Company registration number 15280423 (England and Wales)
HICKMAN RESTAURANTS LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
HICKMAN RESTAURANTS LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
HICKMAN RESTAURANTS LTD
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
45,104
56,748
Current assets
Stocks
4
24,850
26,037
Debtors
5
39,454
71,938
Cash at bank and in hand
111,089
141,669
175,393
239,644
Creditors: amounts falling due within one year
6
(188,962)
(275,283)
Net current liabilities
(13,569)
(35,639)
Net assets
31,535
21,109
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
31,435
21,009
Total equity
31,535
21,109
For the financial year ended 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 31 August 2026 and are signed on its behalf by:
Mr Sean Murphy
Director
Company registration number 15280423 (England and Wales)
HICKMAN RESTAURANTS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
1
Accounting policies
Company information
Hickman Restaurants Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 307 Cyncoed Road, Cardiff, South wales, United Kingdom, CF23 6PB.
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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 £.
1.2
Turnover
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
1.3
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:
Leasehold costs
2% - Straight Line
Plant and equipment
25% - Reducing Balance
Computers
33% - Straight Line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.4
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
1.5
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
HICKMAN RESTAURANTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 3 -
1.6
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.7
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.8
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.9
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
HICKMAN RESTAURANTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.10
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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
34
34
3
Tangible fixed assets
Leasehold costs
Plant and equipment
Computers
Total
£
£
£
£
Cost
At 1 January 2025
7,116
51,438
1,104
59,658
Additions
963
963
At 31 December 2025
7,116
52,401
1,104
60,621
Depreciation and impairment
At 1 January 2025
12
2,820
78
2,910
Depreciation charged in the year
48
12,195
364
12,607
At 31 December 2025
60
15,015
442
15,517
Carrying amount
At 31 December 2025
7,056
37,386
662
45,104
At 31 December 2024
7,104
48,618
1,026
56,748
4
Stocks
2025
2024
£
£
Stocks
24,850
26,037
HICKMAN RESTAURANTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
2,262
Other debtors
32,090
58,843
Prepayments and accrued income
7,364
10,833
39,454
71,938
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
50,100
91,104
Taxation and social security
32,966
69,005
Deferred income
20,729
8,743
Other creditors
61,660
87,613
Accruals and deferred income
23,507
18,818
188,962
275,283
7
Related party transactions
At the balance sheet date, the company was due the following from its related parties:
Gastro Food Ltd (parent company): £32,065 (2024:£58,798)
Reid & Sons (Property) Ltd (associate): £25 (2024: £25)
At the balance sheet date, the company owed the following to its related parties:
Sully Inn Pub Ltd (subsidiary of Gastro Food Ltd): £9 (2024: £nil)
Charles M Willie & Co (Property) Limited,a company under common control, £31,434 (2024:£47,413).The company is paying interest at market rate on the outstanding amount.
During the year under consideration the company traded at market value with the parent company, Gastro Food Ltd, and with the other related parties.
8
Parent company
Gastro Foods Ltd (Company No:15274159) is the parent company, owing 75% of the share capital. Old Swan Pub Ltd (Company No: 15280418) and Sully Inn Pub Ltd (Company No: 15280425) are owned by Gastro Food Ltd and they are part of the same group of companies.
Reid & Sons Property Limited owns the remaining 25% of the share capital.
HICKMAN RESTAURANTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
9
Ultimate Controlling Party
The ultimate controlling party is Mr Sean Murphy by virtue of ownership of the share capital in Gastro Food Ltd.