount: £1,000,000

Interest Rate: 24% per annum, fixed

Term: 5 years, maturing on 31 May 2028

Repayment Schedule: The company shall repay the loans in full (together with all fees, costs, expenses and accrued interest) on the Repayment Date.

Security: The loan is secured against an all-asset debenture, granted by DB Opco Ltd.

Covenants: The company shall not:
(i) create, or permit to subsist, any Security on or over any of its assets; or
(ii) sell, transfer or otherwise dispose of any of its assets on terms whereby such
asset is or may be leased to or re-acquired or acquired by it; or
(iii) sell, transfer or otherwise dispose of any of its receivables on recourse terms; or
(iv) enter into any arrangement under which money or the benefit of a bank or other
account may be applied, set-off or made subject to a combination of accounts; or
(v) enter into any other preferential arrangement having a similar effect.

Prepayment: The company shall pay to the Lender a prepayment and cancellation fee on the date of prepayment of all or any part of the loan.

Default Terms: In case of default, the company shall notify the lender of any default or event of default promptly on becoming aware of its occurrence. On and at any time after the occurrence of an event of default which is continuing, the lender may declare that all outstanding loans, accrued interest and all other amounts accrued or outstanding under the Finance Documents be immediately due and payable, whereupon they shall become immediately due and payable.

The carrying amount of the loan at 31 March 2025 is £935,740, reflecting the balance outstanding after repayments made during the year.

10.

Pension commitments

The company operates a defined contribution pension scheme for the directors and senior employees. The assets of the scheme are held separately from those of the company in an independently administered fund. At the balance sheet date, unpaid contributions of £4,481 were due to the fund. They are included in other creditors.
11.

Operating lease commitments

As at 31 March 2025, the company has commitments under operating leases as follows:

Restaurant rentals:

Within one year: £614,000 (2024: £577,400)
Between one and five years: £2,456,000 (2024: £2,309,600)
Over five years: £3,342,000 (2024: £3,464,400)

Total future operating lease commitments amount to £6,412,000 as at the balance sheet date.



12.

Related party transactions

During the year, the company received the use of a loan facility from Hard Yards Global Limited, a director of the company, amounting to £1,000,000. As at 31 March 2025, the balance of the loan outstanding was £935,740.
13.

Prior period adjustment

During the year, the company identified errors in the accounting of Turnover, Administrative Expenses and Interest Payable. As a result of this error, the comparative figures have been restated and the following adjustments have been made to the profit and loss for the period ended 31 March 2024:


Turnover:
As originally stated: £5,902,823
Adjustment: £3
As restated: £5,902,826


Administrative expenses:
As originally stated: £4,689,215
Adjustment: (£211)
As restated: £4,689,426


Interest Payable:
As originally stated: £173,203
Adjustment: (£274)
As restated: £172,929


Retained earnings (as at 31 March 2024): (£464,389)
Adjustment: £66
As restated: (£464,323)







3