Company registration number 07729027 (England and Wales)
KOKORO UK LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
KOKORO UK LIMITED
COMPANY INFORMATION
Directors
Mr Eun Gyu Ko
Mr Yongkyu Park
(Appointed 5 November 2025)
Company number
07729027
Registered office
First Floor 4 Lyon Road
Hersham
Walton-on-Thames
KT12 3PU
Auditor
UHY Hacker Young
Quadrant House
4 Thomas More Square
London
E1W 1YW
KOKORO UK LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Statement of comprehensive income
9
Balance sheet
10 - 11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 27
KOKORO UK LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 1 -

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

Fair review of the business

The Company continues to operate in a challenging economic environment characterised by persistent inflationary pressures, rising employment costs, weakened consumer confidence, and prolonged low economic growth. In response to these conditions, the Company has implemented a range of initiatives aimed at maintaining and enhancing its competitive position. These measures include the development of new menu offerings and the strengthening of customer service training programmes. The introduction of Korean-inspired menu items has further reinforced the Company’s market positioning while aligning its offering with evolving consumer preferences. In addition, the Company remains attentive to anticipated changes in the macroeconomic environment, including recent interest rate reductions and easing inflationary trends, and is positioning itself to respond accordingly.

To support operational efficiency and data-driven decision-making, the Company is developing an enterprise resource planning (ERP) system tailored to the operational requirements of the Kokoro brand, with implementation planned for the coming year. The introduction of this system is expected to significantly reduce reliance on manual processes, enhance the efficiency of daily operations, and enable more structured analysis of sales performance and operational improvement opportunities. Management believes that these capabilities will contribute positively to the long-term scalability and growth of the brand.

Principal risks and uncertainties

Supply Chain and Import Risk

Supply chain conditions have shown signs of gradual stabilisation as certain disruptions arising from geopolitical tensions have eased. Nevertheless, the Company continues to focus on strengthening the resilience and cost-efficiency of its supply chain. In collaboration with Kokoro Trading Ltd, the Company has actively pursued the diversification of sourcing channels, including the identification of new suppliers in South-East Asia. These initiatives are intended to reduce dependency on existing supply routes, improve cost competitiveness, and mitigate potential future disruptions.

Brand Risk

Maintaining high standards of product quality and food safety remains a core operational priority. The Company conducts regular branch inspections and delivers structured staff training programmes to ensure consistent compliance with food safety and quality standards. Adherence to health and safety regulations is treated as a key element of the Company’s risk management framework, supporting both regulatory compliance and the preservation of customer trust.

Environmental Risk

In response to increasing expectations around environmental responsibility, the Company has implemented practical measures to enhance sustainability across its operations. Food waste reduction initiatives include the increased use of made-to-order preparation towards the end of trading hours. In addition, the Company has invested in energy efficiency improvements, such as the use of LED lighting, high-efficiency boilers, and the elimination of unnecessary energy consumption, contributing to both cost savings and reduced environmental impact.

KOKORO UK LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -

Property Contractual risks

Risk management relating to lease agreements remains an area of focused oversight, particularly where the Company has acted as tenant on behalf of certain franchisees and joint venture partners. While this structure has increased the Company’s exposure to lease-related risks, steps are being taken to progressively transfer tenant responsibilities from Kokoro UK Limited to relevant partners where appropriate. In addition, rent deposits are collected from the joint venture partners to mitigate potential liabilities, alongside the a rigorous partner selection process and ongoing monitoring of operational and financial performance.

Legal proceeding risks

The Company is not currently involved in any legal proceedings. However, it continues to closely monitor potential legal and regulatory risks associated with employees, customers, suppliers, and other stakeholders. Regular compliance reviews and risk assessments are conducted to ensure timely adaptation to changes in tax legislation and other regulatory requirements that may impact the business.

Liquidity Risk

The management closely monitors liquidity issues on a daily basis to effectively manage the level of working capital.

Credit Risk

Kokoro has a lower risk of credit default.

Key performance indicators

Revenue demonstrated continued growth, increasing from £16.9 million in 2024 to £17.7 million in 2025, reflecting a 4.3% year-on-year improvement. Gross profit rose correspondingly from £9.4 million to approximately £10.5 million over the same period, representing an 11.4% increase. The gross profit margin increased from 55.8% in 2024 to 59.6% in 2025, indicating consistent cost management and pricing discipline. Operating profit for the year was £1.03 million (2024: £843k).

Despite ongoing uncertainties in the external environment, the Company remains focused on navigating these challenges through strategic innovation, financial discipline, and operational adaptability. Supported by a clear commitment to sustainable growth and service excellence, management maintains a positive outlook on the Company’s medium- to long-term prospects.

On behalf of the board

Mr Eun Gyu Ko
Director
22 May 2026
KOKORO UK LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -

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

Principal activities

The principal activity of Kokoro UK Limited during the year continued to be the management and operation of Asian restaurants in the UK.

Results and dividends

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

Ordinary dividends were paid amounting to £2,000,000. The directors do not recommend payment of a final dividend.

Directors

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

Mr Eun Gyu Ko
Mr Rak Kyu Park
(Resigned 5 November 2025)
Mr Yongkyu Park
(Appointed 5 November 2025)
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The company's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.

 

Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the company's performance.

 

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

Auditor

The auditor, UHY Hacker Young, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

KOKORO UK LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 4 -

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr Eun Gyu Ko
Director
22 May 2026
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF KOKORO UK LIMITED
- 5 -
Opinion

We have audited the financial statements of Kokoro UK Limited (the 'company') for the year ended 31 August 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF KOKORO UK LIMITED (CONTINUED)
- 6 -

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

Matters on which we are required to report by exception

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

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF KOKORO UK LIMITED (CONTINUED)
- 7 -
Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Based on our understanding of the company and the industry in which it operates, we identified that the principal risks of non-compliance with laws and regulations related to the acts by the company, which were contrary to applicable laws and regulations including fraud, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to understated revenue and results.

 

Audit procedures performed included: review of the financial statement disclosures to underlying supporting documentation, enquiries of management and testing of journals and evaluating whether there was evidence of bias by the Directors that represented a risk of material misstatement due to fraud.

 

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF KOKORO UK LIMITED (CONTINUED)
- 8 -
Vinodkumar Vadgama
22 May 2026
Senior Statutory Auditor
For and on behalf of UHY Hacker Young
Chartered Accountants
Statutory Auditor
KOKORO UK LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 AUGUST 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
17,689,482
16,962,440
Cost of sales
(7,141,959)
(7,497,210)
Gross profit
10,547,523
9,465,230
Administrative expenses
(12,112,599)
(11,183,808)
Other operating income
2,608,095
2,626,742
Operating profit
4
1,043,019
908,164
Interest receivable and similar income
7
37,829
27,197
Interest payable and similar expenses
8
(43,071)
(92,413)
Profit before taxation
1,037,777
842,948
Tax on profit
9
(360,633)
(251,588)
Profit for the financial year
677,144
591,360

 

KOKORO UK LIMITED
BALANCE SHEET
AS AT 31 AUGUST 2025
31 August 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
11
291,166
465,483
Other intangible assets
11
28,803
-
0
Total intangible assets
319,969
465,483
Tangible assets
12
3,638,748
4,049,908
3,958,717
4,515,391
Current assets
Stocks
13
160,826
190,905
Debtors
14
420,742
1,426,210
Cash at bank and in hand
970,545
824,223
1,552,113
2,441,338
Creditors: amounts falling due within one year
15
(2,817,368)
(2,734,692)
Net current liabilities
(1,265,255)
(293,354)
Total assets less current liabilities
2,693,462
4,222,037
Creditors: amounts falling due after more than one year
16
(145,748)
(392,707)
Provisions for liabilities
Deferred tax liability
18
342,944
301,704
(342,944)
(301,704)
Net assets
2,204,770
3,527,626
Capital and reserves
Called up share capital
21
100,000
100,000
Profit and loss reserves
2,104,770
3,427,626
Total equity
2,204,770
3,527,626
KOKORO UK LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 AUGUST 2025
31 August 2025
- 11 -

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 22 May 2026 and are signed on its behalf by:
Mr Eun Gyu Ko
Director
Company registration number 07729027 (England and Wales)
KOKORO UK LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 September 2023
100,000
2,836,266
2,936,266
Year ended 31 August 2024:
Profit and total comprehensive income
-
591,360
591,360
Balance at 31 August 2024
100,000
3,427,626
3,527,626
Year ended 31 August 2025:
Profit and total comprehensive income
-
677,144
677,144
Dividends
10
-
(2,000,000)
(2,000,000)
Balance at 31 August 2025
100,000
2,104,770
2,204,770
KOKORO UK LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
2,697,077
1,389,053
Interest paid
(43,071)
(92,413)
Income taxes paid
(260,071)
-
0
Net cash inflow from operating activities
2,393,935
1,296,640
Investing activities
Purchase of intangible assets
(29,875)
(140,000)
Purchase of tangible fixed assets
(558,956)
(828,370)
Proceeds from disposal of tangible fixed assets
599,999
-
0
Interest received
37,829
27,197
Net cash generated from/(used in) investing activities
48,997
(941,173)
Financing activities
Repayment of bank loans
(296,610)
(1,024,150)
Dividends paid
(2,000,000)
-
0
Net cash used in financing activities
(2,296,610)
(1,024,150)
Net increase/(decrease) in cash and cash equivalents
146,322
(668,683)
Cash and cash equivalents at beginning of year
824,223
1,492,906
Cash and cash equivalents at end of year
970,545
824,223
KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 14 -
1
Accounting policies
Company information

Kokoro UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is First Floor 4 Lyon Road, Hersham, Walton-on-Thames, KT12 3PU.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

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

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Revenue

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from sale of food and beverages over the counter or via Deliveroo is recognised on delivery of goods. This is when the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from the recharge of costs such as ingredients and packaging materials is recognised upon delivery of such products.

1.4
Research and development expenditure

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

KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 15 -
1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

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

1.6
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

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

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Website costs
3 years straight line

 

 

1.7
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
Over 40 years
Leasehold land and buildings
Over 10-15 years
Plant and equipment
20% reducing balance, except for computers which are depreciated over 3 years
Fixtures and fittings
20% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 16 -
1.8
Stocks

Stocks are stated at cost which comprises of raw material (ingredients), packaging, drinks and others.

At each reporting date, an assessment is made for impairment. Reversals of impairment losses are also recognised in profit or loss.

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at cash with banks.

1.10
Financial instruments
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 17 -
Classification of financial liabilities

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

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 18 -
1.12
Retirement benefits

The company operates a defined contribution pension scheme and the pension costs charged against profits represent the amount of the contributions payable to the scheme in respect of the accounting period.

1.13
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Change in Accounting Estimate

On 1 August 2025, the company revised its depreciation method for laptops and computers from 20% reducing balance to straight-line over 3 years. This change was made to better reflect the expected pattern of consumption of economic benefits.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
17,689,482
16,962,440
2025
2024
£
£
Other revenue
Interest income
37,829
27,197
Other operating income
-
26,311
KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 19 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Research and development costs
19,284
3,000
Fees payable to the company's auditor for the audit of the company's financial statements
31,720
30,500
Depreciation of tangible fixed assets
577,857
559,560
(Profit)/loss on disposal of tangible fixed assets
(80,157)
1,510
Amortisation of intangible assets
47,806
46,600
Operating lease charges
896,812
801,907
5
Employees

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

2025
2024
Number
Number
Management
20
19
Operations
263
261
Total
283
280

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
5,392,367
4,900,936
Social security costs
482,630
367,324
Pension costs
75,844
67,163
5,950,841
5,335,423
KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 20 -
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
52,022
150,006
Company pension contributions to defined contribution schemes
-
770
52,022
150,776
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
37,829
27,197
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
37,829
27,197
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
43,071
92,413
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
319,393
260,071
Deferred tax
Origination and reversal of timing differences
41,240
(8,483)
Total tax charge
360,633
251,588
KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
9
Taxation
(Continued)
- 21 -

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

2025
2024
£
£
Profit before taxation
1,037,777
842,948
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 23.25%)
259,444
195,985
Tax effect of expenses that are not deductible in determining taxable profit
16,711
18,586
Permanent capital allowances in excess of depreciation
43,058
28,534
Deferred tax
41,420
8,483
Taxation charge for the year
360,633
251,588
10
Dividends
2025
2024
£
£
Interim paid
2,000,000
-
0
KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 22 -
11
Intangible fixed assets
Goodwill
Website costs
Total
£
£
£
Cost
At 1 September 2024
566,500
-
0
566,500
Additions
-
0
29,875
29,875
Disposals
(159,000)
-
0
(159,000)
At 31 August 2025
407,500
29,875
437,375
Amortisation and impairment
At 1 September 2024
101,017
-
0
101,017
Amortisation charged for the year
46,734
1,072
47,806
Disposals
(31,417)
-
0
(31,417)
At 31 August 2025
116,334
1,072
117,406
Carrying amount
At 31 August 2025
291,166
28,803
319,969
At 31 August 2024
465,483
-
0
465,483
12
Tangible fixed assets
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
£
Cost
At 1 September 2024
1,474,994
880,188
493,939
3,160,522
6,009,643
Additions
-
0
9,883
11,375
537,698
558,956
Disposals
-
0
(79,306)
(181,941)
(477,883)
(739,130)
At 31 August 2025
1,474,994
810,765
323,373
3,220,337
5,829,469
Depreciation and impairment
At 1 September 2024
203,878
244,763
356,260
1,154,834
1,959,735
Depreciation charged in the year
31,000
70,077
22,917
453,863
577,857
Eliminated in respect of disposals
-
0
(58,025)
(141,188)
(147,658)
(346,871)
At 31 August 2025
234,878
256,815
237,989
1,461,039
2,190,721
Carrying amount
At 31 August 2025
1,240,116
553,950
85,384
1,759,298
3,638,748
At 31 August 2024
1,271,116
635,425
137,679
2,005,688
4,049,908
KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 23 -
13
Stocks
2025
2024
£
£
Raw materials and consumables
91,340
103,999
Finished goods and goods for resale
69,486
86,906
160,826
190,905
14
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
177,203
187,998
Amounts owed by group undertakings
-
0
620,000
Other debtors
82,904
290,200
Prepayments and accrued income
160,635
328,012
420,742
1,426,210
15
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
17
271,437
321,088
Trade creditors
497,342
554,367
Corporation tax
319,393
260,071
Other taxation and social security
546,191
702,070
Deferred income
19
159,916
158,093
Other creditors
401,165
97,558
Accruals and deferred income
621,924
641,445
2,817,368
2,734,692
16
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
17
145,748
392,707
KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 24 -
17
Loans and overdrafts
2025
2024
£
£
Bank loans
417,185
713,795
Payable within one year
271,437
321,088
Payable after one year
145,748
392,707

The long-term loans are secured by fixed and floating charges over all the assets and undertakings of Kokoro UK Ltd, including all present and future freehold and leasehold property, books and other debts, chattels, goodwill and uncalled share capital, both present and future.

The loans attract interest between 2.45% - 3.99% and the maturity date is between Aug 2025 - April 2027

18
Deferred taxation

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

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
342,944
301,704
2025
Movements in the year:
£
Liability at 1 September 2024
301,704
Charge to profit or loss
41,240
Liability at 31 August 2025
342,944
19
Deferred income
2025
2024
£
£
Other deferred income
159,916
158,093
KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 25 -
20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
75,844
67,163

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

21
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100,000
100,000
100,000
100,000
22
Operating lease commitments
As lessee

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

2025
2024
£
£
Within 1 year
2,806,768
2,751,712
Years 2-5
9,050,156
9,408,587
After 5 years
4,908,942
6,448,510
16,765,866
18,608,809
23
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Recharges
2025
2024
£
£
Other related parties
1,214,511
2,638,200
KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 26 -
24
Directors' transactions

At the year end, Mr R K Park was owed £nil (2024 £11,650) by the company and Mr E G Ko was owed £nil (2024: £1,918) by the company.

25
Ultimate controlling party

The company's ultimate parent is Asan Investment Ltd, a company incorporated in England and Wales.

The largest group which prepares consolidated accounts that include the company is Asan Investment Ltd. Asan Investment Limited changed its name to Asan Holdings Limited on 14 April 2026.

 

Copies of the consolidated financial statements are available at Companies House.

 

Mr Rak Kyu Park is regarded as the controlling related party by virtue of his directorship and majority shareholding in Asan Investments Limited.

26
Cash generated from operations
2025
2024
£
£
Profit after taxation
677,144
591,360
Adjustments for:
Taxation charged
360,633
251,588
Finance costs
43,071
92,413
Investment income
(37,829)
(27,197)
(Gain)/loss on disposal of tangible fixed assets
(80,157)
1,510
Amortisation and impairment of intangible assets
47,806
46,600
Depreciation and impairment of tangible fixed assets
577,857
559,560
Movements in working capital:
Decrease in stocks
30,079
69,683
Decrease/(increase) in debtors
1,005,468
(363,701)
Increase in creditors
71,182
144,110
Increase in deferred income
1,823
23,127
Cash generated from operations
2,697,077
1,389,053
KOKORO UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 27 -
27
Analysis of changes in net funds
1 September 2024
Cash flows
31 August 2025
£
£
£
Cash at bank and in hand
824,223
146,322
970,545
Borrowings excluding overdrafts
(713,795)
296,610
(417,185)
110,428
442,932
553,360
2025-08-312024-09-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr Eun Gyu KoMr Rak Kyu ParkMr Yongkyu Park077290272024-09-012025-08-3107729027bus:Director12024-09-012025-08-3107729027bus:Director32024-09-012025-08-3107729027bus:Director22024-09-012025-08-3107729027bus:RegisteredOffice2024-09-012025-08-31077290272025-08-31077290272023-09-012024-08-3107729027core:RetainedEarningsAccumulatedLosses2023-09-012024-08-3107729027core:RetainedEarningsAccumulatedLosses2024-09-012025-08-3107729027core:Goodwill2025-08-3107729027core:Goodwill2024-08-3107729027core:IntangibleAssetsOtherThanGoodwill2025-08-3107729027core:IntangibleAssetsOtherThanGoodwill2024-08-31077290272024-08-3107729027core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-08-3107729027core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-08-3107729027core:LandBuildingscore:OwnedOrFreeholdAssets2025-08-3107729027core:LeasedAssetsHeldAsLessee2025-08-3107729027core:PlantMachinery2025-08-3107729027core:FurnitureFittings2025-08-3107729027core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-3107729027core:LandBuildings2024-08-3107729027core:PlantMachinery2024-08-3107729027core:FurnitureFittings2024-08-3107729027core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3107729027core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3107729027core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-3107729027core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-3107729027core:ShareCapital2025-08-3107729027core:ShareCapital2024-08-3107729027core:RetainedEarningsAccumulatedLosses2025-08-3107729027core:RetainedEarningsAccumulatedLosses2024-08-3107729027core:ShareCapital2023-08-3107729027core:RetainedEarningsAccumulatedLosses2023-08-3107729027core:ShareCapitalOrdinaryShareClass12025-08-3107729027core:ShareCapitalOrdinaryShareClass12024-08-310772902712024-09-012025-08-310772902712023-09-012024-08-31077290272024-08-31077290272023-08-3107729027core:Goodwill2024-09-012025-08-3107729027core:IntangibleAssetsOtherThanGoodwill2024-09-012025-08-3107729027core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-09-012025-08-3107729027core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-012025-08-3107729027core:LandBuildingscore:LongLeaseholdAssets2024-09-012025-08-3107729027core:PlantMachinery2024-09-012025-08-3107729027core:FurnitureFittings2024-09-012025-08-3107729027core:UKTax2024-09-012025-08-3107729027core:UKTax2023-09-012024-08-3107729027core:Goodwill2024-08-3107729027core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-08-3107729027core:Goodwillcore:ExternallyAcquiredIntangibleAssets2024-09-012025-08-3107729027core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-09-012025-08-3107729027core:ExternallyAcquiredIntangibleAssets2024-09-012025-08-3107729027core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-3107729027core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-08-3107729027core:PlantMachinery2024-08-3107729027core:FurnitureFittings2024-08-3107729027core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-08-3107729027core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-09-012025-08-3107729027core:CurrentFinancialInstruments2025-08-3107729027core:CurrentFinancialInstruments2024-08-3107729027core:Non-currentFinancialInstruments2025-08-3107729027core:Non-currentFinancialInstruments2024-08-3107729027core:WithinOneYear2025-08-3107729027core:WithinOneYear2024-08-3107729027bus:OrdinaryShareClass12024-09-012025-08-3107729027bus:OrdinaryShareClass12025-08-3107729027bus:OrdinaryShareClass12024-08-3107729027core:BetweenTwoFiveYears2025-08-3107729027core:BetweenTwoFiveYears2024-08-3107729027core:MoreThanFiveYears2025-08-3107729027core:MoreThanFiveYears2024-08-3107729027bus:PrivateLimitedCompanyLtd2024-09-012025-08-3107729027bus:FRS1022024-09-012025-08-3107729027bus:Audited2024-09-012025-08-3107729027bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP