Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-312025-03-312025-03-31falsefalsefalse5582024-04-01No description of principal activity416false 09556834 2024-04-01 2025-03-31 09556834 2022-12-22 2024-03-31 09556834 2025-03-31 09556834 2024-03-31 09556834 2022-12-22 09556834 c:Director1 2024-04-01 2025-03-31 09556834 c:RegisteredOffice 2024-04-01 2025-03-31 09556834 d:Buildings d:ShortLeaseholdAssets 2024-04-01 2025-03-31 09556834 d:Buildings d:ShortLeaseholdAssets 2025-03-31 09556834 d:Buildings d:ShortLeaseholdAssets 2024-03-31 09556834 d:LandBuildings 2025-03-31 09556834 d:LandBuildings 2024-03-31 09556834 d:MotorVehicles 2024-04-01 2025-03-31 09556834 d:MotorVehicles 2025-03-31 09556834 d:MotorVehicles 2024-03-31 09556834 d:MotorVehicles d:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 09556834 d:FurnitureFittings 2024-04-01 2025-03-31 09556834 d:FurnitureFittings 2025-03-31 09556834 d:FurnitureFittings 2024-03-31 09556834 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 09556834 d:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 09556834 d:Goodwill 2024-04-01 2025-03-31 09556834 d:Goodwill 2025-03-31 09556834 d:Goodwill 2024-03-31 09556834 d:CopyrightsPatentsTrademarksServiceOperatingRights 2024-04-01 2025-03-31 09556834 d:CopyrightsPatentsTrademarksServiceOperatingRights 2025-03-31 09556834 d:CopyrightsPatentsTrademarksServiceOperatingRights 2024-03-31 09556834 d:CurrentFinancialInstruments 2025-03-31 09556834 d:CurrentFinancialInstruments 2024-03-31 09556834 d:Non-currentFinancialInstruments 2025-03-31 09556834 d:Non-currentFinancialInstruments 2024-03-31 09556834 d:CurrentFinancialInstruments d:WithinOneYear 2025-03-31 09556834 d:CurrentFinancialInstruments d:WithinOneYear 2024-03-31 09556834 d:Non-currentFinancialInstruments d:AfterOneYear 2025-03-31 09556834 d:Non-currentFinancialInstruments d:AfterOneYear 2024-03-31 09556834 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2025-03-31 09556834 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-03-31 09556834 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2025-03-31 09556834 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-03-31 09556834 d:ShareCapital 2024-04-01 2025-03-31 09556834 d:ShareCapital 2025-03-31 09556834 d:ShareCapital 2022-12-22 2024-03-31 09556834 d:ShareCapital 2024-03-31 09556834 d:ShareCapital 2022-12-22 09556834 d:OtherMiscellaneousReserve 2024-04-01 2025-03-31 09556834 d:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 09556834 d:RetainedEarningsAccumulatedLosses 2025-03-31 09556834 d:RetainedEarningsAccumulatedLosses 2022-12-22 2024-03-31 09556834 d:RetainedEarningsAccumulatedLosses 2024-03-31 09556834 d:RetainedEarningsAccumulatedLosses 2022-12-22 09556834 d:TaxLossesCarry-forwardsDeferredTax 2025-03-31 09556834 d:TaxLossesCarry-forwardsDeferredTax 2024-03-31 09556834 c:OrdinaryShareClass1 2024-04-01 2025-03-31 09556834 c:OrdinaryShareClass1 2025-03-31 09556834 c:OrdinaryShareClass1 2024-03-31 09556834 c:FRS102 2024-04-01 2025-03-31 09556834 c:Audited 2024-04-01 2025-03-31 09556834 c:FullAccounts 2024-04-01 2025-03-31 09556834 c:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 09556834 d:WithinOneYear 2025-03-31 09556834 d:WithinOneYear 2024-03-31 09556834 d:BetweenOneFiveYears 2025-03-31 09556834 d:BetweenOneFiveYears 2024-03-31 09556834 d:MoreThanFiveYears 2025-03-31 09556834 d:MoreThanFiveYears 2024-03-31 09556834 c:Consolidated 2025-03-31 09556834 c:ConsolidatedGroupCompanyAccounts 2024-04-01 2025-03-31 09556834 d:Goodwill d:ExternallyAcquiredIntangibleAssets 2024-04-01 2025-03-31 09556834 d:CopyrightsPatentsTrademarksServiceOperatingRights d:ExternallyAcquiredIntangibleAssets 2024-04-01 2025-03-31 09556834 2 2024-04-01 2025-03-31 09556834 6 2024-04-01 2025-03-31 09556834 d:ExternallyAcquiredIntangibleAssets 2024-04-01 2025-03-31 09556834 d:Goodwill d:OwnedIntangibleAssets 2024-04-01 2025-03-31 09556834 d:CopyrightsPatentsTrademarksServiceOperatingRights d:OwnedIntangibleAssets 2024-04-01 2025-03-31 09556834 e:PoundSterling 2024-04-01 2025-03-31 09556834 d:RetainedEarningsAccumulatedLosses d:PreviouslyStatedAmount 2022-12-22 09556834 d:PreviouslyStatedAmount 2022-12-22 09556834 d:PriorPeriodErrorIncreaseDecrease 2022-12-22 09556834 d:RetainedEarningsAccumulatedLosses d:PriorPeriodErrorIncreaseDecrease 2022-12-22 09556834 d:ShareCapital d:PriorPeriodErrorIncreaseDecrease 2022-12-22 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 09556834









FT FOODS LIMITED









CONSOLIDATED ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2025

 
FT FOODS LIMITED
 
 
COMPANY INFORMATION


Director
 M F Tahir 




Registered number
09556834



Registered office
236 High Street

London

E15 2JA




Independent auditors
Haslers

Old Station Road

Loughton

Essex

IG10 4PL





 
FT FOODS LIMITED
 

CONTENTS



Page
Group strategic report
 
1 - 2
Director's report
 
3 - 4
Director's responsibilities statement
 
5
Independent auditors' report
 
6 - 10
Consolidated statement of comprehensive income
 
11
Consolidated balance sheet
 
12 - 13
Company balance sheet
 
14 - 15
Consolidated statement of changes in equity
 
16
Company statement of changes in equity
 
17
Consolidated statement of cash flows
 
18 - 19
Consolidated analysis of net debt
 
20
Notes to the financial statements
 
21 - 41


 
FT FOODS LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025

Introduction
 
The principal activity of the company during the period continued to be that of sale of fast food for consumption within the restaurant or takeaway under the KFC brand.

Business review
 
The business has recovered from the unprecedented economic challenges, some of which were fuelled by geo-political issues during 2023 and continuing into early 2024, supply chain inflation, substantial energy cost increases, employee cost increases driven by National Minimum Wage rates and significant hikes in interest rates all of which served to significantly damage the business model.

Notwithstanding the challenges in 2023 and early 2024, the Director was encouraged by the turnaround in business performance since 1st April 2024. Supply chain and energy cost deflation together with, in effect, less sales product discounting have significantly contributed towards strong EBITDA.

Cash and cash equivalents at the end of the period totalled a liability £2,995,609 (2024: liability of £1,411,249) for the Company.

Cash balances at the end of the period totalled a liability £2,952,982 (2024: liability of £1,348,280) for the Group.

Principal risks and uncertainties
 
The key business risks and uncertainties affecting the company include;

• Damage to the franchisor's brand

• Competition

• Regulation around food safety, health safety

The Directors are confident that these risks and uncertainties are and will continue to be appropriately managed and mitigated by the company’s strategies, procedures, and commercial diligence, with constant monitoring and stringent risk management.

Financial key performance indicators
 
The directors consider the key financial performance indicators to be sales, profit before tax and EBITDA. 

Sales for the period under review was £38,547,931 (2024: £53,677,377), loss before tax was £3,536,982 (2024: £6,172,678) and EBITDA was £1,637,884 (2024: £(618,250)).

Other key performance indicators
 
Other key performance indicators include franchisee satisfaction rates, which measure the support and resources provided to our partners as well as employee turnover rates, as they reflect the effectiveness of our workforce management and retention strategies. 

Director's statement of compliance with duty to promote the success of the Group
 
The Board of Directors considers that it has complied in all material respect with their s172(1) duties.

Page 1

 
FT FOODS LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025


This report was approved by the board on 22 December 2025 and signed on its behalf.



M F Tahir
Director

Page 2

 
FT FOODS LIMITED
 
 
 
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 MARCH 2025

The director presents his report and the financial statements for the year ended 31 March 2025.

Results and dividends

The loss for the year, after taxation, amounted to £4,478,747 (2024 - loss £6,172,876).

No dividends have been proposed for the current or previous financial periods.

Director

The director who served during the year was:

M F Tahir 

Engagement with employees

The Company recognises the importance of retention and development of talented employees to the ongoing success of the company. We regularly update employees on internal procedures, new regulations, products and health and safety matters. Our new HR portal has enabled excellent engagement, training and collaboration across all levels of employees.

Engagement with suppliers, customers and others

Suppliers

The company understands the importance of a strong supply chain and we work closely with regular suppliers in order to maintain strong relationships. We uphold brand brand values in all supplier engagements. Having a strong ecosystem of suppliers around our group has been an underlying strength to delivering excellent restaurant operations.

Customers

We always aim to provide a memorable, quality and quick hospitality service to our customers. We consider the growth in turnover as an indicator of repeat and new customers.

We maintain our exceptional reputation and credibility with our customers by meeting the brand requirements implemented by the Franchisor.

Others

The company recognises its responsibility in ensuring it acts in a socially responsible manner. The company has committed to a rigorous recycling programme and works closely with KFC in order to reduce the carbon footprint of its activities.

Disabled employees

In line with our commitment to fostering an inclusive workplace, our strategy emphasises the recruitment and retention of disabled employees. We recognise that diversity enriches our company culture and drives innovation. By providing equal opportunities and reasonable adjustments, we not only comply with legal obligations but also tap into a pool of talented individuals who bring unique perspectives and skills. Our initiatives include tailored training programmes, accessible work environments, and active support networks, ensuring that every employee can thrive.

Page 3

 
FT FOODS LIMITED
 
 
 
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

Greenhouse gas emissions, energy consumption and energy efficiency action

The Group's greenhouse gas emissions and energy consumption for the year are as follows:

Total KwH consumed: 5,983,000
CO2 emissions: 1,194 tonnes

Energy consumption has been calculated based on the energy costs incurred by the Group and dividing this by the average tariff charged by their suppliers.

Emissions have been calculated by taking the average square meter of all stores within the Group and applying this to the methodology given on www.co2.myclimate.org.

Emissions per employee equates to 2.09 tonnes.

Disclosure of information to auditors

The director at the time when this Director's report is approved has confirmed that:
 
so far as  is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

 has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Auditors

The auditorsHaslerswill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board on 22 December 2025 and signed on its behalf.
 





M F Tahir
Director

Page 4

 
FT FOODS LIMITED
 
 
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025

The director is responsible for preparing the Group strategic report, the Director's report and the consolidated financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the director is required to:

select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;


prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

The director is 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 the Group and to enable him to ensure that the financial statements comply with the Companies Act 2006He is also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Page 5

 
FT FOODS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF FT FOODS LIMITED
 

Opinion


We have audited the financial statements of FT Foods Limited (the 'Parent Company') and its subsidiaries (the 'Group') for the year ended 31 March 2025, which comprise the Consolidated statement of comprehensive income, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe 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:


give a true and fair view of the state of the Group's and of the Parent Company's affairs as at 31 March 2025 and of the Group's loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 director's 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 or the 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 director with respect to going concern are described in the relevant sections of this report.


Page 6

 
FT FOODS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF FT FOODS LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' report thereon. The director is responsible for the other information contained within the Annual ReportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

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


the information given in the Group strategic report and the Director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Group strategic report and the Director's report have been prepared in accordance with applicable legal requirements.


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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group strategic report or the Director's 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:


adequate accounting records have not been kept by the Parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the Parent Company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of director's remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Page 7

 
FT FOODS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF FT FOODS LIMITED (CONTINUED)


Responsibilities of directors
 

As explained more fully in the Director's responsibilities statement set out on page 5, the director is 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 director determines 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 director is responsible for assessing the Group's and 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 director either intends to liquidate the Group or the Parent Company or to cease operations, or has no realistic alternative but to do so.


Page 8

 
FT FOODS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF FT FOODS LIMITED (CONTINUED)


Auditors' 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 Auditors' 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 Group financial statements.


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:

We obtained an understanding of the legal and regulatory frameworks that are applicable to the entity and determined that the most significant are those that:

• had a direct effect on the determination of material amounts and disclosures in the financial statements. These included the UK Companies Act and tax legislation etc; and

• do not have a direct effect on the financial statements but compliance with which may be fundamental to the company’s ability to operate or to avoid a material penalty. These include those rules governing the fast-food industry such as health and safety, including food hygiene.

We obtained an understanding of how the company are complying with those legal and regulatory frameworks by inquiring with management. These inquiries were corroborated by a review of documentation issued by the Franchisor and Food Standards Agency and used to assess the extent of compliance with the relevant laws and regulations.

We also reviewed the controls in place for management to detect any non-compliance with health and safety and food hygiene regulations.

We discussed among the audit engagement team regarding the opportunities and incentives, including management override of controls, that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.

As a result of performing the above, we identified the greatest potential for fraud in the following areas, and our specific procedures performed to address it are described below:

The principal risks related to inappropriate journal entries to impact the profit for the period and management bias in accounting estimates.

Procedures performed to address these were as follows:

• Selecting specific income transactions based on risk criteria and tracing this through to supporting documentation to ensure revenue was appropriately recorded,

• Understanding how those charged with governance considered and addressed the potential for override of controls or other inappropriate influence over the financial reporting process,

• Assessing the appropriateness of accounting estimates and challenging any significant assumptions or judgements made by management,

• Incorporating testing of manual journal entries that were posted throughout the period. In particular, we focused on material journal entries, journal entries posted with unusual account combinations, journal entries crediting
Page 9

 
FT FOODS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF FT FOODS LIMITED (CONTINUED)


revenue or cash, and journal entries with specific defined descriptions. These were scrutinised for evidence of unusual entries,

• Considering any changes to the control environment.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.


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 2006Our 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 Auditors' 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.





Thomas Rogers BA ACA (Senior statutory auditor)
  
for and on behalf of
Haslers
 
Old Station Road
Loughton
Essex
IG10 4PL

22 December 2025
Page 10

 
FT FOODS LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025

Year ended 31 March
15 month ended 31 March
2025
2024
Note
£
£

  

Turnover
 4 
38,547,931
53,677,377

Cost of sales
  
(14,774,346)
(21,849,703)

Gross profit
  
23,773,585
31,827,674

Administrative expenses
  
(26,332,360)
(35,986,673)

Other operating income
  
842,068
19,250

Operating loss
  
(1,716,707)
(4,139,749)

Interest receivable and similar income
 7 
338
12,910

Interest payable and similar expenses
 8 
(1,820,613)
(2,045,839)

Loss before tax
  
(3,536,982)
(6,172,678)

Tax on loss
 9 
(941,765)
(198)

Loss for the financial year
  
(4,478,747)
(6,172,876)

Other comprehensive income for the year
  

Other comprehensive income
  
-
4,179,605

Other comprehensive income for the year
  
-
4,179,605

Total comprehensive income for the year
  
(4,478,747)
(1,993,271)

Profit for the year attributable to:
  

Owners of the parent company
  
(4,478,747)
(6,172,876)

  
4,478,747
6,172,876

The notes on pages 21 to 41 form part of these financial statements.

Page 11

 
FT FOODS LIMITED
REGISTERED NUMBER: 09556834

CONSOLIDATED BALANCE SHEET
AS AT 31 MARCH 2025

2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 10 
8,896,233
10,490,481

Tangible assets
 11 
7,809,405
8,710,574

  
16,705,638
19,201,055

Current assets
  

Stocks
 13 
144,692
196,327

Debtors
 14 
12,427,001
11,111,368

Cash at bank and in hand
 15 
46,834
118,019

  
12,618,527
11,425,714

Creditors: amounts falling due within one year
 16 
(15,312,839)
(12,523,226)

Net current liabilities
  
 
 
(2,694,312)
 
 
(1,097,512)

Total assets less current liabilities
  
14,011,326
18,103,543

Creditors: amounts falling due after more than one year
 17 
(18,224,865)
(18,780,100)

Provisions for liabilities
  

Deferred taxation
 19 
(1,366,533)
(424,768)

  
 
 
(1,366,533)
 
 
(424,768)

Net assets excluding pension asset
  
(5,580,072)
(1,101,325)

Net liabilities
  
(5,580,072)
(1,101,325)


Capital and reserves
  

Called up share capital 
 20 
10
10

Other reserves
 21 
4,179,605
4,179,605

Profit and loss account
 21 
(9,759,687)
(5,280,940)

Equity attributable to owners of the parent Company
  
(5,580,072)
(1,101,325)

  
(5,580,072)
(1,101,325)


Page 12

 
FT FOODS LIMITED
REGISTERED NUMBER: 09556834
    
CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2025

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 22 December 2025.




M F Tahir
Director

The notes on pages 21 to 41 form part of these financial statements.

Page 13

 
FT FOODS LIMITED
REGISTERED NUMBER: 09556834

COMPANY BALANCE SHEET
AS AT 31 MARCH 2025

2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 10 
1,608,182
2,244,842

Tangible assets
 11 
5,868,097
6,312,326

Investments
 12 
7,341,693
7,341,693

  
14,817,972
15,898,861

Current assets
  

Stocks
 13 
99,741
136,458

Debtors
 14 
11,106,987
10,241,842

Cash at bank and in hand
 15 
4,207
55,050

  
11,210,935
10,433,350

Creditors: amounts falling due within one year
 16 
(12,993,544)
(10,479,286)

Net current liabilities
  
 
 
(1,782,609)
 
 
(45,936)

Total assets less current liabilities
  
13,035,363
15,852,925

  

Creditors: amounts falling due after more than one year
 17 
(18,224,865)
(18,780,100)

Provisions for liabilities
  

Deferred taxation
 19 
(1,366,533)
(424,768)

  
 
 
(1,366,533)
 
 
(424,768)

Net assets excluding pension asset
  
(6,556,035)
(3,351,943)

Net liabilities
  
(6,556,035)
(3,351,943)


Capital and reserves
  

Called up share capital 
 20 
10
10

Profit and loss account brought forward
  
(3,351,953)
891,936

Loss for the year
  
(3,204,092)
(4,243,889)

Profit and loss account carried forward
  
(6,556,045)
(3,351,953)

  
(6,556,035)
(3,351,943)


Page 14

 
FT FOODS LIMITED
REGISTERED NUMBER: 09556834
    
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2025

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 22 December 2025.


M F Tahir
Director

The notes on pages 21 to 41 form part of these financial statements.

Page 15

 
FT FOODS LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025


Called up share capital
Other reserves
Profit and loss account
Equity attributable to owners of Parent Company
Total equity

£
£
£
£
£

At 1 April 2024
10
4,179,605
(5,280,940)
(1,101,325)
(1,101,325)


Comprehensive income for the year

Loss for the year
-
-
(4,478,747)
(4,478,747)
(4,478,747)
Total comprehensive income for the year
-
-
(4,478,747)
(4,478,747)
(4,478,747)


At 31 March 2025
10
4,179,605
(9,759,687)
(5,580,072)
(5,580,072)



CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2024


Called up share capital
Other reserves
Profit and loss account
Equity attributable to owners of Parent Company
Total equity

£
£
£
£
£

At 1 December 2022 (as previously stated)
10
-
1,095,714
1,095,724
1,095,724

Prior year adjustment - correction of error
-
-
(203,778)
(203,778)
(203,778)

At 1 December 2022 (as restated)
10
-
891,936
891,946
891,946


Comprehensive income for the period

Loss for the period
-
-
(6,172,876)
(6,172,876)
(6,172,876)

Debt taken over by group entity
-
4,179,605
-
4,179,605
4,179,605
Total comprehensive income for the period
-
4,179,605
(6,172,876)
(1,993,271)
(1,993,271)


At 31 March 2024
10
4,179,605
(5,280,940)
(1,101,325)
(1,101,325)


The notes on pages 21 to 41 form part of these financial statements.

Page 16

 
FT FOODS LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 April 2024
10
(3,351,953)
(3,351,943)


Comprehensive income for the period

Loss for the year
-
(3,204,092)
(3,204,092)
Total comprehensive income for the year
-
(3,204,092)
(3,204,092)


At 31 March 2025
10
(6,556,045)
(6,556,035)



COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2024


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 December 2022 (as previously stated)
10
1,095,714
1,095,724

Prior year adjustment - correction of error
-
(203,778)
(203,778)

At 1 December 2022 (as restated)
10
891,936
891,946


Comprehensive income for the period

Loss for the period
-
(4,243,889)
(4,243,889)
Total comprehensive income for the period
-
(4,243,889)
(4,243,889)


At 31 March 2024
10
(3,351,953)
(3,351,943)


The notes on pages 21 to 41 form part of these financial statements.

Page 17

 
FT FOODS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025

2025
2024
£
£

Cash flows from operating activities

Loss for the financial year
(4,478,747)
(6,172,876)

Adjustments for:

Amortisation of intangible assets
1,617,208
2,031,186

Depreciation of tangible assets
1,123,952
1,497,951

Loss on disposal of tangible assets
-
5,159

Interest paid
1,820,613
2,045,839

Interest received
(338)
(12,910)

Taxation charge
941,765
198

Decrease in stocks
51,631
66,709

(Increase)/decrease in debtors
(1,315,631)
3,981,685

Increase/(decrease) in creditors
1,202,240
(2,067,755)

Corporation tax received/(paid)
-
(259,398)

Net cash generated from operating activities

962,693
1,115,788


Cash flows from investing activities

Purchase of intangible fixed assets
(22,960)
-

Purchase of tangible fixed assets
(252,205)
(1,199,929)

Interest received
338
12,910

Net cash from investing activities

(274,827)
(1,187,019)

Cash flows from financing activities

New secured loans
-
121,075

Repayment of loans
(471,955)
-

Repayment of other loans
-
(244,048)

Interest paid
(1,820,613)
(2,045,839)

Net cash used in financing activities
(2,292,568)
(2,168,812)

Net (decrease) in cash and cash equivalents
(1,604,702)
(2,240,043)

Cash and cash equivalents at beginning of year
(1,348,280)
891,763

Cash and cash equivalents at the end of year
(2,952,982)
(1,348,280)

Page 18

 
FT FOODS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025

As restated

2025
2024

£
£


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
46,834
118,019

Bank overdrafts
(2,999,816)
(1,466,299)

(2,952,982)
(1,348,280)


The notes on pages 21 to 41 form part of these financial statements.

Page 19

 
FT FOODS LIMITED
 

FOR THE YEAR ENDED 31 MARCH 2025




At 1 April 2024
Cash flows
At 31 March 2025
£

£

£

Cash at bank and in hand

118,019

(71,185)

46,834

Bank overdrafts

(1,466,299)

(1,533,517)

(2,999,816)

Debt due after 1 year

(18,780,100)

18,780,100

-

Debt due within 1 year

(1,462,668)

(19,000,126)

(20,462,794)


(21,591,048)
(1,824,728)
(23,415,776)

The notes on pages 21 to 41 form part of these financial statements.

Page 20

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

1.


General information

FT Foods Limited is a private company, limited by shares and incorporated in England and Wales, United Kingdom, with a registration number 09556834. The address of the registered office is 236 High Street, London, E15 2JA.

The company's principal activity during the period continued to be that of sale of fast food for consumption within the restaurant or takeaway under the KFC brand.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102, being 22 December 2022.

 
2.3

Going concern

The Director acknowledges that the company is reliant on the financial support of the bank in ensuring that the Company will have adequate resources to continue in operational existence. 

Having considered these factors, the Director has a reasonable expectation that the Company will have adequate resources to continue in operational existence, meeting all liabilities as they fall due, for a period of twelve months from the approval of the financial statements and as such have determined that the Company’s application of the going concern basis of accounting remains appropriate.

Page 21

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.4

Revenue

Turnover comprises revenue recognised by the company in respect of food and drink supplied through its store outlets which are operated under the KFC brand. Revenue is recognised at the point of sale

 
2.5

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.7

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.8

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Group in independently administered funds.

Page 22

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.9

Current and deferred taxation

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

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

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

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.10

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of the Group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Consolidated statement of comprehensive income over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.11

Tangible fixed assets

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

Page 23

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)


2.11
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

Depreciation is provided on the following basis:

Short-term leasehold property
-
Straight line over the life of the lease
Motor vehicles
-
25% Straight line
Fixtures and fittings
-
10% Reducing balance

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

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

 
2.12

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

  
2.13

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell.

 
2.14

Debtors

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

 
2.15

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.16

Creditors

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

Page 24

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.17

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.

Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.18

Financial instruments

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

Basic financial assets

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

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

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

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

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.
Page 25

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)


2.18
Financial instruments (continued)


Basic financial liabilities

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

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

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

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

Derecognition of financial instruments

Derecognition of financial assets

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

Derecognition of financial liabilities

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

Page 26

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

In applying the Company's accounting policies, the directors are required to make judgements, estimates
and assumptions in determining the carrying amounts of assets and liabilities. The directors' judgements, estimates and assumptions are based on the best and most reliable evidence available at the time when the decisions are made, and are based on historical experience and other factors that are considered to be applicable. Due to the inherent subjectivity involved in making such judgements, estimates and assumptions, the actual results and outcomes may differ.

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, if the revision affects only that
period, or in the period of the revision and future periods, if the revision affects both current and future periods.

The directors do not believe that there have been judgements made in the process of applying the above
accounting policies that have had a significant effect on amounts recognised in the financial statements.


4.


Turnover

An analysis of turnover by class of business is as follows:


Year ended 31 March 2025
 15 month period ended 31 March 2024
£
£

Turnover
38,547,931
53,677,377

38,547,931
53,677,377


All turnover arose within the United Kingdom.


5.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


31 March
31 March
2025
2024
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
28,500
27,700

Page 27

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

6.


Employees

Staff costs were as follows:


Group
Group
Company
Company
Year ended 2025
15 month period ended 31 March 2024
Year ended 2025
15 month period ended 31 March 2024
£
£
£
£


Wages and salaries
9,694,537
14,928,736
7,121,755
10,144,634

Social security costs
894,855
1,108,683
710,917
676,938

Cost of defined contribution scheme
87,296
70,960
60,896
37,235

10,676,688
16,108,379
7,893,568
10,858,807


The average monthly number of employees, including the director, during the year was as follows:



Group
Group
Company
Company
       31 March
        31 March
       31 March
        31 March
        2025
        2024
        2025
        2024
            No.
            No.
            No.
            No.









Staff
571
955
416
558


7.


Interest receivable

Year ended 31 March
15 month period ended 31 March
2025
2024
£
£


Other interest receivable
338
12,910

338
12,910

Page 28

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

8.


Interest payable and similar expenses

Year ended 31 March
15 month period ended 31 March
2025
2024
£
£


Bank interest payable
1,786,518
1,966,495

Other loan interest payable
240
79,344

Other interest payable
33,855
-

1,820,613
2,045,839


9.


Taxation


31 March
31 March
2025
2024
£
£



Total current tax
-
-

Deferred tax


Origination and reversal of timing differences
941,765
198

Total deferred tax
941,765
198


Tax on loss
941,765
198
Page 29

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
 
9.Taxation (continued)


Factors affecting tax charge for the year/period

The tax assessed for the year/period is lower than (2024 - lower than) the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

31 March
31 March
2025
2024
£
£


Loss on ordinary activities before tax
(3,536,982)
(6,172,678)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
(884,246)
(1,543,170)

Effects of:


Non-tax deductible amortisation of goodwill and impairment
230,307
-

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
804,637
-

Capital allowances for year/period in excess of depreciation
(123,109)
-

Utilisation of tax losses
(20,045)
-

Increase or decrease in pension fund prepayment leading to an increase (decrease) in tax
9,971
-

Unrelieved tax losses carried forward
-
1,543,368

Group relief
(17,515)
-

Deferred tax
941,765
-

Total tax charge for the year/period
941,765
198


Factors that may affect future tax charges

There are no factors that may affect future tax charges.

Page 30

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

10.


Intangible assets

Group





Licences
Goodwill
Total

£
£
£



Cost


At 1 April 2024
464,449
15,549,217
16,013,666


Additions
22,960
-
22,960


Disposals
(36,745)
-
(36,745)



At 31 March 2025

450,664
15,549,217
15,999,881



Amortisation


At 1 April 2024
177,879
5,345,306
5,523,185


Charge for the year on owned assets
53,074
1,564,134
1,617,208


On disposals
(36,745)
-
(36,745)



At 31 March 2025

194,208
6,909,440
7,103,648



Net book value



At 31 March 2025
256,456
8,639,777
8,896,233



At 31 March 2024
286,570
10,203,911
10,490,481



Page 31

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
 
           10.Intangible assets (continued)

Company




Licences
Goodwill
Total

£
£
£



Cost


At 1 April 2024
409,454
6,164,455
6,573,909


Additions
22,960
-
22,960


Disposals
(36,745)
-
(36,745)



At 31 March 2025

395,669
6,164,455
6,560,124



Amortisation


At 1 April 2024
172,793
4,156,274
4,329,067


Charge for the year
46,713
612,907
659,620


On disposals
(36,745)
-
(36,745)



At 31 March 2025

182,761
4,769,181
4,951,942



Net book value



At 31 March 2025
212,908
1,395,274
1,608,182



At 31 March 2024
236,661
2,008,181
2,244,842

Page 32

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

11.


Tangible fixed assets

Group



Short-term leasehold property
Motor vehicles
Fixtures and fittings
Total

£
£
£
£



Cost or valuation


At 1 April 2024
1,422,610
15,058
10,973,984
12,411,652


Additions
7,713
-
244,492
252,205



At 31 March 2025

1,430,323
15,058
11,218,476
12,663,857



Depreciation


At 1 April 2024
419,559
15,058
3,266,461
3,701,078


Charge for the year on owned assets
159,301
-
964,650
1,123,951


Disposals
-
-
29,423
29,423



At 31 March 2025

578,860
15,058
4,260,534
4,854,452



Net book value



At 31 March 2025
851,463
-
6,957,942
7,809,405



At 31 March 2024
1,003,051
-
7,707,523
8,710,574




The net book value of land and buildings may be further analysed as follows:


2025
2024
£
£

Short leasehold
851,463
1,003,051

851,463
1,003,051


Page 33

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

           11.Tangible fixed assets (continued)


Company






Short-term leasehold property
Motor vehicles
Fixtures and fittings
Total

£
£
£
£

Cost or valuation


At 1 April 2024
691,551
15,058
8,626,179
9,332,788


Additions
-
-
231,341
231,341



At 31 March 2025

691,551
15,058
8,857,520
9,564,129



Depreciation


At 1 April 2024
284,434
15,058
2,720,970
3,020,462


Charge for the year on owned assets
48,919
-
597,227
646,146


Disposals
-
-
29,423
29,423



At 31 March 2025

333,353
15,058
3,347,620
3,696,031



Net book value



At 31 March 2025
358,198
-
5,509,900
5,868,098



At 31 March 2024
407,117
-
5,905,209
6,312,326





The net book value of land and buildings may be further analysed as follows:


2025
2024
£
£

Short leasehold
358,198
407,117

358,198
407,117


Page 34

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

12.


Fixed asset investments

Company





Unlisted investments

£



Cost or valuation


At 1 April 2024
7,341,693



At 31 March 2025
7,341,693





13.


Stocks

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Raw materials and consumables
144,692
196,327
99,741
136,458

144,692
196,327
99,741
136,458


The difference between purchase price or production cost of stocks and their replacement cost is not material.

Page 35

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

14.


Debtors

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Due after more than one year

Other debtors
4,891
4,891
4,891
4,891

4,891
4,891
4,891
4,891

Due within one year

Amounts owed by group undertakings
-
-
898,460
49,998

Other debtors
11,993,009
10,969,826
9,846,101
10,071,551

Prepayments and accrued income
429,101
136,651
357,535
115,402

12,427,001
11,111,368
11,106,987
10,241,842



15.


Cash and cash equivalents

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Cash at bank and in hand
46,834
118,019
4,207
55,050

Less: bank overdrafts
(2,999,816)
(1,466,299)
(2,999,816)
(1,466,299)

(2,952,982)
(1,348,280)
(2,995,609)
(1,411,249)



16.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank overdrafts
2,999,816
1,466,299
2,999,815
1,466,299

Bank loans
1,462,668
1,462,668
1,462,668
1,462,668

Trade creditors
3,670,285
3,572,029
2,902,775
2,585,462

Amounts owed to group undertakings
-
-
-
556,565

Corporation tax
343,516
343,518
343,516
343,516

Other taxation and social security
4,473,682
3,822,588
3,450,717
2,778,074

Other creditors
1,246,898
847,920
1,214,305
776,909

Accruals and deferred income
1,115,974
1,008,204
619,748
509,793

15,312,839
12,523,226
12,993,544
10,479,286


Page 36

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

17.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank loans
18,224,865
18,780,100
18,224,865
18,780,100

18,224,865
18,780,100
18,224,865
18,780,100



The following liabilities were secured:
Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Bank Loans
22,687,349
20,242,768
22,687,349
20,242,768

22,687,349
20,242,768
22,687,349
20,242,768

Details of security provided:

The aggregated bank loans and overdrafts of £22,687,349 (2024: £20,242,768), are secured by a fixed charge over all assets of the company. In addition to this, the loans are secured via a debenture which contains a fixed charge over the assets of TAFS Foods Limited, MFT Restaurants Limited and the subsidiaries of the entity.



Page 37

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

18.


Loans


Analysis of the maturity of loans is given below:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Amounts falling due within one year

Bank loans
1,462,668
1,462,668
1,462,668
1,462,668


1,462,668
1,462,668
1,462,668
1,462,668

Amounts falling due 1-2 years

Bank loans
18,224,865
1,462,668
18,224,865
1,462,668


18,224,865
1,462,668
18,224,865
1,462,668

Amounts falling due 2-5 years

Bank loans
-
17,317,432
-
17,317,432


-
17,317,432
-
17,317,432


19,687,533
20,242,768
19,687,533
20,242,768


Page 38

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

19.


Deferred taxation


Group



2025


£






At beginning of year
(424,768)


Charged to profit or loss
(941,765)



At end of year
(1,366,533)

Company


2025


£






At beginning of year
(424,768)


Charged to profit or loss
(941,765)



At end of year
(1,366,533)

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Tax losses carried forward
(1,366,533)
(424,768)
(1,366,533)
(424,768)

(1,366,533)
(424,768)
(1,366,533)
(424,768)


20.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



1 (2024 - 1) Ordinary share of £10.00
10
10


Page 39

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

21.


Reserves

Other reserves

This represents the debt that the company had, which was taken over by the immediate parent entity on
its acquisition of the company.

Profit and loss account

The profit and loss account represents cumulative profits and losses net of dividends and other adjustments.


22.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The pension cost charge represents contributions payable by the Group to the fund and amounted to £87,296 (2024: £70,960). Contributions totalling £56,840 (2024: £11,174) were payable to the fund at the balance sheet date and are included in creditors.


23.


Commitments under operating leases

At 31 March 2025 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Not later than 1 year
1,367,110
1,352,824
1,032,250
968,250

Later than 1 year and not later than 5 years
4,291,293
6,385,513
3,179,458
5,493,625

Later than 5 years
10,446,333
7,898,308
8,260,667
5,602,584

16,104,736
15,636,645
12,472,375
12,064,459


24.


Transactions with directors

At the period end, £(775,261) was due from/(to) the directors of the company (2024: £602,482). Interest of £NIL (2024: £12,332) has been charged on the loans.

Page 40

 
FT FOODS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

25.


Related party transactions

During the year, a bad debt expense was recognised of £1,506,171 for a loan balance which was owed by an entity under common control.

During the year, there were management charges to other related parties of £646,586 (2024: £Nil)

At the period end, the following amounts were due from/(to) related parties:



2025
2024
£
£

Key management personnel and close family
(686,609)
616,582
Entities under common control
8,903,545
9,170,159
8,216,936
9,786,741


26.


Controlling party

The ultimate controlling party is M F Tahir due to their shareholding in the Company.

Page 41