OMADA SUBS LTD NI664600 false 2024-10-01 2025-09-30 2025-09-30 The principal activity of the company is the operation of subway sandwich outlets Digita Accounts Production Advanced 6.30.9574.0 true NI664600 2024-10-01 2025-09-30 NI664600 2025-09-30 NI664600 bus:OrdinaryShareClass1 2025-09-30 NI664600 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-09-30 NI664600 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-09-30 NI664600 core:CurrentFinancialInstruments 2025-09-30 NI664600 core:CurrentFinancialInstruments core:WithinOneYear 2025-09-30 NI664600 core:Non-currentFinancialInstruments 2025-09-30 NI664600 core:Non-currentFinancialInstruments core:AfterOneYear 2025-09-30 NI664600 core:Goodwill 2025-09-30 NI664600 core:PatentsTrademarksLicencesConcessionsSimilar 2025-09-30 NI664600 core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2025-09-30 NI664600 core:CostValuation 2025-09-30 NI664600 core:DisposalsRepaymentsInvestments 2025-09-30 NI664600 core:ProvisionsForImpairmentInvestments 2025-09-30 NI664600 core:FurnitureFittingsToolsEquipment 2025-09-30 NI664600 core:MotorVehicles 2025-09-30 NI664600 bus:SmallEntities 2024-10-01 2025-09-30 NI664600 bus:AuditExemptWithAccountantsReport 2024-10-01 2025-09-30 NI664600 bus:FilletedAccounts 2024-10-01 2025-09-30 NI664600 bus:SmallCompaniesRegimeForAccounts 2024-10-01 2025-09-30 NI664600 bus:RegisteredOffice 2024-10-01 2025-09-30 NI664600 bus:Director1 2024-10-01 2025-09-30 NI664600 bus:Director2 2024-10-01 2025-09-30 NI664600 bus:Director3 2024-10-01 2025-09-30 NI664600 bus:OrdinaryShareClass1 2024-10-01 2025-09-30 NI664600 bus:PrivateLimitedCompanyLtd 2024-10-01 2025-09-30 NI664600 core:Goodwill 2024-10-01 2025-09-30 NI664600 core:PatentsTrademarksLicencesConcessionsSimilar 2024-10-01 2025-09-30 NI664600 core:FurnitureFittingsToolsEquipment 2024-10-01 2025-09-30 NI664600 core:MotorVehicles 2024-10-01 2025-09-30 NI664600 core:PlantMachinery 2024-10-01 2025-09-30 NI664600 countries:NorthernIreland 2024-10-01 2025-09-30 NI664600 2024-09-30 NI664600 core:Goodwill 2024-09-30 NI664600 core:PatentsTrademarksLicencesConcessionsSimilar 2024-09-30 NI664600 core:CostValuation 2024-09-30 NI664600 core:FurnitureFittingsToolsEquipment 2024-09-30 NI664600 core:MotorVehicles 2024-09-30 NI664600 2023-10-01 2024-09-30 NI664600 2024-09-30 NI664600 bus:OrdinaryShareClass1 2024-09-30 NI664600 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-09-30 NI664600 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-09-30 NI664600 core:CurrentFinancialInstruments 2024-09-30 NI664600 core:CurrentFinancialInstruments core:WithinOneYear 2024-09-30 NI664600 core:Non-currentFinancialInstruments 2024-09-30 NI664600 core:Non-currentFinancialInstruments core:AfterOneYear 2024-09-30 NI664600 core:Goodwill 2024-09-30 NI664600 core:PatentsTrademarksLicencesConcessionsSimilar 2024-09-30 NI664600 core:FurnitureFittingsToolsEquipment 2024-09-30 NI664600 core:MotorVehicles 2024-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: NI664600

OMADA SUBS LTD

Unaudited Filleted Financial Statements

for the Year Ended 30 September 2025

 

OMADA SUBS LTD

(Registration number: NI664600)
Balance Sheet as at 30 September 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

50,476

55,855

Tangible assets

5

315,363

371,417

Investments

6

11,984

30,075

 

377,823

457,347

Current assets

 

Stocks

7

17,698

17,982

Debtors

8

24,329

56,384

Cash at bank and in hand

 

371,271

300,913

 

413,298

375,279

Creditors: Amounts falling due within one year

9

(329,003)

(327,739)

Net current assets

 

84,295

47,540

Total assets less current liabilities

 

462,118

504,887

Creditors: Amounts falling due after more than one year

9

(162,466)

(230,382)

Provisions for liabilities

(31,942)

(25,773)

Net assets

 

267,710

248,732

Capital and reserves

 

Called up share capital

10

75

75

Capital redemption reserve

25

25

Retained earnings

267,610

248,632

Shareholders' funds

 

267,710

248,732

For the financial year ending 30 September 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

OMADA SUBS LTD

(Registration number: NI664600)
Balance Sheet as at 30 September 2025

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 22 April 2026 and signed on its behalf by:
 

.........................................
Miss Rachel Johnston
Director

.........................................
Mrs Stacey Brown
Director

.........................................
Mr Adam Heyes
Director

 

OMADA SUBS LTD

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

1

General information

The company is a private company limited by share capital, incorporated in Northern Ireland.

The address of its registered office is: 1 Ballymena Road, Doagh, Ballyclare, Co. Antrim, BT39 0QR.

These financial statements were authorised for issue by the Board on 22 April 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the company's activities.

Tax

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

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

OMADA SUBS LTD

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Fit out and Equipment

20% reducing balance basis

Leased Equipment

20% straight line basis

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

6.5% straight line basis

Franchise fee

6.5% straight line basis

 

OMADA SUBS LTD

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.
Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Short-term debtors and creditors

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the income statement in operating expenses.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

OMADA SUBS LTD

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 48 (2024 - 49).

 

OMADA SUBS LTD

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

4

Intangible assets

Goodwill
 £

Franchise fee
 £

Total
£

Cost or valuation

At 1 October 2024

70,000

12,750

82,750

At 30 September 2025

70,000

12,750

82,750

Amortisation

At 1 October 2024

22,750

4,145

26,895

Amortisation charge

4,550

829

5,379

At 30 September 2025

27,300

4,974

32,274

Carrying amount

At 30 September 2025

42,700

7,776

50,476

At 30 September 2024

47,250

8,605

55,855

5

Tangible assets

Fit out and Equipment
£

Leased Equipment
 £

Total
£

Cost or valuation

At 1 October 2024

253,851

198,894

452,745

Additions

22,783

-

22,783

At 30 September 2025

276,634

198,894

475,528

Depreciation

At 1 October 2024

76,236

5,092

81,328

Charge for the year

39,058

39,779

78,837

At 30 September 2025

115,294

44,871

160,165

Carrying amount

At 30 September 2025

161,340

154,023

315,363

At 30 September 2024

177,615

193,802

371,417

 

OMADA SUBS LTD

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

6

Investments

2025
£

2024
£

Investments in associated companies

11,984

30,075

Associates

£

Cost

At 1 October 2024

30,075

Disposals

(15,000)

At 30 September 2025

15,075

Provision for diminution in value

Provision for the year

3,091

At 30 September 2025

3,091

Carrying amount

At 30 September 2025

11,984

At 30 September 2024

30,075

7

Stocks

2025
£

2024
£

Stock of foodstuffs

17,698

17,982

8

Debtors

2025
£

2024
£

Trade debtors

11,364

7,279

Prepayments

12,365

12,065

Other debtors

600

37,040

24,329

56,384

 

OMADA SUBS LTD

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

9

Creditors: due within one year

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Loans and borrowings

11

67,939

59,913

Trade creditors

 

75,444

59,004

Taxation and social security

 

96,662

96,492

Other creditors

 

88,958

112,330

 

329,003

327,739

Due after one year

 

Loans and borrowings

11

162,466

230,382

10

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary shares of £1 each

75

75

75

75

       
 

OMADA SUBS LTD

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2025

11

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

3,533

13,928

Hire purchase contracts

158,933

216,454

162,466

230,382

Current loans and borrowings

2025
£

2024
£

Bank borrowings

10,418

10,184

Hire purchase contracts

57,521

49,729

67,939

59,913


Bank security

Bank borrowings are secured by a fixed and floating charge over company assets.